MORGAN STANLEY CAPITAL I INC
8-K, 1998-04-09
ASSET-BACKED SECURITIES
Previous: WLR FOODS INC, 4, 1998-04-09
Next: WITTER DEAN NEW YORK TAX FREE INCOME FUND, 497, 1998-04-09



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 8-K

                                 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 27, 1998

                          MORGAN STANLEY CAPITAL I INC.
             (Exact name of registrant as specified in its charter)


      DELAWARE                       333-45467                  13-3291626
(State or Other               (Commission File Number)       (I.R.S. Employer 
Jurisdiction Incorporation                                Identification Number)

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

                                  1585 Broadway
                                    2nd Floor
                            New York, New York 10036
                          (principal executive offices)
                                 (212) 761-4000

Item 2. ACQUISITION OR DISPOSITION OF ASSETS

     On March 27, 1998, a single series of certificates, entitled Morgan Stanley
Capital I Inc. Commercial Mortgage Pass-Through Certificates, Series 1998-HF1
(the "Certificates"), was issued pursuant to a pooling and servicing agreement
dated as of March 1, 1998 (the "Pooling and Servicing Agreement"), attached
hereto as Exhibit 4.1, among Morgan Stanley Capital I Inc. (the "Depositor") as
depositor, AMRESCO Services, L.P., as master servicer, Lennar Partners, Inc., as
special servicer, LaSalle National Bank, as Trustee and ABN Amro Bank N.V., as
fiscal agent. The Certificates consist of sixteen classes identified as the
"Class A1 Certificates", the "Class A2 Certificates", the "Class X
Certificates", the "Class B Certificates", the "Class C Certificates", the
"Class D Certificates", the "Class E Certificates", the "Class F Certificates",
the "Class G Certificates", the "Class H Certificates", the Class J
Certificates", the "Class K Certificates", the "Class L 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") consisting primarily of a segregated pool (the "Mortgage Pool") of 351
fixed rate, multifamily and commercial mortgage loans (the "Mortgage Loans")
having, as of the close of business on March 1, 1998 (the "Cut-off Date"), an
aggregate principal balance of $1,283,705,560, after taking into account all
payments of principal due on the Mortgage Loans on or before such date, whether
or not received.

     The Class A1 Certificates have an initial Class Principal Balance of
$224,800,000. The Class A2 Certificates have an initial Class Principal Balance
of $696,258,000. The Class X Certificates have an initial Class Notional Amount
of $1,283,705,560. The Class B Certificates have an initial Class Principal
Balance of $67,395,000. The Class C Certificates have an initial Class Principal


<PAGE>


Balance of $64,185,000. The Class D Certificates have an initial Class Principal
Balance of $64,185,000. The Class E Certificates have an initial Class Principal
Balance of $25,674,000. The Class F Certificates have an initial Class Principal
Balance of $51,349,000. The Class G Certificates have an initial Class Principal
Balance of $19,255,000. The Class H Certificates have an initial Class Principal
Balance of $12,837,000. The Class J Certificates have an initial Class Principal
Balance of $25,674,000. The Class K Certificates have an initial Class Principal
Balance of $9,628,000. The Class L Certificates have an initial Class Principal
Balance of $22,465,560. Capitalized terms used and not otherwise defined herein
shall have the meanings assigned to them in the Pooling and Servicing Agreement.

Item 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

     (a)  Financial Statements of Business Acquired
          Not applicable.

     (b)  Pro Forma Financial Information
          Not applicable.

     (c)  Exhibits.

                   Exhibit No.
                   of Item 601 of
Exhibit No.        Regulation S-K       Description
- -----------        --------------       -----------
4.1                4                    Pooling and Servicing Agreement dated as
                                        of March 1, 1998 among Morgan Stanley   
                                        Capital I Inc. as depositor, AMRESCO    
                                        Services, L.P., as master servicer,     
                                        Lennar Partners, Inc., as special       
                                        servicer, LaSalle National Bank, as     
                                        trustee, and ABN Amro Bank N.V., as     
                                        fiscal agent.                           


<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 thereunto duly authorized.

Dated: March 31, 1998


MORGAN STANLEY CAPITAL I INC.


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




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

                         MORGAN STANLEY CAPITAL I INC.,
                                  AS DEPOSITOR,

                                       AND

                             AMRESCO SERVICES, L.P.,
                               AS MASTER SERVICER,

                                       AND

                             LENNAR PARTNERS, INC.,
                              AS 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, 1998


                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1998-HF1


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


<PAGE>


                                TABLE OF CONTENTS

<TABLE>
                                                                                                               Page

<S>                                                                                                              <C>
ARTICLE I.  DEFINITIONS...........................................................................................4

Section 1.1. Definitions..........................................................................................4
Section 1.2. Certain Calculations in Respect of the Mortgage Pool................................................46
Section 1.3. Interpretation......................................................................................47

ARTICLE II.  DECLARATION OF TRUST; ISSUANCES OF CERTIFICATES.....................................................48

Section 2.1. Conveyance of Mortgage Loans........................................................................48
Section 2.2. Acceptance by Trustee...............................................................................50
Section 2.3. Sellers' Repurchase of Mortgage Loans for Document Defects and Breaches of
          Representations and Warranties.........................................................................51
Section 2.4. Representations and Warranties......................................................................52
Section 2.5. Conveyance of Interests.............................................................................53

ARTICLE III.  THE CERTIFICATES...................................................................................54

Section 3.1. The Certificates....................................................................................54
Section 3.2. Registration........................................................................................55
Section 3.3. Transfer and Exchange of Certificates...............................................................55
Section 3.4. Mutilated, Destroyed, Lost or Stolen Certificates...................................................62
Section 3.5. Persons Deemed Owners...............................................................................62
Section 3.6. Book-Entry Certificates.............................................................................62
Section 3.7. Notices to Clearing Agency..........................................................................63
Section 3.8. Definitive Certificates.............................................................................63

ARTICLE IV.  ADVANCES............................................................................................64

Section 4.1. P&I Advances by Master Servicer.....................................................................64
Section 4.2. Servicing Advances..................................................................................65
Section 4.3. Advances by Trustee and Fiscal Agent................................................................66
Section 4.4. Evidence of Nonrecoverability.......................................................................67
Section 4.5. Advance Interest....................................................................................68
Section 4.6. Merger or Consolidation of Fiscal Agent.............................................................68
Section 4.7. Limitation on Liability of the Fiscal Agent and Others..............................................68
Section 4.8. Indemnification of Fiscal Agent.....................................................................69
</TABLE>


                                       i
<PAGE>


<TABLE>
<S>                                                                                                             <C>
ARTICLE V.  COLLECTION ACCOUNT; DISTRIBUTION ACCOUNT; CERTAIN TRUSTEE REPORTS....................................70

Section 5.1. Collection Account..................................................................................70
Section 5.2. Application of Funds in the Collection Account......................................................72
Section 5.3. Distribution Account................................................................................75
Section 5.4. Trustee Reports; Access to Information..............................................................76
Section 5.5. Trustee Tax Reports.................................................................................79

ARTICLE VI.  DISTRIBUTIONS.......................................................................................80

Section 6.1. Distributions Generally.............................................................................80
Section 6.2. REMIC I.............................................................................................81
Section 6.3. REMIC II............................................................................................82
Section 6.4. REMIC III...........................................................................................85
Section 6.5. Allocation of Realized Losses and Expense Losses....................................................90
Section 6.6. Appraisal Reductions................................................................................91
Section 6.7. Compliance with Withholding Requirements............................................................92

ARTICLE VII.  CONCERNING THE TRUSTEE AND THE FISCAL AGENT........................................................92

Section 7.1. Duties of Trustee and the Fiscal Agent..............................................................92
Section 7.2. Certain Matters Affecting the Trustee and the Fiscal Agent..........................................93
Section 7.3. Trustee and Fiscal Agent Not Liable for Certificates or Interests or Mortgage Loans.................95
Section 7.4. Trustee and the Fiscal Agent May Own Certificates...................................................96
Section 7.5. Eligibility Requirements for Trustee and Fiscal Agent...............................................96
Section 7.6. Resignation and Removal of Trustee or Fiscal Agent..................................................96
Section 7.7. Successor Trustee or Fiscal Agent...................................................................98
Section 7.8. Merger or Consolidation of Trustee..................................................................99
Section 7.9. Appointment of Co-Trustee, Separate Trustee or  Custodian...........................................99
Section 7.10. Authenticating Agents.............................................................................101
Section 7.11. Indemnification...................................................................................102
Section 7.12. Fees and Expenses of Trustee and Fiscal Agent.....................................................103
Section 7.13. Collection of Moneys..............................................................................103
Section 7.14. Notification to Holders...........................................................................104
Section 7.15. Representations and Warranties of Trustee and Fiscal Agent........................................104
Section 7.16. Fiscal Agent Termination Event....................................................................106
Section 7.17. Procedure Upon Termination Event..................................................................107

ARTICLE VIII.  ADMINISTRATION AND SERVICING OF MORTGAGE LOANS...................................................108

Section 8.1. Servicing Standard; General Powers and Duties......................................................108
</TABLE>


                                       ii
<PAGE>


<TABLE>
<S>                                                                                                            <C> 
Section 8.2. Collection of Mortgage Loan Payments...............................................................110
Section 8.3. Collection of Taxes, Assessments and Similar Items; Servicing Accounts and Reserve
          Accounts..............................................................................................111
Section 8.4. Sub-Servicing Agreements...........................................................................112
Section 8.5. Maintenance of Insurance Policies; Errors and Omissions and Fidelity Coverage......................114
Section 8.6. Enforcement of Due-On-Sale Clauses; Assumption Agreements; Subordinate Financing...................116
Section 8.7. Realization Upon Defaulted Mortgage Loans..........................................................118
Section 8.8. Trustee to Cooperate; Release of Mortgage Files....................................................120
Section 8.9. Documents, Records and Funds in Possession of Master
          Servicer or Special Servicer to be Held for Trustee for the Benefit of
          Certificateholders....................................................................................121
Section 8.10. Servicing Compensation............................................................................122
Section 8.11. Master Servicer Reports; Account Statements.......................................................124
Section 8.12. Annual Statement as to Compliance.................................................................125
Section 8.13. Annual Independent Public Accountants' Servicing Report...........................................125
Section 8.14. Certain Reports Regarding the Mortgage Loans and the Mortgaged Properties.........................126
Section 8.15. Certain Available Information and Related Rights of the Master Servicer and the
          Special Servicer......................................................................................129
Section 8.16. Rule 144A Information.............................................................................131
Section 8.17. Inspections; Collection of Financial Statements...................................................131
Section 8.18. Modifications, Waivers, Amendments, Extensions and Consents.......................................132
Section 8.19. Title to REO Property.............................................................................136
Section 8.20. Management of REO Property........................................................................137
Section 8.21. Additional Obligations of the Master Servicer.....................................................139
Section 8.22. Representations, Warranties and Covenants of the Master Servicer and the Special
          Servicer..............................................................................................140
Section 8.23. Merger or Consolidation...........................................................................143
Section 8.24. Resignation of Master Servicer or Special Servicer................................................143
Section 8.25. Assignment or Delegation of Duties by Master Servicer or the Special Servicer.....................144
Section 8.26. Limitation on Liability of Master Servicer, Special Servicer and Others...........................144
Section 8.27. Indemnification; Third-Party Claims...............................................................145
Section 8.28. Tax Reporting.....................................................................................147
Section 8.29. Certain Special Servicer Reports..................................................................147
Section 8.30. Qualification to Service..........................................................................149
Section 8.31. Sale of Defaulted Mortgage Loans and REO Properties...............................................149
Section 8.32. Operating Adviser; Elections......................................................................151
Section 8.33. Duties of Operating Adviser.......................................................................151
</TABLE>


                                       iii
<PAGE>

<TABLE>
<S>                                                                                                            <C> 
Section 8.34. Exchange Act Reporting............................................................................152

ARTICLE IX.  DEFAULT............................................................................................153

Section 9.1. Events of Default..................................................................................153
Section 9.2. Trustee to Act; Appointment of Successor...........................................................155
Section 9.3. Notification to Certificateholders.................................................................156
Section 9.4. Waiver of Events of Default........................................................................156

ARTICLE X.  PURCHASE AND TERMINATION OF THE TRUST...............................................................157

Section 10.1. Termination of Trust..............................................................................157
Section 10.2. Procedure Upon Termination of Trust...............................................................158
Section 10.3. Additional Trust Termination Requirements.........................................................159

ARTICLE XI.  RIGHTS OF CERTIFICATEHOLDERS.......................................................................160

Section 11.1. Limitation on Rights of Holders...................................................................160
Section 11.2. Access to List of Holders.........................................................................161
Section 11.3. Acts of Holders of Certificates...................................................................161

ARTICLE XII.  REMIC ADMINISTRATION..............................................................................162

Section 12.1. REMIC Administration..............................................................................162
Section 12.2. Prohibited Transactions and Activities............................................................167
Section 12.3. Liability with Respect to Certain Taxes and Loss of REMIC Status..................................168
Section 12.4. Modifications of Mortgage Loans...................................................................168

ARTICLE XIII.  MISCELLANEOUS PROVISIONS.........................................................................169

Section 13.1. Binding Nature of Agreement.......................................................................169
Section 13.2. Entire Agreement..................................................................................169
Section 13.3. Amendment.........................................................................................169
Section 13.4. GOVERNING LAW.....................................................................................170
Section 13.5. Notices...........................................................................................170
Section 13.6. Severability of Provisions........................................................................171
Section 13.7. Indulgences; No Waivers...........................................................................171
Section 13.8. Headings Not to Affect Interpretation.............................................................171
Section 13.9. Benefits of Agreement.............................................................................171
Section 13.10. Special Notices to the Rating Agencies...........................................................171
Section 13.11. Counterparts.....................................................................................173
Section 13.12. Intention of Parties.............................................................................173
Section 13.13. Recordation of Agreement.........................................................................174
</TABLE>


                                       iv
<PAGE>


<TABLE>
<CAPTION>
                                    EXHIBITS
<S>                                                                               <C>
Exhibit A-1       Form of Class A1 Certificate.....................................A-1
Exhibit A-2       Form of Class A2 Certificate.....................................A-2
Exhibit A-3       Form of Class B Certificate......................................A-3
Exhibit A-4       Form of Class C Certificate......................................A-4
Exhibit A-5       Form of Class D Certificate......................................A-5
Exhibit A-6       Form of Class E Certificate......................................A-6
Exhibit A-7       Form of Class F Certificate......................................A-7
Exhibit A-8       Form of Class G Certificate......................................A-8
Exhibit A-9       Form of Class H Certificate......................................A-9
Exhibit A-10      Form of Class J Certificate.....................................A-10
Exhibit A-11      Form of Class K Certificate.....................................A-11
Exhibit A-12      Form of Class L 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 X Certificate.....................................A-16
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         Form of Purchaser's Letter.........................................D
Exhibit E         Form of Transferor Certificate for Transfers of 
                   REMIC Residual Certificate........................................E
Exhibit F         Form of Transfer Affidavit and Agreement for 
                   Transfers of REMIC Residual Certificates..........................F
Exhibit G-1       Form of Monthly Certificateholder Report.........................G-1
Exhibit G-2       Form of Specially Serviced Asset Report..........................G-2
Exhibit H-1       Comparative Financial Status Report..............................H-1
Exhibit H-2       Delinquent Loan Status Report....................................H-2
Exhibit H-3       Historical Loan Modification Report..............................H-3
Exhibit H-4       Historical Loss Estimate Report..................................H-4
Exhibit H-5       REO Status Report................................................H-5
Exhibit H-6       Watch List ......................................................H-6
Exhibit H-7       Operating Statement Analysis.....................................H-7
Exhibit H-8       NOI Adjustment Worksheet ........................................H-8
Exhibit H-9       CSSA Reports ....................................................H-9
Exhibit H-10      CSSA Reports ...................................................H-10
Exhibit H-11      CSSA Reports ...................................................H-11

                                                     SCHEDULES

Schedule I        MSMC Loan Schedule.................................................I
Schedule II       Heller Loan Schedule..............................................II
</TABLE>


                                       v
<PAGE>


THIS POOLING AND SERVICING  AGREEMENT is dated and effective as of March 1, 1998
(this  "Agreement")  among MORGAN  STANLEY  CAPITAL I INC.,  as  depositor  (the
"Depositor"),   AMRESCO   SERVICES,   L.P.,  as  master  servicer  (the  "Master
Servicer"), LENNAR PARTNERS, INC., as special servicer (the "Special Servicer"),
LASALLE  NATIONAL  BANK, as trustee (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
Heller  Financial  Capital  Funding,  Inc.,  as seller  ("Heller"  and,  in such
capacity,  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  hereby  creates the Trust and  appoints  the Trustee to serve as
trustee of 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 described in the definition of "REMIC I"; (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.


                                       1
<PAGE>


                                     REMIC I

     As provided herein, the Trustee will make the election described in Section
12.1 hereof for the segregated  pool of assets  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 represent the
right to receive principal corresponding to the initial Stated Principal Balance
of a related Mortgage Loan and interest thereon at a remittance rate (the "REMIC
I Remittance  Rate") equal to the Net Mortgage Rate of the related Mortgage Loan
in effect as of the Closing Date.  For purposes of Treasury  regulation  Section
1.860G-1  (a)(4)(iii),  the  "latest  possible  maturity  date" for each REMIC I
Regular  Interest  shall be the Final  Rated  Distribution  Date.  The Class R-I
Certificates will represent 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 the election described in Section
12.1 hereof for the segregated pool of assets  consisting of the REMIC I Regular
Interests  to be treated for  federal  income tax  purposes as a separate  REMIC
(such  particular  pool of assets,  "REMIC II"). The REMIC II Regular  Interests
will be designated as representing  the "regular  interests" in REMIC II and the
Class R-II  Certificates  will be designated as  representing  the sole class of
"residual interests" in REMIC II for purposes of the REMIC Provisions.

     Twelve separate  uncertificated  REMIC II Regular  Interests will be issued
and are designated as the "regular  interests" in REMIC II. 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.    For    purposes   of   Treasury    regulation    Section
1.860G-1(a)(4)(iii),  the  "latest  possible  maturity  date"  of each  REMIC II
Regular  Interest  shall be the Final Rated  Distribution  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

- --------------------------------------------------------------------------------
                              REMIC II                    Initial Uncertificated
 Designation               Remittance Rate                  Principal Balance
- --------------------------------------------------------------------------------
      A1                      7.5939%                          $ 224,800,000
- --------------------------------------------------------------------------------
      A2                      7.5939%                          $ 696,258,000
- --------------------------------------------------------------------------------
      B                       7.5939%                          $  67,395,000
- --------------------------------------------------------------------------------
      C                       7.5939%                          $  64,185,000
- --------------------------------------------------------------------------------
      D                       7.5939%                          $  64,185,000
- --------------------------------------------------------------------------------
      E                       7.5939%                          $  25,674,000
- --------------------------------------------------------------------------------
      F                       7.5939%                          $  51,349,000
- --------------------------------------------------------------------------------
      G                       7.5939%                          $  19,255,000
- --------------------------------------------------------------------------------
      H                       7.5939%                          $  12,837,000
- --------------------------------------------------------------------------------
      J                       7.5939%                          $  25,674,000
- --------------------------------------------------------------------------------
      K                       7.5939%                          $   9,628,000
- --------------------------------------------------------------------------------
      L                       7.5939%                          $  22,465,560
- --------------------------------------------------------------------------------


                                    REMIC III

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

     Thirteen separate Classes of REMIC III Regular Certificates will be issued.
The 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. For
purposes  of  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 Final Rated  Distribution  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
Certificates.


                                       3
<PAGE>


                         REMIC III Regular Certificates
- --------------------------------------------------------------------------------
                                                       Initial Class
Designation                Pass-Through Rate          Principal Balance
- --------------------------------------------------------------------------------
Class A1                    6.19% per annum            $  224,800,000
- --------------------------------------------------------------------------------
Class A2                    6.52% per annum            $  696,258,000
- --------------------------------------------------------------------------------
 Class X                    1.22%(1) per annum         $1,283,705,560(2)
- --------------------------------------------------------------------------------
 Class B                    6.58% per annum            $   67,395,000
- --------------------------------------------------------------------------------
 Class C                    6.75% per annum            $   64,185,000
- --------------------------------------------------------------------------------
 Class D                    7.10% per annum            $   64,185,000
- --------------------------------------------------------------------------------
 Class E                    7.60%(1) per annum         $   25,674,000
- --------------------------------------------------------------------------------
 Class F                    7.18% per annum            $   51,349,000
- --------------------------------------------------------------------------------
 Class G                    7.18% per annum            $   19,255,000
- --------------------------------------------------------------------------------
 Class H                    6.19% per annum            $   12,837,000
- --------------------------------------------------------------------------------
 Class J                    6.19% per annum            $   25,674,000
- --------------------------------------------------------------------------------
 Class K                    6.19% per annum            $    9,628,000
- --------------------------------------------------------------------------------
 Class L                    6.19% per annum            $   22,465,560
- --------------------------------------------------------------------------------


                                   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 with respect to any Class of REMIC III
Regular  Certificates (other than the Class X Certificates) for any Distribution
Date, the product of the Certificate  Principal  Balance of such Class as of the
close  of the  preceding  Distribution  Date  (or,  in  the  case  of the  first
Distribution  Date, as of the Closing Date) and  one-twelfth  of the  applicable

- ----------
(1)  The  Pass-Through  Rates  for the  Class  X  Certificates  and the  Class E
     Certificates are variable and, subsequent to the initial Distribution Date,
     will  be   determined   as  described   herein  under  the   definition  of
     "Pass-Through Rate".

(2)  For purposes of the REMIC  Provisions,  the Class X  Certificates  shall be
     treated as  comprised  of twelve  component  interests,  each  related to a
     separate  uncertificated  REMIC II  Regular  Interest.  The  Initial  Class
     Balance,  which is a notional  amount and does not represent an entitlement
     to any  distribution  of principal,  is the sum of the notional  amounts of
     such component interests as of the Closing Date.

                                       4
<PAGE>


Pass-Through  Rate;  and with respect to the Class X  Certificates,  the Class X
Accrued Certificate  Interest.  The Accrued  Certificate  Interest in respect of
each Class of REMIC III Regular  Certificates for each  Distribution  Date shall
accrue on the basis of a 360-day year consisting of twelve 30-day months.

     "Act" shall have the meaning set forth in Section 11.3.

     "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 not paid
out of Default Interest or Late Fees; (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 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.

     "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" shall have the meaning set forth in Section 12.1(j).

     "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.

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


                                       5
<PAGE>


     "Appraisal" means an appraisal by a Qualified Appraiser that is prepared in
accordance with 12 C.F.R. 225.64.

     "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 from the initial  maturity date, 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 6.6, 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. 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 of an internal valuation  performed pursuant to Section
6.6, the value of such property determined by such internal valuation.

     "Asset Status Report " has the meaning set forth in Section 8.29(c).

     "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


                                       6
<PAGE>


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 otherwise 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 (x) with respect to REMIC I and any
Distribution  Date,  an amount  equal to the  aggregate  of (a) all  amounts  on
deposit in the  Distribution  Account as of the commencement of business on such
Distribution Date that represent payments and other collections on or in respect
of the Mortgage  Loans and any REO  Properties  that were received by the Master
Servicer or the  Special  Servicer  through  the end of the  related  Collection
Period  (exclusive of any such amounts that were  deposited in the  Distribution
Account in error,  that are 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 Section  8.21(b);  (y) with respect to
REMIC II and any  Distribution  Date,  all  amounts  distributed  on the REMIC I
Regular Interests;  and (z) with respect to REMIC III and any Distribution Date,
all amounts distributed on the REMIC II Regular Interests.


                                       7
<PAGE>


     "Balloon  Mortgage Loan" means 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.

     "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.

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

     "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."

     "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.

     "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 1998-HF1  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 X Notional Amount, as the case may be, and the
denominator of which is the related initial Class  Principal  Balance or initial
Class X Notional Amount, as the case may be, as of the Closing Date.

     "Certificate   Notional  Amount"  means,   with  respect  to  any  Class  X
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 X Notional  Amount.  For  purposes  of the REMIC  Provisions,  the Class X
Notional Amount may be described as the Sum of the Component Notional Amounts of
the Component Interests at such time.


                                       8
<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 or alphanumerical class designation.

     "Class A1 Certificates,"  "Class A2 Certificates,"  "Class X Certificates,"
"Class B Certificates," "Class C Certificates," "Class D Certificates," "Class E
Certificates,"   "Class  F  Certificates,"  "Class  G  Certificates,"  "Class  H
Certificates,"   "Class  J  Certificates,"  "Class  K  Certificates,"  "Class  L
Certificates,"  "Class R-I Certificates,"  "Class R-II Certificates," and "Class
R-III Certificates" mean the Certificates  designated as "Class A1," "Class A2,"
"Class  X,"  "Class  B,"  "Class C," "Class D," "Class E," "Class F," "Class G,"
"Class H," "Class J,"  "Class  K,"  "Class L," "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-16 hereof.

     "Class A  Certificates"  means  the  Class  A1  Certificates  and  Class A2
Certificates, collectively.

     "Class E Certificate  Rate" means,  with respect to any Distribution  Date,
one-twelfth of (x) the REMIC II Remittance Rate minus (y) 0.17%.

     "Class Interest  Shortfall"  means,  with respect to any Class of Principal
Balance  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 Date pursuant to Section
6.4,  and (b), to the extent  permitted  by  applicable  law,  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  Principal  Balance  Certificates,  the  interest
referred



                                       9
<PAGE>


to in  clause  (b) of the  preceding  sentence  shall  accrue  on the basis of a
360-day year consisting of twelve 30-day months.

     "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 Distribution Date as provided in Section 6.5.

     "Class  X  Accrued  Certificate   Interest"  means,  with  respect  to  any
Distribution Date, the product of the Class X Notional Amount as of the close of
business  on the  preceding  Distribution  Date and  one-twelfth  of the Class X
Certificate  Rate.  For  purposes  of the  REMIC  Provisions,  Class  X  Accrued
Certificate Interest,  with respect to such Class and any Distribution Date, may
be expressed as the sum of the products of the Component Notional Amount of each
Component  Interest on such  Distribution  Date and one-twelfth of the Component
Interest Rate for such Component Interest.  Class X Accrued Certificate Interest
shall be calculated  on the basis of a 360-day year  consisting of twelve 30-day
months.

     "Class X Certificate  Rate" means,  with respect to any Distribution  Date,
the excess of (x) REMIC II Remittance Rate over (y) the weighted  average of the
Pass-Through Rates of the Principal Balance Certificates  (weighted on the basis
of their respective Certificate Balances on such Distribution Date).

     "Class X Certificates" means the Class of Certificates, representing twelve
Classes of  "regular  interests"  in REMIC III  within the  meaning of the REMIC
Provisions,  that is  entitled  on each  Distribution  Date to  receive  Accrued
Certificate  Interest for such Class, and,  Prepayment Premiums collected during
the related period to the extent set forth in Section 6.4(c),  and is designated
as Class X on the face thereof.

     "Class X Notional Amount" means the notional  principal amount by reference
to  which  the  amount  of  interest  payable  to the  Holders  of the  Class  X
Certificates is computed and described,  which, as of any date of determination,
is equal to the aggregate  Class  Principal  Balances of the  Principal  Balance
Certificates  on such date.  For purposes of the REMIC  Provisions,  the Class X
Notional Amount may be expressed as the sum of the Component Notional Amounts of
all  Component  Interests  of  the  Class  X  Certificates  as of  the  date  of
determination. The Class X Notional Amount does not represent a right to receive
distributions in respect of amount of principal from the Trust.

     "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 27, 1998.

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


                                       10
<PAGE>


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

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

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

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

     "Component  Interest" means any of the twelve component "regular interests"
(within  the  meaning  of  the  REMIC   Provisions)   comprising   the  Class  X
Certificates,  each of which  relates  to a  separate  Class of REMIC II Regular
Interest and bears  interest at the Component  Interest Rate for such Class on a
notional amount equal to the  Uncertificated  Principal  Balance of the Class of
REMIC II  Regular  Interests  related to such  Class  (its  "Component  Notional
Amount").  The Component Interests are designated as Class A1X, Class A2X, Class
BX,  Class CX, Class DX, Class EX, Class FX, Class GX, Class HX, Class JX, Class
KX and Class LX, which interests  relate to REMIC II Regular Interest A1, A2, B,
C, D, E, F, G, H, J, K and L, respectively.

     "Component  Interest Rate" means,  with respect to any Component  Interest,
the per annum rate equal to the excess of the REMIC II  Remittance  Rate for its
related Class of REMIC II Regular  Interest over the  Pass-Through  Rate for the
Class  of  Certificates  bearing  the  same  alphabetical  designation  as  such
Component Interest's related Class of REMIC II Regular Interests.

     "Component  Notional  Amount"  shall  have  the  meaning  set  forth in the
definition of "Component Interest".


                                       11
<PAGE>


     "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.

     "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 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 L 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 1625,  Chicago, IL 60603,  Attention:  Asset-Backed
Securities  Trust Services  Group--Morgan  Stanley Series  1998-HF1,  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.

     CSSA Reports": With respect to the Mortgage Loans, data files which contain
the  information  substantially  in the  forms  of the CSSA  standard  reporting
package  attached as Exhibits  H-9,  H-10 and H-11,  as the same may be modified
from time to time.

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


                                       12
<PAGE>


          (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,  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) 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)  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, 1998.

     "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 & 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 H.

     "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) or as to which the Master Servicer has made a determination  that
such Mortgage Loan's becoming so delinquent is imminent.


                                       13
<PAGE>


     "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.

     "Defaulting Party" has the meaning set forth in Section 9.1(b).

     "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  Bankruptcy  Code, as amended from time to time, and that reduces the amount
the Mortgagor is required to pay under such Mortgage Loan.

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

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

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

     "Delinquent  Loan Status  Report":  A report  substantially  containing the
content  described in Exhibit H-2 attached  hereto,  setting forth,  among other
things,  those Mortgage Loans which, as of the close of business on the Due Date
immediately  preceding  the  preparation  of  such  report,  were  delinquent  1
Collection  Period,  delinquent  2 Collection  Periods,  delinquent 3 Collection
Periods or more, current but specially serviced, or were in foreclosure but were
not REO Property.

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

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

     "Depository  Agreement" means the Letter of Representations dated March 27,
1998, by and among the Depositor, the Trustee and the Depository.

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


                                       14
<PAGE>


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(c).

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

     "Distributable  Certificate  Interest" 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 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, 1998.

     "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


                                       15
<PAGE>


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.

     "Eligible  Account"  means (i) an account  or  accounts  maintained  with a
federal  or  state  chartered  depository   institution  or  trust  company  the
short-term  unsecured debt obligations or commercial paper of which are rated at
least  "D-1" by DCR and "A-1" by S&P in the case of  accounts in which funds are
held for thirty  days or less (or,  in the case of  accounts  in which funds are
held for more than thirty days,  the long-term  unsecured debt  obligations  are
rated at least "AA-" by DCR and "AA-" by S&P 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 S&P and at least one other nationally  recognized
statistical rating  organization),  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 15 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 (subject to Rating Agency Confirmation).  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  be  an  Eligible   Investment  only  if  Rating  Agency
     Confirmation is obtained with respect to such investment;

          (ii) demand,  time or similar deposits in, certificates of deposit of,
     money market deposit  accounts 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 "A-1+"
     by S&P or the  long-term  unsecured  debt  obligations  of such  depository
     institution  or trust  company  have been  assigned a rating by each Rating
     Agency at least equal "AA" or,


                                       16
<PAGE>


     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 each Rating  Agency,  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 5% 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  payable  on demand or on a
     specified date not more than one year after the date of issuance  thereof),
     and (A) rated "D-1+" by DCR and "A-1+" by S&P;

          (vi) [Reserved];

          (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 DCR and S&P (if rated by DCR or, if not rated by DCR,
     by S&P and another nationally recognized statistical rating organization);

          (viii)  any  money  market  funds  rated  "AAAm" or  "AAAm-G"  (or its
     equivalent  rating)  by S&P and  "AAA" by DCR (if  rated by DCR or,  if not
     rated by DCR, by S&P 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,
     earning a return "in the nature of interest" within the meaning of Treasury
     Regulation  Section  1.860G-2(g)(i)  (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 treated as "permitted  investments" that are "cash
     flow investments" under Code Section 860G(a)(5);


                                       17
<PAGE>


     provided (A) such  investment  is held for a temporary  period  pursuant to
     Section 1.860G-2(g)(i) 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 or (3) if it is not
     treated as a "permitted  investment" that is a "cash flow investment" under
     Code Section 860G(a)(5);  and provided,  further,  that any such instrument
     shall  have a  maturity  date no later  than the date  such  instrument  is
     required to be used to satisfy the obligations  under this Agreement,  and,
     in any  event,  shall not have a maturity  in excess of one year;  any such
     instrument  must have a  predetermined  fixed  dollar of  principal  due at
     maturity that cannot vary or change; if rated, the obligation must not have
     an "r"  highlighter  affixed to its rating;  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.   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, in all cases, "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 a  "Phase  I  Assessment"  conducted  in
accordance  with ASTM Standard E 1527-93 or any successor  thereto  published by
ASTM.

     "Environmental  Laws" means any and all federal,  state and local statutes,
laws,  regulations,  ordinances,  rules, judgments,  orders,  decrees,  permits,
concessions,  grants,  franchises,  licenses,  agreements or other  governmental
restrictions,  now or hereafter  in effect,  relating to 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  30/360  Rate" means with  respect to a Mortgage  Loan on which
interest is computed on a basis other than a 360-day year  consisting  of twelve
30-day months,  the per annum rate at which interest would have to accrue on the
Stated Principal Balance of such Mortgage Loan 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


                                       18
<PAGE>


Uncertificated  Accrued  Interest  in  respect  of the REMIC I Regular  Interest
corresponding to such Mortgage Loan in respect of 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).

     "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 that was not otherwise  subject to a Servicing  Advance
or was the subject of a  determination  that such  Servicing  Advance,  if made,
would be nonrecoverable.

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

     "Final Purchaser" has the meaning set forth in Section 10.1.

     "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 March 15, 2030.

     "Final  Recovery  Determination"  means  a  determination  by  the  Special
Servicer  with respect to any defaulted  Mortgage Loan or REO Property  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 7.16.

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

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


                                       19
<PAGE>


     "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 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  that  would,  if  classified  as  unusable,  be  included in the
foregoing definition.

     "Heller" means Heller Financial  Capital Funding,  Inc. or its successor in
interest.

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

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

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

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

     "Hyper-Amortization  Date" means as to any Mortgage  Loan the date prior to
the stated  maturity  thereof that the  Mortgage  Rate and the rate of principal
amortization increases.

     "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 


                                       20
<PAGE>


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
herein contemplated to be taken by an Independent  Contractor will neither cause
such REO  Property  to cease to qualify  as  "foreclosure  property"  within the
meaning of Section  860G(a)(8)  of the Code  (determined  without  regard to the
exception  applicable  for  Section  860D(a)  of the Code) nor cause any  income
realized  in respect of such REO  Property to fail to qualify as Rents from Real
Property.

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

     "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 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 the Class X Certificates.

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


                                       21
<PAGE>


     "Issue Price" means,  with respect to each Class of  Certificates,  REMIC I
Regular Interests and REMIC II Regular  Interests,  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 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.

     "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.

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

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

     "Liquidation  Expenses" means 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 any
Person  entitled  to effect an  optional  termination  of the Trust  pursuant to
Section  10.1),  a fee in an amount  equal to the  product  of (x)  1.0%,  (y) a
fraction,  the numerator of which is equal to the Liquidation  Proceeds received
in connection with a final disposition of a Specially  Serviced Mortgage Loan or
REO  Property  and the  denominator  of which is equal to the  unpaid  principal
balance of the  related  Mortgage  Loan or REO  Property  and accrued and unpaid
interest thereon and (z) the related Liquidation Proceeds.


                                       22
<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-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.

     "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 12.3.

     "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) 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 AMRESCO  Services,  L.P. or any successor  master
servicer appointed as provided herein.


                                       23
<PAGE>


     "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
indicated on the Mortgage Loan Schedule.

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

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

     "Memorandum"  means the private placement  memorandum dated March 18, 1998,
relating to the Privately Offered Certificates.

     "Minimum   Maturity-Based  Rating"  has  the  meaning  provided  under  the
definition of "Eligible Investments" herein.

     "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 G-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 at the close of  business  on the related
Determination  Date; (iv) the number and aggregate Stated  


                                       24
<PAGE>


Principal  Balance of Mortgage  Loans in the Mortgage Pool 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 latest appraised 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 X 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 applicable to each Class
of REMIC III Regular  Certificates for such Distribution Date; (x) the aggregate
amount of  servicing  fees  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 (xiii) 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.

     "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.

     "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   1998-HF1,   without
          recourse";


                                       25
<PAGE>


     (ii) the  original  or a copy of the  related  recorded  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  recorded  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;

     (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 


                                       26
<PAGE>


          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) a recorded acknowledgment copy 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  remains  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 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 Purchase  Agreement"  means either of Mortgage Loan Purchase
Agreement I or Mortgage Loan Purchase Agreement II, as the case may be.

     "Mortgage  Loan  Purchase  Agreement  I" means that certain  Mortgage  Loan
Purchase  Agreement dated as of March 27, 1998,  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 27, 1998, between Heller and the Depositor,
with respect to the Heller Loans.


                                       27
<PAGE>


     "Mortgage  Loan  Schedule"  or "Loan  Schedule"  means,  collectively,  the
schedules  attached  hereto as Schedule I, which  identifies  each MSMC Loan and
Schedule II, which identifies each Heller 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 fixed annualized rate at which interest is
scheduled  (in the absence of default) to accrue on such Mortgage Loan from time
to time (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 or any  acquisition  of the
related  Mortgaged  Property as an REO Property,  provided that in the case of a
Non-30/360  Mortgage  Loan,  the Mortgage Rate shall be determined in accordance
with this  sentence  assuming  that  interest  is  scheduled  (in the absence of
default) to accrue on such Mortgage Loan at the Equivalent 30/360 Rate.

     "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  


                                       28
<PAGE>


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(b) 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  equal to the  related  Mortgage  Rate then in effect,  minus the
applicable Master Servicing Fee Rate and Trustee 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.

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

     "Non-30/360  Mortgage  Loan " means a Mortgage  Loan 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
nationally  recognized outside tax counsel addressed to the Trustee,  reasonably
acceptable in form and substance to the Trustee, that a contemplated action will
neither  cause (i) any REMIC Pool to fail to qualify as a REMIC at any time that
any  Certificates  are  outstanding  nor  (ii) a gain  on the  disposition  of a
Qualified  Mortgage  which  would be  subject  to the  100%  tax on  "prohibited
transactions,"  imposed by Section 860F of the Code, nor (iii) any REMIC Pool to
be  subject  to any tax under the REMIC  Provisions,  except  for any tax on net
income from foreclosure property as provided for herein.

     "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, or, if applicable, the Trustee or Fiscal Agent,
will not be ultimately recoverable (together with Advance Interest thereon) 


                                       29
<PAGE>


from late payments,  Insurance  Proceeds,  Condemnation  Proceeds or Liquidation
Proceeds, or any other recovery on or in respect of such Mortgage Loan.

     "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.

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

     "Opinion of Counsel"  means a written  opinion of counsel  addressed to the
Trustee,  reasonably  acceptable in form and substance to the Trustee, and which
may be from  in-house or outside  counsel to the party  required to deliver such
opinion but which must be from  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.


                                       30
<PAGE>


     "Pass-Through  Entity"  means  any of (a) a  regulated  investment  company
described in Section 851 of the Code, a real estate  investment  trust described
in Section 856 of the Code, a common trust fund or an organization  described in
Section 1381(a) of the Code, (b) any partnership,  trust or estate as such terms
are  defined in the Code or (c) any Person  holding a  Residual  Certificate  as
nominee for another Person.

     "Pass-Through Rate" means with respect to,

     (1)  the  Class A1  Certificates,  the Class A2  Certificates,  the Class B
          Certificates,  the Class C Certificates, the Class D Certificates, the
          Class  F  Certificates,   the  Class  G  Certificates,   the  Class  H
          Certificates,  the Class J Certificates,  the Class K Certificates and
          the Class L Certificates,  for any  Distribution  Date, the respective
          fixed rates per annum specified as such in the Preliminary  Statement;
          and

     (2)  the  Class X  Certificates,  for any  Distribution  Date,  the Class X
          Certificate Rate.

     (3)  the  Class E  Certificates,  for any  Distribution  Date,  the Class E
          Certificate Rate.

     "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,  (i) 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
X Notional  Amount,  as the case may be, of the relevant Class as of the Closing
Date; and (ii) 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).

     "Prepayment  Assumption"  means a CPR of 0%,  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 


                                       31
<PAGE>


REMIC I Regular  Interests,  the  REMIC II  Regular  Interests  or the REMIC III
Regular 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 such Collection  Period, the amount of interest
at the  related  Net  Mortgage  Rate  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 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).

     "Principal Balance Certificates" means, collectively, the REMIC III Regular
Certificates other than the Class X Certificates.

     "Principal  Distribution  Amount"  means,  for any  Distribution  Date, the
aggregate of (i) the Current Principal Distribution Amount 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 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 that is  received in advance of its  scheduled  Due Date and
that 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.

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

     "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.


                                       32
<PAGE>


     "Prospectus  Supplement"  the  Prospectus  Supplement  dated March 18, 1998
relating to the Publicly Offered Certificates.

     "Publicly  Offered  Certificates"  means the Class A1,  Class A2,  Class X,
Class B, Class C, Class D and Class E Certificates.

     "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 to but not
including  the Due Date in the  Collection  Period of purchase,  (b) all related
unreimbursed Servicing Advances, and any Advance Interest payable on any Advance
hereunder  accrued to the date of purchase on Advances and (c) if such  Mortgage
Loan is being  repurchased  by a Seller  pursuant  to  Section 7 of the  related
Mortgage  Loan Purchase  Agreement,  all expenses  reasonably  incurred or to be
incurred by the Master  Servicer,  the Special  Servicer,  the Depositor and the
Trustee  in  respect  of the  Breach  or  Material  Defect  giving  rise  to the
repurchase  obligation.  With respect to any REO Property,  Purchase Price means
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 with at least five years  experience in properties of like kind and in
the same area.

     "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 a Mortgage Loan substituted for
a Deleted 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;
(iv) is accruing  interest on the same basis as the Deleted  Mortgage  Loan (for
example, on the basis of a 360-day year consisting of twelve 30-day months); (v)
has a remaining term to stated  maturity not 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


                                       33
<PAGE>


received a written  opinion  of  Independent  outside  tax  counsel,  reasonably
acceptable  in form  and  substance  to the  Trustee,  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 such Mortgage
Loan shall be substituted for a Deleted  Mortgage Loan if it has 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;  and provided,
further 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;
and  provided,  further that no such Mortgage  Loan shall be  substituted  for a
Deleted  Mortgage Loan unless the Operating  Adviser shall have approved of such
substitution based upon an engineering  report and the Environmental  Assessment
obtained  with  respect to such  Mortgage  Loan  (provided,  however,  that such
approval  of  the  Operating  Adviser  may  not  be  unreasonably  withheld,  as
determined by the Special Servicer).  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.

     "Rating Agencies" means DCR and S&P.

     "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
then-current  rating assigned by such Rating Agency to any Class of Certificates
then rated by such Rating Agency.

     "Realized  Loss" means (x) 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 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 and all unpaid Advance  Interest on
all Advances,  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);  (y) 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 


                                       34
<PAGE>


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; and (z) 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.

     "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 included in the Trust created
hereby and to be  administered  hereunder,  consisting of the Mortgage Loans, as
from  time-to-time  are subject to this  Agreement,  the Mortgage Files relating
thereto,  all proceeds of and payments  under such Mortgage Loans received after
the  Closing  Date,  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  acquired  in respect of any  Mortgage  Loan,  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
uncertificated  interest  in REMIC I issued in  respect  of such  Mortgage  Loan
hereunder  and  designated  as a  "regular  interest"  in REMIC I. Each  REMIC I
Regular  Interest  shall  represent  a right to receive  interest at the related
REMIC I Remittance Rate and 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 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.


                                       35
<PAGE>


     "REMIC II" means the  segregated  pool of assets  consisting of the REMIC I
Regular Interests and all distributions  thereon conveyed to the Trustee for the
benefit  of REMIC  III and for which a  separate  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(c).

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

     "REMIC II Regular Interest" means any of the twelve separate uncertificated
beneficial  interests in REMIC II issued  hereunder and designated as a "regular
interest" in REMIC II. Each REMIC II Regular Interest shall represent a right to
receive  interest at the related REMIC II Remittance Rate in effect from time to
time 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  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 each of REMIC II Regular
Interests  A, B, C, D,  E, F, G, H, J, K and L for any  Distribution  Date,  the
Weighted Average REMIC I Remittance Rate.

     "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(c).

     "REMIC III Regular Certificate" means any REMIC III Certificate, other than
a Class  R-III  Certificate,  and where  appropriate  with  respect to a Class X
Certificate, may refer to the Component Interests thereof, as the case requires.

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

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

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


                                       36
<PAGE>


     "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 Sale Deadline" has the meaning set forth in Section 8.19(a).

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

     "REO Tax" 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 second Business Day before the related Distribution
Date.

     "Repurchase  Proceeds"  means  amounts paid by any Seller under the related
Mortgage  Loan Purchase  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 continuing.

     "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.


                                       37
<PAGE>


     "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.

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

     "S&P" means Standard & Poor's Rating Services or any successor in interest.

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

     "Securities  Legend" means the legend to be printed on the  Certificates as
set forth in Section 3.3(c).

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

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


                                       38
<PAGE>


     "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 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 Lennar  Partners,  Inc. or any successor  Special
Servicer as herein provided.

     "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 G-2 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


                                       39
<PAGE>


          (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  under  the  related  loan
     documents, 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

          (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 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, 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);


                                       40
<PAGE>


          (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 in 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.

     "Stated  Principal  Balance" means, as of any date of  determination,  with
respect to any Mortgage  Loan  (including  without  limitation  any REO Mortgage
Loan), an amount equal to (a) the unpaid principal balance of such Mortgage Loan
as of the Cut-off Date (or, in the case of a  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,  Class  J,  Class  K and  Class L
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


                                       41
<PAGE>


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 any REMIC Pool pursuant to Treasury  Regulation  Section  1.860F-4(d)
and  temporary  Treasury  Regulations  Section  301.6231(a)(7)-1T  (or  relevant
successor  provision),  which  initially  shall be the person having the largest
Percentage Interest in the Residual Certificates of the related REMIC Pool.

     "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  pursuant to its election
filed in  accordance  with Section 5.5 hereof,  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.

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

     "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.

     "Trust"  means the trust  created  pursuant to this  Agreement,  the assets
which consist of all the assets of REMIC I, REMIC II and REMIC III.

     "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, with respect to each Mortgage Loan (including  without
limitation  each REO Mortgage  Loan),  the fee designated as such and payable to
the Trustee pursuant to Section 7.12.

     "Trustee Fee Rate" means 0.0035% 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.


                                       42
<PAGE>


     "Uncertificated  Accrued Interest" shall mean, with respect to any class of
uncertificated  REMIC I Regular  Interests or REMIC II Regular Interests for any
Distribution Date, the product of the  Uncertificated  Principal Balance of such
class as of the close of the preceding Distribution Date (or, in the case of the
first  Distribution  Date,  as of  the  Closing  Date)  and  one-twelfth  of the
applicable   REMIC  I  Remittance   Rate  or  REMIC  II  Remittance   Rate.  The
Uncertificated  Accrued  Interest  in  respect  of each class of REMIC I Regular
Interests and REMIC II Regular  Interest  shall accrue on the basis of a 360-day
year consisting of twelve 30-day months.

     "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 one  month's
interest  (calculated on the basis of a 360-day year consisting of twelve 30-day
months) on such  unpaid  Uncertificated  Distributable  Interest  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  Principal Balance" means the principal amount of any REMIC
I Regular  Interest or REMIC II Regular  Interest  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 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  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 H hereto.


                                       43
<PAGE>


     "Underwriters"  means Morgan Stanley & Co. Incorporated or its successor in
interest and Merrill Lynch, Pierce, Fenner & Smith 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, an estate 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 or a trust  subject to
the control of a United  States person and the primary  supervision  of a United
States court.

     "Unlegended  Definitive  Certificate"  means a Definitive  Certificate that
does not bear the Securities Legend.

     "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 to the Holders of the Interest  Only  Certificates,  and the remaining
Voting  Rights shall be allocated  equally  among the Holders of the  respective
Classes of the  Residual  Certificates.  Voting  Rights  allocated to a Class of
Certificateholders   shall  be  allocated  among  such   Certificateholders   in
proportion  to  the   Percentage   Interests   evidenced  by  their   respective
Certificates.

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

     "Weighted  Average  REMIC I Remittance  Rate"  means,  with respect to each
Distribution  Date, the weighted average of the REMIC I Remittance Rates for the
REMIC I Regular Interests, weighted on the basis of the Uncertificated Principal
Balances of the REMIC I Regular  Interest  related to each  Mortgage Loan at the
beginning of the related  Collection  Period  (disregarding  any REMIC I Regular
Interest  with  respect to which a  Principal  Prepayment  in full was  received
during the Collection  Period on the Mortgage Loan to which such REMIC I Regular
Interest relates).

     "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, 0.50% per annum.


                                       44
<PAGE>


     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 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,  Condemnation
Proceeds,  Insurance  Proceeds,  Liquidation  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, 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.

                                       45

<PAGE>


     Section 1.3. 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  United  States
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  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, 3, 6, 7 and 9 of each Mortgage  Loan  Purchase  Agreement and (iii) all other
assets  included or to be included in REMIC I (as  described in Section  12.1(a)
hereof and the definition of 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),  


                                       46
<PAGE>


(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 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 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).

     Notwithstanding  the  foregoing,  the failure to deliver the  originals  or
copies of any of the documents or instruments referred to in clauses (ii), (iv),
(viii),  (xi)(A) and (xii) of the definition of "Mortgage  File" by the date 120
days after the Closing Date shall constitute a Material Defect in respect of the
related Mortgage Loan under Section 2.3 hereof.

     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)(B) 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)  record or file, 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), (vii),  (x)(B) 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,  assignment of
Assignment  of Leases,  or  assignment  of 


                                       47
<PAGE>


security  agreement  the Trustee  shall  request  the Master  Servicer to obtain
therefrom for the Trustee 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 Master Servicer  promptly to prepare and file or record
or cause to be prepared  and filed or recorded,  a  substitute  therefor or cure
such defect, as the case may be, at the expense of the related Seller.

     (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 and the Master Servicer
on or before the Closing  Date a copy of a fully  executed  counterpart  of each
Mortgage  Loan  Purchase  Agreement,  as in full force and effect on the Closing
Date.

     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 other REMIC
I assets, (iii) the REMIC II assets and (iv) the REMIC III assets, 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,  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  certified  in the  schedule of
exceptions to Mortgage File delivery  attached  thereto,  that (W) all documents
specified in clauses (i), (ii), (iii),  (ix), (xii) (to the extent it relates to
the foregoing) and (xiii) 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
Mortgagor set forth in the Mortgage Loan Schedule  respecting such Mortgage Loan
accurately  reflects


                                       48
<PAGE>


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),  respectively,  of the definition of "Mortgage  File."
The Trustee shall deliver to the Master Servicer,  the Special Servicer and each
Seller  (as to its  respective  Mortgage  Loans  only),  a copy  of  such  Final
Certification. Within 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 a Material  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,  as the case may be,
that may give rise to a repurchase  obligation on the part of the related Seller
(a "Breach"),  such party shall give prompt  written notice to the other parties
hereto.  Promptly upon becoming aware of any such Material Defect or Breach, the
Trustee  shall request that the related  Seller within the time period  provided
for in the related Mortgage Loan Purchase Agreement cure such Material 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,  all in
accordance with the related Mortgage Loan Purchase Agreement; provided, however,
that,  in lieu of effecting any such  repurchase,  a Seller will be permitted to
deliver a Qualifying  Substitute Mortgage Loan and to pay a cash amount equal to
the  applicable   Substitution  Shortfall  Amount,  subject  to  the  terms  and
conditions of the related Mortgage Loan Purchase Agreement and this Agreement.

     A document in the Mortgage File shall be deemed to have a "Material Defect"
if (a) any document  required to be included in the Mortgage  File is not in the
Trustee's possession within the time required to be delivered, (b) such document
has been mutilated,  damaged,  defaced,  torn or otherwise physically altered in
any  material  respect  at the  time of its  delivery  to the  Trustee,  (c) the
information  set forth in the Mortgage  Loan Schedule  respecting  such Mortgage
Loan differs  from the  information  contained in the  documents in the Mortgage
File in a material  and  adverse  manner,  or (d) a  Mortgage  Note has not been
endorsed or a Mortgage has not been  assigned,  or an assignment of Mortgage has
not been delivered as provided in Section 2.1 hereof.

     As to any Qualifying Substitute Mortgage Loan, the Trustee shall direct the
related Seller to deliver to the Trustee for such Qualifying Substitute Mortgage
Loan (with a copy to the Master  Servicer),  the related  Mortgage File with the
related  Mortgage Note  endorsed as required by 


                                       49
<PAGE>


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  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,  to deposit cash equal to such amount into the
Collection  Account  concurrently with the delivery of the Mortgage File for the
Qualifying  Substitute  Mortgage Loan,  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.

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

     (c) The  Mortgage  Loan  Purchase  Agreements  provide  the  sole  remedies
available  to  the   Certificateholders,   or  the  Trustee  on  behalf  of  the
Certificateholders, respecting any Material 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 


                                       50
<PAGE>


     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;

          (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 Closing Date;

          (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 that
     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  


                                       51
<PAGE>


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-16 hereto, with such appropriate  insertions,  omissions,
substitutions  and  other  variations  as are  required  or  permitted  by  this
Agreement or as may in the  reasonable  judgment of the Trustee or the Depositor
be necessary,  appropriate  or convenient to comply,  or facilitate  compliance,
with  applicable  laws,  and may have such  letters,  numbers or other  marks of
identification  and  such  legends  or  endorsements  placed  thereon  as may be
required to comply with the rules of any securities exchange on which any of the
Certificates may be listed, or as may,  consistently  herewith, be determined by
the officers  executing  such  Certificates,  as  evidenced  by their  execution
thereof.

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

     (b) The Class X, Class B, Class C, Class D and Class E Certificates will be
issued in  minimum  denominations  of  $50,000  (or,  in the case of the Class A
Certificates,  will be  issued  in  minimum  denominations  of  $5,000)  initial
Certificate Principal Balance or Certificate Notional Amount, as applicable, and
in integral multiples of $1 in excess thereof and the Class F, Class G, Class H,
Class  J,  Class  K  and  Class  L  Certificates   will  be  issued  in  minimum
denominations of $100,000 initial Certificate Principal Balance, 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  certification  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 


                                       52
<PAGE>


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

     Section 3.3. Transfer and Exchange of Certificates.

     (a) A  Certificate  may be  transferred  by the  Holder  thereof  only upon
presentation and surrender of such Certificate at the 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,  and subject to the restrictions set forth in the other
subsections of this Section 3.3, the Trustee shall  execute,  and the Trustee or
any Authenticating  Agent shall authenticate and deliver to the transferee,  one
or more new  Certificates  of the same Class, in authorized  denominations,  and
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  that the  Certificateholder
making the exchange is entitled to receive.


                                       53
<PAGE>


     (c) All Definitive  Certificates  that are Privately  Offered  Certificates
shall initially be Legended Definitive Certificates. By acceptance of a Legended
Definitive  Certificate,  whether upon original issuance or subsequent transfer,
each Holder of such a Certificate  acknowledges the restrictions on the transfer
of such  Certificate set forth in the Securities  Legend and agrees that it will
transfer such a Certificate only as provided herein.

     The Securities  Legend shall appear on the face of the Legended  Definitive
Certificates as follows:

     THE  CERTIFICATES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED OR QUALIFIED
     UNDER THE UNITED STATES SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES
     ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES AND MAY NOT
     BE OFFERED, SOLD, PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A)(1) TO A BUYER
     THAT THE SELLER  REASONABLY  BELIEVES  IS A QUALIFIED  INSTITUTIONAL  BUYER
     WITHIN THE MEANING OF RULE 144A UNDER THE SECURITIES ACT PURCHASING FOR ITS
     OWN  ACCOUNT OR FOR THE  ACCOUNT OF A  QUALIFIED  INSTITUTIONAL  BUYER IN A
     TRANSACTION  MEETING  THE  REQUIREMENTS  OF RULE 144A,  (2)  PURSUANT TO AN
     EXEMPTION FROM  REGISTRATION  UNDER THE SECURITIES ACT PROVIDED BY RULE 144
     THEREUNDER  (IF  AVAILABLE),  OR (3) TO A BUYER WHOM THE SELLER  REASONABLY
     BELIEVES IS AN  INSTITUTIONAL  "ACCREDITED  INVESTOR" WITHIN THE MEANING OF
     RULE  501(a)(1),  (2), (3) or (7) OF REGULATION D OF THE SECURITIES ACT AND
     (B) IN ACCORDANCE WITH ALL APPLICABLE  SECURITIES LAWS OF THE STATES OF THE
     UNITED STATES OR ANY OTHER APPLICABLE JURISDICTION.

     A  transferee  shall  only  be  able  to  take  delivery  of an  Unlegended
Definitive  Certificate that is a Privately Offered Certificate if and after the
Depositor  submits to the Trustee an Opinion of Counsel of the Depositor stating
that the  Securities  Legend is not required on such  Definitive  Certificate by
applicable  law.  Upon the Depositor  submitting  such Opinion of Counsel to the
Trustee,  the Holder of such  Certificate  may submit  such  Certificate  to the
Trustee to exchange such  Certificate for an Unlegended  Definitive  Certificate
and the Trustee shall satisfy such request notwithstanding  anything else herein
to  the  contrary,  and  delivery  permitted  herein  of a  Legended  Definitive
Certificate may be made in the form of an Unlegended Definitive Certificate.

     Except as  described  below in  Sections  3.3(d),  3.3(e)  and  3.3(f),  no
restrictions to transfer shall apply to the transfer or registration of transfer
of an Unlegended  Definitive  Certificate to a transferee that takes delivery in
the form of an Unlegended Definitive Certificate.

     (d) No transfer of a Legended  Definitive  Certificate shall be made unless
the transfer is (v) to the Depositor,  (w) to a QIB who has provided the Trustee
with a  Purchaser's  Letter  in the form of  Exhibit D  hereto,  (x) being  made
pursuant to an exemption from registration  under the Securities Act provided by
Rule  144  thereunder  (if  available),  or (y) to an  Institutional  Accredited
Investor who has provided the Trustee with a  Purchaser's  Letter in the form of
Exhibit D hereto and such  other  certifications,  opinions  of counsel or other
information  (at the  transferor's  expense)  as it may  reasonably  require  to
confirm that the proposed  transfer is being made pursuant to an exemption from,
or in a  transaction  not  subject  to,  the  registration  requirements  of the
Securities  Act, and in each 


                                       54
<PAGE>


     case in accordance with any applicable  securities laws of any state of the
     United States or any other applicable jurisdiction.

     (e) No transferee of a Senior Certificate that is a Definitive  Certificate
shall be made unless the prospective transferee of a Certificateholder  desiring
to transfer its  Certificate  provides the Trustee with a  certification  as set
forth in  paragraph  6 of  Exhibit D or an Opinion  of  Counsel,  or both at the
request of the Trustee, which establishes to the reasonable  satisfaction of the
Trustee that no employee  benefit plan or other plan that is subject to ERISA or
Section 4975 of the Code (each,  a "Plan") as to which either  Underwriter,  the
Depositor,  the Master  Servicer,  the Special  Servicer,  the Fiscal Agent, the
Operating Adviser, or the Trustee is a party in interest or disqualified person,
and no qualified  institutional  buyer acting on behalf of or with "plan assets"
of, any such Plan, may acquire such Certificates  unless pursuant to a statutory
exemption or any of the administrative  exemptions issued by the U.S. Department
of Labor,  such that the acquisition and holding of Senior  Certificates  by, on
behalf of or with "plan assets" of such Plan would not constitute or result in a
non-exempt  prohibited  transaction  under ERISA or Section  4975 of the Code by
reason of the  application  of one or more of the  statutory  or  administrative
exemptions from the prohibited transaction rules.

     No transfer of a Subordinate or Residual  Certificate  shall be made unless
the  prospective  transferee  of a  Certificateholder  desiring to transfer  its
Certificate  provides the Trustee with a certification as set forth in paragraph
7 of Exhibit D, or an Opinion of Counsel, or both at the request of the Trustee,
which establishes to the reasonable  satisfaction of the Trustee that either (i)
such  prospective  transferee  is not a Plan and is not using  "plan  assets" to
acquire such  Certificate,  or (ii) with  respect to any proposed  transfer of a
Subordinate  Certificate,  such  transferee  is an insurance  company  investing
solely  assets of its  general  account  and its  purchase  and  holding of such
Certificate will not result in a non-exempt  prohibited  transaction under ERISA
or Section 4975 of the Code.

     (f) (i) No  Residual  Certificate  may be held or  beneficially  owned by a
Disqualified  Organization.  The  Residual  Certificates  shall  not be  held or
beneficially  owned by a non-United States Person.  Prior to the registration of
any transfer,  sale, pledge or other disposition of a Residual Certificate,  the
proposed  transferee  shall  provide  to the  Trustee a Transfer  Affidavit  and
Agreement in  substantially  the form set forth in Exhibit F, to the effect that
such  transferee  (1) agrees to be bound by the terms of this  Agreement and any
restrictions set forth on the face of such Residual Certificate, as the case may
be, and (2) is not a Disqualified Organization or a non-United States Person and
will not hold such Residual Certificate on behalf of a Disqualified Organization
or non-United States Person,  and will promptly notify the Trustee of any change
or  impending  change in its  status as such.  The  transferor  of the  Residual
Certificate  shall  also  provide  the  Trustee  with a  Transferor  Certificate
substantially in the form of Exhibit E.

          (ii) In addition,  any transfer,  sale, pledge or other disposition of
     any such  Certificate  to a  Pass-Through  Entity  shall not be  registered
     unless the proposed  transferee shall have agreed in writing,  in such form
     as the Trustee may require,  to provide to the Trustee such  information as
     the Trustee may reasonably require concerning any record interest holder or
     principal  of  such  Pass-Through  Entity  who  is or  was  a  Disqualified
     Organization.  Any  Holder of a  Residual  Certificate,  by its  acceptance
     thereof,  shall  be  deemed  for  all  purposes  to have  consented  to the
     provisions of this Section 3.3(f).


                                       55
<PAGE>


          (iii) The  restrictions  described  in this  Section  3.3(f) shall not
     apply to a transfer of any such  Certificate if the Trustee has received an
     Opinion of Counsel to the effect that the  restrictions  described  in this
     Section  3.3(f) are not necessary to avoid the imposition of tax on a REMIC
     or the disqualification of any REMIC as a REMIC under the Code.

          (iv) (A) If any Disqualified  Organization  shall become a Holder of a
     Residual Certificate, then the last-preceding non-Disqualified Organization
     shall be  restored,  to the  extent  permitted  by law,  to all  rights and
     obligations as Holder thereof  retroactive to the date of  registration  of
     such transfer of such Residual  Certificate.  If a non-United States Person
     shall become a holder of a Residual  Certificate,  then the  last-preceding
     United States Person shall be restored,  to the extent permitted by law, to
     all rights and  obligations  as Holder  thereof  retroactive to the date of
     registration of such transfer of such Residual  Certificate.  If a transfer
     of a Residual  Certificate  is  disregarded  pursuant to the  provisions of
     Treasury  Regulations  Section  1.860E-1  or  Section  1.860G-3,  then  the
     last-preceding  Permitted  Transferee  shall  be  restored,  to the  extent
     permitted  by  law,  to  all  rights  and  obligations  as  Holder  thereof
     retroactive to the date of  registration  of such transfer of such Residual
     Certificate.  The Trustee shall be under no liability to any Person for any
     registration  of  transfer  of a Residual  Certificate  that is in fact not
     permitted  by this  Section  3.3(f) 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(f) and to
     the extent that the retroactive  restoration of the rights of the Holder of
     such  Residual  Certificate  as described in clause  (iv)(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,  to sell such Residual  Certificate to a purchaser selected by
     the  Trustee  on such  terms as the  Trustee  may  choose.  Such  purported
     transferee shall promptly endorse and deliver each 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  purported  transferee.  The  terms  and
     conditions of any sale under this clause (iv)(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.

          (v) Trustee shall make available 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 a  Disqualified  Organization,
     including the information  regarding  "excess  inclusions" of such Residual
     Certificates  required to be provided to the Internal  Revenue  Service and
     certain   Persons   as   described   in   Treasury   Regulations   Sections
     1.860D-1(b)(5)  and  1.860E-2(a)(5),  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


                                       56
<PAGE>


     holders  at  any  time  any  Person  who  is a  Disqualified  Organization.
     Reasonable  compensation  for providing such information may be required by
     the Trustee from such Person.

     (g) Each investor  purchasing  Privately  Offered  Certificates from either
Underwriter will be deemed to have represented and agreed as follows (terms used
herein that are defined in Rule 144A or in Regulation D under the Securities Act
("Regulation D") are used herein as defined therein):

          (i) The  investor  understands  that  the  Certificates  have not been
     registered  under the Securities  Act, and that if in the future it decides
     to offer, resell, pledge or otherwise transfer such Certificates within two
     years after the later of the original  issuance of such Certificates or the
     last  date on  which  such  Certificates  are held by an  affiliate  of the
     Depositor,  it will do so only (i) to the Depositor,  (ii) to a person that
     the  seller  reasonably  believes  is a QIB in a  transaction  meeting  the
     requirements of Rule 144A, (iii) pursuant to an exemption from registration
     under the Securities Act provided by Rule 144 thereunder (if available), or
     (iv) in  certificated  form to an  Institutional  Accredited  Investor that
     delivers  to the  Trustee a letter in the form of Exhibit D hereto and such
     certifications,  legal opinions and other  information as it may reasonably
     require to confirm that the proposed  transfer is being made pursuant to an
     exemption  from,  or in a  transaction  not  subject  to, the  registration
     requirements of the Securities Act, and in each case in accordance with any
     applicable  securities  laws of any state of the United States or any other
     applicable jurisdiction.

          (ii) The investor  understands that the  Certificates,  except for the
     Residual  Certificates,  will  be  issued  only in the  form of  Book-Entry
     Certificates,  which  will  be held by the  Custodian.  Purchasers  of such
     Certificates   will  acquire   beneficial   interests  in  the   Book-Entry
     Certificates,  which interests will be held directly or indirectly  through
     Participants.

          (iii)  The  investor   understands  that   Certificates  will  bear  a
     Securities Legend unless the Depositor determines otherwise consistent with
     applicable law.

     The Senior Certificates will also bear the following additional legend:

NOTWITHSTANDING  THE ABOVE, IF THE TRANSFEREE OF THIS CERTIFICATE IS AN EMPLOYEE
BENEFIT OR OTHER PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY  PROVISIONS OF THE
EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, OR SECTION 4975 OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF
SUCH  PLAN OR IS USING  THE  ASSETS  OF ANY SUCH  PLAN TO  ACQUIRE  OR HOLD THIS
CERTIFICATE, SUCH PLAN OR SUCH PERSON MUST BE AN ACCREDITED INVESTOR.

     The Subordinate Certificates will also bear the following legend:

NOTWITHSTANDING  THE  ABOVE,  THIS  CERTIFICATE  MAY  NOT BE  SOLD,  PLEDGED  OR
OTHERWISE  TRANSFERRED  TO ANY PERSON THAT IS AN 


                                       57
<PAGE>


EMPLOYEE  BENEFIT  OR  OTHER  PLAN  SUBJECT  TO  THE  FIDUCIARY   RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE
"CODE"),  OR ANY PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN INSURANCE COMPANY INVESTING
SOLELY ASSETS OF ITS GENERAL ACCOUNT,  WHICH SHALL BE DEEMED TO HAVE REPRESENTED
AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THE CERTIFICATE WILL NOT RESULT
IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA OR SECTION 4975 OF THE CODE.

     The Residual Certificates, will also bear the following additional legend:

THIS  CERTIFICATE  MAY  NOT  BE  SOLD,  PLEDGED  OR  OTHERWISE   TRANSFERRED  TO
"DISQUALIFIED  ORGANIZATIONS" WITHIN THE MEANING OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED.

          (iv) The investor is either (i) a QIB  purchasing  for its own account
     or for the  account of another  QIB and it and such other  Person are aware
     that the  sale to it is  being  made in  reliance  on Rule  144A or (ii) an
     Institutional  Accredited  Investor and is purchasing the  Certificates for
     its own account or for an account with  respect to which it exercises  sole
     investment discretion.

          (v) If the  investor  is a QIB,  the  investor  understands  that  the
     Certificates  offered in reliance on Rule 144A will be  represented  by the
     Book-Entry Certificates. Before any interest in the Book-Entry Certificates
     may be offered,  sold, pledged or otherwise transferred to an Institutional
     Accredited Investor, the transferee will be required to provide the Trustee
     with a Purchaser's  Letter in the form  attached  hereto as Exhibit D as to
     compliance with the transfer restrictions referred to above.

          (vi)  The  investor  will  deliver  to each  Institutional  Accredited
     Investor to whom it transfers  Certificates  notice of any  restrictions on
     transfer of such Certificates.

          (vii) If the investor is acquiring Senior Certificates, it understands
     that,  in accordance  with the  prohibited  transaction  rules of ERISA and
     Section 4975 of the Code and the terms of the  Exemptions  (as such term is
     defined and  described  under the  heading  "ERISA  CONSIDERATIONS"  in the
     Prospectus  Supplement),  no  Plan  as to  which  either  Underwriter,  the
     Depositor, the Master Servicer, the Special Servicer, the Fiscal Agent, the
     Operating  Adviser or the Trustee is a party in  interest  or  disqualified
     person,  and no qualified  institutional  buyer acting on behalf of or with
     "plan  assets" of any such  Plan,  may  acquire  such  Certificates  unless
     pursuant to a statutory  exemption or any of the administrative  exemptions
     issued by the U.S.  Department  of Labor,  such  that the  acquisition  and
     holding of Senior  Certificates  by, on behalf of or with "plan  assets" of
     such  Plan  would not  constitute  or  result  in a  non-exempt  prohibited
     transaction  under  ERISA  or  Section  4975 of the Code by  reason  of the
     application  of 


                                       58
<PAGE>


     one  or  more  of the  statutory  or  administrative  exemptions  from  the
     prohibited transaction rules described herein.

          (viii)  If  the   investor  is  acquiring   Subordinate   or  Residual
     Certificates,  (i) it is not a Plan and is not using  "plan  assets" of any
     Plan to acquire such  Certificates and (ii) if it is an insurance  company,
     it is  investing  solely  assets of its  general  account,  and it shall be
     deemed to have  represented  and warranted that the purchase and holding of
     such Certificates will not constitute or result in a non-exempt  prohibited
     transaction under ERISA or Section 4975 of the Code.

          (ix) If the investor is acquiring any Privately Offered Certificate as
     a fiduciary or agent for one or more investor accounts,  it represents that
     it has sole investment  discretion with respect to such account and that it
     has full power to make the acknowledgments,  representations and agreements
     contained herein on behalf of each such account.

          (x) The investor  acknowledges  that the Depositor,  the Underwriters,
     the  Trustee,  the  Fiscal  Agent  and  others  will  rely on the truth and
     accuracy of the foregoing acknowledgments,  representations and agreements,
     and agrees  that if any of the  foregoing  representations  and  agreements
     deemed to have been made by it by its purchase are no longer  accurate,  it
     shall promptly notify the Depositor and the Underwriters.

          (xi) Each original  purchaser of the Certificates  will be required to
     sign a Purchaser's Letter in the form attached as Exhibit D hereto.

          (xii) 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 this Section 3.3.


                                       59
<PAGE>


     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.

     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 Owner'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;


                                       60
<PAGE>


          (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 in  respect of such  Classes  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 (and, in the
case  of the  Class X  Certificates,  notional)  amount  of  Certificates,  such
direction  or consent  may be given in respect of such  Classes by the  Clearing
Agency at the direction of Certificate Owners owning Certificates evidencing the
requisite percentage of principal (and, in the case of the Class X Certificates,
notional)  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  a 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
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,  (ii) the Depositor,  at its option, elects to
terminate the book-entry system through the Clearing Agency or (iii) an Event of
Default  shall  have  occurred  and is  continuing  and  Holders  of  Book-Entry
Certificates  entitled to at least 51% of the Voting Rights  thereof  advise the
Depository  and the  Trustee  that the  continuation  of the  book-entry  system
through  the  Depository  (or a  successor  thereto)  is no  longer  in the best
interest of  Certificateholders.  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 


                                       61
<PAGE>


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,  subject to Section 4.4, 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  of the  delinquent  principal  and
interest  payments  for  which  P&I  Advances  are to be made  for  the  related
Distribution  Date,  are on deposit in the  Collection  Account and available to
make such P&I Advances,  the Master Servicer shall utilize such Late Collections
to make such P&I Advances pursuant to clause (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 advanced
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  4.01(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.
(404) 654-2478 (or such  alternative  number  provided by the Master Servicer to
the Trustee in writing) and by telephone  at  telephone  no. (404)  654-2000 (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 any related Workout Fee, that were due or


                                       62
<PAGE>


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  has  occurred  (and for so long as it  exists)  with  respect  to any
Required Appraisal Loan, then, in the event of subsequent delinquencies thereon,
the amount of the P&I Advance in respect of such Required Appraisal Loan for the
related  Distribution Date shall be reduced to an amount equal to 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. In addition,  and
without  duplication,  the Master  Servicer  shall make only one P&I  Advance in
respect of each Mortgage Loan for the benefit of the most  subordinate  Class of
Certificates  then outstanding  unless the related  defaulted Monthly Payment is
cured prior to the  following  Due Date on any Mortgage  Loan.  The amount to be
advanced  by the  Master  Servicer,  Trustee  or Fiscal  Agent in respect of any
Mortgage  Loan on any  Distribution  Date will be reduced by the  greater of the
reduction in respect of any Appraisal  Reduction and the reduction  described in
the preceding sentence.

     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 Special Servicer,
the Trustee or the Fiscal Agent  determines,  as applicable,  in accordance with
Section 4.4 below,  that any such  Servicing  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  the  advance  was  made  to,  but not  including,  the  date of
reimbursement. Such 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 Servicing  Advance,  and
accordingly,  the Master  Servicer shall be entitled to  reimbursement  for such
Servicing  Advance,  together with interest  thereon at the Advance Rate, 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, 


                                       63
<PAGE>


the  Special  Servicer  may,  in its sole  discretion,  request  that the Master
Servicer make such Servicing 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 Servicing  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 a Servicing  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 requesting 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 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  by 12:00  p.m.,  New York City time,  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  


                                       64
<PAGE>


Servicer determines is a Nonrecoverable  Advance),  and a Responsible Officer of
the  Trustee  receives  actual  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 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,  payable:  first,  out of Penalty Charges  received on


                                       65
<PAGE>


the Mortgage Loan  (including,  without  limitation,  an REO Mortgage Loan as to
which such P&I Advance was made) or, if such  amounts are  insufficient,  out of
general  collections  on the Mortgage Loans and REO Properties in the Collection
Account.

     Section 4.6. 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 4.6 have been  completed  and such action is permitted
by and complies with the terms of this Section 4.6.

     Section  4.7.  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 4.7 shall survive the  resignation or removal of
the Fiscal Agent and the termination of this Agreement.

     Section 4.8.  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 Master Servicer
and 


                                       66
<PAGE>


the Trustee if a claim is made by a third party with respect to this Section 4.8
entitling  the Fiscal Agent,  its  directors,  officers,  employees or agents to
indemnification  hereunder,  whereupon  the  Master  Servicer  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 Master Servicer shall not affect any rights the Fiscal Agent, its directors,
officers,  employees  or agents may have to  indemnification  under this Section
4.8, unless the Master Servicer'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.



                                       67
<PAGE>


                                   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  Agreement,  entitled  "AMRESCO  Services,  L.P., as Master
Servicer for LaSalle National Bank, as Trustee for the Holders of Morgan Stanley
Capital I Inc., Commercial Mortgage Pass-Through Certificates,  Series 1998-HF1,
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 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: 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 


                                       68
<PAGE>


     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;

          (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  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 


                                       69
<PAGE>


or disposed of prior to its maturity unless payable on demand. All such Eligible
Investments  shall be made in the name of "AMRESCO  Services  L.P., in trust for
LaSalle  National Bank, as Trustee for the Holders of the Morgan Stanley Capital
I Inc., Commercial Mortgage Pass-Through Certificates, Series 1998-HF1." None of
the Depositor,  the Mortgagors,  the Trustee or the Fiscal Agent shall be liable
for any loss incurred on such Eligible Investments.

     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.

     (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.


                                       70
<PAGE>


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

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

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

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

          (iv) Servicing  Advances:  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) 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  Servicing
     Advances were made with respect to any Mortgage Loan or REO Property;

          (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  Loans,  including  without  limitation  any  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 pay itself, the 


                                       71
<PAGE>


     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 any
     REO Property  pursuant to Section 8.20, but only out of amounts (whether in
     the form of REO  Income,  Liquidation  Proceeds,  Condemnation  Proceeds or
     Insurance Proceeds) relating to such REO Property;

          (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 8.19(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 4.8, 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  Deleted
     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  (including any Holder of a Class
     R-I, Class R-II or Class R-III Certificate) has failed to make the required
     payment;


                                       72
<PAGE>


          (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 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  1998-HF1,
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:

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


                                       73
<PAGE>


          (ii) to pay itself  unpaid  Trustee Fees and any other amounts owed to
     it pursuant to Section 7.12 hereof;

          (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 sent by first class
mail (or such  other  medium as the  Depositor  shall  reasonably  request,  the
incremental cost of which shall be paid in advance by the recipient thereof), to
each  Certificateholder,  the Rating Agencies,  the Master Servicer, the Special
Servicer,  the  Underwriters,  the Depositor,  Heller 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 G-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 and will be presented in a tabular
format  substantially  similar to the  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 that may be required by this  Agreement or by  applicable  law. Such
access shall be afforded  without charge but only upon reasonable  prior written
request  and  during  normal  business  hours  at the  offices  of  the  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 a Certificateholder,  together with such other customary  information as the
Trustee  deems may be  necessary  or desirable  for such  Certificateholders  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 (or a similar
system),  the  reports  


                                       74
<PAGE>


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 Underwriters, the Master Servicer,
the Rating  Agencies and the Special  Servicer  account numbers on the Trustee's
ASAP System (or a similar 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
Underwriters, the Master Servicer, the Rating Agencies and the Special Servicer.
The Trustee  also  maintains a site on the World Wide Web at  WWW.LNBABS.COM  at
which certain of the above information will be available.

     (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
Underwriters,  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 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  Operating
Statement  Analyses,  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 Officer's  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  Supplement 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  Underwriters 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.

     (f) The Trustee shall afford the  Underwriters,  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 


                                       75
<PAGE>


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 Underwriters 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.

     (h) On each Distribution Date, except as described below, the Trustee shall
deliver  or  shall  cause  to  be   delivered   by  first  class  mail  to  each
Certificateholder,  each prospective  investor in a Certificate  (upon request),
Certificate  Owner (if known),  the Depositor,  each Underwriter and each Rating
Agency a copy of the Comparative  Financial  Status Report,  the Delinquent Loan
Status  Report,  the  Historical  Loss  Estimate  Report,  the  Historical  Loan
Modification  Report,  the REO Status Report and a Watch List (indicating  those
Mortgage  Loans that the Master  Servicer  has  determined  are in  jeopardy  of
becoming  Specially  Serviced Mortgage Loans) provided by the Master Servicer to
the  Trustee  pursuant to Section  8.14(c)  and  8.14(e) on the Master  Servicer
Remittance  Date. The information that pertains to Specially  Serviced  Mortgage
Loans and REO  Properties  reflected in such reports  shall be based solely upon
the reports  delivered by the Special  Servicer to the Master  Servicer at least
two Business Days prior to the related Master Servicer  Remittance Date.  Absent
manifest error,  (i) none of the Master  Servicer,  the Special  Servicer or the
Trustee shall be responsible for the accuracy or completeness of any information
supplied  to it by a Mortgagor  or third party that is included in any  reports,
statements,  materials  or  information  prepared  or  provided  by  the  Master
Servicer,  the Special Servicer or the Trustee, as applicable,  (ii) the Trustee
shall not be responsible  for the accuracy or  completeness  of any  information
supplied to it by the Master  Servicer or Special  Servicer  that is included in
any reports,  statements,  materials or information  prepared or provided by the
Master Servicer or Special Servicer, as applicable,  and (iii) the Trustee shall
be  entitled to  


                                       76
<PAGE>


conclusively rely upon the Master Servicer's  reports and the Special Servicer's
reports  without any duty or obligation to recompute,  verify or re-evaluate any
of the amounts or other information stated therein.

     The information contained in the reports in the preceding paragraph of this
Section  5.4(h) shall be made  available to the Trustee and the Rating  Agencies
electronically by the Master Servicer in the form of the standard CSSA loan file
and CSSA property  file, and the Trustee will in lieu of mailing such reports as
described in such preceding paragraph make such reports available electronically
in such form to  Certificateholders  using the media mutually agreed upon by the
Trustee, each Underwriter and the Depositor; provided, however, that the Trustee
will continue to provide  Certificateholders with a written copy of such reports
upon request in the manner described in such preceding paragraph.

     The  Trustee  shall  deliver a copy of each  Operating  Statement  Analysis
report and NOI Adjustment  Worksheet  that it receives from the Master  Servicer
and Special  Servicer to the Depositor,  each Underwriter and each Rating Agency
promptly after its receipt  thereof.  Upon request,  the Trustee shall make such
reports  available  to the  Certificateholders  and the Special  Servicer.  Upon
request,  the Trustee shall also make available to any potential investor in the
Certificates  any NOI  Adjustment  Worksheet  for a  Mortgaged  Property  or REO
Property in the possession of the Trustee.

     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 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 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  


                                       77
<PAGE>


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
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.

     (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 (excluding any amounts attributable to Prepayment
Premiums)  as is  attributable  to each  Mortgage  Loan  for  such  date for the
following purposes and in the following order of priority:

          (i) to pay  interest  to REMIC II in  respect  of each REMIC I Regular
     Interest,  up to an amount equal to, and pro rata in accordance  with,  all
     Uncertificated  


                                       78
<PAGE>


     Distributable   Interest  (excluding  amounts  attributable  to  Prepayment
     Premiums)  for each such  REMIC I Regular  Interest  for such  Distribution
     Date;

          (ii) to pay  principal  to REMIC II in respect of each REMIC I Regular
     Interest,  up to an amount equal to, and pro rata in accordance  with,  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 Qualifying
     Substitute  Mortgage Loan) that will be outstanding  immediately  following
     such Distribution Date;

          (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; and

          (iv) to the Holders of the Class R-I  Certificates  that  portion,  if
     any, of the Available  Distribution Amount (excluding amounts  attributable
     to Prepayment  Premiums)  for such date that has not otherwise  been deemed
     paid to REMIC II in respect of the REMIC I Regular  Interests  pursuant  to
     this Section 6.2(a).

     (b) 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.

     (c) All amounts (other than  additional  interest in the form of Prepayment
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) It is the intention of the parties  hereto that the  distributions  set
forth below result in the Certificate  Principal Balances of each Class of REMIC
II Regular Interests and its corresponding Class of Certificates being equal. On
each  Distribution  Date,  the  Trustee  shall be  deemed  to apply the REMIC II
Distribution  Amount  for  such  date  for  the  following  purposes  and in the
following order of priority:

          (i) to  distributions  of interest to REMIC III in respect of REMIC II
     Regular Interest A1 and REMIC II Regular Interest A2, up to an amount equal
     to (and  prorata  in  accordance  with)  all  Uncertificated  Distributable
     Interest on such REMIC II Regular Interests for such Distribution Date;

          (ii) to  distributions  of  principal  in respect  of first,  REMIC II
     Regular Interest A1, and second, REMIC II Regular Interest AZ, in each case
     up  to  an  amount  equal  to  


                                       79
<PAGE>


     the lesser of (1) the then outstanding  Uncertificated Principal Balance of
     such  Class  and (2)  the  remaining  portion,  if any,  of such  REMIC  II
     Distribution Amount;

          (iii) to  reimburse  REMIC III for any  Realized  Losses  and  Expense
     Losses  previously  deemed  allocated  to REMIC II Regular  Interest A1 and
     REMIC II Regular Interest A2 (with interest), up to an amount equal to (and
     pro rata in accordance  with) the Loss  Reimbursement  Amount in respect of
     such REMIC II Regular Interest for such Distribution Date;

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

          (v) to  distributions  of  principal  in  respect  of REMIC II Regular
     Interest B, until the  Uncertificated  Principal Balance thereof is reduced
     to zero;

          (vi) 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;

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

          (viii) to  distributions  of  principal in respect of REMIC II Regular
     Interest C, until the  Uncertificated  Principal Balance thereof is reduced
     to zero;

          (ix) 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;

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

          (xi) to  distributions  of  principal  in  respect of REMIC II Regular
     Interest D, until the  Uncertificated  Principal Balance thereof is reduced
     to zero;

          (xii) 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;


                                       80
<PAGE>


          (xiii) to  distributions  of interest to REMIC III in respect of REMIC
     II  Regular  Interest  E,  up to an  amount  equal  to  all  Uncertificated
     Distributable   Interest  on  such  REMIC  II  Regular  Interest  for  such
     Distribution Date;

          (xiv) to  distributions  of  principal  in respect of REMIC II Regular
     Interest E, until the  Uncertificated  Principal Balance thereof is reduced
     to zero;

          (xv) 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;

          (xvi) to distributions of interest to REMIC III in respect of REMIC II
     Regular   Interest  F,  up  to  an  amount  equal  to  all   Uncertificated
     Distributable   Interest  on  such  REMIC  II  Regular  Interest  for  such
     Distribution Date;

          (xvii) to  distributions  of  principal in respect of REMIC II Regular
     Interest F, until the  Uncertificated  Principal Balance thereof is reduced
     to zero;

          (xviii) 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;

          (xix) to distributions of interest to REMIC III in respect of REMIC II
     Regular   Interest  G,  up  to  an  amount  equal  to  all   Uncertificated
     Distributable   Interest  on  such  REMIC  II  Regular  Interest  for  such
     Distribution Date;

          (xx) to  distributions  of  principal  in  respect of REMIC II Regular
     Interest G, until the  Uncertificated  Principal Balance thereof is reduced
     to zero;

          (xxi) 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;

          (xxii) to  distributions  of interest to REMIC III in respect of REMIC
     II  Regular  Interest  H,  up to an  amount  equal  to  all  Uncertificated
     Distributable   Interest  on  such  REMIC  II  Regular  Interest  for  such
     Distribution Date;

          (xxiii) to  distributions  of principal in respect of REMIC II Regular
     Interest H, until the  Uncertificated  Principal Balance thereof is reduced
     to zero;

          (xxiv) 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;


                                       81
<PAGE>


          (xxv) to distributions of interest to REMIC III in respect of REMIC II
     Regular   Interest  J,  up  to  an  amount  equal  to  all   Uncertificated
     Distributable   Interest  on  such  REMIC  II  Regular  Interest  for  such
     Distribution Date;

          (xxvi) to  distributions  of  principal in respect of REMIC II Regular
     Interest J, until the  Uncertificated  Principal Balance thereof is reduced
     to zero;

          (xxvii) 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;

          (xxviii) to distributions of interest to REMIC III in respect of REMIC
     II  Regular  Interest  K,  up to an  amount  equal  to  all  Uncertificated
     Distributable   Interest  on  such  REMIC  II  Regular  Interest  for  such
     Distribution Date;

          (xxix) to  distributions  of  principal in respect of REMIC II Regular
     Interest K, until the  Uncertificated  Principal Balance thereof is reduced
     to zero; and

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

          (xxxi) to  distributions  of interest to REMIC III in respect of REMIC
     II  Regular  Interest  L,  up to an  amount  equal  to  all  Uncertificated
     Distributable   Interest  on  such  REMIC  II  Regular  Interest  for  such
     Distribution Date;

          (xxxii) to  distributions  of principal in respect of REMIC II Regular
     Interest L, until the  Uncertificated  Principal Balance thereof is reduced
     to zero; and

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

     (b) 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 the REMIC II Regular Interests.

     (c) 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.


                                       82
<PAGE>


     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 from the Principal  Distribution Amount for such
     Distribution  Date, first to the Holders of the Class A1 Certificates  and,
     second to the Holders of the Class A2  Certificates  in each case, up to an
     amount  equal to the  lesser of (1) the  then-outstanding  Class  Principal
     Balance  of such  Class  and (2) the  remaining  portion,  if any,  of such
     Principal Distribution Amount;

          (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  described  in Article X hereof,  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
Balance of such  Certificates for such  Distribution  Date and without regard to
the Principal Distribution Amounts for such date;

     (b) 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 Principal Distribution Amount for such Distribution Date;


                                       83
<PAGE>


          (iii)  to  reimburse  the  Holders  of the  Class B  Certificates  for
     Realized 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 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  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  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  


                                       84
<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  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  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  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  Class of  Certificates  for such
     Distribution Date;


                                       85
<PAGE>


          (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 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;

          (xxv) to pay interest to the Holders of the Class K  Certificates,  up
     to an amount equal to all Distributable  Certificate Interest in respect of
     such Class of Certificate for such Distribution Date;

          (xxvi) if the Class Principal  Balances of the Class A, Class B, Class
     C, Class D,  Class E,  Class F,  Class G, Class H and Class J  Certificates
     have been reduced to zero,  to pay  principal to the Holders of the Class K
     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 Principal Distribution Amount for such Distribution Date;

          (xxvii) to reimburse the Holders of the Class K  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;

          (xxviii) to pay  interest to the Holders of the Class L  Certificates,
     up to an amount equal to all Distributable  Certificate Interest in respect
     of such Class of Certificate for such Distribution Date;

          (xxix) if the Class Principal  Balances of the Class A, Class B, Class
     C,  Class D,  Class E,  Class F,  Class  G,  Class H,  Class J and  Class K
     Certificates  have been reduced to zero, to pay principal to the Holders of
     the Class L  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 Principal Distribution Amount for such Distribution Date;

          (xxx) to  reimburse  the Holders of the Class L  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

          (xxxi) 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.


                                       86
<PAGE>


     (c) 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 Mortgage Loans during or prior to the related Collection
Period and shall  distribute  such amounts,  in each case,  subject to available
funds,  as  additional  interest,  to the Holders of the  respective  Classes of
Principal  Balance  Certificates  (other  than  the  Class  F,  G, H, J, K and L
Certificates)  then entitled to  distributions  of principal  from the Principal
Distribution  Amount for such  Distribution  Date an aggregate amount (allocable
among such Classes, if more than one, as described below) equal to the lesser of
(i) such  Prepayment  Premium and (ii) such Prepayment  Premium  multiplied by a
fraction,  the  numerator  of  which  is equal  to the  excess,  if any,  of the
Pass-Through  Rate applicable to the most senior of such Classes of Certificates
then outstanding (or, in the case of the Class A Certificates,  the one with the
earlier 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 Mortgage Loan, over the relevant Discount Rate. If there is
more than one Class of Principal Balance Certificates  entitled to distributions
of principal from the Principal  Distribution Amount 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  amounts
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 X 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 (or the  Hyper-Amortization  Date, if  applicable) 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.

     (d) 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 


                                       87
<PAGE>


Trustee shall also determine the amount, if any, by which (i) the then-aggregate
Uncertificated Principal Balance of REMIC II Regular Interests A, B, C, D, E, F,
G, H, J, K and L 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 respective  Uncertificated  Principal
Balances of such REMIC II Regular  Interests 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 II Regular Interest 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 L, Class K, 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 A1 and Class A2 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.

     Section 6.6. Appraisal Reductions.

     Following the  occurrence of an Appraisal  Event in respect of any Mortgage
Loan, the Special  Servicer shall as soon as reasonably  practicable (but in any
event, within 60 days) 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 updated at least annually to the extent
such  Mortgage  Loan  remains a Required  Appraisal  Loan.  The cost of any such
Appraisal if not an internal  valuation  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.  Te
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


                                       88
<PAGE>

from time to time by the Special Servicer.  Any Appraisal or internal  valuation
obtained by the Special Servicer  pursuant to this section shall be delivered by
the  Special  Servicer to the Master  Servicer,  and the Master  Servicer  shall
- -deliver such  Appraisal or internal  valuation to the Trustee within 15 days of
receipt by the Master Servicer of such Appraisal or internal  valuation from the
Special  Servicer  and the Trustee  shall  deliver  such  Appraisal  or internal
valuation to the Holders of the Privately Offered Certificates within 15 days of
receipt by the Trustee of such  Appraisal or internal  valuation from the Master
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 subject to such  requirements
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  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.


                                       89
<PAGE>


     (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 the REMIC Pools 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  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:


                                       90
<PAGE>


          (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  Certificateholders
     making such request;

          (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 


                                       91
<PAGE>


     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 and 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, its assets,  any REMIC
Pool or transactions including, without limitation, (A) "prohibited transaction"
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 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  


                                       92
<PAGE>


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 S&P) and, in any event,
"BBB" by S&P;  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 S&P) and, in any event,  "AA" by S&P 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 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  


                                       93
<PAGE>


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 Fiscal Agent  Termination
Event  has  occurred,  then  the  Depositor  shall  send  a  written  notice  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 Fiscal Agent in
accordance  with this Section.  The  


                                       94
<PAGE>


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  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
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 Fiscal Agent
as provided in this Section,  the  successor  Trustee or 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.


                                       95
<PAGE>


     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  provisions of this  Agreement;  provided that no such  appointment
shall, or shall be deemed to,  constitute the appointee an agent of the Trustee;
provided,  further that the Trustee  shall not be relieved of liability  for the
actions or  omissions  of any  co-trustee  or separate  trustee  appointed by it
(except  that the Trustee  shall have no  liability  for  actions  taken by such
co-trustee or separate  trustee outside the authority  granted by the Trustee to
such co-trustee or separate trustee pursuant to such  appointment) and shall not
be liable for the actions of any co-trustee or separate trustee not appointed by
it.

     (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 


                                       96
<PAGE>


     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 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 and shall
be  reimbursed  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.


                                       97
<PAGE>


     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,  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.

     (a) 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, judgments 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  


                                       98
<PAGE>


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 Master  Servicer'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 Master  Servicer 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 Master  Servicer,
     which consent shall not be unreasonably withheld.

     (b) The Trustee  agrees to  indemnify  the Special  Servicer and the Master
Servicer,  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 either of them may sustain  arising from or as a result of the
willful  misfeasance,  bad faith or negligence in the  performance of any of the
Trustee's duties  hereunder or by reason of reckless  disregard of the Trustee's
obligations  and duties  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 Trustee is
replaced,  the  parties  hereto  agree that the amount of such  claims,  losses,
penalties, fines, forfeitures, legal fees and related costs, judgments and other
costs,  liabilities,  fees and  expenses  shall at least  equal the  incremental
costs, if any, of retaining a successor  Trustee.  Each of the Special  Servicer
and the Master Servicer shall immediately  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  Special  Servicer  or the Master  Servicer to
indemnification hereunder, whereupon the Trustee shall assume the defense of any
such claim (with counsel reasonably satisfactory to the Special Servicer and the
Master Servicer and pay all expenses in connection therewith,  including counsel
fees, and promptly pay, discharge and satisfy any judgment or decree that may be
entered  against it or them in respect of such  claim.  Any failure to so notify
the  Trustee  shall not affect any rights  the  Special  Servicer  or the Master
Servicer may have to indemnification  under this Agreement or otherwise,  unless
the  Trustee's  defense of such claim is materially  prejudiced  thereby and the
Trustee 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.

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


                                       99
<PAGE>


     Section 7.12. Fees and Expenses of Trustee and Fiscal Agent.

     Monthly,  the  Trustee  shall be entitled to receive 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
powers and duties  hereunder  of the Trustee.  On or before the Master  Servicer
Remittance  Date in each month  (commencing in April 1998),  the Master Servicer
shall,  pursuant  to Section  5.2(a),  remit to the  Trustee  for deposit in the
Distribution  Account  that  portion of funds 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 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 Trustee and 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  


                                      100
<PAGE>


     execution  and  delivery of this  Agreement,  nor the  consummation  of the
     transactions  contemplated  in this  Agreement,  nor  compliance  with  the
     provisions of this Agreement,  will conflict with or result in a breach of,
     or  constitute  a  default  under,  (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) to 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  bank  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  Agreement,  will 


                                      101
<PAGE>


     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) to 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.

     Section 7.16.  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 


                                      102
<PAGE>


     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  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 "AA", as applicable, by either Rating Agency.

     Section 7.17. 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  either  a  successor  Fiscal  Agent  shall be
appointed  by the  Trustee,  with the consent of the  Depositor,  or the Trustee
shall  take  such  other  action  as  shall  prevent  the   downgrading  of  the
then-current  ratings of the  certificates;  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 the  appointment of a successor  fiscal
agent or such  other  action.  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.


                                      103
<PAGE>


                                  ARTICLE VIII.

                          ADMINISTRATION AND SERVICING

                                OF MORTGAGE LOANS

     Section 8.1. Servicing Standard; General Powers and Duties.

     (a) Each of the Master Servicer and the Special  Servicer shall service and
administer the Mortgage Loans and other assets of the Trust that it is obligated
to service and  administer  pursuant to this  Agreement on behalf of the Trustee
and in the best interests of and for the sole benefit of the  Certificateholders
(as determined by the Master Servicer or the Special  Servicer,  as the case may
be, in its good faith and reasonable  judgment),  in accordance  with applicable
law, the terms of this Agreement and the terms of the respective  Mortgage Loans
and, to the extent consistent with the foregoing,  further as follows:  (i) with
the same  care,  skill,  prudence  and  diligence  as is normal and usual in its
general mortgage servicing and 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 net present value basis;  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,  the Depositor,  either
Seller,  or other  servicer of the  Mortgage  Loans,  (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,  (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, (F) the ownership,  servicing or management for others of any other
mortgage  loans or  mortgaged  property;  and (G) any  obligation  of the Master
Servicer  or the  Special  Servicer,  as the  case  may  be (as a  seller  or an
Affiliate of a seller of the Mortgage Loans),  to pay any indemnity with respect
to,  or  repurchase,  any  Mortgage  Loan  (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 all efforts  consistent  with the foregoing  standard and to
execute and deliver, on behalf of the  Certificateholders and the Trustee or any
of them,  any and all financing  statements,  continuation  statements and other
documents or instruments  necessary to maintain the lien created by any Mortgage
or other security document in the related Mortgage File on the related Mortgaged
Property  and  related  collateral;   subject  to  Section  8.18,  any  and  all
modifications,  waivers,  amendments  or  consents  to or  with  respect  to any
documents contained in the related Mortgage File; and any and all instruments of
satisfaction  or  cancellation,  or of full release or discharge,  and all other
comparable  instruments,  with respect to the Mortgage  Loans and the  Mortgaged
Properties.  Each of the  Master  Servicer  and  the  Special  Servicer  is also
authorized to 


                                      104
<PAGE>


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

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

     Upon  determining  that a  Specially  Serviced  Mortgage  Loan has become a
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 


                                      105
<PAGE>


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 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,  in  accordance  with the Servicing
Standard,  make reasonable  efforts to collect all payments called for under the
terms and  provisions  of the  Mortgage  Loans,  and shall,  to the extent  such
procedures  shall be  consistent  with this  Agreement,  follow such  collection
procedures  as it  would  follow  were  it the  owner  of such  Mortgage  Loans;
provided,  however,  that  nothing  herein  contained  shall be  construed as an
express or implied  guarantee by the Master Servicer or the Special  Servicer of
the  collectability  of the Mortgage Loans.  Consistent with the foregoing,  the
Master  Servicer may in its  discretion  waive any 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 any  Lock-Box  Agreement  or
similar agreement is required by the terms of the related  Mortgage,  the Master
Servicer shall establish and maintain one or more accounts ("Lock-Box Accounts")
to be held outside the Trust and maintained by the Master Servicer in accordance
with the terms of the  related  Mortgage.  Subject  to the terms of the  related
Mortgage,  any Lock-Box Agreement or similar agreement,  Lock-Box Accounts shall
be Eligible  Accounts.  The Master  Servicer shall apply the funds  deposited in
such accounts in accordance with the terms of the related Mortgage, any Lock-Box
Agreement  and/or any similar  agreement  and in  accordance  with the Servicing
Standard.


                                      106
<PAGE>


     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 respect of the related  Mortgaged  Property;  (ii) reimburse the Master
Servicer,  the Special Servicer, the Trustee or the Fiscal Agent, as applicable,
for any unreimbursed  Servicing Advances and unreimbursed  Advance Interest made
thereby to cover any of the items described in the immediately  preceding clause
(i);  (iii) refund to the related  Mortgagor any sums as may be determined to be
overages;  (iv) pay interest, 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 (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) The Master Servicer shall (i) maintain accurate records with respect to
each related  Mortgaged  Property  reflecting  the status of real estate  taxes,
assessments  and other  similar  items that are or may become a lien thereon and
the status of insurance premiums and any ground rents payable in respect thereof
and (ii) use reasonable efforts to obtain,  from time to time, all bills for the
payment of such items  (including  renewal  premiums);  and the Master  Servicer
shall effect payment thereof (in the case of Specially  Serviced Mortgage Loans,
at the direction of the Special  Servicer)  prior to the  applicable  penalty or
termination  date,  employing for such purpose Escrow  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 


                                      107
<PAGE>


to the unpaid principal balances of the related Mortgage Loans,  notwithstanding
that the terms of such Mortgage Loans so permit.

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

     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  shall  maintain  errors and
omissions  insurance  and  fidelity  bond  coverage  as  required  of the Master
Servicer or the Special Servicer under Section 8.5 hereof, (ii) provides that if
the Master Servicer or the Special  Servicer,  as the case may be, shall for any
reason no longer be the Master  Servicer  or Special  Servicer,  as  applicable,
hereunder (including,  without limitation,  by reason of an Event of Default and
its  termination  hereunder),  the Trustee or its designee may either  thereupon
assume all of the rights and,  except to the extent they arose prior to the date
of assumption,  obligations of the Master Servicer or the Special  Servicer,  as
the case may be, under such  agreement or,  alternatively,  may  terminate  such
agreement  without  payment of any  termination fee or penalty out of the Trust;
(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); (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;   (v)  provides  that  the  Trustee  for  the  benefit  of  the
Certificateholders  shall be a third party beneficiary under such  Sub-Servicing
Agreement,  but that (except to the extent the Trustee or its  designee  assumes
the obligations of the Master Servicer or the Special Servicer,  as the case may
be, thereunder as contemplated by the immediately preceding clause (ii)) none of
the Trust Fund, the Trustee,  any successor  Master Servicer or Special Servicer
(unless  and to the extent  that the  successor  Master  Servicer or the Special
Servicer is a party to such Sub-Servicing Agreement), as the case may be, or any
Certificateholder  shall have any duties under 


                                      108
<PAGE>


such Sub-Servicing Agreement or any liabilities arising therefrom;  (vi) permits
any purchaser of a Mortgage Loan  pursuant to this  Agreement to terminate  such
Sub-Servicing  Agreement  with respect to such  purchased  Mortgage  Loan at its
option and without penalty and (vii) does not permit the Sub-Servicer any direct
rights of indemnification that may be satisfied out of assets of the Trust Fund.
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.

     (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.


                                      109
<PAGE>


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

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

     (a) The  Master  Servicer  shall  use  reasonable  efforts  to  cause  each
Mortgagor to maintain in respect of the related Mortgaged Property all insurance
coverage  (other than  earthquake  insurance)  as is required  under the related
Mortgage; provided that if any Mortgage permits the holder thereof to dictate to
the  Mortgagor  the  insurance  coverage  to be  maintained  on  such  Mortgaged
Property,  the Master  Servicer shall impose such insurance  requirements as are
consistent  with the Servicing  Standard.  If a Mortgagor fails to maintain such
insurance,  the Master  Servicer shall (to the extent  available at commercially
reasonable rates) obtain such insurance (which may be through a master or single
interest  policy),  and the cost  (including  any  deductible  relating  to such
insurance)  of such  insurance  (or in the case of a master or  single  interest
policy,  the  incremental  cost  (including  any  deductible  relating  to  such
insurance) of such insurance relating to the specific Mortgaged Property), shall
be a Servicing  Advance  recoverable by the Master Servicer  pursuant to Section
5.2. If at any time 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  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 of 1968, the
Flood Disaster Protection Act of 1973 or the National Flood Insurance Reform Act
of 1994, as amended,  and (iv) 100% of the replacement  cost of the improvements
on such Mortgaged Property. If (i) the Mortgagor is required by the terms of the
Mortgage Loan to maintain such insurance (or becomes  obligated by virtue of the
related  Mortgaged  Property  becoming  located  in such  area by virtue of such
remapping)  or (ii) the terms of the  Mortgage  Loan  permit  the  mortgagee  to
require  the  Mortgagor  to obtain such  insurance,  the Master  Servicer  shall
promptly notify the Mortgagor of its obligation to obtain such insurance. If the
Mortgagor  fails  to  obtain  such  flood  insurance  within  120  days  of such
notification,  the Master  Servicer  shall obtain such  insurance (to the extent
available at  commercially  reasonable  rates),  and the cost of such  insurance
shall be a Servicing  Advance  recoverable  by the Master  Servicer  pursuant to
Section 5.2.

     The Special  Servicer shall cause to be maintained for each REO Property no
less insurance coverage than was previously  required of the Mortgagor under the
related  Mortgage.  All 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 


                                      110
<PAGE>


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  Properties and/or REO Properties.  Such policy may
contain a deductible clause (not in excess of a customary amount), in which case
the Master Servicer or the Special  Servicer,  as  appropriate,  shall, if there
shall not have been  maintained  on a Mortgaged  Property  or an REO  Property a
hazard insurance  policy complying with the requirements of Section 8.5(a),  and
there shall have been one or more  losses  that would have been  covered by such
individual  policy,  promptly  deposit into the 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  such
deductible  clause  exceeds the  deductible  under a policy  complying  with the
requirements  of Section 8.5(a).  The Master  Servicer and the Special  Servicer
each  agrees to prepare  and  present,  on behalf of  itself,  the  Trustee  and
Certificateholders,  claims under any such blanket policy  maintained by it in a
timely fashion in accordance with the terms of such policy.

     (c) Each of the Master  Servicer and the Special  Servicer shall obtain and
maintain  at its own expense  and keep in full force and effect  throughout  the
term of this  Agreement  a blanket  fidelity  bond and an errors  and  omissions
insurance policy covering its officers and employees and other persons acting on
behalf of it in connection with its activities under this Agreement.  The amount
of coverage  shall be at least equal to the  coverage  that would be required by
FNMA or FHLMC,  whichever  is greater,  with  respect to the Master  Servicer or
Special  Servicer,  as the  case  may be,  if the  Master  Servicer  or  Special
Servicer,  as the case may be, were  servicing  and  administering  the Mortgage
Loans and/or REO Properties  for which it is  responsible  hereunder for FNMA or
FHLMC. Coverage of the Master Servicer or the Special Servicer under a policy or
bond obtained by an Affiliate of such Person and providing the coverage required
by this Section 8.5(c) shall satisfy the requirements of this Section 8.5(c).

     (d) All insurance coverage required to be maintained by the Master Servicer
or the Special  Servicer under this Section 8.5 shall be obtained from Qualified
Insurers (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 two highest ratings categories) by any Rating Agency
or (B) who are (as  evidenced  by the  receipt  of Rating  Agency  Confirmation)
otherwise acceptable to each Rating Agency.


                                      111
<PAGE>


     Section 8.6.  Enforcement of Due-On-Sale  Clauses;  Assumption  Agreements;
Subordinate Financing.

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

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

          (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
Special  Servicer,  on behalf of the Trustee as the  mortgagee of record,  shall
exercise (or, subject to Section 8.18(a), waive its right to exercise) any right
it may have with respect to such Mortgage  Loan (x) to  accelerate  the payments
thereon, or (y) to withhold its consent to any such sale or other transfer, in a
manner consistent with the Servicing Standard;  provided,  however,  that if the
Mortgaged  Property to be sold or  transferred  relates to a Mortgage  Loan that
constitutes 5% or more of the Stated Principal Balance of all the Mortgage Loans
(taking into account for the  purposes of such  calculation,  (a) in the case of
any  such  Mortgage  Loan  that is a  Cross-Collateralized  Mortgage  Loan,  any
Mortgage Loan with which it is  cross-collateralized  and (b) in the case of any
such Mortgage Loan with respect to which the related  Mortgagor or its affiliate
is a Mortgagor  with  respect to one or more other  Mortgage  Loans,  such other
Mortgage Loan or Mortgage  Loans),  then any such sale or transfer shall require
Rating Agency Confirmation. In the event that the Special Servicer intends or is
required, in accordance with the preceding sentence, the Mortgage Loan documents
or applicable law, to permit the transfer of any Mortgaged Property, the Special
Servicer,  if  consistent  with  the  Servicing  Standard,   may  enter  into  a
substitution of liability  agreement,  pursuant to which the original  Mortgagor
and any original guarantors are released from liability,  and the transferee and
any new guarantors are substituted therefor and become liable under the Mortgage
Note  and any  related  guaranties;  provided,  however,  that if the  Mortgaged
Property to be transferred  pursuant to this sentence relates to a Mortgage Loan
that constitutes 3% or more of the Stated Principal  Balance of all the Mortgage
Loans (taking into account for the purposes of such calculation, (a) in the case
of any such  Mortgage Loan that is a  Cross-Collateralized  Mortgage  Loan,  any
Mortgage Loan with which it is  cross-collateralized  and (b) in the case of any
such Mortgage Loan with respect to which the related  Mortgagor or its affiliate
is a Mortgagor  with  respect to one or more other  Mortgage  Loans,  such other
Mortgage Loan or Mortgage Loans),  then any such transfer and substitution shall
require  Rating Agency  Confirmation.  In connection  with any such transfer and
substitution,  the Special  Servicer  may require  from the related  Mortgagor a
reasonable  and  customary  fee for the  additional  services  performed  by it,
together with  reimbursement  for any related costs and expenses  incurred by it
(but  only to the  extent  that  charging  such fee  will  not be a  significant
modification of the Mortgage Loan for purposes of the REMIC Provisions or result
in an Adverse  REMIC Event in respect of any REMIC Pool).  The Special  Servicer
shall promptly  notify the Trustee and the Master Servicer of any such agreement
and forward the  original  thereof to the Trustee for  inclusion  in the related
Mortgage File (with a copy to the Master Servicer and the Rating Agencies).


                                      112
<PAGE>


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

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

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

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  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;  provided,  however,  that any such waiver shall require Rating Agency
Confirmation.

     (c) Nothing in this Section 8.6 shall  constitute a waiver of the Trustee's
right,  as the  mortgagee of record,  to receive  notice of any  assumption of a
Mortgage Loan, any sale or other transfer of the related  Mortgaged  Property or
the creation of any additional  lien or other  encumbrance  with respect to such
Mortgaged Property.

     (d) Except as  otherwise  permitted  by Section  8.18,  neither  the Master
Servicer nor the Special Servicer shall agree to modify, waive or amend any term
of any Mortgage Loan in  connection  with the taking of, or the failure to take,
any action pursuant to this Section 8.6.

     (e) In the event that a Mortgagor elects to obtain a release of the related
Mortgaged Property from the lien of the related Mortgage by pledging  defeasance
collateral in accordance  with the terms of the Mortgage  Note,  then the Master
Servicer  shall,  in  accordance  with the terms of such Mortgage  Note,  obtain
reasonable  assurance that the Certificates  will not be subject to a downgrade,
withdrawal  or  qualification  by  the  Rating  Agencies  as a  result  of  such
defeasance and that any related  expenses will be paid for by the Mortgagor.  In
addition,  the Master  Servicer shall require an Opinion of Counsel (which shall
be at the expense of the Mortgagor) to the effect that such  defeasance will not
cause an Adverse REMIC Event.

     Section 8.7. Realization Upon Defaulted Mortgage Loans.

     (a) The Master Servicer shall notify the Special Servicer of the occurrence
of a Servicing  Transfer  Event in respect of any Mortgage Loan and,  subject to
Section 8.18, the Special  Servicer  shall monitor such Mortgage Loan,  evaluate
whether the causes of any default  thereunder can be corrected over a reasonable
period  without  significant  impairment  of the value of the related  Mortgaged
Property,  initiate  corrective  action in cooperation with the Mortgagor if, in
the Special Servicer's  reasonable and good faith judgment,  cure is likely, and
take such other actions as are consistent  with the Servicing  Standard.  If, in
the Special  Servicer's  reasonable  and good faith  judgment,  such  corrective
action  has  been  unsuccessful,  no  satisfactory  arrangement  can be made for
collection of delinquent  payments and no other alternative  consistent with the
Servicing  Standard can be negotiated,  and the defaulted  Mortgage Loan has not
been released from the Trust Fund  pursuant to 


                                      113
<PAGE>


any provision  hereof,  then the Special Servicer shall,  subject to subsections
(b) through (d) of this Section 8.7,  exercise  reasonable  efforts,  consistent
with the Servicing Standard,  to foreclose upon or otherwise  comparably convert
(which may include an REO Acquisition)  the ownership of property  securing such
Mortgage  Loan.  The foregoing is subject to the provision  that, in any case in
which a Mortgaged  Property shall have suffered damage from an Uninsured  Cause,
the Master  Servicer and the Special  Servicer shall each have the right but not
the  obligation  to  expend  its own funds as a  Servicing  Advance  toward  the
restoration of such property if it shall determine in its reasonable  discretion
(i) that such restoration  will increase,  on a net present value basis, the net
proceeds of liquidation of such Mortgaged Property to  Certificateholders  after
reimbursement to itself for such Advances (together with Advance Interest),  and
(ii) that such Advances  (together with Advance Interest) will be recoverable by
the Master Servicer or Special Servicer, as the case may be, out of the proceeds
of liquidation of such Mortgaged  Property,  as contemplated in Section 5.2. The
Special  Servicer  (or, at the  direction  of the Special  Servicer,  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,  among other  things,  the physical
condition of the Mortgaged Property, the state of the local economy, the Trust's
obligation to dispose of any REO Property within the period specified in Section
8.19, and the results of any Appraisal obtained pursuant to this Agreement,  all
such bids to be made in a manner consistent with the Servicing Standard.  If and
when the 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  Special  Servicer  is  authorized  to  have an
Appraisal  performed with respect to such property (the cost of which  Appraisal
shall be covered by, and be reimbursable as, a Servicing Advance).

     (b) The Special Servicer shall not acquire any personal  property  pursuant
to this Section 8.7 (with the exception of cash or cash  equivalents  pledged as
collateral for a Mortgage Loan) unless either:

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

          (ii) the Special  Servicer  shall have  obtained an Opinion of Counsel
     (the cost of which may be withdrawn from the 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 or
     any REMIC Pool under the REMIC Provisions or cause any of REMIC I, REMIC II
     or REMIC III to fail to qualify as a REMIC at any time that any Certificate
     is outstanding.


                                      114
<PAGE>


     (c) Notwithstanding  the foregoing  provisions of this Section 8.7, neither
the Master  Servicer nor the Special  Servicer  shall, on behalf of the Trustee,
complete foreclosure  proceedings,  obtain title to a Mortgaged Property in lieu
of foreclosure or otherwise,  have a receiver of rents appointed with respect to
any Mortgaged  Property,  or take any other action with respect to any Mortgaged
Property,  if, as a result of any such  action,  the  Trustee,  on behalf of the
Certificateholders,   would  be   considered   to  hold   title   to,  to  be  a
"mortgagee-in-possession"  of,  or  to be  an  "owner"  or  "operator"  of  such
Mortgaged  Property  within the meaning of CERCLA or any comparable  law, unless
(as  evidenced  by an  Officer's  Certificate  to such effect  delivered  to the
Trustee)  the  Special   Servicer  has  previously   received  an  Environmental
Assessment  in  respect  of such  Mortgaged  Property  prepared  by a Person who
regularly  conducts  Environmental  Assessments 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  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  


                                      115
<PAGE>


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 and the Master Servicer.

     (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 laws of 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 10 Business Days following
such Final Recovery Determination.

     Section 8.8. Trustee to Cooperate; Release of Mortgage Files.

     (a) Upon the payment in full of any  Mortgage  Loan,  or the receipt by the
Master Servicer or the Special  Servicer of a notification  that payment in full
shall be escrowed in a manner  customary for such purposes,  the Master Servicer
or the Special Servicer, as the case may be, will immediately notify the Trustee
and request  delivery of the related  Mortgage File. Any such notice and request
shall be in the form of a Request for Release signed by a Servicing  Officer and
shall  include a  statement  to the effect  that all  amounts  received or to be
received in  connection  with such  payment that are required to be deposited in
the  Collection  Account  pursuant  to  Section  5.1  have  been  or  will be so
deposited.  Within five Business Days (or within such shorter  period as release
can reasonably be accomplished  if the Master  Servicer or the Special  Servicer
notifies the Trustee of an exigency) of receipt of such notice and request,  the
Trustee shall release,  or cause any related  Custodian to release,  the related
Mortgage  File  to the  Master  Servicer  or  the  Special  Servicer,  whichever
requested  it.  No  expenses  incurred  in  connection  with any  instrument  of
satisfaction  or deed of  reconveyance  shall be  chargeable  to the  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  that are required to be deposited
into the  Collection  


                                      116
<PAGE>


Account pursuant to Section 5.1 have been or will be so deposited,  or that such
Mortgage Loan has become an REO Mortgage  Loan, the Request for Release shall be
released by the  Trustee to the Master  Servicer  or the  Special  Servicer,  as
applicable.

     (c) Within five  Business  Days (or within such shorter  period as delivery
can reasonably be accomplished if the Special  Servicer  notifies the Trustee of
an exigency) of receipt  thereof,  the Trustee  shall execute and deliver to the
Special  Servicer  any court  pleadings,  requests for  trustee's  sale or other
documents  necessary  to the  foreclosure  or  trustee's  sale in  respect  of a
Mortgaged Property or to any legal action brought to obtain judgment against any
Mortgagor on the Mortgage  Note or Mortgage or to obtain a deficiency  judgment,
or to enforce any other  remedies or rights  provided  by the  Mortgage  Note or
Mortgage or otherwise  available at law or in equity. The Special Servicer shall
be responsible  for the  preparation  of all such documents and pleadings.  When
submitted to the Trustee for  signature,  such  documents or pleadings  shall be
accompanied  by a  certificate  of a  Servicing  Officer  requesting  that  such
pleadings  or  documents  be executed by the  Trustee and  certifying  as to the
reason such  documents or pleadings  are  required  and that the  execution  and
delivery thereof by the Trustee will not invalidate or otherwise affect the lien
of the  related  Mortgage,  except  for  the  termination  of  such a lien  upon
completion of the foreclosure or trustee's sale.

     Section 8.9. Documents,  Records and Funds in Possession of Master Servicer
or   Special   Servicer   to  be  Held   for   Trustee   for  the   Benefit   of
Certificateholders.

     Notwithstanding any other provisions of this Agreement, the Master Servicer
and the  Special  Servicer  shall each  transmit to the  Trustee,  to the extent
required  by this  Agreement,  all  documents  and  instruments  coming into the
possession of the Master Servicer or the Special  Servicer,  as the case may be,
from time to time and shall account fully to the Trustee for any funds  received
or otherwise collected thereby,  including  Liquidation  Proceeds,  Condemnation
Proceeds or Insurance  Proceeds in respect of any Mortgage Loan or REO Property.
All Mortgage Loan documents and funds collected or held by, or under the control
of, the Master Servicer or the Special Servicer in respect of any Mortgage Loans
and/or REO  Properties,  whether from the  collection  of principal and interest
payments  or from  Liquidation  Proceeds,  Condemnation  Proceeds  or  Insurance
Proceeds or otherwise, including any funds on deposit in the 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.


                                      117
<PAGE>


     Section 8.10. Servicing Compensation.

     (a) As compensation for its activities hereunder, the Master Servicer shall
be entitled to receive the Master  Servicing  Fee with respect to each  Mortgage
Loan,  including  without  limitation each Specially  Serviced Mortgage Loan and
each REO Mortgage Loan. As to each Mortgage Loan,  including without  limitation
each  Specially  Serviced  Mortgage Loan and each REO Mortgage  Loan, the Master
Servicing  Fee shall  accrue on the  related  Stated  Principal  Balance of such
Mortgage Loan outstanding  from time to time at the applicable  Master Servicing
Fee Rate and shall be computed for the same period  respecting which any related
interest payment due or deemed due on such Mortgage Loan is computed. The Master
Servicing Fee with respect to any Mortgage Loan or REO Mortgage Loan shall cease
to accrue if a Liquidation Event occurs in respect thereof. The Master Servicing
Fee shall be payable monthly, on a loan-by-loan basis, from payments of interest
on each  Mortgage  Loan,  REO Income  allocable as interest on each REO Mortgage
Loan and the interest  portion of P&I Advances on each Mortgage Loan,  including
without limitation each REO Mortgage Loan. The Master Servicer shall be entitled
to  recover  unpaid  Master  Servicing  Fees in respect  of any  Mortgage  Loan,
including  without  limitation  each REO Mortgage  Loan,  out of that portion of
related  Insurance  Proceeds,   Condemnation  Proceeds,   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) 50% of any  modification  fees and assumption fees and 100% of any
     ancillary fees not otherwise addressed herein and Penalty Charges collected
     on Mortgage  Loans other than  Specially  Serviced  Mortgage  Loans and REO
     Mortgage  Loans,  but  only to the  extent  actually  paid  by the  related
     Mortgagor  and to the extent  that all amounts  then due and  payable  with
     respect to the related Mortgage Loan (including Advance Interest) have been
     paid and,  with  respect to  Penalty  Charges  only,  are not needed to pay
     Advance Interest with respect to any other Mortgage Loan;

          (ii) any Prepayment Interest Excesses collected on the Mortgage Loans,
     including  without  limitation  Specially  Serviced  Mortgage Loans and REO
     Mortgage  Loans,  but only to the  extent  that the  aggregate  of all such
     Prepayment  Interest  Excesses  collected  during  each  Collection  Period
     exceeds the Prepayment  Interest Shortfalls incurred during such Collection
     Period;

          (iii) any interest and other income earned on the  investment of funds
     in the  Collection  Account,  but only to the extent not  applied to offset
     losses on other investments of funds in the Collection Account, and

          (iv) 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.


                                      118
<PAGE>


     (b) As  compensation  for its activities  hereunder,  the Special  Servicer
shall be  entitled to receive the  Special  Servicing  Fee with  respect to each
Specially  Serviced  Mortgage  Loan  and  each  REO  Mortgage  Loan.  As to each
Specially  Serviced  Mortgage  Loan and  each REO  Mortgage  Loan,  the  Special
Servicing  Fee shall  accrue on the  related  Stated  Principal  Balance of such
Mortgage Loan  outstanding  from time to time at the Special  Servicing Fee Rate
and shall be computed for the same period  respecting which any related interest
payment due on such Specially Serviced Mortgage Loan or deemed to be due on such
REO Mortgage  Loan is computed.  The Special  Servicing Fee with respect to each
Specially  Serviced  Mortgage  Loan and each REO  Mortgage  Loan shall  cease to
accrue if a Liquidation  Event occurs in respect  thereof.  As to each Specially
Serviced  Mortgage Loan and each REO Mortgage  Loan,  earned but unpaid  Special
Servicing Fees shall be payable  monthly out of the same sources and at the same
time (but separate from) Master Servicing Fees payable to the Master Servicer in
respect of such Specially Serviced Mortgage Loan or REO Mortgage Loan.

     As further compensation for its activities hereunder,  the Special Servicer
shall be entitled to receive  the  Workout  Fee with  respect to each  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  8.24,  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 period that it acted as Special  Servicer and were still such at the time of
such termination or resignation (and the successor Special Servicer shall not be
entitled to any portion of such  Workout  Fees),  in each case until the Workout
Fee for any such loan  ceases to be payable  in  accordance  with the  preceding
sentence.

     As further compensation for its activities hereunder,  the Special Servicer
shall  also be  entitled  to  receive a  Liquidation  Fee with  respect  to each
Specially  Serviced  Mortgage  Loan or REO  Property as to which it receives any
full or discounted payoff or any Liquidation  Proceeds (other than in connection
with the purchase of any such Specially  Serviced  Mortgage Loan or REO Property
by any Person  entitled to effect an optional  termination of the Trust pursuant
to Section  10.01).  The  Liquidation  Fee with  respect  to any such  Specially
Serviced  Mortgage  Loan will not be payable  if such  Mortgage  Loan  becomes a
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.

     The Special  Servicer  shall be entitled to  additional  special  servicing
compensation  ("Additional Special Servicing  Compensation") in the form of 100%
of  any  modification  fees,  assumption  fees,  ancillary  fees  not  otherwise
addressed  herein  and,  to the extent  not  otherwise  applied  to pay  Advance
Interest as provided herein,  Penalty Charges,  collected on Specially  Serviced
Mortgage  Loans  and REO  Mortgage  Loans and 50% of any  modification  fees and
assumption  fees  collected  on  Mortgage  Loans other than  Specially  Serviced
Mortgage Loans and REO Mortgage Loans.


                                      119
<PAGE>


     (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  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 2:00
p.m. Eastern time on 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 on or
before the date that is three Business Days prior to the Distribution Date.

     (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, 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 30 of each year, the Master  Servicer at its expense shall cause
a firm of  Accountants  to furnish a statement to the  Depositor,  the Operating
Adviser  and the  Trustee  to the  effect  that (i) it has  obtained a letter of
representation  regarding  certain  matters  from the  management  of the Master
Servicer, which includes an assertion that the Master Servicer has complied with
certain minimum mortgage loan servicing  standards (to the extent  applicable to
commercial and  multifamily  mortgage  loans),  identified in the Uniform Single
Attestation  Program for Mortgage  Bankers  established by the Mortgage  Bankers
Association  of  America,  with  respect  to the  servicing  of  commercial  and
multifamily  mortgage loans during the most recently completed calendar year and
(ii) on the basis of an  examination  conducted by such firm in accordance  with
standards established by 


                                      120
<PAGE>


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
Securities  and Exchange  Commission  on the  Depositor in  connection  with the
Securities and Exchange  Commission's issuance of a no-action letter relating to
the Depositor's reporting  requirements in respect of the Trust 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  Memorandum,  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.  The
Master  Servicer also maintains a site on the World Wide Web at  WWW.AMRESCO.COM
at which property level information will be available.

     (b) [reserved.]

     (c) No later than 12:00 noon Central time on the Master Servicer Remittance
Date, the Master  Servicer shall deliver or cause to be delivered to the Trustee
the following  reports with respect to the Mortgage  Loans (and, if  applicable,
the related REO  Properties),  providing the required  information as of the Due
Date: (i) a Comparative  Financial Status Report,  (ii) a Delinquent Loan Status
Report;  (iii) an Historical  Loss  Estimate  Report;  (iv) an  Historical  Loan
Modification  Report;  (v) an REO Status  Report;  and (vi) CSSA  Reports.  Such
reports  shall  be  presented  in  writing  and on a  computer  readable  medium
reasonably acceptable to the Trustee. The information that pertains to Specially
Serviced  Mortgage Loans and REO  Properties  reflected in such reports shall be
based solely upon the reports  delivered  by the Special  Servicer to the Master
Servicer  pursuant to Section 8.29. In the absence of manifest error, the Master
Servicer shall be entitled to conclusively rely upon,  without  investigation or
inquiry,  the information and reports  delivered to it by the Special  Servicer,
and the  Trustee  shall  be  entitled  to  conclusively  rely  upon  the  Master
Servicer's  reports  and the  Special  


                                      121
<PAGE>


Servicer's  reports  without  any duty or  obligation  to  recompute,  verify or
recalculate any of the amounts and other information stated therein. Any of such
reports may include any disclaimers the Master Servicer deems appropriate.

     (d) The  Master  Servicer  shall  deliver or cause to be  delivered  to the
Trustee the following materials,  in each case to the extent that such materials
or the  information  on which  they are based have been  received  by the Master
Servicer:

          (i) At least annually by June 30th, with respect to each Mortgage Loan
     and REO  Mortgage  Loan,  an Operating  Statement  Analysis for the related
     Mortgaged  Property or REO Property as of the end of the preceding calendar
     year, together with copies of the operating  statements and rent rolls (but
     only to the extent the related  Mortgagor  is  required by the  Mortgage to
     deliver,  or otherwise agrees to provide such information and, with respect
     to operating  statements  and rent rolls for  Specially  Serviced  Mortgage
     Loans and REO  Properties,  only to the  extent  delivered  by the  Special
     Servicer) for the related Mortgaged  Property or REO Property as of the end
     of the preceding  fiscal year. The Master Servicer shall use its reasonable
     efforts to obtain  such  annual  operating  statements  and rent rolls with
     respect  to  each of the  Mortgage  Loans  other  than  Specially  Serviced
     Mortgage Loans or REO Mortgage Loans,  which efforts shall include a letter
     sent to the related  Mortgagor  each quarter  (followed  up with  telephone
     calls)  requesting  such annual  operating  statements and rent rolls until
     they are received to the extent such action is consistent  with  applicable
     law and the terms of the Mortgage Loans.

          (ii)  Within  thirty  days after  receipt by the Master  Servicer  (or
     twenty  days  after  receipt  from the  Special  Servicer  in the case of a
     Specially  Serviced  Mortgage Loan or REO Property) of any annual operating
     statements with respect to any Mortgaged  Property or REO Property,  an NOI
     Adjustment Worksheet for such Mortgaged Property (with the annual operating
     statements attached thereto as an exhibit).

     The Master Servicer shall maintain one Operating  Statement Analysis report
for each  Mortgaged  Property and REO  Property  (to the extent  prepared by and
received  from  the  Special  Servicer  in the case of any REO  Property  or any
Mortgaged  Property  constituting  security  for a Specially  Serviced  Mortgage
Loan).  The Operating  Statement  Analysis  report for each  Mortgaged  Property
(other than any such  Mortgaged  Property  which is REO Property or  constitutes
security for a Specially  Serviced Mortgage Loan) is to be updated by the Master
Servicer and such updated report delivered to the Trustee on the Master Servicer
Remittance Date which is no earlier than thirty days after receipt by the Master
Servicer of updated operating statements for such Mortgaged Property. The Master
Servicer will use the "normalized"  column from the NOI Adjustment  Worksheet to
update  the  Operating  Statement  Analysis  report  and will use any  operating
statements  received with respect to any Mortgaged Property (other than any such
Mortgaged Property which is REO Property or constitutes security for a Specially
Serviced  Mortgage Loan) to update the Operating  Statement  Analysis report for
such Mortgaged Property, such updates to be completed and copies thereof sent to
the Trustee within thirty days after receipt of the necessary information.

     (e) No later than 12:00 noon Central time on the Master Servicer Remittance
Date,  beginning in May 1998,  the Master  Servicer shall prepare and deliver to
the Trustee and the Special  Servicer,  a Watch List of all Mortgage  Loans that
the Master  Servicer  has  determined  are in  jeopardy  


                                      122
<PAGE>


of becoming Specially Serviced Mortgage Loans. For this purpose,  Mortgage Loans
that are in  jeopardy  of  becoming  Specially  Serviced  Mortgage  Loans  shall
include,  without  limitation:  (i) Mortgage Loans having a current Debt Service
Coverage  Ratio that is 80% or less of the  trailing  twelve-month  Debt Service
Coverage Ratio as of the Cut-off Date or having a current trailing  twelve-month
Debt Service  Coverage Ratio that is less than 1.00x,  (ii) Mortgage Loans as to
which any required inspection of the related Mortgaged Property conducted by the
Master  Servicer  indicates a problem that the Master  Servicer  determines  can
reasonably be expected to materially adversely affect the cash flow generated by
such  Mortgaged  Property,  (iii)  Mortgage  Loans which have come to the Master
Servicer's  attention  in the  performance  of its duties  under this  Agreement
(without  any  expansion  of such duties by reason  hereof)  that (A) any tenant
occupying 25% or more of the space in the related Mortgaged Property has vacated
(without being replaced by a comparable tenant and lease) or been the subject of
bankruptcy  or similar  proceedings  or (B) relate to a borrower or an affiliate
that is the subject of a bankruptcy or similar  proceeding,  (iv) Mortgage Loans
that are at least one full  Collection  Period  delinquent  in payment,  and (v)
Mortgage  Loans  that are  within 60 days of  maturity.  Any such Watch List may
include any disclaimers the Master Servicer deems appropriate.

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

     (f) At least two  Business  Days prior to each Master  Servicer  Remittance
Date,  the Special  Servicer  shall  deliver,  or cause to be delivered,  to the
Master  Servicer and,  upon the request of any of the Trustee,  the Depositor or
either Rating  Agency,  to such  requesting  party,  the following  reports with
respect to the  Specially  Serviced  Mortgage  Loans (and,  if  applicable,  the
related REO Properties),  providing the required information as of the Due Date:
(i) a Delinquent Loan Status Report;  (ii) an Historical  Loss Estimate  Report;
(iii) an Historical Loan  Modification  Report;  (iv) an REO Status Report;  (v)
Comparative  Financial  Status  Reports with respect to all  Specially  Serviced
Mortgage  Loans;  (vi) a Watch List;  and (vii) CSSA Reports,  as defined.  Such
reports  shall be  presented  in  writing  and on a computer  readable  magnetic
medium.

     (g) The Special  Servicer  shall  deliver or cause to be  delivered  to the
Master  Servicer and,  upon the request of any of the Trustee,  the Depositor or
any Rating Agency,  to such requesting party, the following  materials,  in each
case to the extent  that such  materials  or the  information  on which they are
based have been received by the Special Servicer:

          (i) Annually,  on or before June 10 of each year, commencing with June
     10, 1998,  with respect to each  Specially  Serviced  Mortgage Loan and REO
     Mortgage Loan, an Operating  Statement  Analysis for the related  Mortgaged
     Property or REO  Property  as of the end of the  preceding  calendar  year,
     together  with copies of the  operating  statements  and rent rolls for the
     related  Mortgaged  Property or REO Property as of the end of the preceding
     calendar year. The Special  Servicer shall use its best reasonable  efforts
     to obtain such annual  


                                      123
<PAGE>


     operating statements and rent rolls with respect to each Mortgaged Property
     constituting  security for a Specially  Serviced Mortgage Loan and each REO
     Property,  which  efforts  shall  include  a  letter  sent  to the  related
     Mortgagor  or  other  appropriate  party  each  quarter  (followed  up with
     telephone calls) requesting such annual operating statements and rent rolls
     until they are received.

          (ii) Within 10 days of receipt by the  Special  Servicer of any annual
     operating  statements with respect to any Mortgaged  Property relating to a
     Specially  Serviced  Mortgage  Loan,  or at least six  months of  operating
     information with respect to any REO Property,  an NOI Adjustment  Worksheet
     for such  Mortgaged  Property or REO  Property  (with the annual  operating
     statements attached thereto as an exhibit).

     The Special Servicer shall maintain one Operating Statement Analysis report
for each Mortgaged  Property securing a Specially Serviced Mortgage Loan and REO
Property.  The Operating  Statement  Analysis report for each Mortgaged Property
which constitutes  security for a Specially  Serviced Mortgage Loan or is an REO
Property  is to be updated  by the  Special  Servicer  and such  updated  report
delivered to the Master  Servicer  within ten days after  receipt by the Special
Servicer of updated operating  statements for each such Mortgaged  Property.  In
addition,  the Special  Servicer  shall with respect to any such report  provide
each such report to the Master Servicer in the then applicable CSSA format.  The
Special  Servicer  will use the  "normalized"  column  from  the NOI  Adjustment
Worksheet to update the  Operating  Statement  Analysis  report and will use any
operating  statements  received  with respect to any  Mortgaged  Property  which
constitutes  security  for a  Specially  Serviced  Mortgage  Loan  or is an  REO
Property to update the Operating  Statement  Analysis  report for such Mortgaged
Property,  such  updates to be completed  and copies  thereof sent to the Master
Servicer within ten days after receipt of the necessary information.

     (h) The Trustee shall be entitled to rely  conclusively on and shall not be
responsible for the content or accuracy of any information provided to it by the
Master Servicer or the Special Servicer pursuant to this Agreement.

     (i) The Trustee shall send copies of the reports received by it pursuant to
Sections 8.14(a) and (b) to the Depositor,  Heller, the Holders of the Privately
Offered Certificates and each Rating Agency.

     Section  8.15.  Certain  Available  Information  and Related  Rights of the
Master Servicer and the Special Servicer.

     (a) Subject to the  restrictions  described below (and except to the extent
not  permitted by law or under any of the Mortgage Loan  Documents),  the Master
Servicer and the Special  Servicer  shall each also afford the Rating  Agencies,
the  Depositor,  the  Trustee,  the Fiscal  Agent,  the  Special  Servicer,  the
Underwriters,  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-proprietary and non-attorney-client-privileged  records and documentation in
its possession or under its control regarding the Mortgage Loans, REO Properties
and all accounts, insurance policies and other relevant matters relating to this
Agreement,  and access to Servicing  Officers of the Master  Servicer or Special
Servicing Officers of the Special 


                                      124
<PAGE>


Servicer, as the case may be, responsible for its obligations hereunder.  Copies
(or computer diskettes or other digital or electronic copies of such information
if reasonably available in lieu of paper copies) of any and all of the foregoing
items shall be made available by the Master Servicer or the Special Servicer, as
the case may be, upon request;  provided,  however, that the Master Servicer and
the  Special  Servicer  shall  each  be  permitted  to  require  payment  by the
requesting  party (other than the Depositor,  the Trustee,  the  Underwriters or
either  Rating  Agency) of a sum  sufficient  to cover the  reasonable  expenses
actually  incurred by the Master Servicer or the Special  Servicer,  as the case
may be, of providing access or copies  (including  electronic or digital copies)
of any such information requested in accordance with the preceding sentence.

     (b)  Nothing  herein  shall be deemed to  require  the Master  Servicer  or
Special  Servicer to  confirm,  represent  or warrant the  accuracy of (or to be
liable or responsible for) any other Person's information or report, included in
any  communication  from the other  (unless the Master  Servicer and the Special
Servicer are the same Person) or from a Mortgagor.  Neither the Master  Servicer
nor the Special Servicer shall have any liability to the Depositor, the Trustee,
any  Certificateholder,  any Certificate Owner, the Underwriters,  either Rating
Agency or any other  Person to whom it  delivers  information  pursuant  to this
Section 8.15 or any other  provision  of this  Agreement  for federal,  state or
other  applicable  securities law violations  relating to the disclosure of such
information.  In the event any Person  brings any claims  relating to or arising
from the  foregoing  against  the Master  Servicer,  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  attorneys' fees) relating to or arising
from such claims.

     (c) The Master  Servicer  and the Special  Servicer  shall each produce the
reports required of it under this Agreement; provided, however, that neither the
Master Servicer nor the Special Servicer shall be required to produce any ad hoc
non-standard  written  reports with respect to the Mortgage  Loans. In the event
the Master Servicer or the Special  Servicer elects to provide such reports,  it
may require the Person  requesting  such report to pay a reasonable fee to cover
the costs of the  preparation  thereof.  Requests  for any such report  shall be
made, and any such report shall be disseminated, through the Trustee.

     (d) In connection with providing access to or copies of the items described
in the subsections  (a), (b) and/or (c) of this Section 8.15 or in Section 8.16,
the Master Servicer,  the Special Servicer and the Trustee may each require: (a)
in the case of  Certificate  Owners,  a  written  confirmation  executed  by the
requesting Person, in form reasonably  satisfactory to the Master Servicer,  the
Special  Servicer or the  Trustee,  as the case may be,  generally to the effect
that such Person is a  beneficial  holder of  Certificates,  is  requesting  the
information  solely  for  use in  evaluating  such  Person's  investment  in the
Certificates and will otherwise keep such information  confidential;  and (b) in
the case of  Prospective  Investors,  a  written  confirmation  executed  by the
requesting Person, in form reasonably  satisfactory to the Master Servicer,  the
Special  Servicer or the  Trustee,  as the case may be,  generally to the effect
that such Person is a  prospective  purchaser  of a  Certificate  or an interest
therein,  is requesting the information  solely for use in evaluating a possible
investment  in   Certificates   and  will   otherwise   keep  such   information
confidential.


                                      125
<PAGE>


     (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
that may be required by this  Agreement or by applicable  law. Such access shall
be afforded  without charge but only upon  reasonable  prior written request and
during  normal  business  hours at the  offices  of the Master  Servicer  or the
Special Servicer, as the case may be, designated by it.

     (f) The Master  Servicer and the Special  Servicer  shall each cooperate in
providing the Rating Agencies with such other pertinent  information relating to
the  Mortgage  Loans as is or should be in their  respective  possession  as the
Rating  Agencies  may  reasonably  request.  Any Holder of a  Privately  Offered
Certificate  may,  upon  request to the  Trustee  (which may be in the form of a
standing  request  for as long as such  Holder  remains  a  Holder  of any  such
Certificates),  obtain a copy of any report or other  information (to the extent
the Trustee has such report or other information in its possession) delivered to
the Rating Agencies under this Agreement.

     Section 8.16. Rule 144A Information. For so long as any of the Certificates
are "restricted securities" within the meaning of Rule 144A under the Securities
Act, each of the Master  Servicer and the Special  Servicer agrees to provide to
the Trustee,  which in turn shall  provide to any Holder,  Certificate  Owner or
Prospective  Investor of such  Certificates,  upon the  request of such  Holder,
Certificate  Owner or Prospective  Investor,  subject to the other provisions of
this Section 8.16 and the provisions of subsections  (b), (c) and (d) of Section
8.15,  any  information  prepared by or otherwise in the possession or under the
control of the Master Servicer or the Special Servicer, as the case may be, that
has not  already  been  delivered  to the  Trustee  and that is  required  to be
provided to such Holder,  Certificate  Owner or Prospective  Investor to satisfy
the condition set forth in Rule 144A(d)(4) under the 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 investment  in the  Certificates.  Unless the Master
Servicer or the Special  Servicer  chooses to deliver the information  directly,
the Trustee shall be responsible  for the physical  delivery of the  information
requested  pursuant to this Section 8.16. As a condition to the Master  Servicer
or the Special Servicer making any report or information  available upon request
to any Person other than one of the other parties hereto, the Master Servicer or
the Special Servicer, as the case may be, may require that the recipient of such
information acknowledge that the Master Servicer or the Special Servicer, as the
case may be, may  contemporaneously  provide such  information to the Depositor,
the Trustee,  the  Underwriters  and/or the  Certificateholders  and Certificate
Owners.  The Master Servicer and the Special  Servicer will each be permitted to
require  payment  of a sum  by the  requesting  party  (other  than  the  Rating
Agencies,  the Depositor,  the Trustee or the Underwriters)  sufficient to cover
the reasonable costs and expenses of making such information available.

     Section 8.17. Inspections; Collection of Financial Statements.

     (a) The Master Servicer shall perform (or cause to be performed) a physical
inspection  of  each  Mortgaged   Property  (other  than  Mortgaged   Properties
constituting  REO  Properties 


                                      126
<PAGE>


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,  the Special Servicer and the Depositor a
copy of each such written report within 30 days of the related  inspection,  and
the Trustee shall deliver to the Holders of the Privately Offered Certificates a
copy of each such written  report  within 15 days of receipt of such report from
the Master Servicer.

     (b) The Special Servicer shall perform (or cause to be performed),  as soon
as practicable after the commencement of its servicing obligations  hereunder, a
physical   inspection  of  each  REO  Property  and  each   Mortgaged   Property
constituting  collateral for a Specially  Serviced Mortgage Loan, and thereafter
at such times and in such manner as are consistent with the Servicing  Standard,
but in any event at least once per calendar year. If any Mortgage Loan becomes a
Specially  Serviced Mortgage Loan, then as soon as practicable (and in any event
within 90 days  thereafter)  the Special  Servicer shall perform (or cause to be
performed)  a  physical  inspection  of  each  Mortgaged  Property  constituting
collateral for such Mortgage Loan. The Special  Servicer shall promptly  prepare
(or cause to be prepared) a written report of each such inspection detailing the
condition of the  Mortgaged  Property and  specifying  the  existence of (i) any
vacancy in the Mortgaged  Property evident from such inspection that the Special
Servicer deems material, (ii) any sale, transfer or abandonment of the Mortgaged
Property evident from such inspection, (iii) any adverse change in the condition
or value of the Mortgaged Property evident from such inspection that the Special
Servicer deems material,  or (iv) any waste committed on the Mortgaged  Property
evident from such  inspection.  The Special Servicer shall deliver to the Master
Servicer, the Trustee, the Holders of the Privately Offered Certificates and the
Depositor  a copy of each such  written  report  within  60 days of the  related
inspection.

     (c) The Master  Servicer  (or, in the case of Specially  Serviced  Mortgage
Loans, the Special  Servicer) shall make reasonable  efforts to collect promptly
from each Mortgagor quarterly and annual operating  statements and rent rolls of
the related Mortgaged Property,  and financial statements of such Mortgagor,  if
delivery  of such  items  is  required  pursuant  to the  terms  of the  related
Mortgage.  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,  the  Depositor and the
Trustee,  and the Trustee shall  deliver  copies of such items to the Holders of
the Privately Offered Certificates.


                                      127
<PAGE>


     Section 8.18. Modifications, Waivers, Amendments, Extensions and Consents.

     (a) Subject to the limitations of Section 12.4 hereof, the Special Servicer
and Master Servicer, as applicable, shall have the following powers:

          (i) The Special  Servicer in accordance  with the Servicing  Standard,
     may agree to any modification,  waiver, amendment or consent of or relating
     to any non-Money  Term of a Mortgage Loan that is not a Specially  Serviced
     Mortgage Loan so long as such amendment will not result in an Adverse REMIC
     Event.  The Special  Servicer may extend the  maturity  date of any Balloon
     Mortgage Loan that is not a Specially Serviced Mortgage Loan to a date that
     is not more than 60 days following the original Maturity Date and not later
     than two  years  prior to the  Rated  Final  Distribution  Date,  if in the
     Special  Servicer's sole judgment exercised in good faith and in accordance
     with the Servicing Standard (and evidenced by an Officer's Certificate),  a
     default in the payment of the Balloon Payment is reasonably foreseeable and
     such extension is reasonably  likely to produce a greater recovery on a net
     present value basis than  liquidation  of such Mortgage  Loan.  The Special
     Servicer  shall  process all such  extensions  and shall be entitled to (as
     additional  servicing  compensation)  100% of any extension  fees collected
     from a Mortgagor with respect to any such extension.

          The Master Servicer may modify or amend the terms of any Mortgage Loan
     without  the  consent  of the  Special  Servicer  in  order to (i) cure any
     ambiguity  therein or (ii) correct or  supplement  any  provisions  therein
     which may be inconsistent with any other provisions  therein or correct any
     error,  provided  that such  modification  or amendment  would not cause an
     Adverse REMIC Event to occur. Other than as set forth above in this Section
     8.18(a)(i)  the  Master  Servicer  shall not agree to any  modification  or
     amendment  of a  Mortgage  Loan  or  any  waiver  or  consent  (other  than
     immaterial waivers and consents made in the ordinary course of business).

          (ii)  The  Special  Servicer  may  require,  in its  discretion,  as a
     condition  to  granting  any  request  by  a  Mortgagor  for  any  consent,
     modification,  waiver or amendment,  that such Mortgagor pay to the Special
     Servicer  a  reasonable  and  customary  modification  fee  to  the  extent
     permitted by law. The Special  Servicer  may charge the  Mortgagor  for any
     costs and  expenses  (including  attorneys'  fees)  incurred by the Special
     Servicer  in  connection  with any request  for a  modification,  waiver or
     amendment.  The failure or inability of the Mortgagor to pay any such costs
     and  expenses  shall not impair the right of the Special  Servicer to cause
     such costs and  expenses,  and interest  thereon at the Advance Rate, to be
     paid or reimbursed  by the Trust as a Servicing  Advance (to the extent not
     paid by the Mortgagor).

          (iii)  Each of the  Special  Servicer  and  the  Master  Servicer,  as
     applicable,  shall  notify  the  Trustee  of any  modification,  waiver  or
     amendment  of any term of any  Mortgage  Loan  permitted  by it under  this
     Section and the date thereof,  and shall deliver to the Trustee for deposit
     in the related  Mortgage  File,  an original  counterpart  of the agreement
     relating to such modification,  waiver or amendment, promptly following the
     execution  thereof  


                                      128
<PAGE>


     except to the extent such  documents  have been submitted to the applicable
     recording  office,  in which  event  the  Special  Servicer  or the  Master
     Servicer, as applicable, shall promptly deliver copies of such documents to
     the Trustee.  The Trustee  shall  deliver  copies of such  documents to the
     Holders of the Privately Offered  Certificates within 15 days of receipt by
     the Trustee thereof.

     (b) Subject to the limitation of Section 12.4 hereof, the Special Servicer,
in accordance with the Servicing Standard,  shall have the following  additional
powers:

          (i) The  Special  Servicer  may enter into a  modification,  waiver or
     amendment  (including,  without limitation,  the substitution or release of
     collateral  or the  pledge  of  additional  collateral)  of the  terms of a
     Specially  Serviced Mortgage Loan,  including any  modification,  waiver or
     amendment  to (a) reduce the  amounts  owing under any  Specially  Serviced
     Mortgage Loan by forgiving  principal,  accrued  interest or any Prepayment
     Premium,  (b)  reduce the amount of the  Monthly  Payment on any  Specially
     Serviced  Mortgage  Loan,  including  by way of a reduction  in the related
     Mortgage Rate,  (c) forebear in the  enforcement of any right granted under
     any Mortgage  Note or Mortgage  relating to a Specially  Serviced  Mortgage
     Loan, (d) extend the Maturity Date of any Specially  Serviced Mortgage Loan
     and/or (e) accept a principal prepayment on any Specially Serviced Mortgage
     Loan during any period during which  voluntary  Principal  Prepayments  are
     prohibited,  provided  that (1) the related  Mortgagor  is in default  with
     respect to the Specially  Serviced Mortgage Loan or, in the judgment of the
     Special  Servicer,  such  default  is  reasonably  foreseeable,  (2) in the
     reasonable  judgment  of  the  Special  Servicer  such  modification  would
     increase the recovery on the Mortgage Loan to  Certificateholders  on a net
     present  value  basis (the  relevant  discounting  of amounts  that will be
     distributable to Certificateholders to be performed at the related Mortgage
     Rate) and (3) such  modification,  waiver or  amendment  would not cause an
     Adverse REMIC Event to occur.

     In no event shall the Special  Servicer (i) extend the  Maturity  Date of a
Specially  Serviced  Mortgage  Loan beyond a date that is two years prior to the
Final Rated  Distribution  Date;  (ii) extend the Maturity Date of any Specially
Serviced  Mortgage Loan at an interest rate below the  then-prevailing  interest
rate for comparable loans at the time of such  modification as determined by the
Special Servicer (such limitation of extensions made at below market rates shall
not limit the ability of the Special Servicer to extend the Maturity Date of any
Specially  Serviced  Mortgage  Loan at an  interest  rate at or in excess of the
prevailing rate for comparable loans at the time of such modification); (iii) if
the Specially  Serviced  Mortgage Loan is secured by a ground lease,  extend the
Maturity Date of such  Specially  Serviced  Mortgage Loan beyond a date which is
less than 10 years prior to the  expiration  of the term of such  ground  lease;
(iv) reduce the Mortgage  Rate of a Specially  Serviced  Mortgage Loan to a rate
below the then-prevailing interest rate for comparable loans at the time of such
modification,  as determined by the Special Servicer;  or (v) defer interest due
on any Specially Serviced Mortgage Loan in excess of 10% of the Stated Principal
Balance of such  Specially  Serviced  Mortgage  Loan or defer the  collection of
interest on any Specially  Serviced  Mortgage Loan without accruing  interest on
such  deferred  interest at a rate at least equal to the  Mortgage  Rate of such
Specially Serviced Mortgage Loan.


                                      129
<PAGE>


     Notwithstanding  the  foregoing,  if a Mortgage Loan is a Balloon Loan that
has failed to make the  Balloon  Payment  at its  scheduled  maturity,  and such
Balloon Loan is not a Specially  Serviced Mortgage Loan (other than by reason of
failure  to  make  the  Balloon  Payment)  and has not  been  delinquent  in the
preceding 12 months  (other than with respect to the Balloon  Payment),  then in
addition to the other  alternatives  specified  above,  the Special Servicer may
make up to three  one-year  extensions  at the existing  Mortgage  Rate for such
Mortgage Loan;  provided that in no event shall any such extension extend beyond
the date that is two years prior to the Final Rated Distribution Date.

     The determination of the Special Servicer contemplated by clause (2) of the
proviso to the first paragraph of this Section 8.18(b)(i) and clause (ii) of the
second  paragraph of this Section  8.18(b)(i) shall be evidenced by an Officer's
Certificate to such effect  delivered to the Trustee and the Master Servicer and
describing   in  reasonable   detail  the  basis  for  the  Special   Servicer's
determination.  The Special Servicer shall append to such Officer's  Certificate
any  information,  including  but not limited to income and expense  statements,
rent rolls,  property  inspection  reports and  appraisals,  that  support  such
determination.

          (ii) In the event the Special  Servicer  intends to permit a Mortgagor
     to  substitute  collateral  for all or any portion of a Mortgaged  Property
     pursuant to Section  8.18(b)(i)  or pledge  additional  collateral  for the
     Mortgage Loan pursuant to Section  8.18(b)(i),  if the security interest of
     the Trust in such collateral  would be perfected by possession,  or if such
     collateral  requires special care or protection,  then prior to agreeing to
     such  substitution  or addition of collateral,  the Special  Servicer shall
     make  arrangements  for such possession,  care or protection,  and prior to
     agreeing  to  such   substitution   or  addition  of  collateral  (or  such
     arrangement  for  possession,  care or  protection)  shall obtain the prior
     written  consent of the Trustee with respect  thereto  (which consent shall
     not be unreasonably withheld, delayed or conditioned);  provided,  however,
     that any such  substitution or addition of collateral  shall require Rating
     Agency Confirmation;  provided further, however, that the Trustee shall not
     be required (but has the option) to consent to any substitution or addition
     of collateral or to hold any such collateral which will require the Trustee
     to undertake any  additional  duties or obligations or incur any additional
     expense.

          (iii)  The  Special  Servicer  will  promptly  deliver  to the  Master
     Servicer,  the  Operating  Adviser,  the Rating  Agencies and the Trustee a
     notice,  specifying any such  modifications,  waivers or  amendments,  such
     notice  identifying  the affected  Specially  Serviced  Mortgage Loan. Such
     notice  shall be  delivered  to the Trustee and shall set forth the reasons
     for such waiver, modification, or amendment (including, but not limited to,
     information  such as related  income and  expense  statements,  rent rolls,
     occupancy  status,  property  inspections,  and  an  internal  or  external
     appraisal  performed in accordance  with MAI  standards  and  methodologies
     (and, if done  externally,  the cost of such appraisal shall be recoverable
     as a Servicing  Advance  subject to the provisions of Section 4.2 hereof)).
     The Special  Servicer shall also deliver to the Trustee (or the Custodian),
     for deposit in the related  Mortgage  File, an original  counterpart of the
     agreement  relating  to such  modification,  waiver or  amendment  promptly
     following the execution thereof.

          (iv) No fee  described  in this  Section  shall  be  collected  by the
     Special  Servicer  from the  Mortgagor  (or on behalf of the  Mortgagor) in
     conjunction  with any consent 


                                      130
<PAGE>


     or any  modification,  waiver  or  amendment  of the  Mortgage  Loan if the
     collection  of such fee would cause such consent,  modification,  waiver or
     amendment to be a  "significant  modification"  of the Mortgage Note within
     the  meaning  of  Treasury  Regulation  ss.  1.860G-2(b).  Subject  to  the
     foregoing,  the  Special  Servicer  shall use its  reasonable  efforts,  to
     collect any modification fees and other expenses connected with a permitted
     modification  of a Mortgage Loan from the  Mortgagor.  The inability of the
     Mortgagor  to pay any costs and expenses of a proposed  modification  shall
     not impair the right of the Special  Servicer,  the Master  Servicer or the
     Trustee to be reimbursed by the Trust for such expenses (including any cost
     and  expense  associated  with the  Opinion of Counsel  referred to in this
     Section).

          (v) The Special  Servicer shall cooperate with the Master Servicer (as
     provided in Section 8.6) in connection with  assignments and assumptions of
     Mortgage Loans that are not Specially Serviced Mortgage Loans.

          (vi)  Notwithstanding  anything  herein to the  contrary,  the Special
     Servicer  shall not be  permitted to take or refrain from taking any action
     pursuant to instructions  from the Operating Adviser that would cause it to
     violate  any term or  provision  of this  Agreement,  including  the  REMIC
     Provisions and the Servicing Standard.

     Section 8.19. Title to REO Property.

     (a) If title to any REO Property is acquired,  the deed or  certificate  of
sale   shall  be  issued  in  the  name  of  the   Trustee   on  behalf  of  the
Certificateholders.  The Special Servicer, on behalf of the Trust Fund, shall in
accordance  with  Section  8.31 attempt to sell any REO Property for cash by the
close of the third taxable year of the REMIC following the taxable year in which
the Trust Fund  acquires  ownership of such REO Property for purposes of Section
860G(a)(8) of the Code (such date, the "REO Sale Deadline"),  unless the Special
Servicer  either  (i)  applies  for,  more  than 60 days  prior  to the REO Sale
Deadline,  and is subsequently granted an extension of time (an "REO Extension")
by the Internal  Revenue Service to sell such REO Property,  or (ii) obtains for
the  Trustee an Opinion of  Counsel,  addressed  to the  Trustee and the Special
Servicer,  to the effect that the holding by the Trust Fund of such REO Property
subsequent to the REO Sale  Deadline will not result in the  imposition of taxes
on  "prohibited  transactions"  of REMIC I,  REMIC II or REMIC III as defined in
Section  860F of the Code or cause  REMIC  I,  REMIC II or REMIC  III to fail to
qualify as a REMIC at any time that any  Certificates  are  outstanding.  If the
Special Servicer is granted the REO Extension  contemplated by clause (i) of the
immediately preceding sentence or obtains the Opinion of Counsel contemplated by
clause (ii) of the immediately  preceding  sentence,  the Special Servicer shall
attempt  to sell  such REO  Property  within  such  period  beyond  the REO Sale
Deadline  as is  permitted  by such REO  Extension  or is  contemplated  by such
Opinion of  Counsel,  as the case may be. Any  expense  incurred  by the Special
Servicer in connection with its being granted the REO Extension  contemplated by
clause (i) of the second  preceding  sentence  or its  obtaining  the Opinion of
Counsel  contemplated by clause (ii) of the second preceding sentence,  shall be
an expense of the Trust 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 


                                      131
<PAGE>


expenses  payable  therefrom),  Insurance  Proceeds,  Condemnation  Proceeds and
Liquidation  Proceeds  received  in  respect  of an  REO  Property,  subject  to
withdrawal by the Master Servicer 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 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 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.


                                      132
<PAGE>


     The  Special  Servicer's  decision  as to how  each REO  Property  shall be
managed  and  operated  shall  in any  event be  based  on the  good  faith  and
reasonable  judgment  of the Special  Servicer,  consistent  with the  Servicing
Standard, as to which means would (to the extent commercially feasible) maximize
the net  after-tax  REO Income  received  by the Trust with  respect to such REO
Property  without  materially  and adversely  affecting  the Special  Servicer's
ability to sell such REO Property in accordance  with this  Agreement.  Both the
Special Servicer and the Trustee may consult with counsel  knowledgeable in such
matters  at the  expense  of the Trust Fund in  connection  with  determinations
required  under this  Section  8.20(a).  Neither  the Special  Servicer  nor the
Trustee shall be liable to the Certificateholders,  the Trust, the other parties
hereto or each other for errors in judgment made in good faith in the reasonable
exercise of their discretion while performing their respective  responsibilities
under this  Section  8.20(a) or, to the extent it relates to federal  income tax
consequences  for the Trust,  Section  8.20(b)  below.  Nothing in this  Section
8.20(a) is  intended to prevent  the sale of a  Defaulted  Mortgage  Loan or REO
Property pursuant to the terms and subject to the conditions of Section 8.31.

     (b) If title to any REO  Property is acquired,  the Special  Servicer or an
Independent  Contractor  chosen by the Special Servicer shall manage,  conserve,
protect and operate such REO Property for the benefit of the  Certificateholders
solely for the purpose of its prompt  disposition and sale in a manner that does
not cause such REO Property to fail to qualify as "foreclosure  property" within
the  meaning of Section  860G(a)(8)  of the Code or result in the receipt by the
Trust of any "income from  non-permitted  assets"  within the meaning of Section
860F(a)(2)(B)  of the Code or  result  in an  Adverse  REMIC  Event.  Except  as
otherwise  expressly  provided herein, the Special Servicer shall not enter into
any lease,  contract  or other  agreement  that causes  REMIC I to receive,  and
(unless  required to do so under any lease,  contact or  agreement  to which the
Special  Servicer or the Trust may become a party or a successor  to a party due
to a foreclosure,  deed-in-lieu  of  foreclosure or other similar  exercise of a
creditor's  rights or remedies with respect to a Mortgage  Loan) shall not cause
or allow REMIC I to receive, any "net income from foreclosure  property" that is
subject  to  taxation  under the REMIC  Provisions.  Subject  to the  foregoing,
however,  the Special Servicer shall have full power and authority to do any and
all things in connection  therewith as are in the best  interests of and for the
benefit of the  Certificateholders in accordance with the Servicing Standard (as
determined by the Special  Servicer in its good faith and  reasonable  judgment)
and, consistent therewith, 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  


                                      133
<PAGE>


Master  Servicer (at the direction of the Special  Servicer)  shall advance from
its own funds such amount as is necessary for such purposes unless such advances
would, if made, constitute Nonrecoverable Advances;  provided, however, that the
Master  Servicer (at the direction of the Special  Servicer) shall make any such
Servicing  Advance if it is a necessary  fee or expense  incurred in  connection
with the defense or prosecution of legal  proceedings  and such advance shall 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:

          (i)  The  terms  and  conditions  of  any  such  contract  may  not be
     inconsistent  herewith  and shall  reflect  an  agreement  reached at arm's
     length;

          (ii)  the  fees of such  Independent  Contractor  (which  shall  be an
     expense  of the  Trust,  payable  out  of  related  REO  Income)  shall  be
     reasonable  and  customary  in light of the nature and  locality of the REO
     Property;

          (iii) any such contract shall  require,  or shall be  administered  to
     require,  that the  Independent  Contractor  (A) pay all costs and expenses
     incurred  in  connection  with the  operation  and  management  of such REO
     Property,  including, without limitation, those listed in subsection (b) of
     this  Section 8.20 and (B) remit all related REO Income  collected  (net of
     its fees and such costs and expenses) to the Special Servicer upon receipt;

          (iv) none of the  provisions of this Section  8.20(c)  relating to any
     such contract or to actions taken through any such  Independent  Contractor
     shall be deemed to relieve  the  Special  Servicer of any of its duties and
     obligations  hereunder  with respect to the operation and management of any
     such REO Property; and

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

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

     Section 8.21. Additional Obligations of the Master Servicer.

     (a) The Master Servicer and the Special  Servicer shall each deliver to the
other and to the Trustee  (for  inclusion  in the  Mortgage  File) copies of all
Appraisals,  environmental  reports and  engineering  reports (or, in each case,
updates  thereof)  obtained  with  respect  to  any  Mortgaged  Property  or REO
Property.

     (b) 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 


                                      134
<PAGE>


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.

     Section  8.22.  Representations,  Warranties  and  Covenants  of the Master
Servicer and the Special Servicer.

          (a) (i) The  Master  Servicer,  in its  capacity  as  Master  Servicer
     hereunder,  hereby  represents  and  warrants to the  Trustee,  for its own
     benefit and the benefit of the Certificateholders, and to the Depositor, as
     of the Closing Date, that:

               (A) the Master Servicer is duly organized,  validly  existing and
          in good standing as a limited  partnership under the laws of the State
          of Delaware, and is in compliance with the laws of each State in which
          any Mortgaged  Property is located to the extent  necessary to perform
          its obligations  under this Agreement,  except where the failure to so
          qualify or comply  would not  materially  adversely  affect the Master
          Servicer's ability to perform its obligations  hereunder in accordance
          with the terms of this Agreement;

               (B) the  Master  Servicer  has the full  power and  authority  to
          execute,  deliver,  perform,  and to  enter  into and  consummate  all
          transactions  and  obligations  contemplated  by this  Agreement.  The
          Master  Servicer  has  duly  and  validly  authorized  the  execution,
          delivery  and  performance  of  this  Agreement  and  this  Agreement,
          assuming the due authorization,  execution and delivery thereof by the
          other parties  hereto,  evidences the valid and binding  obligation of
          the  Master  Servicer  enforceable  against  the  Master  Servicer  in
          accordance with its terms subject, as to enforcement of remedies,  (A)
          to  applicable  bankruptcy,  reorganization,  insolvency,  moratorium,
          receivership  and  other  similar  laws  affecting  creditors'  rights
          generally as from time to time in effect, (B) to general principles of
          equity  (regardless of whether such  enforceability is considered in a
          proceeding in equity or at law) and (C) public  policy  considerations
          underlying the securities laws to the extent that such  considerations
          limit the  enforceability  of the  provisions  of the  Agreement  that
          purport to provide for indemnification for securities law violations;

               (C)  the   execution   and  delivery  of  this   Agreement,   the
          consummation  of  the  transactions   contemplated   hereby,  and  the
          fulfillment  of or  compliance  with the terms and  conditions of this
          Agreement on the part of the Master  Servicer will not (A) result in a
          breach of any term or provision of its organizational documents or (B)
          conflict with,  result in a breach,  violation or acceleration  of, or
          result in a default under,  the terms of any other material  agreement
          or instrument  to which it is a party or by which it may be bound,  or
          any law, governmental rule, regulation,  or judgment,  decree or order
          applicable to it of any court, regulatory body,  administrative agency
          or  governmental  body  having   jurisdiction  over  it,  which  would
          materially and adversely affect its ability to perform its obligations
          under this Agreement;

               (D) there is no litigation  pending or, to the Master  Servicer's
          knowledge,  threatened  against  it, the  outcome of which  would,  if
          adversely  determined,   


                                      135
<PAGE>


          reasonably  be  expected  to  materially  and  adversely   affect  the
          execution, delivery and performance by, or the enforceability against,
          the Master  Servicer of this  Agreement  or its ability to service the
          Mortgage Loans or to perform any of its other obligations hereunder in
          accordance with the terms hereof;

               (E)   no   consent,   approval,   authorization,   qualification,
          registration,  filing,  notice or order of any  court or  governmental
          agency or body is required for the execution, delivery and performance
          by the Master  Servicer of, or compliance by the Master Servicer with,
          this Agreement,  or the consummation of the transactions  contemplated
          hereby,  other  than any  such  consents,  approvals,  authorizations,
          qualifications, registrations, filings, notices or orders as have been
          obtained  or made  or  where  the  lack  of  such  consent,  approval,
          authorization,  qualification,  registration,  filing, notice or order
          would not have a material  adverse  effect on the  performance  of the
          Master Servicer under this Agreement; and

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

                    (i) It is understood that the representations and warranties
               set forth in this Section 8.22(a) shall survive the execution and
               delivery of this Agreement.

                    (ii) Upon discovery by any of the parties hereto of a breach
               of any of  the  foregoing  representations  and  warranties  that
               materially   and   adversely   affects  the   interests   of  the
               Certificateholders  or any party  hereto,  the party  discovering
               such breach shall give prompt written notice to each of the other
               parties hereto.

                    (iii) Any successor  Master Servicer shall be deemed to have
               made,   as  of  the   date  of  its   succession,   each  of  the
               representations set forth in Section 8.22(a)(i),  subject to such
               appropriate  modifications to the representation and warranty set
               forth  in  Section   8.22(a)(i)(A)  to  accurately  reflect  such
               successor's  jurisdiction  of  organization  and  whether it is a
               corporation,  partnership,  bank,  association  or other  type of
               organization.

          (b) (i) The Special  Servicer,  in its  capacity  as Special  Servicer
     hereunder,  hereby  represents  and  warrants to the  Trustee,  for its own
     benefit and the benefit of the Certificateholders, and to the Depositor, as
     of the Closing Date, that:

               (A) the Special Servicer is duly organized,  validly existing and
          in good  standing  as a  corporation  under  the laws of the  State of
          Florida, and is in compliance with the laws of each State in which any
          Mortgaged  Property is located to the extent  necessary to perform its
          obligations  under  this  Agreement,  except  where the  failure to so
          qualify or comply would not  materially  adversely  affect the Special
          Servicer's ability to perform its obligations  hereunder in accordance
          with the terms of this Agreement;

               (B) the  Special  Servicer  has the full power and  authority  to
          execute,  deliver,  perform,  and to  enter  into and  consummate  all
          transactions  and  obligations  contemplated  by this  Agreement.  The
          Special  Servicer  has  duly and  validly  authorized  the  


                                      136
<PAGE>


          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 the Special  Servicer  enforceable  against the Special
          Servicer in accordance  with its terms  subject,  as to enforcement of
          remedies,  (A) to applicable bankruptcy,  reorganization,  insolvency,
          moratorium,  receivership and other similar laws affecting  creditors'
          rights  generally  as from  time to time  in  effect,  (B) to  general
          principles of equity  (regardless  of whether such  enforceability  is
          considered  in a proceeding in equity or at law) and (C) public policy
          considerations  underlying the securities laws to the extent that such
          considerations  limit  the  enforceability  of the  provisions  of the
          Agreement that purport to provide for  indemnification  for securities
          law violations;

               (C)  the   execution   and  delivery  of  this   Agreement,   the
          consummation  of  the  transactions   contemplated   hereby,  and  the
          fulfillment  of or  compliance  with the terms and  conditions of this
          Agreement on the part of the Special Servicer will not (A) result in a
          breach of any term or  provision  of its  charter  or  by-laws  or (B)
          conflict with,  result in a breach,  violation or acceleration  of, or
          result in a default under,  the terms of any other material  agreement
          or instrument  to which it is a party or by which it may be bound,  or
          any law, governmental rule, regulation,  or judgment,  decree or order
          applicable to it of any court, regulatory body,  administrative agency
          or  governmental  body  having   jurisdiction  over  it,  which  would
          materially and adversely affect its ability to perform its obligations
          under this Agreement;

               (D) there is no litigation  pending or, to the Special Servicer's
          knowledge,  threatened  against  it, the  outcome of which  would,  if
          adversely  determined,   reasonably  be  expected  to  materially  and
          adversely  affect the execution,  delivery and  performance by, or the
          enforceability  against, the Special Servicer of this Agreement or its
          ability to service the  Mortgage  Loans or to perform any of its other
          obligations hereunder in accordance with the terms hereof;

               (E)   no   consent,   approval,   authorization,   qualification,
          registration,  filing,  notice or order of any  court or  governmental
          agency or body is required for the execution, delivery and performance
          by the Special  Servicer  of, or  compliance  by the Special  Servicer
          with,  this  Agreement,   or  the  consummation  of  the  transactions
          contemplated  hereby,   other  than  any  such  consents,   approvals,
          authorizations,  qualifications,  registrations,  filings,  notices or
          orders  as  have  been  obtained  or made or  where  the  lack of such
          consent, approval, authorization, qualification, registration, filing,
          notice  or order  would  not have a  material  adverse  effect  on the
          performance of the Special Servicer under this Agreement; and

               (F) the  performance  of the  services  by the  Special  Servicer
          contemplated  by this Agreement are in the ordinary course of business
          of the Special Servicer.

                    (i) It is understood that the representations and warranties
               set forth in this Section 8.22(b) shall survive the execution and
               delivery of this Agreement.

                    (ii) Upon discovery by any of the parties hereto of a breach
               of any of  the  foregoing  representations  and  warranties  that
               materially   and   adversely   affects  the   


                                      137
<PAGE>


               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.

                    (iii) Any successor Special Servicer shall be deemed to have
               made,   as  of  the   date  of  its   succession,   each  of  the
               representations set forth in Section 8.22(b)(i),  subject to such
               appropriate  modifications to the representation and warranty set
               forth  in  Section   8.22(b)(i)(A)  to  accurately  reflect  such
               successor's  jurisdiction  of  organization  and  whether it is a
               corporation,  partnership,  bank,  association  or other  type of
               organization.

     Section  8.23.  Merger or  Consolidation.  Any Person into which the Master
Servicer or the Special  Servicer may be merged or  consolidated,  or any Person
resulting from any merger, conversion,  other change in form or consolidation to
which the Master  Servicer  or the  Special  Servicer  shall be a party,  or any
Person  succeeding  to  the  business  of the  Master  Servicer  or the  Special
Servicer, shall be the successor of the Master Servicer or the Special Servicer,
as the case may be,  hereunder,  without the execution or filing of any paper or
any further act on the part of any of the parties hereto;  provided, that Rating
Agency  Confirmation  shall have been  obtained  with  respect  to such  merger,
consolidation, or succession.

     Section 8.24. Resignation of Master Servicer or Special Servicer.

     (a) Except as otherwise  provided in Section  8.24(b)  hereof,  neither the
Master  Servicer nor the Special  Servicer shall resign from the obligations and
duties  hereby  imposed on it, unless there is a  determination  that its duties
hereunder  are no longer  permissible  under  applicable  law or are in material
conflict by reason of applicable law with any other activities  carried on by it
(the  other  activities  so  causing  such  conflict  being of a type and nature
carried  on by it at  the  date  of  this  Agreement).  Any  such  determination
permitting the resignation of the Master Servicer or the Special  Servicer shall
be evidenced  by an Opinion of Counsel to such effect  delivered to the Trustee.
No such resignation shall become effective until a successor servicer designated
by the Trustee, with the consent of the Depositor, shall have assumed the Master
Servicer's  or  Special  Servicer's,  as the case may be,  responsibilities  and
obligations under this Agreement and Rating Agency  Confirmation shall have been
obtained.  Notice of such  resignation  shall be given  promptly  by the  Master
Servicer or the Special Servicer, as the case may be, to the Trustee.

     (b) The Master  Servicer and the Special  Servicer may each resign from the
obligations  and  duties  imposed  on it,  upon 30 days  notice to the  Trustee,
provided that (i) a successor  servicer (x) is  available,  (y) has assets of at
least   $15,000,000   and   (z)  is   willing   to   assume   the   obligations,
responsibilities, and covenants to be performed hereunder by the resigning party
on substantially the same terms and conditions, and for not more than equivalent
compensation,  to that herein provided; (ii) the resigning party bears all costs
associated with its resignation and the transfer of servicing;  and (iii) Rating
Agency  Confirmation  is obtained with respect to such  servicing  transfer,  as
evidenced by a letter delivered to the Trustee by each Rating Agency.

     Section 8.25.  Assignment or Delegation of Duties by Master Servicer or the
Special  Servicer.  The Master Servicer and the Special Servicer shall each have
the right  without  the prior  written  consent  of the  Trustee  to 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  


                                      138
<PAGE>


Depositor and the Trustee notice of such  assignment and  delegation;  (ii) such
purchaser or transferee  accepting such  assignment and delegation  executes and
delivers  to  the  Depositor  and  the  Trustee  an  agreement   accepting  such
assignment,  which contains an assumption by such Person of the rights,  powers,
duties, responsibilities,  obligations and liabilities of the Master Servicer or
the Special  Servicer,  as the case may be,  with like  effect as if  originally
named as a party to this Agreement; (iii) the purchaser or transferee has assets
in excess of  $15,000,000;  (iv) a Rating  Agency  Confirmation  shall have been
obtained with respect to such assignment and  delegation;  and (v) the Depositor
consents to such  assignment and  delegation,  such consent not be  unreasonably
withheld.  In the case of any such  assignment and delegation in accordance with
the requirements of this Section,  the Master Servicer or the Special  Servicer,
as the case may be, shall be released from its obligations under this Agreement,
except that the Master  Servicer or the  Special  Servicer,  as the case may be,
shall remain liable for all liabilities  and  obligations  incurred by it as the
Master Servicer or the Special Servicer,  as the case may be, hereunder prior to
the satisfaction of the conditions to such assignment set forth in the preceding
sentence. Notwithstanding the above, each of the Master Servicer and the Special
Servicer  may  appoint  Sub-Servicers  in  accordance  with  Section 8.4 hereof,
provided that the Master Servicer or the Special  Servicer  remains fully liable
for their actions,  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 for any action
taken or for  refraining  from the  taking  of any  action in good  faith  using
reasonable  judgment  pursuant to this  Agreement;  provided that this provision
shall not protect the Master  Servicer,  the Special Servicer or any such Person
against any breach of a representation, warranty or covenant contained herein or
any liability that would otherwise be imposed by reason of willful  misfeasance,
bad faith or negligence in its  performance of duties under this Agreement or by
reason of reckless  disregard of obligations  and duties  hereunder.  The Master
Servicer, the Special Servicer and any director,  officer,  employee or agent of
the  Master  Servicer  or the  Special  Servicer  may rely in good  faith on any
document of any kind prima facie  properly  executed and submitted by any Person
respecting any matters  arising  hereunder.  Neither the Master Servicer nor the
Special Servicer shall be under any obligation to appear in, prosecute or defend
any legal  action that is not  incidental  to its duties  under this  Agreement;
provided that the Master Servicer and the Special  Servicer each may in its sole
discretion  undertake any such action that it may  reasonably  deem necessary or
desirable in order to protect the  interests of the  Certificateholders  and the
Trustee in the Mortgage Loans for which it is responsible hereunder or otherwise
under this Agreement. In such event, all legal expenses and costs of such action
shall be expenses and costs of the Trust, and the Master Servicer or the Special
Servicer,  as  applicable,  shall  be  entitled  to be  reimbursed  therefor  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
and the  Special  Servicer  each  shall  have 


                                      139
<PAGE>


the right to rely on information  provided to it by the other (unless the Master
Servicer and the Special Servicer are the same party) and by the Mortgagors, and
will have no duty to investigate or verify the accuracy thereof.

     (c) Neither the Master Servicer nor the Special Servicer shall be obligated
to incur any liabilities,  costs, charges, fees or other expenses that relate to
or arise from any breach of any representation, warranty or covenant made by the
Depositor, the Fiscal Agent or Trustee in this Agreement.

     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  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) that constitutes a Servicing Advance (and is
otherwise  specifically  reimbursable  hereunder);  (iii) that was  incurred  in
connection  with claims  against such party  resulting  from (A) any breach of a
representation,  warranty  or covenant  made  herein by such party,  (B) willful
misfeasance, bad faith or negligence in the performance of obligations or duties
hereunder  by such party,  or from  reckless  disregard of such  obligations  or
duties,  or (C) any  violation by such party of any state or federal  securities
law; or (iv) imposed by any taxing authority if such loss,  liability or expense
is not specifically  reimbursable pursuant to the terms of this Agreement.  Each
of the Master  Servicer  and the  Special  Servicer  shall  promptly  notify the
Trustee if a claim is made by a third party with respect to this Agreement,  the
Certificates or any asset of the Trust 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 that may be entered
against  it or them in  respect  of such  claim.  Any  failure  to so notify the
Trustee shall not affect any rights the Master Servicer or the Special  Servicer
may have to  indemnification  under  this  Agreement  or  otherwise,  unless the
Trust's defense of such claim is prejudiced  thereby and the Trustee  delivers a
certification explaining the prejudice. The Trustee or the Master Servicer shall
promptly make from the 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 


                                      140
<PAGE>


reckless  disregard of the Master  Servicer's  obligations and duties hereunder,
and if in any such situation the Master Servicer is replaced, the parties hereto
agree that the amount of such claims,  losses,  penalties,  fines,  forfeitures,
legal fees and related costs, judgments and other costs,  liabilities,  fees and
expenses  shall at least equal the  incremental  costs,  if any, of  retaining a
successor  Master  Servicer.  Each of the Trustee,  the  Depositor,  the Special
Servicer (if  different  than the Master  Servicer),  and the Fiscal Agent shall
immediately  notify the Master Servicer if a claim is made by a third party with
respect  to this  Agreement,  the  Certificates  or any asset of the Trust  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  that may be entered  against it or them in  respect of such  claim.  Any
failure to so notify the Master  Servicer shall not affect any rights the Trust,
the Trustee,  the Depositor,  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 that may be entered  against it or
them in respect of such claim.  Any  failure to so notify the  Special  Servicer
shall not affect any rights the Trust, the Trustee, the Fiscal Agent, the Master
Servicer or the Depositor may have to  indemnification  under this  Agreement or
otherwise,  unless the Special  Servicer's  defense of such claim is  materially
prejudiced  thereby.  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.


                                      141
<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 and any  similar  tax  reporting
obligations  under State law with  respect to any  Specially  Serviced  Mortgage
Loan. The Special  Servicer shall provide to the Master  Servicer  copies of any
such reports. The Master Servicer shall forward such reports to the Trustee.

     Section 8.29. Certain Special Servicer Reports.

     (a) The Special  Servicer,  in the case of any Specially  Serviced Mortgage
Loans,  shall promptly (and at least on a monthly basis) prepare and deliver the
Specially  Serviced  Asset  Report to the  Master  Servicer  no later than three
Business Days prior to the  Distribution  Date  occurring no earlier than thirty
days after (A) a Servicing  Transfer Event, (B) the completion of a modification
which  causes a Mortgage  Loan to be a  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 G-2.

     (b) The Special  Servicer shall maintain  accurate  records,  prepared by a
Servicing  Officer,  of each Final  Recovery  Determination  with respect to any
Mortgage  Loan or REO  Property  and the  basis  thereof.  Each  Final  Recovery
Determination  shall be evidenced by an Officer's  Certificate  delivered to the
Trustee,  the Master Servicer and the Operating  Adviser no later than the tenth
Business Day following such Final Recovery Determination.

     (c) In addition, no later than 30 days after a Servicing Transfer Event for
a Mortgage  Loan,  the Special  Servicer shall deliver to each Rating Agency and
the Operating  Adviser a report (the "Asset Status Report") with respect to such
Mortgage Loan and the related Mortgaged Property. Such Asset Status Report shall
set forth the following information to the extent reasonably determinable:

          (i) summary of the status of such Specially Serviced Mortgage Loan and
     any negotiations with the related Mortgagor;

          (ii)  a  discussion  of the  legal  and  environmental  considerations
     reasonably  known to the Special  Servicer,  consistent  with the Servicing
     Standard,  that are applicable to the exercise of remedies as aforesaid and
     to the  enforcement of any related  guaranties or other  collateral for the
     related Mortgage Loan and whether outside legal counsel has been retained;

          (iii) the most  current  rent roll and income or  operating  statement
     available for the related Mortgaged Property;

          (iv) the  Special  Servicer's  recommendations  on how such  Specially
     Serviced  Mortgage Loan might be returned to performing status and returned
     to the Master Servicer for regular servicing or otherwise realized upon;


                                      142
<PAGE>


          (v) the Appraised  Value of the Mortgaged  Property  together with the
     assumptions used in the calculation thereof; and

          (vi) such other  information as the Special Servicer deems relevant in
     light of the Servicing Standard.

     If within  10  Business  Days of  receiving  an Asset  Status  Report,  the
Operating  Adviser does not disapprove such Asset Status Report in writing,  the
Special  Servicer  shall  implement the  recommended  action as outlined in such
Asset Status Report;  provided,  however, that the Special Servicer may not take
any action  that is contrary to  applicable  law or the terms of the  applicable
Mortgage Loan documents or to the Servicing  Standard.  If the Operating Adviser
disapproves  such Asset Status  Report,  the Special  Servicer  will revise such
Asset Status Report and deliver to the Operating  Adviser,  the Rating  Agencies
and the Master Servicer a new Asset Status Report as soon as practicable, but in
no event later than 30 days after such  disapproval.  The Special Servicer shall
revise such Asset  Status  Report as described  above in this Section  until the
Operating  Adviser shall fail to disapprove  such revised Asset Status Report in
writing within 10 Business Days of receiving such revised Asset Status Report or
until the Special Servicer makes one of the determinations  described below. The
Special  Servicer may, from time to time,  modify any Asset Status Report it has
previously delivered and implement such report,  provided such report shall have
been prepared,  reviewed and not rejected  pursuant to he terms of this Section.
Notwithstanding  the  foregoing,  the Special  Servicer (i) may,  following  the
occurrence  of an  extraordinary  event with  respect to the  related  Mortgaged
Property,  take any  action  set forth in such Asset  Status  Report  before the
expiration  of a 10 Business Day period if the Special  Servicer has  reasonably
determined  that  failure to take such action  would  materially  and  adversely
affect the  interests  of the  Certificateholders  and it has made a  reasonable
effort to contact the Operating  Adviser and (ii) in any case,  shall  determine
whether  such  affirmative  disapproval  is not in the best  interest of all the
Certificateholders   pursuant  to  the  Servicing  Standard.  Upon  making  such
determination,  the Special  Servicer shall notify the Trustee of such rejection
and deliver to the Trustee a proposed notice to  Certificateholders  which shall
include a copy of the Asset  Status  Report,  and the  Trustee  shall  send such
notice to all Certificateholders. If the majority of such Certificateholders, as
determined by Voting Rights,  fail,  within 5 days of the Trustee's sending such
notice, to reject such Asset Status Report, the Special Servicer shall implement
the same. If the Asset Status Report is rejected by the Certificateholders,  the
Special  Servicer  shall revise such Asset Status  Report as described  above in
this Section. The Trustee shall be entitled to reimbursement from the Trust Fund
for the reasonable expenses of providing such notices.

     The Special  Servicer  shall have the  authority to meet with the Mortgagor
for any Specially  Serviced Mortgage Loan and take such actions  consistent with
the Servicing Standard and the related Asset Status Report. The Special Servicer
shall not take any action  inconsistent  with the related  Asset Status  Report,
unless such action  would be  required  in order to act in  accordance  with the
Servicing Standard.

     No  direction  of the  Operating  Adviser  shall (a)  require  or cause the
Special  Servicer to violate the terms of a Specially  Serviced  Mortgage  Loan,
applicable  law or any  provision  of  this  Agreement,  including  the  Special
Servicer's  obligation to act in accordance  with the Servicing  Standard and to
maintain the REMIC status of each of the REMICs, or (b) result in the imposition
of a "prohibited  transaction" or "prohibited  contribution" tax under the REMIC
Provisions,  or (c)  expose


                                      143
<PAGE>


the Master Servicer,  the Special Servicer,  the Depositor,  either Seller,  the
Trust Fund, the Trustee or their officers, directors, employees or agents to any
additional  claim,  suit or liability or (d) materially  expand the scope of the
Special Servicer's or Master Servicer's responsibilities under this Agreement.

     Section 8.30. Qualification to Service. The Master Servicer and the Special
Servicer  shall  each keep in full force and effect  such  qualifications  to do
business and any necessary licenses as are necessary to perform its duties under
this Agreement.

     Section 8.31. Sale of Defaulted Mortgage Loans and REO Properties.

     (a) The Special  Servicer  may offer to sell for cash to any Person any REO
Property or Defaulted  Mortgage  Loan. In the case of REO Property,  the Special
Servicer shall offer to sell such REO Property no later than the time determined
by the  Special  Servicer  to be  sufficient  to  result in the sale of such REO
Property on or prior to the date specified in Section 8.19(a),  and in any event
prior to the Final Rated  Distribution Date. The Special Servicer shall give the
Operating  Adviser and the Trustee not less than five days' prior written notice
of its intention to sell any such Defaulted  Mortgage Loan or REO Property,  and
in  respect  of such sale,  the  Special  Servicer  shall  offer such  Defaulted
Mortgage  Loan or REO  Property for sale in a fair auction or other manner as is
consistent  with the  Servicing  Standard  and shall accept the highest cash bid
received  in such  auction  or other  procedure  from any  Person  other than an
Interested Person for any Defaulted  Mortgage Loan or REO Property in an amount,
except as  otherwise  provided in this  Section,  at least equal to the Purchase
Price therefor.

     In the absence of a bid in an amount at least equal to the  Purchase  Price
(after  deducting  allocable  expenses),  the Special  Servicer shall accept the
highest cash bid received from any Person other than any Interested Person.

     The Special  Servicer  shall not be  obligated  by either of the  foregoing
paragraphs  or otherwise to accept the highest cash bid if the Special  Servicer
determines,  in accordance with the Servicing  Standard,  that rejection of such
bid would be in the best interests of the  Certificateholders.  In addition, the
Special Servicer may accept a lower bid (including a bid lower than the Purchase
Price)  if it  determines,  in  accordance  with the  Servicing  Standard,  that
acceptance of such bid would be in the best interests of the  Certificateholders
(for example,  if the  prospective  buyer making the lower bid is more likely to
perform its  obligations,  or the terms offered by the prospective  buyer making
the lower bid are more favorable), provided, that if any Defaulted Mortgage Loan
or REO Property as to which an Appraisal Reduction has occurred is to be sold by
the Special Servicer,  then the Special Servicer shall not, without the approval
of the Operating Adviser,  if any, accept any bid for such loan or property that
is less than 90% of the appraised value of the related Mortgaged Property (based
on the appraisal  used in  determining  the related  Appraisal  Reduction).  The
Special  Servicer  shall  determine no later than six months prior to the end of
the REO Sale  Deadline  with respect to any REO Property  whether a sale of such
REO Property pursuant to any bids being made with respect thereto is in the best
economic interests of the Certificateholders as a whole. If the Special Servicer
so determines in accordance  with the Servicing  Standard that such a sale would
not be in the best  interests of the  Certificateholders,  the Special  Servicer
shall seek an extension of such period in the manner described in Section 8.19.


                                      144
<PAGE>


     (b)  Subject to the REMIC  Provisions,  the Special  Servicer  shall act on
behalf of the Trust in  negotiating  and taking any other  action  necessary  or
appropriate  in connection  with the sale of any Defaulted  Mortgage Loan or REO
Property,  including  the  collection  of  all  amounts  payable  in  connection
therewith.  Any  sale of a  Defaulted  Mortgage  Loan or REO  Property  shall be
without  recourse  to, or  representation  or  warranty  by,  the  Trustee,  the
Depositor,   the  Special   Servicer,   the  Master  Servicer,   or  the  Trust.
Notwithstanding  the foregoing,  nothing herein shall limit the liability of the
Master  Servicer,  the  Special  Servicer  or the  Trustee  to the Trust and the
Certificateholders  for  failure to perform its duties in  accordance  herewith.
None of the Special  Servicer,  the Master Servicer,  the Depositor,  the Fiscal
Agent  or  the  Trustee   shall  have  any   liability   to  the  Trust  or  any
Certificateholder  with respect to the price at which a Defaulted  Mortgage Loan
is  sold if the  sale is  consummated  in  accordance  with  the  terms  of this
Agreement.

     (c) The  proceeds of any sale after  deduction of the expenses of such sale
incurred in connection  therewith shall be deposited  within one Business Day in
the Collection Account.

     (d) Notwithstanding  anything herein to the contrary,  the Special Servicer
shall not be  required  to take or refrain  from  taking any action  pursuant to
instructions  from (or which require the approval of) the Operating Adviser that
would cause it to violate any term or  provision  of this  Agreement,  the REMIC
Provisions or the Servicing Standard.

     Section 8.32. Operating Adviser; Elections.

     (a) In  accordance  with  Section  8.32(c),  the  Holders  of  Certificates
representing  more than 50% of the Class  Principal  Balance of the  Controlling
Class shall be entitled to elect an operating adviser (the "Operating  Adviser")
with the powers set forth in Section 8.33.  An election of an Operating  Adviser
may also be held  upon the  resignation  or  removal  of any  Person  acting  as
Operating  Adviser.  The initial election of an Operating Adviser may be held at
any time on or after the Closing Date.

     (b) At the request of the Holders of Certificates representing at least 50%
of the Class Principal Balance of the Controlling  Class, the Trustee shall call
a meeting of the  Holders of the  Controlling  Class for  purpose of electing an
Operating  Adviser.  Notice of the meeting  shall be mailed or  delivered by the
Trustee to each Holder of Certificates of the Controlling Class not less than 10
nor more than 60 days prior to the meeting. The notice shall state the place and
the time of the meeting, which may be held by telephone. Holders of Certificates
representing a majority of the Class Principal Balance of the Controlling Class,
present in person or  represented  by proxy,  shall  constitute a quorum for the
nomination  of an  Operating  Adviser.  At the  meeting,  each  Holder  shall be
entitled to nominate one Person to act as Operating  Adviser.  The Trustee shall
cause the election of the Operating  Adviser to be held as soon thereafter as is
reasonably practicable.

     (c) Each Holder of Certificates of the Controlling  Class shall be entitled
to vote in each election of the Operating  Adviser.  The voting in each election
of the Operating  Adviser shall be in writing mailed,  telecopied,  delivered or
sent by courier and actually  received by the Trustee on or prior to the date of
such election.  Immediately upon receipt by the Trustee of votes (which have not
been rescinded) from the Holders of Certificates  representing  more than 50% of
the Class Principal Balance of the Controlling Class which are cast for a single
Person,  such Person  shall be, upon such  Person's  acceptance,  the  Operating
Adviser.  The Trustee shall act as judge of each election and,  


                                      145
<PAGE>


absent manifest error,  the  determination of the results of any election by the
Trustee  shall be  conclusive.  Notwithstanding  any  other  provisions  of this
Section 8.32,  the Trustee may make such  reasonable  regulations as it may deem
advisable for any election.

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

     (e) For purposes of electing or removing an Operating Adviser, Certificates
of the  Controlling  Class held by the  Depositor,  the Master  Servicer  or the
Special  Servicer or by any Affiliate of any of them shall be taken into account
with the same force and effect as if any other Person held such Certificates.

     Section 8.33. Duties of Operating Adviser.

     (a) If an Operating  Adviser has been  elected and is  currently  acting in
such capacity, then, prior to the Special Servicer's taking any of the following
actions,  the  Special  Servicer  shall  notify  such  Operating  Adviser of its
intention to take such action:

          (i) any foreclosure upon or comparable  conversion  (which may include
     acquisition  of an REO Property) of the  ownership of  properties  securing
     such of the Specially  Serviced Mortgage Loans as come into and continue in
     default;

          (ii) any modification of a Money Term of a Mortgage Loan (other than a
     modification  consisting of the extension of the original  Maturity Date of
     such Mortgage Loan for two years or less);

          (iii) any sale of a Defaulted  Mortgage Loan or REO Property  pursuant
     to Section 8.31;

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

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

     (b) The  Operating  Adviser,  if any,  may direct the Trustee to remove the
Special  Servicer  at any  time  effective  upon  the  appointment  and  written
acceptance of such appointment by a successor to the Special Servicer  appointed
by the Operating Adviser;  provided that, prior to the effectiveness of any such
appointment  the  Operating  Adviser and the Trustee  shall have  received:  (i)
Rating Agency  Confirmation;  and (ii) an Opinion of Counsel (which shall not be
an expense of the Trustee or Trust) to the effect that this  Agreement  shall be
enforceable  against the designated  successor in accordance with its terms. The
existing Special Servicer shall be deemed to have resigned  simultaneously  with
such designated  successor's becoming the Special Servicer hereunder;  provided,
however,  that (i) the resigning  Special Servicer shall continue to be entitled
to receive all amounts  accrued or owing to it under this  Agreement on or prior
to the  effective  date of such  resignation,  whether in  respect of  Servicing
Advances or otherwise,  and (ii) it and its directors,  officers,  employees 


                                      146
<PAGE>


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 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 Trustee shall, at the Trustee's
expense,  prepare for filing,  execute and properly file with the Securities and
Exchange Commission, any and all reports, statements and information, including,
without limitation Form 10-K, Form 10-Q and Form 8-K,  respecting the Trust Fund
and/or the Certificates  required or specifically provided herein to be filed on
behalf of the Trust under the Exchange Act. The Master  Servicer and the Special
Servicer  shall  provide any items  required to be  delivered  by either of them
under this Agreement in a format acceptable to the Trustee for electronic filing
via the EDGAR system (in  addition to any other  required  format).  The Trustee
shall,  at  the  Trustee's  expense,  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 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 3:00 p.m.
     (New York City time) on the relevant Master Servicer Remittance Date; or

          (ii) any failure by the Special  Servicer to deposit into, or to remit
     to the Master Servicer for deposit into, the 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


                                      147
<PAGE>


          (iii) any failure by the Master  Servicer  or the Special  Servicer to
     timely  make any  Servicing  Advance  required to be made by it pursuant to
     this  Agreement  which  continues  unremedied  for a period  ending  on the
     earlier of (A) 15 days following the date such Servicing  Advance was first
     required to be made, and (B) either,  if  applicable,  (1) in the case of a
     Servicing Advance relating to the payment of insurance premiums, the day on
     which such insurance  coverage  terminates if such premiums are not paid or
     (2) in the case of a  Servicing  Advance  relating  to the  payment of real
     estate taxes,  the date of the  commencement  of a foreclosure  action with
     respect to the failure to make such payment; or

          (iv) any  failure on the part of the Master  Servicer  or the  Special
     Servicer  duly to observe or perform in any  material  respect any other of
     the  covenants  or  agreements  on the part of the Master  Servicer  or the
     Special Servicer contained in this Agreement which continues unremedied for
     a period of 30 days after the date on which written notice of such failure,
     requiring  the same to be  remedied,  shall  have been  given to the Master
     Servicer or the Special Servicer, as the case may be, by the Trustee or the
     Depositor,  or to the Master Servicer or the Special Servicer,  as the case
     may be,  the  Depositor  and the  Trustee by the  Holders  of  Certificates
     entitled to not less than 25% of the Voting Rights; or

          (v) any  breach  on the part of the  Master  Servicer  or the  Special
     Servicer of any  representation  or warranty  contained  in this  Agreement
     which  materially  and  adversely  affects  the  interests  of any Class of
     Certificateholders  and which continues  unremedied for a period of 30 days
     after the date on which  notice of such  breach,  requiring  the same to be
     remedied,  shall  have been  given to the Master  Servicer  or the  Special
     Servicer,  as the case may be, by the Trustee or the  Depositor,  or to the
     Master Servicer or the Special Servicer,  as the case may be, the Depositor
     and the  Trustee by the Holders of  Certificates  entitled to not less than
     25% of the Voting Rights; or

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

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

          (viii) the Master  Servicer  or the  Special  Servicer  shall admit in
     writing its inability to pay its debts generally as they become due, file a
     petition to take  advantage of any  applicable  bankruptcy,  insolvency  or
     reorganization   statute,  make  an  assignment  for  the  benefit  of  its
     creditors,  voluntarily  suspend  payment of its  obligations,  or take any
     corporate action in furtherance of the foregoing; or


                                      148
<PAGE>


          (ix) the Trustee shall have received written notice from either Rating
     Agency that the continuation of the Master Servicer or the Special Servicer
     in such capacity would result in the downgrade, qualification or withdrawal
     of any  rating  then  assigned  by  such  Rating  Agency  to any  Class  of
     Certificates.

     (b) If any Event of Default  with  respect to the  Master  Servicer  or the
Special  Servicer  (in either case for  purposes  of this  Section  9.1(b),  the
"Defaulting  Party") shall occur and be continuing,  then, and in each and every
such case,  so long as such Event of Default shall not have been  remedied,  the
Depositor  or the Trustee may  terminate,  and at the written  direction  of the
Holders  of  Certificates  entitled  to at least 51% of the Voting  Rights,  the
Trustee shall terminate,  by notice in writing to the Defaulting  Party,  with a
copy of such  notice to the  Depositor  (if the  termination  is effected by the
Trustee) or to the Trustee (if the  termination  is effected by the  Depositor),
all of the rights and  obligations of the Defaulting  Party under this Agreement
and in and to the Mortgage Loans and the proceeds thereof (other than any rights
of the Defaulting Party as Certificateholder and for recovery of amounts due the
Defaulting Party out of the proceeds of the Mortgage Loans).  From and after the
receipt by the Defaulting Party of such written notice,  all authority and power
of the  Defaulting  Party  under this  Agreement,  whether  with  respect to the
Certificates  (other than as a Holder of any  Certificate) or the Mortgage Loans
or otherwise,  shall pass to and be vested in the Trustee  pursuant to and under
this Section,  and,  without  limitation,  the Trustee is hereby  authorized and
empowered  to  execute  and  deliver,  on  behalf of and at the  expense  of the
Defaulting Party, as  attorney-in-fact  or otherwise,  any and all documents and
other instruments, and to do or accomplish all other acts or things necessary or
appropriate  to effect the  purposes of such notice of  termination,  whether to
complete the transfer and  endorsement  or assignment of the Mortgage  Loans and
related  documents,  or otherwise.  The Master Servicer and the Special Servicer
each agrees that if it is terminated  pursuant to this Section 9.1(b),  it shall
promptly  (and in any event no later than ten Business  Days  subsequent  to its
receipt of the notice of termination) provide the Trustee with all documents and
records requested by the Trustee to enable it or a successor  servicer to assume
the Master  Servicer's  or  Special  Servicer's,  as the case may be,  functions
hereunder,  and shall cooperate with the Trustee in effecting the termination of
the   Master   Servicer's   or   Special   Servicer's,   as  the  case  may  be,
responsibilities  and  rights  hereunder,  including,  without  limitation,  the
transfer  within two  Business  Days to the Trustee or a successor  servicer for
administration  by it of all cash  amounts  that  shall at the time be or should
have been credited by the Master Servicer or the Special  Servicer,  as the case
may be, to the 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  (together  with  Advance  Interest  thereon)  made by it or
otherwise,  and it and its  directors,  officers,  employees  and  agents  shall
continue   to  be  entitled   to  the   benefits  of  Sections   8.26  and  8.27
notwithstanding any such termination).

     Section 9.2.  Trustee to Act;  Appointment  of Successor.  On and after the
time  the  Master  Servicer  or  the  Special  Servicer  receives  a  notice  of
termination  pursuant to Section 9.1, the Trustee  shall be the successor in all
respects to the Master Servicer or the Special Servicer,  as the case may be, in
its  capacity as such under this  Agreement  and the  transactions  set forth or
provided for herein and shall be subject to all the responsibilities, duties and
liabilities  (except  for  liabilities  incurred  prior to the Event of Default)
relating  thereto and arising  thereafter  placed on the Master  


                                      149
<PAGE>


Servicer  or the  Special  Servicer,  as the  case  may  be,  by the  terms  and
provisions  hereof,  including,   without  limitation,   the  Master  Servicer's
obligation  to make P&I  Advances;  provided  that any  failure to perform  such
duties  or  responsibilities  caused by the  Master  Servicer's  or the  Special
Servicer's  failure to provide  information  or monies  required  by Section 9.1
shall not be  considered a default by the Trustee  hereunder.  The Trustee shall
not be  liable  for any of the  representations  and  warranties  of the  Master
Servicer  or the  Special  Servicer  and the  Trustee  shall not be  required to
purchase any Mortgage Loan  hereunder.  As  compensation  therefor,  the Trustee
shall be entitled to the applicable Servicing Fees and all funds relating to the
Mortgage Loans that 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 an approved master servicer or special servicer,  as the case may be, by each
Rating Agency,  promptly appoint, or petition a court of competent  jurisdiction
for the  appointment  of, a mortgage loan servicing  institution  that has a net
worth of not less than  $15,000,000  and is otherwise  acceptable to each Rating
Agency (as  evidenced by Rating  Agency  Confirmation),  as the successor to the
Master Servicer or the Special  Servicer,  as the case may be,  hereunder in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Master  Servicer or the Special  Servicer.  No appointment of a successor to
the Master Servicer or the Special  Servicer  hereunder shall be effective until
the assumption by the successor to the Master  Servicer or the Special  Servicer
of all the  responsibilities,  duties and  liabilities of the Master Servicer or
the Special Servicer,  as the case may be, hereunder.  Pending  appointment of a
successor to the Master Servicer or the Special Servicer hereunder,  the Trustee
shall act in such capacity as hereinabove provided and shall be entitled to such
compensation  as would otherwise have been payable to the Master Servicer or the
Special  Servicer,  as the case may be. In connection with any such  appointment
and assumption  described herein, the Trustee may make such arrangements for the
compensation of such successor out of payments on Mortgage Loans or otherwise as
it and such successor shall agree; provided,  however, that no such compensation
shall  be in  excess  of  that  permitted  the  resigning  or  terminated  party
hereunder. The Depositor, the Trustee and such successor shall take such action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession.

     Section 9.3. Notification to Certificateholders.

     (a) Upon any  resignation  of the Master  Servicer or the Special  Servicer
pursuant to Section 8.24, any  termination of the Master Servicer or the Special
Servicer pursuant to Section 9.1 or any appointment of a successor to the Master
Servicer or the Special Servicer pursuant to Section 9.2, the Trustee shall give
prompt  written  notice  thereof  to   Certificateholders  at  their  respective
addresses appearing in the Certificate Register.

     (b) Not later  than the later of (i) 60 days  after the  occurrence  of any
event  which  constitutes  or,  with  notice  or lapse  of time or  both,  would
constitute an Event of Default and (ii) five days after the Trustee discovers or
is notified of the  occurrence of such an event,  the Trustee shall  transmit by
mail to the  Depositor  and all  Certificateholders  notice of such  occurrence,
unless such default shall have been cured.


                                      150
<PAGE>


     Section  9.4.  Waiver of Events of  Default.  The  Holders of  Certificates
entitled to at least 66 2/3% of the Voting  Rights  allocated to the  respective
Classes of  Certificates  affected by any Event of Default  hereunder  may waive
such Event of Default; provided,  however, that an Event of Default under clause
(i) or (ii) of Section 9.1 may be waived only by all of the  Certificateholders.
Upon any such waiver of an Event of Default,  such Event of Default  shall cease
to exist and shall be deemed to have been remedied for every purpose  hereunder;
provided,  however, that the Trustee shall be entitled to reimbursement pursuant
to Section 7.12 for any costs and expenses incurred as a result of such Event of
Default. No such waiver shall extend to any subsequent or other Event of Default
or impair any right consequent thereon except to the extent expressly so waived.
Notwithstanding any other provisions of this Agreement,  for purposes of waiving
any Event of Default  pursuant to this Section 9.4,  Certificates  registered in
the name of the Depositor or any Affiliate of the Depositor shall be entitled to
the same Voting Rights with respect to the matters described above as they would
if any other Person held such Certificates.

                                   ARTICLE X.

                      PURCHASE AND TERMINATION OF THE TRUST

     Section 10.1. Termination of Trust.

     (a) Subject to Section 10.3, 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, the Majority Certificateholder of the
Controlling Class 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 1% of the Initial Pool Balance.
The Depositor,  the Master Servicer,  the Special Servicer, the majority holders
of the Controlling Class 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  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


                                      151
<PAGE>


purchase  the  assets  of the  Trust in  accordance  with  this  Agreement.  The
"Termination  Price" shall equal the greater of (x) the sum of (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 a
Qualified  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) (or, solely
in the case where the Special Servicer is effecting such purchase, the aggregate
amount of unreimbursed Servicing Advances made by the Special Servicer, together
with any Advance Interest accrued and payable to the Special Servicer in respect
of such  Servicing  Advances and any unpaid  Special  Servicing  Fees  remaining
outstanding  (which items shall be deemed to have been paid or reimbursed to the
Special Servicer in connection with such purchase); (y) the fair market value of
all remaining  assets of REMIC I; and (z) the amount that would be sufficient to
pay the outstanding Certificate Principal Balance of each Class of Certificates,
Distributable   Certificate  Interest  thereon,  and  Distributable  Certificate
Interest on the Class X Certificates for the final Distribution Date.

     In the event that the Depositor, the Master Servicer, the Special Servicer,
the Majority  Certificateholder of the Controlling Class 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 (i) 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 and (ii) deliver notice to the
Trustee of its intention to effect such purchase.  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 the later of (a) ten days
prior to the date of such  termination  and (b) the  date the  Trustee  receives
notice of such termination.  Such notice shall specify (A) the Distribution Date
upon which final  distribution on the 


                                      152
<PAGE>


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   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 escheat, 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 or any  other
termination  of the Trust  under  this  Article X, the Trust and each REMIC Pool
shall be terminated in accordance  with the following  additional  requirements,
unless  in the case of a  termination  under  Section  10.1  hereof,  the  Final
Purchaser  delivers  to the  Trustee an Opinion of Counsel at the expense of the
Final  Purchaser  (or, in the case of any other  termination,  the Trustee shall
obtain such  Opinion of Counsel at the expense of the Trust Fund)  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) within 89 days prior to the final  Distribution  Date set forth in
     the notice given by the Trustee under Section 10.2, the Trustee shall adopt
     a plan of complete  liquidation prepared by the Final Purchaser and meeting
     the  requirements  for a  qualified  liquidation  for each REMIC Pool under
     Section 860F of the Code and any regulations thereunder;


                                      153
<PAGE>


          (ii)  during  such  90-day  liquidation  period  and at or  after  the
     adoption of the plans of complete  liquidation and at or prior to the final
     Distribution  Date,  the Trustee shall sell all of the  remaining  Mortgage
     Loans and any REO Properties  held by the Trust to the Final  Purchaser for
     cash in an  amount  equal to the  Termination  Price,  such  cash  shall be
     deposited into the Collection  Account,  shall be deemed distributed on the
     REMIC  I  Regular  Interests  in  retirement   thereof,   shall  be  deemed
     distributed on the REMIC II Regular  Interests in retirement  thereof,  and
     shall  be  distributed  to  the  Certificateholders  in  retirement  of the
     Certificates;

          (iii)  at  the  time  of  the  making  of  the  final  payment  on the
     Certificates,  the  Trustee  shall  distribute  or  credit,  or cause to be
     distributed  or credited,  to the Holders of the related  Class of Residual
     Certificates  all cash on hand in each REMIC Pool after  making  such final
     deemed payment or payments  (other than cash retained to meet claims),  and
     REMIC I, REMIC II and REMIC III shall terminate at that time; and

          (iv) in no event may the final  payment on the REMIC I Interests,  the
     REMIC II Interests, the REMIC III Regular Certificates,  or the Class R-III
     Certificates  be made  after the 89th day from the date on which such plans
     of complete  liquidation  are adopted.  The Trustee shall specify the first
     day of 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.

     (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 in  accordance  with the  foregoing  requirements,  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 


                                      154
<PAGE>


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 60 days
after its receipt of such  notice,  request and offer of  indemnity,  shall have
neglected or refused to institute  any such action,  suit or  proceeding  and no
direction  inconsistent  with such  written  request  has been given the Trustee
during such 60-day period by such  Certificateholders;  it being  understood and
intended,  and being expressly covenanted by each  Certificateholder  with every
other  Certificateholder  and  the  Trustee,  that  no one or  more  Holders  of
Certificates  shall  have any  right in any  manner  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 that (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 Service 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 


                                      155
<PAGE>


by one or more instruments of substantially similar tenor signed by such Holders
in person or by agent duly appointed in writing; and, except as herein otherwise
expressly  provided,  such action shall become effective when such instrument or
instruments  are  delivered  to the Trustee  and,  where it is hereby  expressly
required,  to the  Depositor.  Such  instrument  or  instruments  (as the action
embodies therein and evidenced  thereby) are herein sometimes  referred to as an
"Act" of the Holders signing such instrument or instruments.  Proof of execution
of any such  instrument  or of a writing  appointing  any such  agents  shall be
sufficient  for any purpose of this  Agreement  and  conclusive  in favor of the
Trustee and the Depositor,  if made in the manner provided in this Section.  The
Trustee  agrees to  promptly  notify the  Depositor  of any such  instrument  or
instruments received by it, and to promptly forward copies of the same.

     (b) The fact and date of the execution by any Person of any such instrument
or writing may be proved by the  affidavit of a witness of such  execution or by
the certificate of any notary public or other officer  authorized by law to take
acknowledgments or deeds, certifying that the individual signing such instrument
or writing  acknowledged  to such notary  public or other  officer the execution
thereof.  Whenever such  execution is by an officer of a corporation or a member
of a partnership on behalf of such corporation or partnership,  such certificate
or  affidavit  shall  also  constitute  sufficient  proof of such  officer's  or
member's authority. The fact and date of the execution of any such instrument or
writing,  or the authority of the  individual  executing  the same,  may also be
proved in any other manner which the Trustee deems sufficient.

     (c)  The  ownership  of  Certificates   (notwithstanding  any  notation  of
ownership or other writing  thereon made by anyone other than the Trustee) shall
be proved by the Certificate Register, and neither the Trustee nor the Depositor
shall be affected by any notice to the contrary.

     (d) Any request, demand, authorization,  direction, notice, consent, waiver
or other action by the Holder of any Certificate  shall bind every future Holder
of the same  Certificate  and the Holder of every  Certificate  issued  upon the
registration of transfer  thereof or in exchange  therefor or in lieu thereof in
respect of anything  done,  omitted or suffered to be done by the Trustee or the
Depositor  in reliance  thereon,  whether or not notation of such action is made
upon such Certificate.

                                  ARTICLE XII.

                              REMIC ADMINISTRATION

     The provisions of this Article XII shall apply to each REMIC Pool.

     Section 12.1. REMIC Administration.

     (a) An election will be made by the Trustee on behalf of the Trust 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  and any other assets
constituting  REMIC I (as set  forth  on the  definition  of REMIC I) 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 


                                      156
<PAGE>


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 on behalf of REMIC II to treat the
segregated pool of assets consisting of the REMIC I Regular Interests as a REMIC
under the Code.  Such  election  will be made on Form 1066 or other  appropriate
federal  tax or  information  return or any  appropriate  state  return  for the
taxable year ending on the last day of the  calendar  year in which the REMIC II
Interests are issued.  For the purposes of such  election,  the REMIC II Regular
Interests  shall be  designated  as the "regular  interests" in REMIC II and the
Class R-II  Certificates  shall be  designated  as the sole  class of  "residual
interests" in REMIC II.

     An election will be made by the Trustee on behalf of REMIC III 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 A1,
Class A2,  Class B,  Class C, Class D, Class E, Class F, Class G, Class H, Class
J, Class K and Class L Certificates  and each Component  Interest of the Class X
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 Treasury regulation Section 1.860D-1(b)(1)) 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.  The latest
possible maturity date for the REMIC I Interests, the REMIC II Interests and the
REMIC III Certificates shall be the Final Rated Distribution Date.

     (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 within 30 days after the
Closing Date 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;  


                                      157
<PAGE>


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,  that the Depositor,
the Master Servicer or the Special Servicer, as the case may be, has received or
prepared  by  virtue  of its  acting  in such  capacity  hereunder  and  that 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  any of them or any cost or  expense  (including  attorneys'
fees)  incurred  by any of them  resulting  from any error in any of such tax or
information returns 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,  the Fiscal Agent 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,  willful  misconduct or bad faith of the Trustee.  Each  indemnified
party  shall  immediately  notify  the  indemnifying  party  or  parties  of the
existence of a claim for indemnification under this Section 12.1(e), and provide
the indemnifying party or parties,  at the expense of such indemnifying party or
parties,  an opportunity to contest the tax or assessment or expense giving rise
to such claim,  provided that the failure to give such notification rights shall
not affect the  indemnification  rights in favor of 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 or the Fiscal Agent
and 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 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  


                                      158
<PAGE>


prepare and disseminate to  Certificateholders  Forms 1099 (or otherwise furnish
information  within  the  control of the  Trustee)  to the  extent  required  by
applicable law. The Trustee will make available to any Certificateholder any tax
related  information  required to be made  available  to 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;  provided  that if  Treasury  Regulation  shall be
modified to require another Person to be designated as Tax Matters Person,  then
such Person shall become Tax Matters  Person at such time. 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 in accordance with the REMIC
Provisions and Article X hereof.

     (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, the tax on contributions to a REMIC set forth in
Section  860G(d) of the Code, or except as provided in Section  8.20(a)  hereof,
result in the imposition of a tax on "net income from  foreclosure  property" as
defined in Section 860G(c) of the Code (any of the foregoing,  an "Adverse REMIC
Event")),  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 to
have the Trustee, the Master Servicer, the Special Servicer, the Fiscal Agent or
the Holders of the Residual Certificates undertake such action.


                                      159
<PAGE>


     (k) In the event that any tax is imposed on REMIC I, REMIC II or REMIC III,
including,  without  limitation,  "prohibited  transactions" taxes as defined in
Section  860F(a)(2)  of the  Code,  any  tax on  "net  income  from  foreclosure
property" as defined in Section 860G(c) of the Code, any taxes on  contributions
to REMIC I,  REMIC II or REMIC III after the  Startup  Day  pursuant  to Section
860G(d) of the Code,  and any other tax  imposed  by the Code or any  applicable
provisions  of state  or local  tax laws  (other  than any tax  permitted  to be
incurred  by the  Special  Servicer  pursuant  to  Section  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  shall 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 


                                      160
<PAGE>


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  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 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,  subject  to the "de  minimus"  exception  of  Treasury
Regulation Section 1.860D-1(b)(3).

     (p) the Holders of the Class R-I,  Class R-II and Class R-III  Certificates
shall pay when due their pro rata share of any and all federal,  state and local
taxes  imposed  on REMIC  I,  REMIC II or REMIC  III,  as  applicable,  or their
respective assets or transactions,  including,  without limitation,  "prohibited
transaction"  taxes,  as  defined  in  Section  860F  of the  Code,  any  tax on
contributions imposed by Section 860G(d) of the Code, and any tax on "net income
from  foreclosure  property" as defined in Section  860G(c) of the Code.  To the
extent that such taxes are not paid by the Class R-I,  Class R-II or Class R-III
Certificateholders,  respectively,  the Trustee shall pay such  remaining  REMIC
taxes out of current or future amounts otherwise distributable to the respective
Holder or, if no such amounts are  available,  out of other  amounts held in the
Distribution Account.

     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  the  REMIC  Pools  in  a  "qualified
liquidation" as defined in Section  860F(a)(4) of the Code, or (iv) a repurchase
or  substitution  by any Seller,  as  contemplated  by Article II  hereof),  nor
acquire any assets for the Trust, except as provided herein, 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, the REMIC III Regular
Certificates or the Component Interests of the 


                                      161
<PAGE>


Class X 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 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 failures to act taken in
reliance  on an  Opinion of Counsel  or  misinformation  provided  by the Master
Servicer,  the Special  Servicer,  the Depositor or such Holders of the Residual
Certificates.  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.

     Section 12.4. Modifications of Mortgage Loans.  Notwithstanding anything to
the contrary in this Agreement, neither the Trustee, the Master Servicer nor the
Special  Servicer shall permit any  modification of any Money Term of a Mortgage
Loan or a  Specially  Serviced  Mortgage  Loan unless the Trustee and the Master
Servicer  have  received  a  Nondisqualification  Opinion  or a ruling  from the
Internal  Revenue  Service (at the expense of the party  making the request that
the Master  Servicer  or the  Special  Servicer  modify the  Mortgage  Loan or a
Specially Serviced Mortgage Loan) to the effect that such modification would not
be treated as an exchange  pursuant to Section 1001 of the Code (or, if it would
be so treated, would not be treated as a "significant modification" for purposes
of Treasury regulation Section 1.860G-2(b) of the Code).

                                  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.  


                                      162
<PAGE>


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 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  ensuing 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 (x) no such amendment
shall  adversely  affect the status of any REMIC Pool as a REMIC and (y) 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 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  


                                      163
<PAGE>


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).

     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:  John  Kessler;  (b) in the case of the
Trustee and the Fiscal Agent, at the Corporate Trust Office;  (c) in the case of
Heller,  Heller Financial  Capital Funding,  Inc., 500 West Monroe,  15th Floor,
Chicago,  Illinois 60661, Attention:  Securitization Manager; (d) in the case of
the Master Servicer,  AMRESCO Services,  L.P., 235 Peachtree Street,  Suite 900,
Atlanta,  Georgia  30363,  facsimile  number (404)  654-2478,  Attention:  Legal
Counsel;  with a copy to AMRESCO Legal Department,  Attention:  General Counsel,
700 North Pearl Street, Suite 2400, LB342,  Dallas, Texas 75201-7424,  facsimile
number (214) 953-7757; (e) in the case of the Special Servicer, Lennar Partners,
Inc.,  760 N.W.  107th Avenue,  Miami,  Florida  33172,  facsimile  number (305)
226-7691,  Attention: Steve Engel; 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,  and no
waiver of any right,  remedy,  power or privilege with respect to any occurrence
shall 


                                      164
<PAGE>


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 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;

          (iii) waiver of a due-on-sale or due-on-encumbrance clause as provided
     in Section 8.6;

          (iv) any  resignation or removal 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:


                                      165
<PAGE>


     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 S&P, to:

     Standard & Poor's Ratings Services
     25 Broadway
     New York, New York  10004
     Attention: Commercial Mortgage Surveillance Manager

     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 are for any other reason held to be the
property of the Depositor, then:

          (i) This Agreement shall be deemed to be a security agreement.


                                      166
<PAGE>


          (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 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) and 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,  the REMIC II Regular Interests and
          the Certificates; 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.


                                      167
<PAGE>


     (b) The Depositor and, at the  Depositor's  direction,  the Master Servicer
and the Trustee,  at the Depositor's  expense,  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  and at the expense 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  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.


                                      168
<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 Rahbany
                                           -------------------------------------
                                            Name:  Russell Rahbany
                                            Title: Vice President

                                        AMRESCO SERVICES, L.P.,
                                        as Master Servicer

                                            By: AMRESCO MORTGAGE CAPITAL, INC.,
                                            its general partner

                                            By: /s/ Daniel B. Kirby
                                               ---------------------------------
                                                 Name:  Daniel B. Kirby
                                                 Title: Senior Vice President

                                        LENNAR PARTNERS, INC.,
                                        as Special Servicer

                                        By: /s/ Shelly Rubin
                                           -------------------------------------
                                            Name:  Shelly Rubin
                                            Title: Vice President

                                        LASALLE NATIONAL BANK,
                                        as Trustee

                                        By: /s/ Michael B. Evans
                                           -------------------------------------
                                            Name:  Michael B. Evans
                                            Title: First Vice President

                                        ABN AMRO BANK N.V., as Fiscal Agent

                                        By: /s/ Robert C. Smolka
                                           -------------------------------------
                                            Name:  Robert C. Smolka
                                            Title: Group Vice President

                                        By: /s/ Irene Pazik
                                           -------------------------------------
                                            Name:  Irene Pazik
                                            Title: Vice President


                                      169
<PAGE>

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

     On this 27th day of March, 1998, before me, a notary public in and for said
State, personally appeared Russell Rahbany, personally known to me (or proved to
me on the basis of  satisfactory  evidence)  to be the person who  executed  the
within  instrument as Vice President on behalf of Morgan Stanley Capital I Inc.,
and  acknowledged  to me that such  corporation  executed the within  instrument
pursuant to its by-laws or a resolution of its Board of Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.



                                        ----------------------------------------
                                                     Notary Public


                                      170
<PAGE>


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

     On this 27th day of June, 1998,  before me, a notary public in and for said
State, personally appeared Daniel B. Kirby, personally known to me (or proved to
me on the basis of  satisfactory  evidence)  to be the person who  executed  the
within  instrument as Senior Vice President of AMRESCO Mortgage  Capital,  Inc.,
the general partner of AMRESCO Services,  L.P., and acknowledged to me that such
corporation  executed  the  within  instrument  pursuant  to  its  bylaws  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


                                      171
<PAGE>


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

     On this 27th day of March, 1998, before me, a notary public in and for said
State, personally appeared Shelly Rubin, personally known to me (or proved to me
on the basis of satisfactory  evidence) to be the person who executed the within
instrument  as  Vice  President  on  behalf  of  Lennar   Partners,   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


                                      172
<PAGE>



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

     On this 27th day of March, 1998, before me, a notary public in and for said
State,  personally appeared Michael B. Evans,  personally known to me (or proved
to me on the basis of  satisfactory  evidence) to be the person who executed the
within  instrument as First Vice  President on behalf of LaSalle  National Bank,
and  acknowledged to me that such nationally  chartered bank executed the within
instrument pursuant to its by-laws or a resolution of its Board of Directors.

     IN WITNESS  WHEREOF,  I have  hereunder set my hand and affixed my official
seal the day and year in this certificate first above written.



                                        ----------------------------------------
                                                     Notary Public


                                      173
<PAGE>


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

     On this 27th day of March, 1998, before me, a notary public in and for said
State,  personally appeared Irene Pazik, 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 Vice  President  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


                                      174
<PAGE>


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


     On this 26th day of March, 1998, before me, a notary public in and for said
State,  personally appeared Robert C. Smolka,  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 Group Vice  President 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


                                      175


<PAGE>



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

                         MORGAN STANLEY CAPITAL I INC.,
                                  as Depositor,

                                       and

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

                                       and

                             LENNAR PARTNERS, INC.,
                              as Special Servicer,

                                       and

                             LASALLE NATIONAL BANK,
                                   as Trustee,

                                       and

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


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


                            EXHIBITS AND SCHEDULES TO
                         POOLING AND SERVICING AGREEMENT

                            Dated as of March 1, 1998


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


                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1998-HF1



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



<PAGE>

                                    EXHIBITS

<TABLE>
<S>             <C>                                                                                      <C>
Exhibit A-1     Form of Class A1 Certificate..............................................................A-1
Exhibit A-2     Form of Class A2 Certificate..............................................................A-2
Exhibit A-3     Form of Class B Certificate...............................................................A-3
Exhibit A-4     Form of Class C Certificate...............................................................A-4
Exhibit A-5     Form of Class D Certificate...............................................................A-5
Exhibit A-6     Form of Class E Certificate...............................................................A-6
Exhibit A-7     Form of Class F Certificate...............................................................A-7
Exhibit A-8     Form of Class G Certificate...............................................................A-8
Exhibit A-9     Form of Class H Certificate...............................................................A-9
Exhibit A-10    Form of Class J Certificate..............................................................A-10
Exhibit A-11    Form of Class K Certificate..............................................................A-11
Exhibit A-12    Form of Class L 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 X Certificate..............................................................A-16
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       Form of Purchaser's Letter..................................................................D
Exhibit E       Form of Transferor Certificate for Transfers of REMIC Residual Certificate..................E
Exhibit F       Form of Transfer Affidavit and Agreement for Transfers of REMIC Residual Certificates.......F
Exhibit G-1     Form of Monthly Certificateholder Report..................................................G-1
Exhibit G-2     Form of Specially Serviced Asset Report...................................................G-2
Exhibit H-1     Comparative Financial Status Report.......................................................H-1
Exhibit H-2     Delinquent Loan Status Report.............................................................H-2
Exhibit H-3     Historical Loan Modification Report.......................................................H-3
Exhibit H-4     Historical Loss Estimate Report...........................................................H-4
Exhibit H-5     REO Status Report.........................................................................H-5
Exhibit H-6     Watch List ...............................................................................H-6
Exhibit H-7     Operating Statement Analysis..............................................................H-7
Exhibit H-8     NOI Adjustment Worksheet .................................................................H-8
Exhibit H-9     CSSA Reports .............................................................................H-9
Exhibit H-10    CSSA Reports ............................................................................H-10
Exhibit H-11    CSSA Reports ............................................................................H-11

                                    SCHEDULES

Schedule I      MSMC Loan Schedule..........................................................................I
Schedule II     Heller Loan Schedule.......................................................................II
</TABLE>



<PAGE>

                                   EXHIBIT A-1

                         [FORM OF CLASS A1 CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

NOTWITHSTANDING THE ABOVE, IF THE TRANSFEREE OF THIS CERTIFICATE IS AN EMPLOYEE
BENEFIT PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY
SUCH PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE OR HOLD THIS CERTIFICATE,
SUCH PLAN OR SUCH PERSON MUST BE AN "ACCREDITED INVESTOR" WITHIN THE MEANING OF
RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE UNITED STATES SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT").

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS A1 CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

                                     A-1-1

<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

INITIAL PASS-THROUGH RATE:  6.19%      CERTIFICATE PRINCIPAL BALANCE OF
                                       THIS CLASS A1 CERTIFICATE AS OF
                                       THE CLOSING DATE $224,800,000

DATE OF POOLING & SERVICING
AGREEMENT:  AS OF MARCH 1, 1998        MASTER SERVICER: AMRESCO SERVICES, L.P.

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER:
                                       LENNAR PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE: LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE: 
APRIL 15, 1998                         FISCAL AGENT: ABN AMRO BANK N.V.

AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFF5
BALANCE OF THE CLASS A1 CERTIFICATE
AS OF THE CLOSING DATE: $224,800,000   NO. 1


                              CLASS A1 CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class A1 Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class A1 Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.


                                     A-1-2

<PAGE>

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, obligations,
proceeds, and duties evidenced hereby and the rights, duties and obligations of
the Trustee. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Pooling and Servicing Agreement, to which
Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

                                     A-1-3

<PAGE>

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the

                                     A-1-4

<PAGE>

requirements set forth in the Pooling and Servicing Agreement. Upon termination
of the Trust and payment of the Certificates and of all administrative expenses
associated with the Trust, any remaining assets of the Trust shall be
distributed to the holders of the Class R-I Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.





                                     A-1-5
<PAGE>

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


                                            LASALLE NATIONAL BANK,
                                            as Trustee



                                            By: ________________________________
                                                AUTHORIZED OFFICER


Dated:





                                     A-1-6
<PAGE>

                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS A1 CERTIFICATES REFERRED TO IN THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.



                                            LASALLE NATIONAL BANK,
                                            as Authenticating Agent



                                            BY:_________________________________
                                               AUTHORIZED SIGNATORY




                                     A-1-7

<PAGE>

                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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



                                      A-1-8

<PAGE>

                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________ for the account of _____________________________
_________________________________________ account number _______________________
or, if mailed by check, to __________________________. Statements should be
mailed to ______________________. This information is provided by assignee named
above, or ____________________________, as its agent.






                                     A-1-9

<PAGE>

                                   EXHIBIT A-2


                         [FORM OF CLASS A2 CERTIFICATE]


THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.


NOTWITHSTANDING THE ABOVE, IF THE TRANSFEREE OF THIS CERTIFICATE IS AN EMPLOYEE
BENEFIT PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY
SUCH PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE OR HOLD THIS CERTIFICATE,
SUCH PLAN OR SUCH PERSON MUST BE AN "ACCREDITED INVESTOR" WITHIN THE MEANING OF
RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE UNITED STATES SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT").

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS A2 CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.


SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.


UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.





                                     A-2-1
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

INITIAL PASS-THROUGH RATE: 6.52%       CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS A2 CERTIFICATE AS OF THE CLOSING
                                       DATE $696,258,000

DATE OF POOLING & SERVICING            MASTER SERVICER: AMRESCO SERVICES, L.P.
AGREEMENT: AS OF MARCH 1, 1998         

CUT-OFF DATE: MARCH 1, 1998            INITIAL SPECIAL SERVICER: LENNAR
                                       PARTNERS, INC.

CLOSING DATE: MARCH 27, 1998           TRUSTEE: LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT: ABN AMRO BANK N.V.
APRIL 15, 1998

AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFG3
BALANCE OF THE CLASS A2 CERTIFICATE
AS OF THE CLOSING DATE: $696,258,000   NO. 1

                              CLASS A2 CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class A2 Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class A2 Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits,

                                     A-2-2

<PAGE>

obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of


                                     A-2-3
<PAGE>

the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-2-4
<PAGE>

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.




                                     A-2-5

<PAGE>

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


                                            LASALLE NATIONAL BANK,
                                            as Trustee



                                            By:_________________________________
                                               AUTHORIZED OFFICER



Dated:






                                     A-2-6

<PAGE>

                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS A2 CERTIFICATES REFERRED TO IN THE WITHIN-
MENTIONED POOLING AND SERVICING AGREEMENT.


                                            LASALLE NATIONAL BANK,
                                            as Authenticating Agent



                                            BY:_________________________________
                                               AUTHORIZED SIGNATORY




                                     A-2-7
<PAGE>

                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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





                                     A-2-8
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________ for the account of _____________________________
_________________________________________ account number _____________________
or, if mailed by check, to __________________________. Statements should be
mailed to ______________________. This information is provided by assignee named
above, or ____________________________, as its agent.






                                     A-2-9
<PAGE>

                                   EXHIBIT A-3

                          [FORM OF CLASS B CERTIFICATE]


THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

NOTWITHSTANDING THE ABOVE, THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED, OR
OTHERWISE TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN
INSURANCE COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT, WHICH SHALL BE
DEEMED TO HAVE REPRESENTED AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THIS
CERTIFICATE WILL NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS B CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS B CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.





                                     A-3-1
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

INITIAL PASS-THROUGH RATE:  6.58%      CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS B CERTIFICATE AS OF THE CLOSING 
                                       DATE $67,395,000

DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT:  AS OF MARCH 1, 1998        

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER: LENNAR 
                                       PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE: LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT:  ABN AMRO BANK N.V.
APRIL 15, 1998

AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFJ7
BALANCE OF THE CLASS B CERTIFICATE     
AS OF THE CLOSING DATE: $67,395,000    NO. 1
                                      

                               CLASS B CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class B Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class B Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, obligations,
proceeds, and duties evidenced hereby and the rights, duties and obligations of
the Trustee. This 


                                     A-3-2
<PAGE>


Certificate is issued under and is subject to the terms, provisions and
conditions of the Pooling and Servicing Agreement, to which Pooling and
Servicing Agreement, as amended from time to time, the Certificateholder by
virtue of the acceptance hereof assents and by which the Certificateholder is
bound. In the case of any conflict between terms specified in this Certificate
and terms specified in the Pooling and Servicing Agreement, the terms of the
Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and 


                                     A-3-3
<PAGE>


Servicing Agreement. Any such consent by the Holder of this Certificate shall be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon the Certificate. The Pooling and Servicing Agreement also permits the
amendment thereof, in certain limited circumstances, without the consent of the
Holders of any of the Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-3-4
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                     A-3-5
<PAGE>


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


                                              LASALLE NATIONAL BANK,
                                              as Trustee



                                              By:
                                                 ------------------------------
                                                  AUTHORIZED OFFICER


Dated:


                                     A-3-6
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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



                                              LASALLE NATIONAL BANK,
                                              as Authenticating Agent


                                              BY:
                                                 -------------------------------
                                                  AUTHORIZED SIGNATORY



                                     A-3-7
<PAGE>


                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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


                                     A-3-8
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________ for the account of ___________________________
account number _____________________ or, if mailed by check, to
__________________________. Statements should be mailed to ___________________.
This information is provided by assignee named above, or
____________________________, as its agent.



                                     A-3-9
<PAGE>


                                   EXHIBIT A-4

                          [FORM OF CLASS C CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

NOTWITHSTANDING THE ABOVE, THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED, OR
OTHERWISE TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN
INSURANCE COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT, WHICH SHALL BE
DEEMED TO HAVE REPRESENTED AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THIS
CERTIFICATE WILL NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS C CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS C CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.


                                     A-4-1
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

INITIAL PASS-THROUGH RATE:  6.75%      CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS C CERTIFICATE AS OF THE CLOSING 
                                       DATE $64,185,000

DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT:  AS OF MARCH 1, 1998          

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER: LENNAR 
                                       PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE: LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT: ABN AMRO BANK N.V.
APRIL 15, 1998

AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFK4
BALANCE OF THE CLASS C CERTIFICATE   
AS OF THE CLOSING DATE:  $64,185,000   NO. 1

                               CLASS C CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class C Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class C Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, 



                                     A-4-2
<PAGE>


obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of 


                                     A-4-3
<PAGE>


the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-4-4
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                     A-4-5
<PAGE>


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


                                                 LASALLE NATIONAL BANK,
                                                 as Trustee


                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER


Dated:


                                     A-4-6
<PAGE>


                         CERTIFICATE OF AUTHENTICATION

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


                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent


                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY



                                     A-4-7
<PAGE>



                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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




                                     A-4-8
<PAGE>


                            DISTRIBUTION INSTRUCTIONS


The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________ for the account of __________________________
account number _____________________ or, if mailed by check, to________________.
Statements should be mailed to ______________________. This information is
provided by assignee named above, or ____________________________, as its agent.



                                     A-4-9
<PAGE>


                                   EXHIBIT A-5

                          [FORM OF CLASS D CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

NOTWITHSTANDING THE ABOVE, THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED, OR
OTHERWISE TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN
INSURANCE COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT, WHICH SHALL BE
DEEMED TO HAVE REPRESENTED AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THIS
CERTIFICATE WILL NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS D CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS D CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.



                                     A-5-1
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

INITIAL PASS-THROUGH RATE: 7.10%       CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS D CERTIFICATE AS OF THE CLOSING 
                                       DATE $64,185,000

DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT: AS OF MARCH 1, 1998          

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER: LENNAR 
                                       PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE: LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT:  ABN AMRO BANK N.V.
APRIL 15, 1998

AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFL2
BALANCE OF THE CLASS D CERTIFICATE   
AS OF THE CLOSING DATE: $64,185,000    NO. 1

                               CLASS D CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class D Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class D Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, 


                                     A-5-2
<PAGE>

obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of 


                                     A-5-3
<PAGE>


the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-5-4
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                     A-5-5
<PAGE>


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


                                                 LASALLE NATIONAL BANK,
                                                 as Trustee


                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER


Dated:



                                     A-5-6
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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



                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent


                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY


                                     A-5-7
<PAGE>


                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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




                                     A-5-8
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________ for the account of____________________________
account number _____________________ or, if mailed by check, to _______________.
Statements should be mailed to ______________________. This information is
provided by assignee named above, or ____________________________, as its agent.



                                     A-5-9
<PAGE>


                                   EXHIBIT A-6

                          [FORM OF CLASS E CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

NOTWITHSTANDING THE ABOVE, THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED, OR
OTHERWISE TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN
INSURANCE COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT, WHICH SHALL BE
DEEMED TO HAVE REPRESENTED AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THIS
CERTIFICATE WILL NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS E CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS E CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.


                                     A-6-1
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

INITIAL PASS-THROUGH RATE:  7.60%      CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS E CERTIFICATE AS OF THE CLOSING 
                                       DATE $25,674,000

DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT:  AS OF MARCH 1, 1998          

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER:  
                                       LENNAR PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE: LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT:  ABN AMRO BANK N.V.
APRIL 15, 1998

AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFM0
BALANCE OF THE CLASS E CERTIFICATE   
AS OF THE CLOSING DATE:  $25,674,000   NO. 1

                               CLASS E CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class E Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class E Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits,



                                     A-6-2
<PAGE>


obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of 


                                     A-6-3
<PAGE>


the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

           The Depositor, the Trustee, the Fiscal Agent, the Master Servicer,
the Special Servicer and the Certificate Registrar and any of their agents may
treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Depositor, the Trustee, the Fiscal
Agent, the Master Servicer, the Special Servicer, the Certificate Registrar nor
any such agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-6-4
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                     A-6-5




<PAGE>


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


                                                 LASALLE NATIONAL BANK,
                                                 as Trustee


                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER


Dated:



                                     A-6-6
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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



                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent


                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY


                                     A-6-7
<PAGE>



                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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


                                     A-6-8
<PAGE>


                            DISTRIBUTION INSTRUCTIONS


The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________ for the account of___________________________
account number _____________________ or, if mailed by check, to
__________________________. Statements should be mailed to ____________________.
This information is provided by assignee named above, or
____________________________, as its agent.



                                     A-6-9
<PAGE>


                                   EXHIBIT A-7

                          [FORM OF CLASS F CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE
OF THE UNITED STATES AND MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
TRANSFERRED EXCEPT (A)(1) TO A PERSON THAT THE SELLER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE
SECURITIES ACT PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED
INSTITUTIONAL BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2)
PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT PROVIDED BY
RULE 144 THEREUNDER (IF AVAILABLE), OR (3) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE SECURITIES ACT AND (B)
IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING THE ABOVE, THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED, OR
OTHERWISE TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN
INSURANCE COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT, WHICH SHALL BE
DEEMED TO HAVE REPRESENTED AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THIS
CERTIFICATE WILL NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS F CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS F CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

                                     A-7-1
<PAGE>


UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.



                                     A-7-2
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

INITIAL PASS-THROUGH RATE:  7.18%      CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS F CERTIFICATE AS OF THE CLOSING 
                                       DATE $51,349,000

DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT:  AS OF MARCH 1, 1998          

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER:  LENNAR 
                                       PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE:  LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT:  ABN AMRO BANK N.V.
APRIL 15, 1998

AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFN8
BALANCE OF THE CLASS F CERTIFICATE   
AS OF THE CLOSING DATE:  $51,349,000   NO. 1

                               CLASS F CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class F Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class F Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, 


                                     A-7-3
<PAGE>


obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

           All distributions under the Pooling and Servicing Agreement to a
nominee of The Depository Trust Company ("DTC") will be made by or on behalf of
the Trustee by wire transfer in immediately available funds to an account
specified in the request of such Certificateholder. All distributions under the
Pooling and Servicing Agreement to Certificateholders will be made by wire
transfer in immediately available funds to the account specified by the
Certificateholder, at a bank or other entity having appropriate facilities
therefor, if such Certificateholder will have provided the Trustee with wiring
instructions no more than five business days after the related Record Date, or
otherwise by check mailed to such Certificateholder. Notwithstanding the above,
the final distribution on any Certificate will be made only upon presentation
and surrender of such Certificate at the location that will be specified in a
notice of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of 


                                     A-7-4
<PAGE>


the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.



                                     A-7-5
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                     A-7-6
<PAGE>


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


                                                 LASALLE NATIONAL BANK,
                                                 as Trustee



                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER


Dated:


                                     A-7-7
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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


                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent


                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY


                                     A-7-8
<PAGE>



                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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


                                     A-7-9
<PAGE>



                            DISTRIBUTION INSTRUCTIONS


The assignee should include the following for purposes of distribution:

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



                                     A-7-10
<PAGE>


                                   EXHIBIT A-8


                          [FORM OF CLASS G CERTIFICATE]


THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.
THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE
OF THE UNITED STATES AND MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
TRANSFERRED EXCEPT (A)(1) TO A PERSON THAT THE SELLER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE
SECURITIES ACT PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED
INSTITUTIONAL BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2)
PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT PROVIDED BY
RULE 144 THEREUNDER (IF AVAILABLE), OR (3) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE SECURITIES ACT AND (B)
IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING THE ABOVE, THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED, OR
OTHERWISE TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN
INSURANCE COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT, WHICH SHALL BE
DEEMED TO HAVE REPRESENTED AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THIS
CERTIFICATE WILL NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS G CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS G CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.


                                     A-8-1
<PAGE>


UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.






                                     A-8-2
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1


INITIAL PASS-THROUGH RATE:  7.18%      CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS G CERTIFICATE AS OF THE CLOSING 
                                       DATE $19,255,000

DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT:  AS OF MARCH 1, 1998          

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER:  
                                       LENNAR PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE:  LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT:  ABN AMRO BANK N.V.
APRIL 15, 1998

AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFP3
BALANCE OF THE CLASS G CERTIFICATE   
AS OF THE CLOSING DATE:  $19,255,000   NO. 1

                               CLASS G CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class G Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class G Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, 


                                     A-8-3
<PAGE>


obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of 


                                     A-8-4
<PAGE>


the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-8-5
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.





                                     A-8-6
<PAGE>


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

                                                 LASALLE NATIONAL BANK,
                                                 as Trustee


                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER

Dated:




                                     A-8-7
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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

                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent

                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY



                                     A-8-8
<PAGE>



                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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




                                     A-8-9
<PAGE>


     DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________ for the account of _____________________________
account number _____________________ or, if mailed by check, to _______________.
Statements should be mailed to ______________________. This information is
provided by assignee named above, or ____________________________, as its agent.


                                     A-8-10
<PAGE>


                                   EXHIBIT A-9

                          [FORM OF CLASS H CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE
OF THE UNITED STATES AND MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
TRANSFERRED EXCEPT (A)(1) TO A PERSON THAT THE SELLER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE
SECURITIES ACT PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED
INSTITUTIONAL BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2)
PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT PROVIDED BY
RULE 144 THEREUNDER (IF AVAILABLE), OR (3) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE SECURITIES ACT AND (B)
IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING THE ABOVE, THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED, OR
OTHERWISE TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN
INSURANCE COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT, WHICH SHALL BE
DEEMED TO HAVE REPRESENTED AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THIS
CERTIFICATE WILL NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS H CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS H CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.


                                     A-9-1
<PAGE>


UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.



                                     A-9-2
<PAGE>


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1


INITIAL PASS-THROUGH RATE:  6.19%      CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS H CERTIFICATE AS OF THE CLOSING 
                                       DATE $12,837,000

DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT:  AS OF MARCH 1, 1998          

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER:  
                                       LENNAR PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE:  LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT:  ABN AMRO BANK N.V.
APRIL 15, 1998

AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFQ1
BALANCE OF THE CLASS H CERTIFICATE   
AS OF THE CLOSING DATE:  $12,837,000   NO. 1

                               CLASS H CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class H Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class H Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, 


                                     A-9-3
<PAGE>


obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of 


                                     A-9-4
<PAGE>


the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-9-5
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.




                                     A-9-6
<PAGE>


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

                                                 LASALLE NATIONAL BANK,
                                                 as Trustee

                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER

Dated:



                                     A-9-7
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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

                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent

                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY


                                     A-9-8
<PAGE>



                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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


                                     A-9-9
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

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



                                     A-9-10
<PAGE>

                                  EXHIBIT A-10

                          [FORM OF CLASS J CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE
OF THE UNITED STATES AND MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
TRANSFERRED EXCEPT (A)(1) TO A PERSON THAT THE SELLER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE
SECURITIES ACT PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED
INSTITUTIONAL BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2)
PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT PROVIDED BY
RULE 144 THEREUNDER (IF AVAILABLE), OR (3) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE SECURITIES ACT AND (B)
IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING THE ABOVE, THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED, OR
OTHERWISE TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN
INSURANCE COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT, WHICH SHALL BE
DEEMED TO HAVE REPRESENTED AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THIS
CERTIFICATE WILL NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS J CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS J CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.



                                     A-10-1
<PAGE>


UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.



                                     A-10-2
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

INITIAL PASS-THROUGH RATE:  6.19%      CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS J CERTIFICATE AS OF THE CLOSING 
                                       DATE $25,674,000


DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT:  AS OF MARCH 1, 1998          

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER:  
                                       LENNAR PARTNERS, INC.


CLOSING DATE:  MARCH 27, 1998          TRUSTEE:  LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT:  ABN AMRO BANK N.V.
APRIL 15, 1998


AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFR9
BALANCE OF THE CLASS J CERTIFICATE   
AS OF THE CLOSING DATE:  $25,674,000   NO. 1

                               CLASS J CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class J Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class J Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, 


                                     A-10-3
<PAGE>


obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound.In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of 


                                     A-10-4
<PAGE>


the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-10-5
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                     A-10-6
<PAGE>


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

                                                 LASALLE NATIONAL BANK,
                                                 as Trustee

                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER

Dated:



                                     A-10-7
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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

                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent

                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY


                                    A-10-8
<PAGE>


 
                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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



                                     A-10-9
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

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



                                     A-10-10
<PAGE>

                                  EXHIBIT A-11

                          [FORM OF CLASS K CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE
OF THE UNITED STATES AND MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
TRANSFERRED EXCEPT (A)(1) TO A PERSON THAT THE SELLER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE
SECURITIES ACT PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED
INSTITUTIONAL BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2)
PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT PROVIDED BY
RULE 144 THEREUNDER (IF AVAILABLE), OR (3) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE SECURITIES ACT AND (B)
IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING THE ABOVE, THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED, OR
OTHERWISE TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN
INSURANCE COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT, WHICH SHALL BE
DEEMED TO HAVE REPRESENTED AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THIS
CERTIFICATE WILL NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS K CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS K CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.


                                     A-11-1
<PAGE>


UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.



                                     A-11-2
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

INITIAL PASS-THROUGH RATE:  6.19%      CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS K CERTIFICATE AS OF THE CLOSING 
                                       DATE $9,628,000

DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT:  AS OF MARCH 1, 1998          

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER:  
                                       LENNAR PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE:  LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT:  ABN AMRO BANK N.V.
APRIL 15, 1998

AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFS7
BALANCE OF THE CLASS K CERTIFICATE   
AS OF THE CLOSING DATE:  $9,628,000    NO. 1

                               CLASS K CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class K Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class K Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits,


                                     A-11-3
<PAGE>


obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of 


                                     A-11-4
<PAGE>


the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-11-5
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                     A-11-6
<PAGE>


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


                                                 LASALLE NATIONAL BANK,
                                                 as Trustee

                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER


Dated:



                                     A-11-7
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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


                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent

                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY


                                     A-11-8
<PAGE>


 
                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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


                                     A-11-9
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________ for the account of _____________________________
account number _____________________ or, if mailed by check, to _______________.
Statements should be mailed to ______________________. This information is
provided by assignee named above, or ____________________________, as its agent.



                                    A-11-10
<PAGE>


                                  EXHIBIT A-12

                          [FORM OF CLASS L CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE
OF THE UNITED STATES AND MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
TRANSFERRED EXCEPT (A)(1) TO A PERSON THAT THE SELLER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE
SECURITIES ACT PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED
INSTITUTIONAL BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2)
PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT PROVIDED BY
RULE 144 THEREUNDER (IF AVAILABLE), OR (3) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE SECURITIES ACT AND (B)
IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

NOTWITHSTANDING THE ABOVE, THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED, OR
OTHERWISE TRANSFERRED TO ANY PERSON THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY SUCH
PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT FOR AN
INSURANCE COMPANY INVESTING SOLELY ASSETS OF ITS GENERAL ACCOUNT, WHICH SHALL BE
DEEMED TO HAVE REPRESENTED AND WARRANTED THAT THE PURCHASE AND OWNERSHIP OF THIS
CERTIFICATE WILL NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER ERISA
AND SECTION 4975 OF THE CODE.

THIS CLASS K CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

THE PORTION OF THE CERTIFICATE PRINCIPAL BALANCE OF THE CERTIFICATES EVIDENCED
BY THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL DISTRIBUTIONS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE CERTIFICATES ALLOCABLE TO THIS
CLASS K CERTIFICATE. ACCORDINGLY, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE PRINCIPAL BALANCE BY INQUIRY
OF THE TRUSTEE.


                                     A-12-1
<PAGE>


SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.



                                     A-12-2
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1


INITIAL PASS-THROUGH RATE:  6.19%      CERTIFICATE PRINCIPAL BALANCE OF THIS 
                                       CLASS L CERTIFICATE AS OF THE CLOSING 
                                       DATE $22,465,560

DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT:  AS OF MARCH 1, 1998          

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER:  
                                       LENNAR PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE:  LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT:  ABN AMRO BANK N.V.
APRIL 15, 1998


AGGREGATE CERTIFICATE PRINCIPAL        CUSIP NO. 61745MFT5
BALANCE OF THE CLASS L CERTIFICATE     
AS OF THE CLOSING DATE:  $22,465,560   NO. 1

                               CLASS L CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class L Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Principal Balance of this
Certificate specified on the face hereof by the aggregate initial Certificate
Principal Balance of the Class L Certificates. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, 


                                     A-12-3
<PAGE>


obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of principal of and interest on this Certificate will be made
out of the Available Distribution Amount, to the extent and subject to the
limitations set forth in the Pooling and Servicing Agreement, on the 15th day of
each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (a "Distribution Date") commencing on the first Distribution Date
specified above, to the Person in whose name this Certificate is registered at
the close of business on the last Business Day of the month immediately
preceding the month of such distribution (the "Record Date"). All sums
distributable on this Certificate are payable in the coin or currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Principal Balance of this Certificate immediately prior to each
Distribution Date. Principal and interest allocated to this Certificate on any
Distribution Date will be in an amount due to this Certificate's pro rata share
of the amount to be distributed on the Certificates of this Class as of such
Distribution Date, with a final distribution to be made upon retirement of this
Certificate as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of 


                                     A-12-4
<PAGE>


the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-12-5
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                     A-12-6
<PAGE>


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


                                                 LASALLE NATIONAL BANK,
                                                 as Trustee

                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER

Dated:



                                     A-12-7
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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

                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent

                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY



                                     A-12-8
<PAGE>



                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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


                                     A-12-9
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

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


                                    A-12-10
<PAGE>


                                  EXHIBIT A-13

                         [FORM OF CLASS R-I CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE
OF THE UNITED STATES AND MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
TRANSFERRED EXCEPT (A)(1) TO A PERSON THAT THE SELLER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE
SECURITIES ACT PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED
INSTITUTIONAL BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2)
PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT PROVIDED BY
RULE 144 THEREUNDER (IF AVAILABLE), OR (3) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE SECURITIES ACT AND (B)
IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS THE
"RESIDUAL INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986 (THE "CODE"). THIS CERTIFICATE MAY NOT BE TRANSFERRED TO A
NON-UNITED STATES PERSON.

THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED TO
"DISQUALIFIED ORGANIZATIONS" WITHIN THE MEANING OF THE CODE.

A SALE, TRANSFER OR OTHER DISPOSITION OF THIS CLASS R-I CERTIFICATE MAY BE MADE
ONLY IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE TRUSTEE TO
THE EFFECT THAT (1) SUCH TRANSFEREE AGREES TO BE BOUND BY THE TERMS OF THE
POOLING AND SERVICING AGREEMENT AND ALL RESTRICTIONS SET FORTH ON THE FACE
HEREOF, (2) SUCH TRANSFEREE IS NOT (A) THE UNITED STATES, ANY STATE OR POLITICAL
SUBDIVISION THEREOF OR ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE FOREGOING
(OTHER THAN AN INSTRUMENTALITY WHICH IS A CORPORATION IF ALL OF ITS ACTIVITIES
ARE SUBJECT TO TAX AND, EXCEPT FOR FHLMC, A MAJORITY ITS BOARD OF DIRECTORS IS
NOT SELECTED BY ANY SUCH GOVERNMENTAL UNIT), (B) AN ORGANIZATION (OTHER THAN
CERTAIN FARMERS' COOPERATIVES DESCRIBED IN SECTION 521 OF THE CODE) WHICH IS
EXEMPT FROM THE TAX IMPOSED BY CHAPTER 1 OF THE CODE (UNLESS SUCH ORGANIZATION
IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE CODE ON UNRELATED BUSINESS
TAXABLE INCOME), (C) A RURAL ELECTRIC OR TELEPHONE COOPERATIVE DESCRIBED IN
SECTION 1381 OF THE CODE (ANY SUCH PERSON DESCRIBED IN THE FOREGOING CLAUSES
(A), (B) OR (C) BEING HEREINAFTER REFERRED TO AS A "DISQUALIFIED ORGANIZATION"),
(D) A PERSON THAT IS NOT A CITIZEN OF OR RESIDENT OF THE UNITED STATES, A
CORPORATION, PARTNERSHIP OR OTHER ENTITY CREATED OR ORGANIZED IN, OR UNDER THE
LAWS OF, 


                                     A-13-1
<PAGE>


THE UNITED STATES OR ANY POLITICAL SUBDIVISION THEREOF, OR AN ESTATE 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 TRADE OR BUSINESS IN THE UNITED STATES OR A TRUST SUBJECT TO THE
CONTROL OF A UNITED STATES FIDUCIARY AND THE PRIMARY SUPERVISION OF A UNITED
STATES COURT (ANY SUCH PERSON BEING HEREINAFTER REFERRED TO AS A "UNITED STATES
PERSON") OR (E) AN AGENT OF A DISQUALIFIED ORGANIZATION OR A NONUNITED STATES
PERSON, AND (3) NO PURPOSE OF SUCH TRANSFER IS TO ENABLE THE TRANSFEROR TO
IMPEDE THE ASSESSMENT OR COLLECTION OF TAX. NOTWITHSTANDING THE REGISTRATION IN
THE CERTIFICATE REGISTER OF ANY TRANSFER, SALE OR OTHER DISPOSITION OF THIS
CLASS R-I CERTIFICATE TO A DISQUALIFIED ORGANIZATION OR A NONUNITED STATES
PERSON OR AN AGENT OF A DISQUALIFIED ORGANIZATION OR A NON-UNITED STATES PERSON,
OR TO ANY OTHER PROHIBITED TRANSFEREE AS PROVIDED IN THE POOLING AND SERVICING
AGREEMENT, SUCH REGISTRATION SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT
WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A CERTIFICATEHOLDER FOR ANY
PURPOSE HEREUNDER, INCLUDING, BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS
ON THIS CERTIFICATE. EACH HOLDER OF A CLASS R-I CERTIFICATE BY ACCEPTANCE OF
THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE PROVISIONS OF THIS
PARAGRAPH.


                                     A-13-2
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1


PERCENTAGE INTEREST OF THIS            MASTER SERVICER:  AMRESCO SERVICES, L.P.
CLASS R-I CERTIFICATE:  _____%           

DATE OF POOLING & SERVICING            INITIAL SPECIAL SERVICER:  
AGREEMENT:  AS OF MARCH 1, 1998        LENNAR PARTNERS, INC. 

CUT-OFF DATE:  MARCH 1, 1998           TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  MARCH 27, 1998          FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:
APRIL 15, 1998

                                  NO. _________
              
                              CLASS R-I CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class R-I Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing the Percentage Interest in the Class
R-I Certificates specified on the face hereof. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, obligations,
proceeds, and duties evidenced hereby and the rights, duties and obligations of
the Trustee. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Pooling and Servicing Agreement, to which
Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.


                                     A-13-3
<PAGE>


     The Holder of this Certificate shall be entitled to receive only certain
amounts set forth in the Pooling and Servicing Agreement, including a
distribution upon termination of the Pooling and Servicing Agreement and the
related REMIC created thereby of the amounts which remain on deposit in the
Distribution Account after payment to the Holders of all other Certificates of
all amounts set forth in the Pooling and Servicing Agreement. Distributions on
this Certificate will be made out of the Available Distribution Amount, to the
extent and subject to the limitations set forth in the Pooling and Servicing
Agreement, on the 15th day of each month or, if such 15th day is not a Business
Day, the next succeeding Business Day (a "Distribution Date") commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month immediately preceding the month of such distribution (the "Record
Date"). All sums distributable on this Certificate are payable in the coin or
currency of the United States of America as at the time of payment is legal
tender for the payment of public and private debts.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon 


                                     A-13-4
<PAGE>


one or more new Certificates of the same Class in authorized denominations will
be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                     A-13-5
<PAGE>


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

                                                 LASALLE NATIONAL BANK,
                                                 as Trustee

                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER

Dated:


                                     A-13-6
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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


                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent

                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY


                                     A-13-7
<PAGE>



                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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


                                     A-13-8
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

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


                                     A-13-9
<PAGE>


                                  EXHIBIT A-14

                        [FORM OF CLASS R-II CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE
OF THE UNITED STATES AND MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
TRANSFERRED EXCEPT (A)(1) TO A PERSON THAT THE SELLER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE
SECURITIES ACT PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED
INSTITUTIONAL BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2)
PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT PROVIDED BY
RULE 144 THEREUNDER (IF AVAILABLE), OR (3) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE SECURITIES ACT AND (B)
IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS THE
"RESIDUAL INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986 (THE "CODE"). THIS CERTIFICATE MAY NOT BE TRANSFERRED TO A
NON-UNITED STATES PERSON.

THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED TO
"DISQUALIFIED ORGANIZATIONS" WITHIN THE MEANING OF THE CODE.

A SALE, TRANSFER OR OTHER DISPOSITION OF THIS CLASS R-II CERTIFICATE MAY BE MADE
ONLY IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE TRUSTEE TO
THE EFFECT THAT (1) SUCH TRANSFEREE AGREES TO BE BOUND BY THE TERMS OF THE
POOLING AND SERVICING AGREEMENT AND ALL RESTRICTIONS SET FORTH ON THE FACE
HEREOF, (2) SUCH TRANSFEREE IS NOT (A) THE UNITED STATES, ANY STATE OR POLITICAL
SUBDIVISION THEREOF OR ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE FOREGOING
(OTHER THAN AN INSTRUMENTALITY WHICH IS A CORPORATION IF ALL OF ITS ACTIVITIES
ARE SUBJECT TO TAX AND, EXCEPT FOR FHLMC, A MAJORITY ITS BOARD OF DIRECTORS IS
NOT SELECTED BY ANY SUCH GOVERNMENTAL UNIT), (B) AN ORGANIZATION (OTHER THAN
CERTAIN FARMERS' COOPERATIVES DESCRIBED IN SECTION 521 OF THE CODE) WHICH IS
EXEMPT FROM THE TAX IMPOSED BY CHAPTER 1 OF THE CODE (UNLESS SUCH ORGANIZATION
IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE CODE ON UNRELATED BUSINESS
TAXABLE INCOME), (C) A RURAL ELECTRIC OR TELEPHONE COOPERATIVE DESCRIBED IN
SECTION 1381 OF THE CODE (ANY SUCH PERSON DESCRIBED IN THE FOREGOING CLAUSES
(A), (B) OR (C) BEING HEREINAFTER REFERRED TO AS A "DISQUALIFIED ORGANIZATION"),
(D) A PERSON THAT IS NOT A CITIZEN OF OR RESIDENT OF THE UNITED STATES, A
CORPORATION, PARTNERSHIP OR OTHER ENTITY CREATED OR ORGANIZED IN, OR UNDER THE
LAWS OF, 


                                     A-14-1
<PAGE>


THE UNITED STATES OR ANY POLITICAL SUBDIVISION THEREOF, OR AN ESTATE 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 TRADE OR BUSINESS IN THE UNITED STATES OR A TRUST SUBJECT TO THE
CONTROL OF A UNITED STATES FIDUCIARY AND THE PRIMARY SUPERVISION OF A UNITED
STATES COURT (ANY SUCH PERSON BEING HEREINAFTER REFERRED TO AS A "UNITED STATES
PERSON") OR (E) AN AGENT OF A DISQUALIFIED ORGANIZATION OR A NONUNITED STATES
PERSON, AND (3) NO PURPOSE OF SUCH TRANSFER IS TO ENABLE THE TRANSFEROR TO
IMPEDE THE ASSESSMENT OR COLLECTION OF TAX. NOTWITHSTANDING THE REGISTRATION IN
THE CERTIFICATE REGISTER OF ANY TRANSFER, SALE OR OTHER DISPOSITION OF THIS
CLASS R-II CERTIFICATE TO A DISQUALIFIED ORGANIZATION OR A NONUNITED STATES
PERSON OR AN AGENT OF A DISQUALIFIED ORGANIZATION OR A NON-UNITED STATES PERSON,
OR TO ANY OTHER PROHIBITED TRANSFEREE AS PROVIDED IN THE POOLING AND SERVICING
AGREEMENT, SUCH REGISTRATION SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT
WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A CERTIFICATEHOLDER FOR ANY
PURPOSE HEREUNDER, INCLUDING, BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS
ON THIS CERTIFICATE. EACH HOLDER OF A CLASS R-II CERTIFICATE BY ACCEPTANCE OF
THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE PROVISIONS OF THIS
PARAGRAPH.


                                     A-14-2
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1


PERCENTAGE INTEREST OF THIS CLASS      MASTER SERVICER:  AMRESCO SERVICES, L.P.
R-II CERTIFICATE:  _____%          

DATE OF POOLING & SERVICING            INITIAL SPECIAL SERVICER:
AGREEMENT:  AS OF MARCH 1, 1998        LENNAR PARTNERS, INC.

CUT-OFF DATE:  MARCH 1, 1998           TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  MARCH 27, 1998          FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:
APRIL 15, 1998

                                  NO. _________

                             CLASS R-II CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class R-II Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing the Percentage Interest in the Class
R-II Certificates specified on the face hereof. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, obligations,
proceeds, and duties evidenced hereby and the rights, duties and obligations of
the Trustee. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Pooling and Servicing Agreement, to which
Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.


                                     A-14-3
<PAGE>


     The Holder of this Certificate shall be entitled to receive only certain
amounts set forth in the Pooling and Servicing Agreement, including a
distribution upon termination of the Pooling and Servicing Agreement and the
related REMIC created thereby of the amounts which remain on deposit in the
Distribution Account after payment to the Holders of all other Certificates of
all amounts set forth in the Pooling and Servicing Agreement. Distributions on
this Certificate will be made out of the Available Distribution Amount, to the
extent and subject to the limitations set forth in the Pooling and Servicing
Agreement, on the 15th day of each month or, if such 15th day is not a Business
Day, the next succeeding Business Day (a "Distribution Date") commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month immediately preceding the month of such distribution (the "Record
Date"). All sums distributable on this Certificate are payable in the coin or
currency of the United States of America as at the time of payment is legal
tender for the payment of public and private debts.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon


                                     A-14-4
<PAGE>


one or more new Certificates of the same Class in authorized denominations will
be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                     A-14-5
<PAGE>


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


                                                 LASALLE NATIONAL BANK,
                                                 as Trustee

                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER

Dated:



                                     A-14-6
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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


                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent

                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY



                                     A-14-7
<PAGE>



                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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


                                     A-14-8
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________ for the account of ________________________
account number _____________________ or, if mailed by check, to ______________.
Statements should be mailed to ______________________. This information is
provided by assignee named above, or ____________________________, as its agent.



                                     A-14-9
<PAGE>


                                  EXHIBIT A-15

                        [FORM OF CLASS R-III CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE
OF THE UNITED STATES AND MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
TRANSFERRED EXCEPT (A)(1) TO A PERSON THAT THE SELLER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE
SECURITIES ACT PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED
INSTITUTIONAL BUYER IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (2)
PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT PROVIDED BY
RULE 144 THEREUNDER (IF AVAILABLE), OR (3) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING
OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE SECURITIES ACT AND (B)
IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED
STATES OR ANY OTHER APPLICABLE JURISDICTION.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS THE
"RESIDUAL INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986 (THE "CODE"). THIS CERTIFICATE MAY NOT BE TRANSFERRED TO A
NON-UNITED STATES PERSON.

THIS CERTIFICATE MAY NOT BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED TO
"DISQUALIFIED ORGANIZATIONS" WITHIN THE MEANING OF THE CODE.

A SALE, TRANSFER OR OTHER DISPOSITION OF THIS CLASS R-III CERTIFICATE MAY BE
MADE ONLY IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE
TRUSTEE TO THE EFFECT THAT (1) SUCH TRANSFEREE AGREES TO BE BOUND BY THE TERMS
OF THE POOLING AND SERVICING AGREEMENT AND ALL RESTRICTIONS SET FORTH ON THE
FACE HEREOF, (2) SUCH TRANSFEREE IS NOT (A) THE UNITED STATES, ANY STATE OR
POLITICAL SUBDIVISION THEREOF OR ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE
FOREGOING (OTHER THAN AN INSTRUMENTALITY WHICH IS A CORPORATION IF ALL OF ITS
ACTIVITIES ARE SUBJECT TO TAX AND, EXCEPT FOR FHLMC, A MAJORITY ITS BOARD OF
DIRECTORS IS NOT SELECTED BY ANY SUCH GOVERNMENTAL UNIT), (B) AN ORGANIZATION
(OTHER THAN CERTAIN FARMERS' COOPERATIVES DESCRIBED IN SECTION 521 OF THE CODE)
WHICH IS EXEMPT FROM THE TAX IMPOSED BY CHAPTER 1 OF THE CODE (UNLESS SUCH
ORGANIZATION IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE CODE ON
UNRELATED BUSINESS TAXABLE INCOME), (C) A RURAL ELECTRIC OR TELEPHONE
COOPERATIVE DESCRIBED IN SECTION 1381 OF THE CODE (ANY SUCH PERSON DESCRIBED IN
THE FOREGOING CLAUSES (A), (B) OR (C) BEING HEREINAFTER REFERRED TO AS A
"DISQUALIFIED ORGANIZATION"), (D) A PERSON THAT IS NOT A CITIZEN OF OR RESIDENT
OF THE UNITED STATES, A CORPORATION, PARTNERSHIP OR OTHER ENTITY CREATED OR
ORGANIZED IN, OR UNDER THE LAWS OF, 


                                     A-15-1
<PAGE>


THE UNITED STATES OR ANY POLITICAL SUBDIVISION THEREOF, OR AN ESTATE 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 TRADE OR BUSINESS IN THE UNITED STATES OR A TRUST SUBJECT TO THE
CONTROL OF A UNITED STATES FIDUCIARY AND THE PRIMARY SUPERVISION OF A UNITED
STATES COURT (ANY SUCH PERSON BEING HEREINAFTER REFERRED TO AS A "UNITED STATES
PERSON") OR (E) AN AGENT OF A DISQUALIFIED ORGANIZATION OR A NONUNITED STATES
PERSON, AND (3) NO PURPOSE OF SUCH TRANSFER IS TO ENABLE THE TRANSFEROR TO
IMPEDE THE ASSESSMENT OR COLLECTION OF TAX. NOTWITHSTANDING THE REGISTRATION IN
THE CERTIFICATE REGISTER OF ANY TRANSFER, SALE OR OTHER DISPOSITION OF THIS
CLASS R-III CERTIFICATE TO A DISQUALIFIED ORGANIZATION OR A NONUNITED STATES
PERSON OR AN AGENT OF A DISQUALIFIED ORGANIZATION OR A NON-UNITED STATES PERSON,
OR TO ANY OTHER PROHIBITED TRANSFEREE AS PROVIDED IN THE POOLING AND SERVICING
AGREEMENT, SUCH REGISTRATION SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT
WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A CERTIFICATEHOLDER FOR ANY
PURPOSE HEREUNDER, INCLUDING, BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS
ON THIS CERTIFICATE. EACH HOLDER OF A CLASS R-III CERTIFICATE BY ACCEPTANCE OF
THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE PROVISIONS OF THIS
PARAGRAPH.


                                     A-15-2
<PAGE>

                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

PERCENTAGE INTEREST OF THIS            MASTER SERVICER:  AMRESCO SERVICES, L.P.
CLASS R-III CERTIFICATE:  _____%         

DATE OF POOLING & SERVICING            INITIAL SPECIAL SERVICER:  LENNAR 
AGREEMENT:  AS OF MARCH 1, 1998        PARTNERS, INC.  

CUT-OFF DATE:  MARCH 1, 1998           TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  MARCH 27, 1998          FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:
APRIL 15, 1998

                                  NO. _________

                             CLASS R-III CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class R-III Certificates issued by the
Trust created pursuant to the Pooling and Servicing Agreement, dated as
specified above (the "Pooling and Servicing Agreement"), among Morgan Stanley
Capital I Inc. (hereinafter called the "Depositor", which term includes any
successor entity under the Pooling and Servicing Agreement), the Trustee, the
Master Servicer, the Special Servicer and the Fiscal Agent, a summary of certain
of the pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing the Percentage Interest in the Class
R-III Certificates specified on the face hereof. The Certificates are designated
as the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1998-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, obligations,
proceeds, and duties evidenced hereby and the rights, duties and obligations of
the Trustee. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Pooling and Servicing Agreement, to which
Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.


                                     A-15-3
<PAGE>


     The Holder of this Certificate shall be entitled to receive only certain
amounts set forth in the Pooling and Servicing Agreement, including a
distribution upon termination of the Pooling and Servicing Agreement and the
related REMIC created thereby of the amounts which remain on deposit in the
Distribution Account after payment to the Holders of all other Certificates of
all amounts set forth in the Pooling and Servicing Agreement. Distributions on
this Certificate will be made out of the Available Distribution Amount, to the
extent and subject to the limitations set forth in the Pooling and Servicing
Agreement, on the 15th day of each month or, if such 15th day is not a Business
Day, the next succeeding Business Day (a "Distribution Date") commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month immediately preceding the month of such distribution (the "Record
Date"). All sums distributable on this Certificate are payable in the coin or
currency of the United States of America as at the time of payment is legal
tender for the payment of public and private debts.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon 


                                     A-15-4
<PAGE>


one or more new Certificates of the same Class in authorized denominations will
be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.

     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                     A-15-5
<PAGE>


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

                                                 LASALLE NATIONAL BANK,
                                                 as Trustee

                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER

Dated:



                                     A-15-6
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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

                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent

                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY



                                     A-15-7
<PAGE>


                                  ABBREVIATIONS

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

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

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


                                FORM OF TRANSFER


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


- --------------------------------------------------------------------------------
     PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
           Please print or typewrite name and address of assignee

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

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

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

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



                                     A-15-8
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________ for the account of _________________________
account number _____________________ or, if mailed by check, to _______________.
Statements should be mailed to ______________________. This information is
provided by assignee named above, or ____________________________, as its agent.




                                     A-15-9
<PAGE>


                                  EXHIBIT A-16

                          [FORM OF CLASS X CERTIFICATE]

THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, EITHER UNDERWRITER, THE TRUSTEE, THE FISCAL AGENT, THE MASTER
SERVICER, THE SPECIAL SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL
NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

NOTWITHSTANDING THE ABOVE, IF THE TRANSFEREE OF THIS CERTIFICATE IS AN EMPLOYEE
BENEFIT PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED, OR ANY PERSON ACTING ON BEHALF OF ANY
SUCH PLAN OR USING THE ASSETS OF SUCH PLAN TO ACQUIRE OR HOLD THIS CERTIFICATE,
SUCH PLAN OR SUCH PERSON MUST BE AN "ACCREDITED INVESTOR" WITHIN THE MEANING OF
RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D OF THE UNITED STATES SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT").

THE PORTION OF THE CERTIFICATE NOTIONAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL PAYMENTS,
REALIZED LOSSES AND CERTAIN EXPENSE LOSSES ON THE MORTGAGE LOANS ALLOCABLE TO
THE CERTIFICATE NOTIONAL AMOUNT OF THIS CLASS X CERTIFICATE. ACCORDINGLY, THE
CERTIFICATE NOTIONAL AMOUNT OF THIS CERTIFICATE MAY BE LESS THAN THAT SET FORTH
BELOW. ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE
NOTIONAL AMOUNT BY INQUIRY OF THE TRUSTEE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS AN INVESTMENT
UNIT COMPRISED OF TWELVE COMPONENT INTERESTS, EACH OF WHICH IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT HEREON IS MADE
TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.



                                     A-16-1
<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 1998-HF1

INITIAL PASS-THROUGH RATE:  1.22%      INITIAL CERTIFICATE NOTIONAL 
                                       AMOUNT OF THIS CLASS X CERTIFICATE:
                                       $1,283,705,560

DATE OF POOLING & SERVICING            MASTER SERVICER:  AMRESCO SERVICES, L.P.
AGREEMENT:  AS OF MARCH 1, 1998          

CUT-OFF DATE:  MARCH 1, 1998           INITIAL SPECIAL SERVICER:  
                                       LENNAR PARTNERS, INC.

CLOSING DATE:  MARCH 27, 1998          TRUSTEE:  LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:               FISCAL AGENT:  ABN AMRO BANK N.V.
APRIL 15, 1998

AGGREGATE CERTIFICATE NOTIONAL         CUSIP NO. 61745MFH1
AMOUNT OF THE CLASS X CERTIFICATES    
AS OF THE CLOSING DATE: 
$1,283,705,560                         NO. 1

                               CLASS X CERTIFICATE

evidencing a beneficial ownership interest in a Trust, consisting primarily of a
pool of commercial and multifamily mortgage loans (the "Mortgage Loans") and
certain other property, formed and sold by

                          MORGAN STANLEY CAPITAL I INC.

THIS CERTIFIES THAT _________________ is the registered owner of the interest
evidenced by this Certificate in the Class X Certificates issued by the Trust
created pursuant to the Pooling and Servicing Agreement, dated as specified
above (the "Pooling and Servicing Agreement"), among Morgan Stanley Capital I
Inc. (hereinafter called the "Depositor", which term includes any successor
entity under the Pooling and Servicing Agreement), the Trustee, the Master
Servicer, the Special Servicer and the Fiscal Agent, a summary of certain of the
pertinent provisions of which is set forth hereafter. The Trust consists
primarily of the Mortgage Loans, such amounts as shall from time to time be held
in the Collection Account, the Distribution Account, the Insurance Policies and
any REO Properties. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Pooling and Servicing Agreement.

     The Certificate is one of a duly authorized issue of Certificates
designated as Certificates of the series specified on the face hereof (herein
called the "Certificates") and representing an interest in the Class of
Certificates specified on the face hereof equal to the quotient expressed as a
percentage obtained by dividing the Certificate Notional Amount of this
Certificate specified on the face hereof by the initial aggregate Certificate
Notional Amount of the Class X Certificates. The Certificates are designated as
the Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
Certificates, Series 1996-HF1 and are issued in sixteen Classes as specifically
set forth in the Pooling and Servicing Agreement. The Certificates will evidence
in the aggregate 100% of the beneficial ownership of the Trust.

     This Certificate does not purport to summarize the Pooling and Servicing
Agreement and reference is made to the Pooling and Servicing Agreement for
information with respect to the interests, rights, benefits, 


                                     A-16-2
<PAGE>


obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling and Servicing Agreement, to
which Pooling and Servicing Agreement, as amended from time to time, the
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Certificate and terms specified in the Pooling and Servicing Agreement,
the terms of the Pooling and Servicing Agreement shall govern.

     Distributions of interest on this Certificate will be made out of the
Available Distribution Amount, to the extent and subject to the limitations set
forth in the Pooling and Servicing Agreement, on the 15th day of each month or,
if such 15th day is not a Business Day, the next succeeding Business Day (a
"Distribution Date") commencing on the first Distribution Date specified above,
to the Person in whose name this Certificate is registered at the close of
business on the last Business Day of the month immediately preceding the month
of such distribution (the "Record Date"). All sums distributable on this
Certificate are payable in the coin or currency of the United States of America
as at the time of payment is legal tender for the payment of public and private
debts.

     Interest on this Certificate will accrue (computed as if each year
consisted of 360 days and each month consisted of 30 days) during the Interest
Accrual Period relating to such Distribution Date at a Pass-Through Rate
calculated as specified in the Pooling and Servicing Agreement on the
Certificate Notional Amount of this Certificate immediately prior to each
Distribution Date. Interest allocated to this Certificate on any Distribution
Date will be in an amount due to this Certificate's pro rata share of the amount
to be distributed on the Certificates of this Class as of such Distribution
Date, with a final distribution to be made upon retirement of this Certificate
as set forth in the Pooling and Servicing Agreement.

     Unless the certificate of authentication hereon has been executed by the
Authenticating Agent, by manual signature, this Certificate shall not be
entitled to any benefit under the Pooling and Servicing Agreement or be valid
for any purpose.

     Realized Losses and interest shortfalls on the Mortgage Loans shall be
allocated on the applicable Distribution Date to Certificateholders in the
manner set forth in the Pooling and Servicing Agreement. All Realized Losses and
interest shortfalls on the Mortgage Loans allocated to any Class of Certificates
will be allocated pro rata among the outstanding Certificates of such Class.

     The Certificates are limited in right of payment to certain collections and
recoveries respecting the Mortgage Loans, all as more specifically set forth in
the Pooling and Servicing Agreement. As provided in the Pooling and Servicing
Agreement, withdrawals from the Collection Account shall be made from time to
time for purposes other than distributions to Certificateholders, such purposes
including reimbursement of certain expenses incurred with respect to the
servicing of the Mortgage Loans and administration of the Trust.

     All distributions under the Pooling and Servicing Agreement to a nominee of
The Depository Trust Company ("DTC") will be made by or on behalf of the Trustee
by wire transfer in immediately available funds to an account specified in the
request of such Certificateholder. All distributions under the Pooling and
Servicing Agreement to Certificateholders will be made by wire transfer in
immediately available funds to the account specified by the Certificateholder,
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions no
more than five business days after the related Record Date, or otherwise by
check mailed to such Certificateholder. Notwithstanding the above, the final
distribution on any Certificate will be made only upon presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.

     The Pooling and Servicing Agreement permits, with certain exceptions
therein provided, the amendment thereof and the modification of the rights and
obligations of the Certificateholders under the Pooling and Servicing Agreement
at any time by the parties thereto with the consent of the Holders of not less
than 51% of 


                                     A-16-3
<PAGE>


the aggregate Certificate Principal Balance of the Certificates then
outstanding, as specified in the Pooling and Servicing Agreement. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Pooling and Servicing Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
in the Certificate Register upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office of the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Certificate Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations will be issued to the designated transferee or transferees.

     Subject to the terms of the Pooling and Servicing Agreement, the Class A
Certificates will initially be issued in denominations of $5,000 initial
Certificate Principal Balance and in any whole dollar denomination in excess
thereof. The Class X, Class B, Class C, Class D and Class E Certificates will
initially be issued in denominations of $50,000 initial Certificate Principal
Balance or Certificate Notional Amount, as applicable, and in any whole dollar
denomination in excess thereof. The Class F, Class G, Class H, Class J, Class K
and Class L Certificates will initially be issued in denominations of $100,000
initial Certificate Principal Balance or Certificate Notional Amount, as
applicable, and in any whole dollar denomination in excess thereof. Each Class
of Certificates other than the Residual Certificates will be represented by one
or more Certificates registered in the name of Cede & Co., as nominee of the
DTC. No Certificate Owner will be entitled to receive a Definitive Certificate
representing such interest, except under the limited circumstances described in
the Pooling and Servicing Agreement. The Residual Certificates will be issued in
fully registered, certificated form in minimum percentage interests of 10% and
in multiples of 10% in excess thereof.

     As provided in the Pooling and Servicing Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class in authorized denominations as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     The Depositor, the Trustee, the Fiscal Agent, the Master Servicer, the
Special Servicer and the Certificate Registrar and any of their agents may treat
the Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Depositor, the Trustee, the Fiscal Agent, the
Master Servicer, the Special Servicer, the Certificate Registrar nor any such
agents shall be affected by notice to the contrary.

     The obligations and responsibilities of the Trustee created hereby (other
than the obligation of the Trustee to make payments to the Certificateholders as
set forth in Section 10.2 of the Pooling and Servicing Agreement and other than
the obligations in the nature of information or tax reporting) shall terminate
on the earliest of (i) the later of (A) the final payment or other liquidation
of the last Mortgage Loan remaining in the Trust and (B) the disposition of all
REO Property or (ii) the sale of the property held by the Trust in accordance
with Section 10.1(b) of the Pooling and Servicing Agreement; provided that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Joseph P. Kennedy, the late
Ambassador of the United States to the Court of St. James, living on the date
hereof. The parties designated in the Pooling and Servicing Agreement may
exercise their option to purchase the Mortgage Loans and any other property
remaining in the Trust and cause the termination of the Trust in accordance with
the requirements set forth in the Pooling and Servicing Agreement. Upon
termination of the Trust and payment of the Certificates and of all
administrative expenses associated with the Trust, any remaining assets of the
Trust shall be distributed to the holders of the Class R-I Certificates.


                                     A-16-4
<PAGE>


     The Trustee has executed this Certificate on behalf of the Trust as Trustee
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.




                                     A-16-5
<PAGE>


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

                                                 LASALLE NATIONAL BANK,
                                                 as Trustee

                                                 By:
                                                    ----------------------------
                                                    AUTHORIZED OFFICER

Dated:



                                     A-16-6
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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

                                                 LASALLE NATIONAL BANK,
                                                 as Authenticating Agent

                                                 BY:
                                                    ----------------------------
                                                    AUTHORIZED SIGNATORY




                                     A-16-7
<PAGE>



                                  ABBREVIATIONS

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

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

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

                                FORM OF TRANSFER

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


- --------------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- ----------------------------------------
|                                      |
- ----------------------------------------
                                          --------------------------------------

- --------------------------------------------------------------------------------
             Please print or typewrite name and address of assignee

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

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

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

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


                                     A-16-8
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

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



                                     A-16-9
<PAGE>


                                   EXHIBIT B-1

                    FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                 March __, 1998

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 1998-HF1

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
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". 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

                                 March __, 1998

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 1998-HF1

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 Mortgagor set forth in the
Mortgage Loan Schedule respecting such Mortgage Loan accurately reflects the
information contained in the documents in the Mortgage File, and (d) each
Mortgage Note has been endorsed and each Mortgage has been assigned as provided
in clauses (i) and (iii) of the definition of "Mortgage File". The Trustee makes
no representations as to: (i) the validity, legality, sufficiency,
enforceability or genuineness of any of the documents contained in each Mortgage
File or any of the Trustee Mortgage Loans identified in the Mortgage Loan
Schedule, or (ii) the collectibility, insurability, effectiveness or suitability
of any such Mortgage Loan.

     The Trustee acknowledges receipt of notice that the Depositor has granted
to the Trustee for the benefit of the Certificateholders a security interest in
all of the Depositor's right, title and interest in and to the Mortgage Loans.

     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-2-1
<PAGE>


                                    EXHIBIT C

                           FORM OF REQUEST FOR RELEASE

To: LaSalle National Bank, Trustee
    135 South LaSalle Street
    Suite 1625
    Chicago, Illinois 60674-4107
    Attn: Asset-Backed Securities Trust Services Group - 
          Morgan Stanley Series 1998-HF1


          Re: Morgan Stanley Capital I Inc., Commercial
              Morgan Pass-Through Certificates, Series 1998-HF1

                              Date: March __, 1998

     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, 1998, by
and among Morgan Stanley Capital I Inc., as Depositor, AMRESCO Services, L.P.,
as Master Servicer, Lennar Partners, Inc., as Special Servicer, LaSalle National
Bank, as Trustee, and ABN AMRO Bank N.V., as Fiscal Agent (the "Pooling and
Servicing Agreement"), the undersigned hereby requests a release of the 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.)

____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 Mortgage File pursuant to
        the Pooling and Servicing Agreement.)

____4.  The Mortgage Loan is being foreclosed.

____5.  Other. (Describe)



                                      C-1
<PAGE>


        The undersigned acknowledges that the above 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 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

                           FORM OF PURCHASER'S LETTER

                                     [Date]

LaSalle National Bank, as Trustee
135 South LaSalle Street
Suite 1625
Chicago, Illinois 60674-4107
Attention: Asset-Backed Securities Trust Services Group - 
Morgan Stanley Series 1998 - HF1

Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York 10036

    Re:  Morgan Stanley Capital I Inc., Commercial Mortgage
         Pass-Through Certificates, Series 1998-HF1

Dear Sirs:

        In connection with our proposed purchase of $__________ initial
principal amount of Morgan Stanley Capital I Inc. Commercial Mortgage
Pass-Through Certificates, Series 1998-HF1, Class ___ (the "Certificates"), we
confirm that:

     (1)  We have received a copy of the Private Placement Memorandum dated
          March __, 1998 relating to the Certificates (the "Memorandum"), and we
          understand that the Memorandum speaks only as of its date and that the
          information contained therein may not be correct or complete as of any
          time subsequent to such date. We further understand that the
          Certificates have not been, and will not be, registered under the
          Securities Act of 1933, as amended (the "Securities Act"), and may not
          be sold except as permitted in the following sentence. We agree, on
          our own behalf and on behalf of any accounts for which we are acting
          as hereinafter stated, that if we should sell any Certificates within
          two years of the later of the date of original issuance of the
          Certificates or the last day on which such Certificates are owned by
          Morgan Stanley Capital I Inc. (the "Depositor") or any affiliate of
          the Depositor we will do so only (A) to the Depositor, (B) to
          "qualified institutional buyers" (within the meaning of Rule 144A
          under the Securities Act) ("QIBs") in accordance with Rule 144A under
          the Securities Act, (C) pursuant to the exemption from registration
          provided by Rule 144 under the Securities Act (if available), or (D)
          to an institutional "accredited investor" within the meaning of Rule
          501(a)(1), (2), (3) or (7) of Regulation D under the Securities Act
          that is not a QIB (an "Institutional Accredited Investor") which,
          prior to such sale, delivers to the Trustee under the Pooling and
          Servicing Agreement described in the Memorandum, a signed letter
          substantially in the form of this letter; and we further agree, in the
          capacities stated above, to provide to any person purchasing any of
          the Certificates from us a notice advising such purchaser that resales
          of the Certificates are restricted as stated herein.

     (2)  We understand that, on any proposed resale of any Certificates to an
          Institutional Accredited Investor, we and such Institutional
          Accredited Investor will be required to furnish to the Trustee and the
          Depositor such certifications, legal opinions and other information as
          either of them may reasonably require to confirm that the proposed
          sale is being made pursuant to an exemption from, or in a transaction
          not subject to, the registration requirements of the Securities Act.
          We further understand that the Certificates purchased by us will bear
          a legend to the foregoing effect.


                                      D-1
<PAGE>


     (3)  We are either / / an Institutional Accredited Investor or / / a QIB
          [please check the appropriate box]. We are acquiring the Certificates
          for investment purposes and not with a view to, or for offer or sale
          in connection with, any distribution in violation of the Securities
          Act. We have such knowledge and experience in financial and business
          matters as to be capable of evaluating the merits and risks of our
          investment in the Certificates, and we and any account for which we
          are acting are each able to bear the economic risk of such investment.

     (4)  We are acquiring the Certificates purchased by us for our own account
          or for one or more accounts (each of which is an Institutional
          Accredited Investor or a QIB) as to each of which we exercise sole
          investment discretion and are authorized to make the representations,
          and enter into the agreements, contained herein.

     (5)  We have received such information as we deem necessary in order to
          make our investment decision.

     (6)  If we are acquiring Senior Certificates, we understand that, in
          accordance with the prohibited transaction rules of ERISA and Section
          4975 of the Code and the terms of the Exemption as described in the
          Memorandum under "ERISA Considerations," no Plan as to which the
          Initial Purchaser, the Depositor, the Master Servicer, the Special
          Servicer, the Fiscal Agent, the Operating Adviser or the Trustee is a
          party in interest or disqualified person, and no QIB acting on behalf
          of or with "plan assets" of any such Plan, may acquire such
          Certificates unless pursuant to a statutory exemption or any of the
          administrative exemptions issued by the U.S. Department of Labor, such
          that the acquisition and holding of Senior Certificates by, on behalf
          of or with "plan assets" of such Plan would not constitute or result
          in a non-exempt prohibited transaction under ERISA or Section 4975 of
          the Code by reason of the application of one or more of the statutory
          or administrative exemptions from the prohibited transaction rules
          described in the Memorandum.

     (7)  If we are acquiring Subordinate Certificates, either (i) we are not a
          Plan and are not using "plan assets" of any Plan to acquire such
          Certificates, or (ii) we are an insurance company investing solely
          assets of our general account and we hereby certify that our purchase
          and holding of such Certificates will not result in a non-exempt
          prohibited transaction under ERISA or Section 4975 of the Code.

     Terms used in this letter which are not otherwise defined herein have the
respective meanings assigned thereto in the Memorandum.




                                      D-2
<PAGE>


You and the Depositor are entitled to rely upon this letter and are irrevocably
authorized to produce this letter or a copy hereof to any interested party in
any administrative or legal proceeding or official inquiry with respect to the
matters covered hereby.


                                               Very truly yours,
                                               By:
                                                  ------------------------------
                                               Name:
                                                    ----------------------------
                                               Title:
                                                     ---------------------------

Certificates to be purchased:

$__________ original Certificate Principal
Balance of Class ____ Certificates.



                                      D-3
<PAGE>


                                    EXHIBIT E

                 FORM OF TRANSFEROR CERTIFICATE FOR TRANSFERS OF
                           REMIC RESIDUAL CERTIFICATES
                                     [Date]

LaSalle National Bank,
  as Certificate Registrar
135 South LaSalle Street
Suite 1625
Chicago, Illinois  60674-4107

Attention: Asset-Backed Securities Trust Services Group - 
           Morgan Stanley Series 1998 - HF1


            Re:  Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through
                 Certificates, Series 1998-HF1 (the "Certificates")

Ladies and Gentlemen:

     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, 1998 (the "Pooling and
Servicing Agreement"), among Morgan Stanley Capital I Inc., as depositor,
AMRESCO Services, L.P., as master servicer, Lennar Partners, Inc., as special
servicer, LaSalle National Bank, as trustee, and ABN AMRO Bank N.V., as fiscal
agent. All capitalized terms used but not otherwise defined herein shall have
the respective meanings set forth in the Pooling and Servicing Agreement. The
Transferor hereby certifies, represents and warrants to you, as Certificate
Registrar, that:

     1. No purpose of the Transferor relating to the transfer of the Residual
Certificates by the Transferor to the Transferee is or will be to impede the
assessment or collection of any tax.

     2. The Transferor understands that the Transferee has delivered to you a
Transfer Affidavit and Agreement in the form attached to the Pooling and
Servicing Agreement as Exhibit F. The Transferor does not know or believe that
any representation contained therein is false.

     3. The Transferor has at the time of this transfer conducted a reasonable
investigation of the financial condition of the Transferee as contemplated by
Treasury regulation Section 1.860E-1(c)(4)(i) and, as a result of that
investigation, the Transferor has determined that the Transferee has
historically paid its debts as they became due and has found no significant
evidence to indicate that the Transferee will not continue to pay its debts as
they become due in the future. The Transferor understands that the transfer of
the Residual Certificates may not be respected for United States income tax
purposes (and the Transferor may continue to be liable for United States income
taxes associated therewith) unless the Transferor has conducted such an
investigation.

                                                  Very truly yours,


                                      E-1
<PAGE>


                                                  ------------------------------
                                                  (Transferor)
                                                  By:
                                                     ---------------------------

                                                  Name:
                                                       -------------------------

                                                  Title:
                                                        ------------------------




                                      E-2
<PAGE>



                                    EXHIBIT F

                    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.,
Commercial Mortgage Pass-Through Certificates, Series 1998-HF1, Class [R-I]
[R-II] [R-III], evidencing a ____% Percentage Interest in such Class (the
"Residual Certificates")), a ___________________ duly organized and validly
existing under the laws of _________________, on behalf of which he/she makes
this affidavit. All capitalized terms used but not otherwise defined herein
shall have the respective meanings set forth in the Pooling and Servicing
Agreement pursuant to which the Residual Certificates were issued (the "Pooling
and Servicing Agreement").

     2. The Transferee (i) is, and as of the date of transfer will be, a
"Permitted Transferee" and will endeavor to remain a "Permitted Transferee" for
so long as it holds the Residual Certificates, and (ii) is acquiring the
Residual Certificates for its own account or for the account of another
prospective transferee from which it has received an affidavit in substantially
the same form as this affidavit. A "Permitted Transferee" is any Person other
than a "disqualified organization" or a possession of the United States. (For
this purpose, a "disqualified organization" means the United States, any state
or political subdivision thereof, any agency or instrumentality of any of the
foregoing (other than an instrumentality, all of the activities of which are
subject to tax and, except for the Federal Home Loan Mortgage Corporation, a
majority of whose board of directors is not selected by any such governmental
entity) or any foreign government, international organization or any agency or
instrumentality of such foreign government or organization, any rural electric
or telephone cooperative, or any organization (other than certain farmers'
cooperatives) that is generally exempt from federal income tax unless such
organization is subject to the tax on unrelated business taxable income.)

     3. The Transferee is aware (i) of the tax that would be imposed on
transfers of the Residual Certificates to "disqualified organizations" under the
Code that applies to all transfers of the Residual Certificates; (ii) that such
tax would be on the transferor or, if such transfer is through an agent (which
Person includes a broker, nominee or middleman) for a non-Permitted Transferee,
on the agent; (iii) that the Person otherwise liable for the tax shall be
relieved of liability for the tax if the transferee furnishes to such Person an
affidavit that the transferee is a Permitted Transferee and, at the time of
transfer, such Person does not have actual knowledge that the affidavit is
false; and (iv) that the Residual Certificates may be a "noneconomic residual
interest" within the meaning of Treasury regulation Section 1.860E-1(c) and that
the transferor of a "noneconomic residual interest" will remain liable for any
taxes due with respect to the income on such residual interest, unless no
significant purpose of the transfer is to enable the transferor to impede the
assessment or collection of tax.

     4. The Transferee is aware of the tax imposed on a "pass-through entity"
holding the Residual Certificates if at any time during the taxable year of the
pass-through entity a non-Permitted Transferee is the record holder of an
interest in such entity. (For this purpose, a "pass-through entity" includes a
regulated 



                                      F-1
<PAGE>


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(f) of the
Pooling and Servicing Agreement, a description of which provisions is set forth
in the Residual Certificates (in particular, clause (iv)(A) of Section 3.3(f)
which authorizes the Trustee to deliver payments on the Residual Certificate to
a Person other than the Transferee and clause (iv)(B) of Section 3.3(f) 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(f)); 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 to the Pooling and Servicing
Agreement in which it will represent and warrant, among other things, that it is
not transferring the Residual Certificates to impede the assessment or
collection of any tax and that it has at the time of such transfer conducted a
reasonable investigation of the financial condition of the proposed transferee
as contemplated by Treasury regulation Section 1.860E-l(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 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. 

     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 _______________, 199_.

                                               [NAME OF TRANSFEREE]

                                               By:_____________________________


                                      F-2
<PAGE>

                                                  [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 __________________, 199_.



                                               _________________________________
                                               NOTARY PUBLIC

                                               COUNTY OF _______________________
                                               STATE OF ________________________
                                               My Commission expires the______
                                               day of ___________, 19___.


                                      F-3
<PAGE>




                                   EXHIBIT G-1

                    FORM OF MONTHLY CERTIFICATEHOLDER REPORT






                                      G-1-1


<PAGE>




<TABLE>
<CAPTION>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          WAC:
 135 S. LaSalle Street Suite 1740                                                                         WAMM:
 Chicago, IL 60603

====================================================================================================================================
                                   <S>                                           <C>    
                                                                                 Number  Of Pages
                                                                                 ---------------
                                   Table Of Contents



                                   Total Pages Included In This Package


                                   Specially Serviced Loan Detail                Appendix A
                                   Modified Loan Detail                          Appendix B
                                   Realized Loss Detail                          Appendix C


                              ============================================================================
                                   Information is available for this issue from the following sources
                              ----------------------------------------------------------------------------
                                    LaSalle Web Site                                    www.Inbabs.com
                                    Servicer Website                                  www.servicer.com
                                    LaSalle Bulletin Board                               (714)282-3990
                                    LaSalle ASAP Fax System                              (312)904-2200
                                    Bloomberg                                            User Terminal

                                    ASAP #:                                                        777
                                    Monthly Data File Name:                               0777MMYY.EXE
                              ============================================================================


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

</TABLE>


<PAGE>


<TABLE>
<CAPTION>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          WAC:
 135 S. LaSalle Street Suite 1740                                                                         WAMM:
 Chicago, IL 60603

====================================================================================================================================
           Original      Opening      Principal      Principal      Negative     Closing     Interest     Interest     Pass-Through
Class    Face Value(1)   Balance      Payment      Adj. or Loss   Amortization   Balance     Payment     Adjustment      Rate(2)
CUSIP     Per $1,000    Per $1,000   Per $1,000     Per $1,000     Per $1,000   Per $1,000  Per $1,000   Per $1,000    Next Rate(3)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>            <C>         <C>            <C>            <C>          <C>         <C>          <C>            <C>   

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

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

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

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

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

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

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

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

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

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

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

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
               0.00           0.00         0.00           0.00           0.00         0.00        0.00         0.00
====================================================================================================================================
                                                                             Total P&I Payment    0.00
                                                                             =========================
</TABLE>


Notes: (1) N denotes notional balance not included in total
       (2) Interest Paid minus Interest Adjustment minus Deferred Interest 
           equals Accrual
       (3) Estimated


<PAGE>


<TABLE>
<CAPTION>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          WAC:
 135 S. LaSalle Street Suite 1625                     Other Related Information                           WAMM:
 Chicago, IL 60674-4107

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

          -----------------------------------------------------------------------------------------------------------------------
                                                      Servicer/Pool Information

          Beginning      Scheduled      Unscheduled     Realized         Ending       Scheduled           Prepayment Interest
           Balance       Principal       Principal       Losses          Balance       Interest        Shortfall          Excess
          -----------------------------------------------------------------------------------------------------------------------
          <S>             <C>            <C>             <C>              <C>          <C>              <C>                <C>
                         ----------------------------------------------------------------------------------------
                         Beginning         Ending         Gross        W/Avg Months    Prepayment     Disposition
                         Loan Count      Loan Count    Servicing Fees  to Maturity      Penalties         Fees
                         ----------------------------------------------------------------------------------------

                                         --------------------------------------------------------
                                                                        Current        Cumulative
                                                                        Unpaid           Unpaid  
                                         Class                          Interest         Interest
                                         --------------------------------------------------------



                                         --------------------------------------------------------
                                         Total
                                         --------------------------------------------------------


====================================================================================================================================
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 135 S. LaSalle Street Suite 1625                     Other Related Information                           
 Chicago, IL 60674-4107

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

                            -----------------------------------------------------------------------------
                            P&I Advances made by:     Beginning      Current                    Ending
                                                    Unreimbursed     Period    Reimbursed    Unreimbursed
                            -----------------------------------------------------------------------------
                            <S>                     <C>              <C>       <C>           <C>
                            Servicer
                            Trustee
                            Fiscal Agent

                            -----------------------------------------------------------------------------
                            Total P&I Advances
                            -----------------------------------------------------------------------------


                            Summary of Expenses:
                            
                            Current Period Servicing Fees
                            Current Period Trustee Fees
                            Current Period Special Servicing Fees
                            Principal Recovery Fees
                            Other Servicing Compensation - Interest on Advances

                            Total

                            Net Aggregate PPIS Allocable to the Bonds
                            
                            Trust Fund Expenses
                            Current Realized Losses on Mortgage Loans
                            Cumulative Realized Losses on Mortgage Loans


====================================================================================================================================
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 135 S. LaSalle Street Suite 1625                     Other Related Information                           
 Chicago, IL 60674-4107

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

                     ------------------------------------------------------------------------------------------
                     REO Property sold or disposed of during the related Collection Period

                                                                                      Portion        Final
                                        Realized                                    Included in     Recovery
                        Loan             Loss            Sale          Other         Available    Determination
                       Number         Attributable     Proceeds      Proceeds          Funds          Date

                     ------------------------------------------------------------------------------------------
                     <S>             <C>              <C>            <C>            <C>          <C>
                     1
                     2
                     3

                     ==========================================================================================
                     Totals 
                     ==========================================================================================


<CAPTION>


                     ------------------------------------------------------------------------------------------
                     REO Property included in the Trust

                                                      Most          Aggregate     Aggregate       Portion
                                                      Recent        Amount          Amount      Included in
                        Loan                        Appraisal       of Net        of Other       Available
                       Number                       Valuation       Income        Revenues         Funds

                     ------------------------------------------------------------------------------------------
                     <S>             <C>              <C>            <C>            <C>          <C>
                     1
                     2
                     3

                     ==========================================================================================
                     Totals 
                     ==========================================================================================


====================================================================================================================================
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 135 S. LaSalle Street Suite 1625                     Other Related Information                           
 Chicago, IL 60674-4107

====================================================================================================================================
         ---------------------------------------------------------------------------------------------------------
         Mortgaged Properties that became REO during the preceding calendar month

                                                                                                         Unpaid
                                                                             Debt                      Principal
                                                                            Service         Stated       Balance
           Loan                                           Property          Coverage      Principal     as of REO
           Number           City           State           Type              Ratio          Balance       Date
         ----------------------------------------------------------------------------------------------------------
         <S>                <C>            <C>            <C>              <C>             <C>          <C>

 
         ----------------------------------------------------------------------------------------------------------
         Totals 
         ----------------------------------------------------------------------------------------------------------


<CAPTION>



                   ---------------------------------------------------------------------------------------
                                                 Appraisal Reduction Amounts

                       Loan                                                     Current         Total 
                       Number                                                   Period         Reduction
                   ---------------------------------------------------------------------------------------
                   <S>                                                          <C>            <C>
                   1
                   2
                   3

                   ---------------------------------------------------------------------------------------
                   Totals                                                                       0.00
                   ---------------------------------------------------------------------------------------


====================================================================================================================================
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                       
 135 S. LaSalle Street Suite 1740                                                                      
 Chicago, IL 60603

====================================================================================================================================
Distribution         Delinq 1 Month          Delinq 2 Months        Delinq 3+ Months      Foreclosure/Bankruptcy        REO
                     ---------------------------------------------------------------------------------------------------------------
  Date              #         Balance        #        Balance        #        Balance       #          Balance      #       Balance
====================================================================================================================================
<S>               <C>          <C>        <C>          <C>        <C>           <C>       <C>          <C>         <C>       <C>
 04/15/98              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          
   0.00%       0.000%        0.00%       0.000%          
- -------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                    Note: Foreclosure and REO Totals are Included in the Appropriate Delinquency Aging Category

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 135 S. LaSalle Street Suite 1740                                                                         
 Chicago, IL 60603
                                                        Delinquent Loan Detail
====================================================================================================================================
                                  Paid                               Outstanding           Out. Property                        
Disclosure                        Thru            Current P&I          P&I                  Protection             Advance      
  Control #                       Date             Advance            Advances**            Advances             Description(1) 
====================================================================================================================================
<S>                              <C>             <C>                 <C>                  <C>                   <C>

























====================================================================================================================================
A.  P&I Advance - Loan in Grace Period                             1.   P&I Advance - Loan delinquent 1 month                  
B.  P&I Advance - Late Payment but < one month delinq              2.   P&I Advance - Loan delinquent 2 months  
====================================================================================================================================

**  Outstanding P&I Advances include the current period P&I advance



<CAPTION>



================================================================================
   Special 
   Servicer          Foreclosure              Bankruptcy                REO
 Transfer Date          Date                     Date                   Date
================================================================================
<S>                    <C>                     <C>                   <C>  





























================================================================================
 3.   P&I Advance - Loan delinquent 3 months or More                        
 4.   Matured Balloon/Assumed Scheduled Payment                 
================================================================================
</TABLE>


<PAGE>


<TABLE>
<CAPTION>

<S>                                <C>                                                                   <C>              <C>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 135 S. LaSalle Street Suite 1740                              Pool Total
 Chicago, IL 60603
</TABLE>

                       Distribution of Principal Balances
- -------------------------------- -----------------------------------------------
    (2)Current Scheduled          Number         (2)Scheduled        Based on 
         Balances                of Loans          Balance           Balance
================================ ===============================================
$         0   to   $   500,000
$   500,000   to   $ 1,000,000
$ 1,000,000   to   $ 1,500,000
$ 1,500,000   to   $ 2,000,000
$ 2,000,000   to   $ 2,500,000
$ 2,500,000   to   $ 3,000,000
$ 3,000,000   to   $ 3,500,000
$ 3,500,000   to   $ 4,000,000
$ 4,000,000   to   $ 5,000,000
$ 5,000,000   to   $ 6,000,000
$ 6,000,000   to   $ 7,000,000
$ 7,000,000   to   $ 8,000,000
$ 8,000,000   to   $ 9,000,000
$ 9,000,000   to   $10,000,000
$10,000,000   to   $11,000,000
$11,000,000   to   $12,000,000
$12,000,000   to   $13,000,000
$13,000,000   to   $14,000,000
$14,000,000   to   $15,000,000
$15,000,000   &          Above
================================ ===============================================
            Total                  0                   0                0.00%
- -------------------------------- -----------------------------------------------
                  Average Scheduled Balance is                                 0
                  Maximum Scheduled Balance is                                 0
                  Minimum Scheduled Balance is                                 0


                         Distribution of Property Types
- ------------------------- ------------------------------------------------------
                                  Number         (2)Scheduled        Based on 
  Property Types                 of Loans          Balance           Balance
========================= ======================================================










========================= ======================================================
            Total                  0                   0                0.00%
- ------------------------- ------------------------------------------------------


                     Distribution of Mortgage Interest Rates
- -------------------------- -----------------------------------------------------
       Current Mortgage           Number         (2)Scheduled        Based on 
        Interest Rate            of Loans          Balance           Balance
========================== =====================================================
 7.000%   or       less
 7.000%   to      7.125%
 7.125%   to      7.375%
 7.375%   to      7.625%
 7.625%   to      7.875%
 7.875%   to      8.125%
 8.125%   to      8.375%
 8.375%   to      8.625%
 8.625%   to      8.875%
 8.875%   to      9.125%
 9.125%   to      9.375%
 9.375%   to      9.625%
 9.625%   to      9.875%
 9.875%   to     10.125%
10.125%   &       Above
========================== =====================================================
            Total                  0                   0                0.00%
- -------------------------- -----------------------------------------------------
          W/Avg Mortgage Interest Rate is                                0.0000%
          Minimum Mortgage Interest Rate is                              0.0000%
          Maximum Mortgage Interest Rate is                              0.0000%


                             Geographic Distribution
- -------------------------- -----------------------------------------------------
                                  Number         (2)Scheduled        Based on 
  Geographic Location            of Loans          Balance           Balance
========================== =====================================================








========================== =====================================================
            Total                  0                   0                0.00%
- -------------------------- -----------------------------------------------------

<PAGE>

<TABLE>
<CAPTION>


<S>                                <C>                                                                   <C>              <C>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 135 S. LaSalle Street Suite 1740                              Pool Total
 Chicago, IL 60603
</TABLE>


                                 Loan Seasoning
- -------------------------- -----------------------------------------------------
                                  Number         (2)Scheduled        Based on
    Number of Years              of Loans          Balance           Balance
========================== =====================================================







========================== =====================================================
   
- -------------------------- -----------------------------------------------------
                                   Weighted Average Seasoning is             0.0



                        Distribution of Amortization Type
- -------------------------- -----------------------------------------------------
                                  Number         (2)Scheduled        Based on
    Amortization Type             of Loans          Balance           Balance
========================== =====================================================





========================== =====================================================
        Total                          0                      0          0.00%
- -------------------------- -----------------------------------------------------




                         Distribution of Remaining Term
                                Fully Amortizing
- -------------------------- -----------------------------------------------------
  Fully Amortizing                Number         (2)Scheduled        Based on
    Mortgage Loans               of Loans          Balance           Balance
========================== =====================================================
60 months or less
61 to 120 months
121 to 180 months
181 to 240 months
241 to 360 months
========================== =====================================================
        Total                          0                      0          0.00%
- -------------------------- -----------------------------------------------------
               Weighted Average Months to Maturity is                          0



                         Distribution of Remaining Term
                                  Balloon Loans
- -------------------------- -----------------------------------------------------
      Balloon                     Number         (2)Scheduled        Based on
    Mortgage Loans                of Loans          Balance           Balance
========================== =====================================================
12 months or less
13 to 24 months
25 to 36 months
37 to 48 months
49 to 60 months
61 to 120 months
121 to 180 months
181 to 240 months
========================== =====================================================
        Total                          0                      0          0.00%
- -------------------------- -----------------------------------------------------
                Weighted Average Months to Maturity is                         0



                              Distribution of DSCR
- -------------------------- -----------------------------------------------------
       Debt Service               Number         (2)Scheduled        Based on
     Coverage Ratio(1)            of Loans          Balance           Balance
========================== =====================================================
 0.500   or    less
 0.500   to    0.625
 0.625   to    0.750
 0.750   to    0.875
 0.875   to    1.000
 1.000   to    1.125
 1.125   to    1.250
 1.250   to    1.375
 1.375   to    1.500
 1.500   to    1.625
 1.625   to    1.750
 1.750   to    1.875
 1.875   to    2.000
 2.000   to    2.125
 2.125   &      Above
      Unknown
========================== =====================================================
        Total                          0                      0          0.00%
- -------------------------- -----------------------------------------------------
Weighted Average Debt Service Coverage is                                  0.000



                                    NOI Aging
- -------------------------- -----------------------------------------------------
                                   Number         (2)Scheduled        Based on
        NOI Date                  of Loans          Balance           Balance
========================== =====================================================
   1 year or less
    1 to 2 years
   2 Years or More
      Unknown
========================== =====================================================
        Total                          0                      0          0.00%
- -------------------------- -----------------------------------------------------

(1)  Debt Service Coverage Ratios are calculated as described in the prospectus,
     values are updated periodically as new NOI figures became available from
     borrowers on an asset level.

     Neither the Trustee, Servicer, Special Servicer or Underwriter makes any
     representation as to the accuracy of the data by borrower for this
     calulation.
<PAGE>



<TABLE>
<CAPTION>


<S>                                <C>                                                                   <C>              <C>
ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 135 S. LaSalle Street Suite 1740                              Pool Total
 Chicago, IL 60603
</TABLE>


                          Distribution of Maximum Rates
- -------------------------- -----------------------------------------------------
                                  Number         (2)Scheduled        Based on
      Maximum Rates              of Loans          Balance           Balance
========================== =====================================================
       No Maximum
  0.01%   to    12.00%
 12.01%   to    12.50%
 12.51%   to    13.00%
 13.01%   to    13.50%
 13.51%   to    14.00%
 14.01%   to    14.50%
 14.51%   to    15.00%
 15.01%   to    15.50%
 15.51%   to    16.00%
 16.01%   to    16.50%
 16.51%   to    17.00%
 17.01%   to    17.50%


  Fixed Rate Mortgage
========================== ====================================================
                                       0                    0            0.00%
- -------------------------- -----------------------------------------------------
             Weighted Average for Mtge with a Maximum Rate is             13.49%




                       Distribution of Payment Adjustment
- -------------------------- -----------------------------------------------------
   Interest Adjustment          Number         (2)Scheduled        Based on
       Frequency               of Loans          Balance           Balance
========================== =====================================================







========================== ====================================================
          Total                        0                    0            0.00%
- -------------------------- -----------------------------------------------------




                    Distribution of Indices of Mortgage Loans
- -------------------------- -----------------------------------------------------
                                Number         (2)Scheduled        Based on
        Indices                of Loans          Balance           Balance
========================== =====================================================
 
 
 
 
 
 
 
 
 
 
 





========================== ====================================================
       Total                           0                    0            0.00%  
- -------------------------- -----------------------------------------------------




                      Distribution of Mortgage Loan Margins
- -------------------------- -----------------------------------------------------
                                  Number         (2)Scheduled        Based on
    Minimum Rates(1)             of Loans          Balance           Balance
========================== =====================================================
       No Margin
0.000%   to     0.000%
0.010%   to     1.000%
1.010%   to     1.500%
1.510%   to     2.000%
2.010%   to     2.500%
2.510%   to     3.000%
3.010%   to     3.500%
3.510%   to     4.000%
4.010%   to     4.500%
4.510%   &       Above
  Fixed Rate Mortgage
========================== ====================================================
        Total                          0                    0            0.00%
- -------------------------- -----------------------------------------------------
        Weighted Average for Mtge with a Margin is                         0.00%






                          Distribution of Minimum Rates
- -------------------------- -----------------------------------------------------
                                  Number         (2)Scheduled        Based on
    Minimum Rates(1)             of Loans           Balance           Balance
========================== =====================================================
       No Minimum
0.010%   to      3.000%
3.010%   to      3.500%
3.510%   to      4.000%
4.010%   to      4.500%
4.510%   to      5.000%
5.010%   to      5.500%
5.510%   to      6.000%
6.010%   to      6.500%
6.510%   to      7.000%
7.010%   to      7.500%
7.510%   to      8.000%
8.010%   to      8.500%
8.510%   to      99.000%
  Fixed Rate Mortgage
========================== ====================================================
                                      0                    0            0.00%
- -------------------------- -----------------------------------------------------
     Weighted Average for Mtge with a Minimum Rate is                      0.00%




                       Distribution of Interest Adjustment
- -------------------------- -----------------------------------------------------
  Payment Adjustment            Number         (2)Scheduled        Based on
       Frequency                Loans            Balance           Balance
========================== =====================================================








========================== ====================================================
                                      0                    0            0.00%
- -------------------------- -----------------------------------------------------


(1) For adjustable mortgage loans where a minimum rate does not exist the gross
margin was used.



<PAGE>


<TABLE>
<CAPTION>

ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 135 S. LaSalle Street Suite 1740                              
Chicago, IL 60603
                                                           

                                                           Loan Level Detail
====================================================================================================================================
                   Appraisal       Property                                               Operating            Ending             
Disclosure         Reduction        Type          Maturity                                Statement           Principal
  Control #         Amounts         Code            Date         DSCR           NOI         Date               Balance
====================================================================================================================================
<S>                <C>             <C>           <C>            <C>           <C>         <C>                <C>



























     
====================================================================================================================================
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the
  related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine
  such figures.
- ------------------------------------------------------------------------------------------------------------------------------------
(1) Legend:         A: P&I adv - in Grace Period            1. P&I Adv - delinquent 1 month    3. P&I Adv - delinquent 3+ months  
                    B: P&I Adv - < one month delinq         2. P&I Adv - delinquent 2 months   4. Mat. Balloon/ Assumed P&I
====================================================================================================================================
</TABLE>



================================================================================
                                                                        Loan
Note              Scheduled                       Prepayment           Status
Rate                P&I            Prepayment        Date              Code(1)
================================================================================




























================================================================================
5. Prepaid in Full         7.   Foreclosure       9.  REO     11. Modification
6. Specially Serviced      8.   Bankruptcy        10. DPO   
- --------------------------------------------------------------------------------

<PAGE>



<TABLE>
<CAPTION>

ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 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
====================================================================================================================================
<S>                <C>             <C>           <C>            <C>           <C>                       <C>



























     
====================================================================================================================================
(1) Legend:
    1) Request for waiver of Prepayment Penalty       4) Loan with Borrower Bankruptcy       7) Loans Paid Off
    2) Payment default                                5) Loan in Process of Foreclosure      8) Loans Returned to Master Servicer
    3) Request for Loan Modification or Workout       6) Loan now REO Property
====================================================================================================================================

                                                                                                                     Appendix A
</TABLE>


<PAGE>


<TABLE>
<CAPTION>

ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HF1                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 135 S. LaSalle Street Suite 1740                              
Chicago, IL 60603
                                                           
                                                         Modified Loan Detail
================================= ==================================================================================================
                 
Disclosure       Modification                                                  Modification 
 Control #         Detail                                                      Description
================================= ==================================================================================================
<S>             <C>                                                           <C>



















================================= ==================================================================================================
                                                                                                                          Appendix B
</TABLE>

<PAGE>


<TABLE>
<CAPTION>

ABN AMRO                                     Morgan Stanley Capital I Inc., as Depositor                  Statement Date:  04/15/98
LaSalle National Bank                         Heller Financial Capital Funding Inc. and                   Payment Date:    04/15/98
                                   Morgan Stanley Mortgage Capital Inc., as Mortgage Loan Sellers         Prior Payment:         NA
                                            Commercial Mortgage Pass-Through Certificates                 Record Date:     03/31/98
Administrator:                                             Series 1998-HFI                        
 Robert Castle (800)246-5761                         ABN AMRO Acct: 99-9999-99-9                          
 135 S. LaSalle Street Suite 1740                              
Chicago, IL 60603
                                                           
                                                       Realized Loss Detail
====================================================================================================================================
                                                                  Beginning                    Gross Proceeds        Aggregate 
Dist.          Disclosure          Appraisal      Appraisal        Scheduled      Gross         as a % of            Liquidation
Date           Control #            Date           Value           Balance      Proceeds       Sched Principal        Expenses*
====================================================================================================================================
<S>           <C>                 <C>           <C>            <C>            <C>            <C>                    <C>



























     
============== =====================================================================================================================
Current Total                     0.00                                        0.00                                  0.00      
Cumulative                        0.00                                        0.00                                  0.00      
============== =====================================================================================================================



==================================================================
    Net                   Net Proceeds                 
Liquidation               as a % of                       Realized
  Proceeds               Sched. Balance                     Loss
==================================================================














- -------------------------------------------------------------------
      0.00                                                   0.00    
      0.00                                                   0.00    
===================================================================

                                                                                                                          Appendix C

     * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc.

</TABLE>




<PAGE>

                                  EXHIBIT G-2

                    FORM OF SPECIALLY SERVICED ASSET REPORT


                          [To be provided by Servicer]


                                     G-2-1
<PAGE>

  Morgan Stanley Capital I, Inc., Commercial Mortgage Pass-Through Certificates
                                 Series 1998-HF1
                      COMPARATIVE FINANCIAL STATUS REPORT
                         as of _______________________

<TABLE>
<CAPTION>
=============================================================================================


=============================================================================================
                                         Last
                                       Property
                                        Inspect       Scheduled                       Annual
Prospectus                               Date           Loan         Paid Thru         Debt
    ID        City        State         yy/mm          Balance         Date          Service
=============================================================================================
<S>           <C>         <C>           <C>            <C>            <C>              <C>
List all loans currently in deal with or without information largest to smallest loan





Total:                                                 $                               $

=============================================================================================
<CAPTION>

====================================================================================================================================
              Original Underwriting                                                  2nd Preceding Annual Operating
                    Information                                                                Information
  Basis Year                                                          as of ________                          Normalized
====================================================================================================================================
 Financial                                                             Financial                                                  
Info as of                                   (1)                      Info as of                                   (1)            
    Date            %          Total          $        (2)                Date            %          Total          $        (2)  
   yy/mm           Occ        Revenue        NOI      DSCR               yy/mm           Occ        Revenue        NOI      DSCR  
====================================================================================================================================
<S>              <C>          <C>            <C>      <C>             <C>               <C>         <C>            <C>       <C>







                 WA          $              $        WA                                WA          $               $        WA
====================================================================================================================================
<CAPTION>

====================================================================================================================================
              Preceding Annual Operating                                                YTD or Trailing 12 Months
                    Information                                                           Financial Information
as of ________                          Normalized                    as of ________                          Normalized
====================================================================================================================================
 Financial
Info as of                                   (1)                        FS Start       FS End
    Date            %          Total          $        (2)                Date          Date         Total          $        % 
   yy/mm           Occ        Revenue        NOI      DSCR               yy/mm         yy/mm        Revenue        NOI      DSCR  
====================================================================================================================================
<S>              <C>          <C>            <C>      <C>             <C>              <C>         <C>            <C>       <C>







                 WA          $              $        WA                                WA          $               $        WA
====================================================================================================================================

<CAPTION>
===================================
             Net Charge(3)

          Preceding & Basis
=================================== 
                                    
                                 
    %            Total        (1)  
   Occ          Revenue      DSCR  
=================================== 
   <S>            <C>       <C>     
                                    
                                    
                                    
                                    
                                    
                                    
                                    
  WA              $        WA       
=================================== 

<CAPTION>
====================================================================================================================================
                                           Received:                                           Required
Financial Information:                      Loans               Balance                          Loans               Balance
                                              #        %          $         %                      #        %           $        %
====================================================================================================================================
<S>                                         <C>       <C>        <C>       <C>                   <C>       <C>        <C>       <C>
Current Full Year:
Current Full Yr. received with DSCR<1:
Prior Full Year:
Prior Full Yr. received with DSCR<1:
Quarterly Financials:
====================================================================================================================================
</TABLE>

(1)  NOI or Net Cash Flow (as applicable)

(2)  DSCR calculated using NOI (or Net Cash Flow as applicable)/ Debt Service

(3)  Net change should compare the latest year to the underwriting year



                                  EXHIBIT H-1
<PAGE>

        Morgan Stanley Capital I, Inc., Commercial Mortgage Pass-Through
                         Certificates Series 1998-HF-1
                         DELINQUENT LOAN STATUS REPORT
                            as of ___________________


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
     S4             S55             S61        S57       S58     S62 or S6     P8      P7          P37          P39        P38      
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                       (a)         (b)          (c)        (d)      
                Short Name                                        Sq Ft or    Paid     Scheduled   Total P&I    Total      Other    
Prospectus        (When          Property     City     State       Units      Thru      Loan       Advances     Expenses   Advances 
    ID          Appropriate)      Type                                        Date     Balance     To Date      To Date    (Taxes & 
                                                                                                                           Escrow)  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>               <C>         <C>       <C>         <C>        <C>      <C>         <C>           <C>        <C>     
90+ DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------

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


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

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

- ------------------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------

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


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

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

- ------------------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------


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

- ------------------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ------------------------------------------------------------------------------------------------------------------------------------

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

<CAPTION>                 
- ------------------------------------------------------------------------------------------------------------------------------------
                                          P25       P10       P11        P58       P54      P55              P74    
- ------------------------------------------------------------------------------------------------------------------------------------
                            (e)=a+b+c+d                                                           (f)      
                                          Current  Current                                 LTM               
                               Total      Monthly  Interest  Maturity  LTM NOI   LTM NOI   DCSR   Value    Valuation 
                              Exposure    P&I       Rate       Date      Date                                 Date   
                                                                                                             
- ------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>            <C>         <C>       <C>       <C>       <C>      <C>        <C>     <C>         <C>          
90+ DAYS DELINQUENT                                                                                                                
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT                                                                                                                
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT                                                                                                                  
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer                                                                                             
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
- ------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
    P75                                       P77        P79                   P42            P76
- ----------------------------------------------------------------------------------------------------------------------------------
            (g)=(.92*f)-(h)=(g/e)                            
- ----------------------------------------------------------------------------------------------------------------------------------
Appraisal                                             
BPO or      Loss using      Estimated       Transfer   Closing    Date NOI   Expected       Workout
Internal    92% Appr.       Recovery         Date       Date       Filed     FCL Sale       Strategy          Comments
Value**     or BPO(f)          %                                               Date
- ----------------------------------------------------------------------------------------------------------------------------------
<S>            <C>               <C>         <C>       <C>        <C>         <C>             <C>           <C>        
90+ DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------------

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


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

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

- ----------------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------------

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


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

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

- ----------------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------------


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

- ----------------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ----------------------------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

FCL-Foreclosure

LTM-Latest 12 Months either Last Annual or Trailing 12 months

*Working Strategy should match the CSSA Loan file using abbreviated words in
place of a code number such as (FCL-In Foreclosure, MOD-Modification,
DPO-Discount Payoff, NS-Note Sale, BK-Bankruptcy, PP\Payment Plan, TBD-To Be
Determined etc...)

It is possible to combine the status codes if the loan is going in more than one
direction. (i.e. FCL/Mod, BK/Mod, BK/FCL/DPO)

**App-Appraisal, BPO-Broker opinion, Int.-Internal Value


                                  EXHIBIT H-2
<PAGE>

                        Morgan Stanley Capital I, Inc.,
                 Commercial Mortgage Pass-Through Certificates
                                Series 1998-HF1
                      HISTORICAL LOAN MODIFICATION REPORT
                             as of _______________

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
     S4        S57       S58       P49          P48             P7*           P7*             P50*                    P50*     
- -------------------------------------------------------------------------------------------------------------------------------
                               
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                                               
                                                             Balance                                                           
                                                              When      Balance at the                                         
                                 Mod/                        Sent to    Effective Date                  # Mths                 
Prospectus                       Extension       Effect      Special         of               Old       for Rate      New      
    ID        City     State     Flag            Date        Servicer   Rehabilltation        Rate      Change        Rate     
===============================================================================================================================
<S>          <C>       <C>       <C>             <C>         <C>         <C>                   <C>       <C>           <C>     
THIS REPORT IS HISTORICAL
- -------------------------------------------------------------------------------------------------------------------------------
Information is as of modification. Each line should not change in the future. Only new modifications should be added.
- -------------------------------------------------------------------------------------------------------------------------------

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

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

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

===============================================================================================================================
Total For All Loans:
- -------------------------------------------------------------------------------------------------------------------------------

- -------------------------------------------------------------------------------------------------------------------------------
Total For Loans in Current Month:
- -------------------------------------------------------------------------------------------------------------------------------
                                               # of Loans     $ Balance  
- -------------------------------------------------------------------------------------------------------------------------------
Modifications:
- -------------------------------------------------------------------------------------------------------------------------------
Maturity Date Extensions:
- -------------------------------------------------------------------------------------------------------------------------------
Total:
- -------------------------------------------------------------------------------------------------------------------------------

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

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

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

<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
   P25*        P25*     P11*           P11*                      P47                                       
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                           
- ----------------------------------------------------------------------------------------------------------------------
                                                                               (2) Est.                    
                                                                                 Future                    
                                                 Total #                        Interest                   
                                                  Mths           (1)            Loss to                    
                                                  for          Realized         Trust $                    
               New      Old            New       Change         Loss to          (Rate                     
  Old P&I      P&I    Maturity       Maturity    of Mod         Trust $         Reduction)      Comment    
======================================================================================================================
   <C>          <C>    <C>           <C>          <C>           <C>              <C>             <C>       
THIS REPORT IS HISTORICAL                                                                                             
- ----------------------------------------------------------------------------------------------------------------------
Information is as of modification. Each line should not change in the future. Only new modifications should be added.  
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                                      
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                                      
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                                      
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                                      
======================================================================================================================
Total For All Loans:                                                                                                   
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                                      
- ----------------------------------------------------------------------------------------------------------------------
Total For Loans in Current Month:                                                                                     
- ----------------------------------------------------------------------------------------------------------------------
                                              
- ----------------------------------------------------------------------------------------------------------------------
Modifications:                                                                                                        
- ----------------------------------------------------------------------------------------------------------------------
Maturity Date Extensions:                                                                                             
- ----------------------------------------------------------------------------------------------------------------------
Total:                                                                                                                
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                                      
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                                      
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                                      
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
*    The  information  in these  columns is from a particular  point in time and
     should not change on this report once assigned.

(1)  Actual principal loss taken by bonds.

(2)  Expected  future  loss due to a rate  reduction.  This is just an  estimate
     calculated at the time of the modification.



                                  Exhibit H-3

<PAGE>

  Morgan Stanley Capital I, Inc., Commercial Mortgage Pass-Through Certificates
                                 Series 1998-HF1
                         HISTORICAL LOSS ESTIMATE REPORT
                             as of _______________

<TABLE>                                                        
<CAPTION>                                                      
- --------------------------------------------------------------------------------------------------------------------------------
     S4             S55             S61        S57       S58       P45/P7        P75                                 P45        
- --------------------------------------------------------------------------------------------------------------------------------
                                                                  (c)=b/a        (a)                      (b)       (d)         
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                
                Short Name                                            %          Latest                                         
Prospectus        (When          Property     City     State       Received     Appraisal     Effect                Net Amt     
    ID          Appropriate)      Type                               From       or Brokers    Date of     Sales     Received    
                                                                     Sale       Opinion        Sale       Price     From Sale   
================================================================================================================================
<S>            <C>               <C>         <C>       <C>           <C>         <C>           <C>        <C>        <C>        

THIS REPORT IS HISTORICAL                                                                                             
- --------------------------------------------------------------------------------------------------------------------------------
All information is from the liquidation date and does not need to be updated.
- --------------------------------------------------------------------------------------------------------------------------------

================================================================================================================================
Total all Loans:
- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------
Current Month Only:
- --------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
  P7           P37           P39+P38                                                                                              
- ----------------------------------------------------------------------------------------------------------------------------------
  (e)           (f)            (g)          (h)           (i)=d-(f+g+h)         (k)=i-e                    (m)                    
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                       Date       
                                                                                               Date                    Minor      
                                           Servicing                                           Loss                    Adj        
  Scheduled    Total P&I       Total         Fees                            Actual Losses     Passed    Minor Adj     Passed     
   Balance     Advanced       Expenses     Expenses         Net Proceeds     Passed thru       thru      to Trust      thru       
==================================================================================================================================
   <C>          <C>            <C>          <C>             <C>                <C>              <C>       <C>           <C>       
                                                                                                                                  
THIS REPORT IS HISTORICAL                                                                                             
- ----------------------------------------------------------------------------------------------------------------------------------
All information is from the liquidation date and does not need to be updated.
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
==================================================================================================================================
Total all Loans:
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
- ----------------------------------------------------------------------------------------------------------------------------------
Current Month Only:
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
- ----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                
- ----------------------------------------------------------------------------------------------------------------------------------
(n)=k+m           (o)=n/e              
==================================================================================================================================
                                
                                
Total Loss       Loss % of      
   with          Scheduled       
Adjustment       Balance        
==================================================================================================================================
 <C>              <C>           
                                
                                
- ----------------------------------------------------------------------------------------------------------------------------------
                                
- ----------------------------------------------------------------------------------------------------------------------------------
                                
- ----------------------------------------------------------------------------------------------------------------------------------
                                
==================================================================================================================================
Total all Loans:
- ----------------------------------------------------------------------------------------------------------------------------------
                                
- ----------------------------------------------------------------------------------------------------------------------------------
Current Month Only:
- ----------------------------------------------------------------------------------------------------------------------------------
                                
- ----------------------------------------------------------------------------------------------------------------------------------
                                
- ----------------------------------------------------------------------------------------------------------------------------------
                                
- ----------------------------------------------------------------------------------------------------------------------------------
                                
- ----------------------------------------------------------------------------------------------------------------------------------
                                
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                   EHIBIT H-4

<PAGE>

  Morgan Stanley Capital I, Inc., Commercial Mortgage Pass-Through Certificates,
                                Series 1998-HF1
                                REO STATUS REPORT
                            as of ___________________

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
     S4             S55             S61        S57       S58     S62 or S63    P8      P7          P37          P39        P38      
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                       (a)         (b)          (c)        (d)      
- ------------------------------------------------------------------------------------------------------------------------------------
                Short Name                                        Sq Ft or    Paid     Scheduled   Total P&I    Total      Other    
Prospectus        (When          Property     City     State       Units      Thru      Loan       Advances     Expenses   Advances 
    ID          Appropriate)      Type                                        Date     Balance     To Date      To Date    (Taxes & 
                                                                                                                           Escrow)  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>               <C>         <C>       <C>         <C>        <C>      <C>         <C>           <C>        <C>     
- ------------------------------------------------------------------------------------------------------------------------------------

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


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

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

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

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

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

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

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

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

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

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

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

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

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

<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
               P25        P11        P58       P54                   P74                     P75                                   
- -----------------------------------------------------------------------------------------------------------------------------------
 (e)=a+b+c+d                                                                    (f)                   (g)=(92*f).(h)=(g/e)     
- -----------------------------------------------------------------------------------------------------------------------------------
               Current                                   Cap                   Value      Appraisal                                
    Total      Monthly   Maturity  LTM NOI   LTM NOI/    Rate      Valuation  using NOI   BPO or      Loss using      Estimated    
   Exposure    P&I         Date      Date     DSC       Assign        Date      & Cap     Internal    92% Appr.       Recovery     
                                                          ***                   Rate      Value**     or BPO(f)          %         
- -----------------------------------------------------------------------------------------------------------------------------------
   <C>         <C>        <C>       <C>      <C>        <C>         <C>       <C>         <C>         <C>             <C>          
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
- -----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
- ----------------------------------------------------------------
                   
- ----------------------------------------------------------------
                                                                  
- -----------------------------------------------------------------             
                  REO        Pending                              
    Transfer   Acquisition  Closing       Pending     Comments               
     Date         Date        Date         Offers                 
- ----------------------------------------------------------------
      <C>        <C>          <C>          <C>        <C>
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                   
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------
                                                                  
- ----------------------------------------------------------------

(1)  Use thew following codes, App-Appraisal, BPO-Brokers Opinion, Int-Internal
     Value
</TABLE>

                                  EXHIBIT H-5
<PAGE>


  Morgan Stanley Capital I, Inc., Commercial Mortgage Pass-Through Certificates,
                                Series 1998-HF1
                                   WATCH LIST
                            as of ___________________

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
                                                   Stated       Paid                      %
Prospectus        Property     City     State     Principal     Thru     Maturity      Current
    ID             Type                            Balance      Date       Date          DSCR       Comment/Reason on Watch List
- ------------------------------------------------------------------------------------------------------------------------------------
<S>               <C>         <C>       <C>         <C>        <C>      <C>         <C>           <C>       
- ------------------------------------------------------------------------------------------------------------------------------------

List all loans on watch list and reason sorted in descending balance order.
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
Total                                               $
====================================================================================================================================
</TABLE>


                                   EXHIBIT H-6
<PAGE>

        Morgan Stanley Capital I, Inc., Commercial Mortgage Pass-Through
                          Certificates Series 1998-HF1
                       OPERATING STATEMENT ANALYSIS REPORT
       (Format Subject to Modification in Accordance with CSSA Reporting)
                            As of ___________________

<TABLE>
<S>                                     <C>          <C>         <C>         <C>                   <C>  
PROPERTY OVERVIEW
     Prospectus ID
     Current Balance/Paid to Date
     Property Name
     Property Type                   GENERAL
     Property Address, City, State
     Net Rentable Square Feet/# Units
     Year Built/Year Renovated
     Year of Operations              Underlying      1994      1995      1996      TTM    YTD
     Occupancy Rate*
     Average Rental Rate
                                     *Occupancy rates are year end or the ending date of the financial statement for the 
                                      period.

                                                                                                 No. of Months
Number of Months Annualized                                     Prior Yr.  Current Yr.     TTM    1997 YTD**
                                     Underwriting     1994        1995       1996         as of     as of     1996-Base    TTM-Base
                                       Base Line   Normalized  Normalized  Normalized    / /97      / /97     Variance     Variance
REVENUE:
     Base Rent
     Expense Reimbursements
     Parking Income
     Other Income
     Total Potential Income
       Less: Vacancy/Collection Income

Total Effective Gross Income            $0.00        $0.00       $0.00       $0.00                 $0.00
                                     Normalized-Trailing 12 months and full year financial statements that have been reviewed by the
                                     underwriter or Servicer

                                     ** Servicer will not be expected to "Normalize" these YTD numbers.

EXPENSES:
     Management Fee
     Payroll
     Janitorial
     General & Administrative
     Repairs & Maintenance
     Utilities
     Marketing & Advertising
     Insurance
     Real Estate Taxes
     Miscellaneous

Total Operating Expenses                $0.00        $0.00       $0.00       $0.00                 $0.00

Net Operating Income                    $0.00        $0.00       $0.00       $0.00                 $0.00

     Leasing Commissions
     Tenant Improvements
     Replacement Reserve
Total Capital Items                     $0.00        $0.00       $0.00       $0.00                 $0.00

N.O.I. After Capital Items              $0.00        $0.00       $0.00       $0.00                 $0.00

Debt Service (per Servicer)             $0.00        $0.00       $0.00       $0.00                 $0.00

Cash Flow after debt service            $0.00        $0.00       $0.00       $0.00                 $0.00

(I) DSCR: (NOI/Debt Service)

(1) DSCR: (after reserves\Cap exp.)

Source of Financial Data:
                                     (i.e., operating statements, financial statements, tax return, other)
Notes and Assumptions:
</TABLE>

================================================================================
The years shown above will roll always showing a three year history. 1996 is the
current year financials; 1995 is the prior year financials.

This report may vary depending on the property type and because of the way
information may vary in each borrowers statement.

Income: Comment

Expense:  Comment

Capital Items:  Comment

(1) Used in the Comparative Financial Status Report, as applicable



                                  EXHIBIT H-7

<PAGE>
                 Morgan Stanley Capital I, Inc., Series 1998-HF1
                       NOI ADJUSTMENT WORKSHEET for "year"
       (Format Subject to Modification in Accordance with CSSA Reporting)
                            as of ___________________

<TABLE>
<S>                                     <C>                               <C>                         <C>     
PROPERTY OVERVIEW
     Prospectus ID
     Current Balance/Paid to Date
     Property Name
     Property Type                   
     Property Address, City, State
     Net Rentable Square Feet
     Year Built/Year Renovated
     Year of Operations                Borrower        Adjustment       Normalized
     Occupancy Rate*
     Average Rental Rate
                                     *Occupancy rates are year end or the ending date of the financial statement for the period.

INCOME:
     Number of Mos. Annualized          "Year" 
     Period Ended                      Borrower                         Adjustment                  Normalized
     Statement Classification           Actual
     Rental Income (Category 1)
     Rental Income (Category 2)
     Rental Income (Category 3)
     Pass Throughs/Escalations
     Other Income

Effective Gross Income                  $0.00                             $0.00                       $0.00
                                     Normalized-Full year Financial statements that have been reviewed by the underwriter or 
                                     Servicer
OPERATING EXPENSES:
     Real Estate Taxes
     Property Insurance
     Utilities
     Repairs & Maintenance
     Management Fees
     Payroll & Benefits Expense
     Advertising & Marketing
     Professional Fees
     Other Expenses
     Ground Rent
Total Operating Expenses                $0.00                             $0.00                       $0.00

Operating Expense Ratio

Net Operating Income                    $0.00                             $0.00                       $0.00

     Leasing Commissions
     Tenant Improvements
     Replacement Reserve
Total Capital Items                     $0.00                             $0.00                       $0.00

N.O.I. After Capital Items              $0.00                             $0.00                       $0.00

Debt Service (per Servicer)             $0.00                             $0.00                       $0.00
Cash Flow after debt service            $0.00                             $0.00                       $0.00

(1) DSCR: (NOI/Debt Service)

(1) DSCR: (after reserves\Cap exp.)

Source of Financial Data:
                                     (i.e., operating statements, financial statements, tax return, other)
Notes and Assumptions:
</TABLE>

================================================================================
This report should be completed by the Servicer for any "Normalization" of the
Borrowers numbers.

The "Normalized" cloumn is used in the Operating Statement Analysis Report.

This report may vary depending on the property type and because of the way
information may vary in each borrowers statement.

Income: Comment

Expense:  Comment

Capital Items:  Comment

(1) Used in the Comparative Financial Status Report, as applicable



                                  EXHIBIT H-8


<PAGE>



EXHIBIT H-9

<TABLE>
<CAPTION>
                                 Commercial Real Estate Secondary Market Securitization Association
                                                        CSSA "Property" File
                                                        (Data Record Layout)

====================================================================================================================================
                                                Field                 Format                                                   CSSA
Field Name                                      Number   Type         Example               Description/Comments               Loan
====================================================================================================================================
<S>                                             <C>     <C>        <C>              <C>                                        <C>
Transaction Id                                   1        AN          XXX97001                                                 S1,P1
Loan ID                                          2        AN          XXX9701A                                                 S3,P3
Prospectus Loan ID                               3        AN       00000000012345   From Offering Document                     S4,P4
Property ID                                      4        AN          1001-001      Should contain Prospectus ID and propety        
                                                                                    identifier, e.g.,1001-001,1000-002          
Distribution Date                                5        AN          YYYYMMDD                                                 P5   
Cross-Collateralized Loan Grouping               6      Numeric          9(3)       All Loans With The Same Numeric Value        
                                                                                    Are Crossed                                S75 
Property Name                                    7        AN            Text                                                   S55 
Property Address                                 8        AN            Text                                                   S56  
Property City                                    9        AN            Text                                                   S57  
Property State                                  10        AN             FL                                                    S58  
Property Zip Code                               11        AN            30303                                                  S59  
Property County                                 12        AN            Text                                                   S60  
Property Type Code                              13        AN             MF                                                    S61  
Year Built                                      14        AN            YYYY                                                   S64  
Year Last Renovated                             15        AN            YYYY                                                   P80  
Net Square Feet At Securitization               16      Numeric         25000       RT,IN,WH,OF,MU,SS,OT=SF                    S62  
# Of Units/Beds/Rooms At Securitization         17      Numeric          75         MF, MHP, LO, HC = Units                    S63  
Property Status                                 18        AN              1         1=FCL, 2=REO, 3=Defeased, 4=Partial             
                                                                                    Release, 5=Released, 6=Same as at          
                                                                                    securitization                               
Allocated Percentage of Loan at Securitization  19      Numeric         0.75        Issuer to allocate loan % attributable       
                                                                                    to property for multi-property loans         
Current Allocated Percentage                    20      Numeric         0.75        Calculation based on Current Allocated       
                                                                                    Loan Amount and Current SPB for             
                                                                                    associated loan.                                
Current Allocated Loan Amount                   21      Numeric        5900900      Maintained by servicer.                    P7 
Ground Lease (Y/S/N)                            22        AN              N         Either Y=Yes, S=Subordinat, N=No ground      
                                                                                    lease                                      S74 
Other Escrow/Reserve Balances                   23      Numeric         25000                                                  S77 
Most Recent Appraisal Date                      24        AN          YYYYMMDD                                                 P74 
Most Recent Appraisal Value                     25      Numeric        1000000                                                 P75 
Date Asset is Expected to Be Resolved           26        AN          YYYYMMDD      Could be different dates for different      
                                                                                    properties if foreclosing                  P79 
Foreclosure Date                                27        AN          YYYYMMDD                                                 P42
====================================================================================================================================
                                                          AN          YYYYMMDD                                                 
                         "Setup File" - Should be included on the diskette as part of the offering document.

                                                             Page 1 of 6
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                   Commercial Real Estate Secondary Market Securitization Association
                                                        CSSA "Property" File
                                                          (Data Record Layout)

====================================================================================================================================
                                                Field                 Format                                                   CSSA
Field Name                                      Number   Type         Example               Description/Comments               Loan
====================================================================================================================================
<S>                                             <C>     <C>        <C>              <C>                                        <C>
REO Date                                        28        AN                                                                   P43
Occupancy %                                     29      Numeric        0.75         Map to "Most Recent Fiscal YTD Phys.       
                                                                                    Occ." in CSSA                              P71
Occupancy Date                                  30      Numeric       YYYYMMDD      Add a new field to the CSSA Loan file.     P71
Date Lease Rollover Review                      31        AN          YYYYMMDD      Roll over review to be completed every     
                                                                                    12 months                             
% Sq. Feet expiring 1-12 months                 32      Numeric        0.20                            
% Sq. Feet expiring 13-24 months                33      Numeric        0.20         
% Sq. Feet expiring 25-36 months                34      Numeric        0.20                                             
% Sq. Feet expiring 37-48 months                35      Numeric        0.20                         
% Sq. Feet expiring 49-60 months                36      Numeric        0.20                        
Largest Tenant                                  37        AN           Text         For Office, WH, Retail, Industrial* Only 
                                                                                    if disclosed in the offering document
Square Feet of Largest Tenant                   38      Numeric        15000   
2nd Largest Tenant                              39        AN           Text         For Office, WH, Retail, Industrial* Only 
                                                                                    if disclosed in the offering document   
Square Feet of 2nd Largest Tenant               40      Numeric        15000        
3rd Largest Tenant                              41        AN           Text         For Office, WH, Retail, Industrial* Only 
                                                                                    if disclosed in the offering document   
Square Feet of 3rd Largest Tenant               42      Numeric        15000        
Fiscal Year End Month                           43      Numeric         12          Needed to indicate month ending for 
                                                                                    borrower's Fiscal Year    
Securitization Financials As Of Date            44        AN          YYYYMMDD                                                 S72 
Revenue At Securitization                       45      Numeric       1000000                                                  S70 
Operating Expenses At Securitization            46      Numeric       1000000                                                  S71 
NOI At Securitization                           47      Numeric       1000000                                                  S65 
DSCR At Securitization                          48      Numeric         1.5                                                    S66 
Appraisal Value At Securitization               49      Numeric       1000000                                                  S67 
Appraisal Date At Securitization                50        AN          YYYYMMDD                                                 S68 
Physical Occupancy At Securitization            51      Numeric                                                                S69 
Date of Last Inspection                         52        AN          YYYYMMDD                                                 
====================================================================================================================================

                         "Setup File" - Should be included on the diskette as part of the offering document.

                                                             Page 2 of 6
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                   Commercial Real Estate Secondary Market Securitization Association
                                                          CSSA "Property" File
                                                          (Data Record Layout)

====================================================================================================================================
                                                Field                 Format                                                   CSSA
Field Name                                      Number   Type         Example               Description/Comments               Loan
====================================================================================================================================
<S>                                             <C>     <C>        <C>              <C>                                        <C>
Preceding FY Financial As of Date               53        AN                                                                   P58 
Preceding Fiscal Year Revenue                   54      Numeric       1,000,000                                                P52 
Preceding Fiscal Year Expenses                  55      Numeric       1,000,000                                                P53 
Preceding Fiscal Year NOI                       56      Numeric       1,000,000                                                P54 
Preceding Fiscal Year Debt Service Amt.         57      Numeric       1,000,000                                                P55 
Preceding Fiscal Year DSCR                      58      Numeric          1.30                                                  P56 
Preceding Fiscal Year Physical Occupancy        59      Numeric           0.90                                                 P57 
Sec Preceding FY Financial As of Date           60        AN          YYYYMMDD                                                 P65 
Second Preceding FY Revenue                     61      Numeric       1,000,000                                                P59 
Second Preceding FY Expenses                    62      Numeric       1,000,000                                                P60 
Second Preceding FY NOI                         63      Numeric       1,000,000                                                P61 
Second Preceding FY Debt Service                64      Numeric       1,000,000                                                P62 
Second Preceding FY DSCR                        65      Numeric          1.30                                                  P63 
Sec Preceding FY Physical Occupancy             66      Numeric          0.90                                                  P64 
====================================================================================================================================

                         "Setup File" - Should be included on the diskette as part of the offering document.

                                                             Page 3 of 6
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                   Commercial Real Estate Secondary Market Securitization Association
                                                          CSSA "Property" File
                                                          (Data Record Layout)

====================================================================================================================================
Field Name                                      Relationship to Corresponding CSSA 100.1 Field
====================================================================================================================================
<S>                                             <C>   
Transaction Id                                  Same as CSSA Loan File
Loan ID                                         Same as CSSA Loan File
Prospectus Loan ID                              Same as CSSA Loan File
Property ID
Distribution Date                               Same as CSSA Loan File
Cross-Collateralized Loan Grouping
Property Name                                   If Multi-Prop, no rollup to CSSA Loan File. Populate S55 with "Various."
Property Address                                If Multi-Prop, no rollup to CSSA Loan File. Populate S56 with "Various."
Property City                                   If Multi-Prop, and all same then populate S57 with City, otherwise, "Various".
                                                Missing info= "incomplete"
Property State                                  If Multi-Prop, and all same then populate S58 with State, otherwise, "Various". 
                                                Missing info= "incomplete"
Property Zip Code                               If Multi-Prop, and all same then populate S59 with Zip, otherwise, "Various". 
                                                Missing info= "incomplete"
Property County                                 If Multi-Prop, and all same then populate S60 with County, otherwise, "Various". 
                                                Missing info= "incomplete"
Property Type Code                              If Multi-Prop, and all same then populate S61 with property type otherwise 
                                                "Various". Missing Info ="incomplete" 
Year Built                                      If Multi-Prop, and all same then populate S64 with year otherwise, "000000". 
Year Last Renovated                             If Multi-Prop, and all same then populate P80 with year otherwise, "000000". 
Net Square Feet At Securitization               Roll-up to loan file if populated. If missing one or more then populate with "00000"
# Of Units/Beds/Rooms At Securitization         Roll-up to loan file if populated. If missing one or more then populate with "00000"
Property Status                                 If Multi-prop and all same then populate CSSA Loan file with property, status, 
                                                otherwise various.
Allocated Percentage of Loan at Securitization  No field needed in Cssa Loan file 
Current Allocated Percentage                    No field needed in Cssa Loan file 
Current Allocated Loan Amount                   Roll-up to Current Ending SPB (P7) 
Ground Lease (Y/S/N)                            If any property is Y, or S then S74=Y 
Other Escrow/Reserve Balances                   If any property populated, then S77=Y
Most Recent Appraisal Date                      If Multi-Prop, and all same then populate P74 with date, otherwise, "000000".
Most Recent Appraisal Value                     Roll-up to CSSA Loan File if populated. If missing any appraisal value, then 
                                                populate P75 with "000000) 
Date Asset is Expected to Be Resolved           If Multi-Prop, latest date from affiliated properties for P79.
Foreclosure Date                                If Multi-Prop, and all same then populate P42 with date, otherwise, "000000".
====================================================================================================================================

                         "Setup File" - Should be included on the diskette as part of the offering document.

                                                             Page 4 of 6
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                   Commercial Real Estate Secondary Market Securitization Association
                                                          CSSA "Property" File
                                                          (Data Record Layout)

====================================================================================================================================
Field Name                                      Relationship to Corresponding CSSA 100.1 Field
====================================================================================================================================
<S>                                             <C>   
REO Date                                        If Multi-Prop, and all same then populate P43 with date, otherwise, "000000".     
Occupancy %                                     [Weighted Average] For P71 =Sum (Curr. Allocated % Prop A) *(Occupancy Prop A)...
                                                (Curr. Allocated % Prop Z)*(Occupancy Prop Z). If mi
Occupancy Date                                  If Multi-Prop, and all same then populate with date, otherwise, "various+K62".    
Date Lease Rollover Review                      No Roll up to the CSSA loan format.                                               
% Sq. Feet expiring 1-12 months                 No Roll up to the CSSA loan format.                                               
% Sq. Feet expiring  13-24 months               No Roll up to the CSSA loan format.                                               
% Sq. Feet expiring  25-36 months               No Roll up to the CSSA loan format.                                               
% Sq. Feet expiring 37-48 months                No Roll up to the CSSA loan format.                                               
% Sq. Feet expiring 49-60 months                No Roll up to the CSSA loan format.                                               
Largest Tenant                                  No Roll up to the CSSA loan format.                                               
Square Feet of Largest Tenant                   No Roll up to the CSSA loan format.                                               
2nd Largest Tenant                              No Roll up to the CSSA loan format.                                               
Square Feet of 2nd Largest Tenant               No Roll up to the CSSA loan format.                                               
3rd Largest Tenant                              No Roll up to the CSSA loan format.                                               
Square Feet of 3rd Largest Tenant               No Roll up to the CSSA loan format.                                                 
Fiscal Year End Month                           No Roll up to the CSSA loan format.                                                 
Securitization Financials As Of Date            If Multi-Prop, and all same then populate S72 with date, otherwise, "000000".       
Revenue At Securitization                       Roll up to the CSSA Loan Format, if missing any properties populate S70 with "0000" 
Operating Expenses At Securitization            Roll up to the CSSA Loan Format, if missing any properties populate S71 with "0000" 
NOI At Securitization                           Roll up to the CSSA Loan Format, if missing any properties populate S85 with "0000" 
DSCR At Securitization                          [Weighted Average] S66=Sum((Allocated % at Sec. Prop A) *(DSCR Prop A)...(Allocated 
                                                % at Sec. Prop Z)*(DSCR Prop Z). If missing one. 
Appraisal Value At Securitization               Roll up to the CSSA Loan Format, if missing any properties populate S70 with "0000"
Appraisal Date At Securitization                If Multi-Prop, and all same then populate S68 with date, otherwise, "000000".      
Physical Occupancy At Securitization            Weighted Average                                                                   
Date of Last Inspection                         
====================================================================================================================================

                         "Setup File" - Should be included on the diskette as part of the offering document.

                                                             Page 5 of 6
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                   Commercial Real Estate Secondary Market Securitization Association
                                                          CSSA "Property" File
                                                          (Data Record Layout)

====================================================================================================================================
Field Name                                      Relationship to Corresponding CSSA 100.1 Field
====================================================================================================================================
<S>                                             <C>   
Preceding FY Financial As of Date               If Multi-Prop, and all same then populate P58 with date; otherwise, "000000+K23K46".
                                                K1 
Preceding Fiscal Year Revenue                   No Roll up to the CSSA loan format.
Preceding Fiscal Year Expenses                  No Roll up to the CSSA loan format.
Preceding Fiscal Year NOI                       No Roll up to the CSSA loan format.
Preceding Fiscal Year Debt Service Amt.         No Roll up to the CSSA loan format.
Preceding Fiscal Year DSCR                      No Roll up to the CSSA loan format.
Preceding Fiscal Year Physical Occupancy        No Roll up to the CSSA loan format.
Sec Preceding FY Financial As of Date           No Roll up to the CSSA loan format.
Second Preceding FY Revenue                     No Roll up to the CSSA loan format.
Second Preceding FY Expenses                    No Roll up to the CSSA loan format.
Second Preceding FY NOI                         No Roll up to the CSSA loan format.
Second Preceding FY Debt Service                No Roll up to the CSSA loan format.
Second Preceding FY DSCR                        No Roll up to the CSSA loan format.
Sec Preceding FY Physical Occupancy             No Roll up to the CSSA loan format.
====================================================================================================================================

                         "Setup File" - Should be included on the diskette as part of the offering document.

                                                             Page 6 of 6
</TABLE>

<PAGE>


                                                                    EXHIBIT H-10

       Commercial Real Estate Secondary Market Securitization Association

                              CSSA "Loan Setup" File
                              (Data Record layout)

================================================================================
  Specification                             Description/Comments
================================================================================

- --------------------------------------------------------------------------------
Acceptable Media Types              Magnetic Tape, Diskette, Electronic Transfer
Character Set                       ASCII
Field Delineation                   Comma
Density (Bytes-Per-Inch)            1600 or 6250
Magnetic Tape Label                 None (unlabeled)
Magnetic Tape Blocking Factor       10285 (17 records per block)
Physical Media Label                Servicer Name; Data Type (Collection Period 
                                    Data); Density (Bytes-Per-inch); Blocking   
                                    Factor; Record Length                       
Return Address Label                Required for return of physical media 
                                     (magnetic tape or diskette)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
====================================================================================================================================
                                Field                        Format
     Field Name                 Number          Type         Example                       Description/Comments
====================================================================================================================================

- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>         <C>         <C>                  <C>
Transaction Id                     l             AN           XXX97001          Unique Issue Identification Mnemonic
Group Id                           2             AN           XXX9701A          Unique Indentification Number Assigned To Each Loan 
                                                                                  Group Within An Issue 
Loan Id                            3             AN        00000000012345       Unique Indentification Number Assigned To Each 
                                                                                  Collateral Item In A Pool         
Offering Document Loan Id          4             AN             123             Unique Indentification Number Assigned To Each  
                                                                                  Collateral Item In The Prospectus    
Original Note Amount               5           Numeric       1000000.00         The Mortgage Loan Balance At Inception Of The Note 
Original Term Of Loan              6           Numeric          240             Original Number Of Months Until Maturity Of Loan    
Original Amortization Term         7           Numeric          360             Original Number Of Months Loan Amortized Over  
Original Note Rate                 8           Numeric         0.095            The Note Rate At Inception Of The Note 
Original Payment Rate              9           Numeric         0.095            Original Rate Payment Calculated On     
First Loan Payment Due Date        10            AN           YYYYMMDD          First Payment Date On The Mortgage Loan    
Grace Days Allowed                 11          Numeric          10              Number Of Days From Due Date Borrower Is Permitted 
                                                                                  To Remit Payment 
Interest Only (Y/N)                12            AN              Y              Y=Yes, N=No                 
Balloon (Y/N)                      13            AN              Y              Y=Yes, N=No 
Interest Rate Type                 14          Numeric           1              1=Fixed, 2=Arm, 3=Step, 9=Other
Interest Accural Method Code       15          Numeric           1              1=30/360, 2=Actual/365, 3=Actual/360, 
                                                                                  4=Actual/Actual, 5=Actual/366, 6=Simple, 7=78'S
Interest in Arrears (Y/N)          16            AN              Y              Y=Yes, N=No
Payment Type Code                  17          Numeric           1              See Payment Type Code Legend
Prepayment Lock-out End Date       18            AN           YYYYMMDD          Date After Which Loan Can Be Prepaid
Yield Maintenance End Date         19            AN           YYYYMMDD          Date After Which Loan Can Be Prepaid Without Yield 
                                                                                  Maintenance
Prepayment Premium End Date        20            AN           YYYYMMDD          Date After Which Loan Can Be Prepaid Without Penalty
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                  Page 1 of 4


<PAGE>


       Commercial Real Estate Secondary Market Securitization Association
                             CSSA "Loan Setup" File
                               (Data Record Layout

<TABLE>
<CAPTION>
====================================================================================================================================
                                    Field                   Format
     Field Name                     Number       Type       Example                   Description/Comments
====================================================================================================================================

- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>      <C>        <C>          <C>
Prepayment Terms Description          21         AN           Text     Description Of Prepayment Terms (Not To Exceed 50 Characters)
ARM Index Code                        22         AN            A       See Arm Index Code Legend
First Rate Adjustment Date            23         AN         YYYYMMDD   Date Note Rate Originally Changed
First Payment Adjustment Date         24         AN         YYYYMMDD   Date Payment Originally Changed
ARM Margin                            25       Numeric        0.025    Rate Added To Index Used In The Determination Of The Gross 
                                                                         Interest Rate
Lifetime Rate Cap                     26       Numeric        0.15     Maximum Rate That The Borrower Must Pay On An Arm Loan Per 
                                                                         The Loan Agreement
Lifetime Rate Floor                   27       Numeric        0.05     Minimum Rate That The Borrower Must Pay On An Arm Loan Per 
                                                                         The Loan Agreement
Periodic Rate Increase Limit          28       Numeric        0.02     Maximum Periodic Increase To The Note Rate Allowed Per The 
                                                                         Loan Agreement
Periodic Rate Decrease Limit          29       Numeric        0.02     Minimum Periodic Increase To The Note Rate Allowed Per The 
                                                                         Loan Agreement
Periodic Pay Adjustment Max-%         30       Numeric        0.03     Maximum Periodic % Increase To The Borrowers P&I Payment 
                                                                         Allowed Per The Loan Agreement
Periodic Pay Adjustment Max-$         31       Numeric      5000.00    Maximum Periodic Dollar Increase To The Borrowers P&I Payment
                                                                          Allowed Per The Loan Agreement
Payment Frequency                     32       Numeric         1       1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Rate Reset Frequency In Months        33       Numeric         1       1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually ...
Pay Reset Frequency In Months         34       Numeric         1       1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Rounding Code                         35       Numeric         1       Rounding Method For Sum Of Index Plus Margin 
                                                                         (See Rounding Code Legend) 
Rounding Increment                    36       Numeric      0.00125    Used In Conjunction With Rounding Code
Index Look Back In Days               37       Numeric        45       Use Index In Effect X Days Prior To Adjustment Date
Negative Amortization Allowed (Y/N)   38         AN           Y        Y=Yes, N=No 
Max Neg Allowed (% Of Orig Bal)       39       Numeric       0.075     Maximum Lifetime Percentage Increase To The Original Balance
                                                                         Allowed Per The Loan Agreement
Maximum Negate Allowed ($)            40       Numeric     25000.00    Maximum Lifetime Dollar Increase To The Original Balance
                                                                         Allowed Per The Loan Agreement 
Remaining Term At Securitization      41       Numeric       240       Remaining Number Of Months Until Maturity Of Loan At Cutoff
Remaining Amor-Tm At Securitiz'n      42       Numeric       360       Remaining Number Of Months Loan Amortized Over At Cutoff
Maturity Date At Securitization       43         AN        YYYYMMDD    The Scheduled Maturity Date Of The Mortgage Loan At 
                                                                         Securitization
Sched Prin Bal At Securitization      44       Numeric    1000000.00   The Scheduled Principal Balance Of The Mortgage Loan At 
                                                                         Securitization
Note Rate At Securitization           45       Numeric      0.095      Cutoff Annualized Gross Interest Rate Applicable To The 
                                                                         Calculation Of Scheduled Interest
Servicer And Trustee Fee Rate         46       Numeric     0.00025     Cutoff Annualized Fee Paid To The Servicer And Trustee
Fee Rate / Strip Rate 1               47       Numeric     0.00001     Cutoff Annualized Fee/Strip Netted Against Current Note Rate 
                                                                         To Determine Net Pass-Through Rate
Fee Rate / Strip Rate 2               48       Numeric     0.00001     Cutoff Annualized Fee/Strip Netted Against Current Note Rate 
                                                                         To Determine Net Pass-Through Rate
Fee Rate / Strip Rate 3               49       Numeric     0.00001     Cutoff Annualized Fee/Strip Netted Against Current Note Rate 
                                                                         To Determine Net Pass-Through Rate
Fee Rate / Strip Rate 4               50       Numeric     0.00001     Cutoff Annualized Fee/Strip Netted Against Current Note Rate 
                                                                         To Determine Net Pass-Through Rate
Fee Rate / Strip Rate 5               51       Numeric     0.00001     Cutoff Annualized Fee/Strip Netted Against Current Note Rate 
                                                                         To Determine Net Pass-Through Rate
Net Rate At Securitization            52       Numeric     0.0947      Cutoff Annualized Interest Rate Applicable To The Calculation
                                                                         Of Remittance Interest
Periodic P&I Payment At Securitiz'n   53       Numeric     3000.00     The Periodic Scheduled Principal & Interest Payment
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                  Page 2 of 4


<PAGE>


       Commercial Real Estate Secondary Market Securitization Association
                             CSSA "Loan Setup" File
                              {Data Record Layout)

<TABLE>
<CAPTION>
====================================================================================================================================
                                    Field                   Format
     Field Name                     Number       Type       Example                   Description/Comments
====================================================================================================================================

- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>      <C>        <C>          <C>

# Of Property                              54      Numeric      13          The Number Of Properties Underlying The Mortgage Loan
Property Name                              55        AN        Text         If Number Of Properties Is Greater Than 1 Then "Various"
Property Address                           56        AN        Text         If Number Of Properties Is Greater Than 1 Then "Various"
Property City                              57        AN        Text         If Number Of Properties Is Greater Than 1 Then "Various"
Property State                             58        AN        Text         If Number Of Properties Is Greater Than 1 Then "Various"
Property Zip Code                          59        AN        Text         If Number Of Properties Is Greater Than 1 Then "Various"
Property County                            60        AN        Text         If Number Of Properties Is Greater Than 1 Then "Various"
Property Type Code                         61        AN         MF          If Number Of Properties Is Greater Than 1 Then "Various"
                                                                             (See Property Type Code Legend) 
Net Square Feet At Securitization          62     Numeric     25000         If Number Of Properties Is Greater Than 1 Then "000000"
# Of Units/Beds/Rms At Securitiz'n         63     Numeric       75          If Number Of Properties Is Greater Than 1 Then "000000"
Year Built                                 64        AN        1990         If Number Of Properties Is Greater Than 1 Then "000000"
NOI At Securitization                      65     Numeric    100000.00      Net Operating Income At Securitization
DSCR At Securitization                     66     Numeric      2.11         DSCR At Securitization
Appraisal Value At Securitization          67     Numeric    1000000.00     Appraisal Value At Securitization
Appraisal Date At Securitization           68        AN       YYYYMMDD      Appraisal Date At Securitizalion
Physical Occupancy At Securitization       69     Numeric      0.88         Physical Occupancy At Securitization
Revenue At Securitization                  70     Numeric    100000.00      Revenue At Securitization
Operating Expenses At Securitization       71     Numeric    100000.00      Expenses At Securitization
Securitization Financials As Of Date       72        AN       YYYYMMDD      Securitization Financials As Of Date              
Recourse (Y/N)                             73        AN          Y          Y=Yes, N=No                                       
Ground Lease (Y/N)                         74        AN          Y          Y=Yes, N=No                                       
Cross-Collateralized Loan Grouping         75     Numeric       9(3)        All Loans With The Same Numeric Value Are Crossed 
Collection Of Escrows (Y/N)                76        AN          Y          Y=Yes, N=No                                       
Collection Of Other Reserves (Y/N)         77        AN          Y          Y=Yes, N=No                                       
Lien Position At Securitization            78     Numeric        1          1=First, 2=Second...
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                  Page 3 of 4



<PAGE>


       Commercial Real Estate Secondary Market Securitization Association
                             CSSA "Loan Setup" File
                              (Data Record Layout)

<TABLE>
<CAPTION>
====================================================================================================================================
Payment Types Code                                        ARM Index Code                              Rounding Code
   Legend                                                    Legend                                       Legend
====================================================================================================================================
<S>                                          <C>                                            <C>                                     
1 Fully Amortizing                           A   11 FHLB COFI (1 Month)                     1   Unrounded                           
2 Amortizing Balloon                         B   11 FHLB COFI (6 Month)                     2   Nearest Percentage Increment        
3 Interest Only / Balloon                    C   1 Year CMT Weekly Average Treasury         3   Up To Nearest Percentage Increment  
4 Interest Only / Amortizing                 D   3 Year CMT Weekly Average Treasury         4   Down To Nearest Percentage Increment
5 Interest Only / Amortizing / Balloon       E   5 Year CMT Weekly Average Treasury                                                 
6 Principal Only                             F   Wall Street Joumal Prime Rate              
9 Other                                      G   1 Month LIBOR                        
                                             H   3 Month LIBOR                        
                                             I   6 Month LIBOR                        
                                             J   National Mortgage Index Rate         
                                                 All Others Use Short Text Description
- ------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
================================================================================
                               Property Types Code
                                     Legend
================================================================================
                              MF      Multifamily
                              RT      Retail          
                              HC      Health Care     
                              IN      Industrial      
                              WH      Warehouse       
                              MH      Mobile Home Park
                              OF      Office          
                              MU      Mixed Use       
                              LO      Lodging         
                              SS      Self Storage    
                              OT      Other           
- --------------------------------------------------------------------------------
</TABLE>


                                   Page 4 of 4

<PAGE>






                                  EXHIBIT H-11

                          [SEE EXHIBITS H-9 and H-10]




<PAGE>

                                   Schedule I

MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                                   Mortage      Original  
Loan No.      Property Name                    Borrower Name                    City             State        Rate          Term    
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                                     <C>                 <C>       <C>            <C>
16   Marymount Manor(2C)                Marymount Manor Apartments, LLC         Redwood City        CA        7.210%         120    
17   Marymount Tower(2C)                Marymount Tower Apartments, LLC         Redwood City        CA        7.210%         120    
18   Park Place Shopping Center         Park Place Enterprises, LTD             Perkins Township    OH        8.030%         120    
23   College Station Apartments(3C)     Multi Properties, Byran/                                              
                                         College Station Ltd.                   College Station     TX        7.890%         120    
33   Lake Village Apartments            Lake Village Condomimiums
                                         U.S. Limited Partnership               La Mesa             CA        7.220%         120    
44   Holiday Inn and Ramada Inn(3D)     Triple T Inns of Pennslyvania, Inc.     Hermitage           PA        8.660%         120    
51   Sunset Mall                        Minkz Development, L.L.C.               Portland            OR        7.650%         180    
52   Ramada Hotel Valley Ho Resort      Kemp Properties, Inc.                   Scottsdale          AZ        7.740%         120    
53   Wynhaven Apartments                Berkman Wynhaven Associates, L.P.       Marietta            GA        7.590%         120    
55   Lake Forest Office(3E)             Lake Forest Partners                    Lake Forest         CA        7.570%         120    
58   Central Plaza                      UC Central, LLC                         Union City          CA        7.520%         120    
61   Rose Apartments                    The Rose Flower Corp.                   Los Angeles         CA        7.210%         120    
63   Phoenix Inn - Phoenix              Phoenix Inn Properties, L.L.C.          Phoenix             AZ        7.870%         120    
                                          of Oregon
71   Meadow Park Plaza                  Wedgewood Apartments Limited Part.      Torrance            CA        8.100%         180    
72   Lincoln Bank Building              Allsize Commercial &                                                  
                                         Residential Storage, Inc.              Charlotte           NC        7.190%         120    
81   Holly Ravine Shopping Center       Reeseville Associates, Inc.             Cherry Hill         NJ        7.660%         120    
88   Comfort Inn - Madison              Hartford Acceptance, Inc.               Madison             WI        7.360%         120    
94   Hampton Inn - Elgin                Hawkhaven Mobile Court, Inc.            Elgin               IL        7.350%         120    
105  Pompano Palms Apartments           Arbor Woods Associates                  Pompano             FL        8.970%         120    
                                          Limited Partnership                   
114  16 Bleeker Street                  Knox Village Associates                 Millburn Township   NJ        7.970%         120    
125  Harvard Medical Park               Century Storage Partners                Roseburg            OR        7.690%         120    
127  Commerce Crossing                  Woodshire Properties II                 New Bern            NC        8.625%         180    
141  Phoenix Inn - Troutdale            North Valley Storage - Foothill         Troutdale           OR        7.870%         120    
143  Stone Creek Plaza                  Everett Mall Mini Inc.                  Flower Mound        TX        7.860%         240    
147  Allstate Insurance Building        Mira Mesa, Inc.                         Macon               GA        8.100%         120    
160  Westview Plaza Shopping Center     Hamilton House Associates               Phoenix             AZ        7.970%         120    
177  Laboratory Building                Sorrento Valley Self Storage, LLC       Seattle             WA        7.480%         120    
180  Hillside Courtyard                 11-Ryan Limited Partnership             Sedona              AZ        7.960%         120    
192  Greenbriar Business Park           St. Vrain Village Partnership           Charlotte           NC        7.550%         120
202  Oxford Corners                     Insite Lombard, L.L.C.                  Lombard             IL        7.430%         120
220  Fleming Creek Circle Apartments    Fleming Creek, LLC                      Greece              NY        7.210%         120
229  11959 Canyon Road                  Polse Family Living Trust, et al        Beaverton           OR        8.130%         180
230  Walgreens - Monterey               Elsa Geisreiter and the                                               
                                         Bert Geisreiter Trust                  Seaside             CA        8.500%         240    
232  Petcare Superstore                 Tomaras Geneva, Inc.                    Geneva              IL        7.790%         120    
233  Memorial Crossing(3K)              Collins Bros. Investment Company Ltd.   Tulsa               OK        8.180%         120    
234  Bethany Square                     Pollack & Pollack                       Phoenix             AZ        7.810%         120    
245  370 Diablo Road                    LSB Properties, LLC                     Danville            CA        7.800%         120    
251  British Square                     British Square Associates               Winston-Salem       NC        7.500%         120    
                                          Limited Partnership                   
256  Wyncrossing Apartments             Berkman LeRand Associates, L.P.         Atlanta             GA        7.590%         120    
257  Garcia Apartments                  Garcia Apts., Inc.                      Miami               FL        7.540%         120    
259  Sycamore Hill Apartments           Sycamore Hill Venture                   Littleton           CO        7.260%         120    
291  Shattalon Terrace Apartments       Shattalon Terrace Associates                                                                
                                         Limited Partnership                    Winston-Salem       NC        7.700%         120    
298  Crown Ridge Apartments             Crown Ridge, LLC                        Columbus            OH        8.150%         120    
330  Bozeman K-Mart/Applebees           Col-Bozeman, LLC                        Bozeman             MT        8.270%         213    
335  McWhorters - Cupertino             Melvin Mosk, Milton J. Mosk,                                                                
                                         and Mervyn Goodman                     Cupertino           CA        8.500%         192    
351  Radio Shack - Blockbuster Center   Columbia Pulaski Limited Partnership    Chicago             IL        7.530%         120    
                                                                                                                                    
                                                                                                                                    
<CAPTION>                                                                                                                           
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                Maturity     Original        Monthly        Cut-Off          Original     Master Servicing
Loan No.      Property Name                 Date       Balance         Payment      Date Balance     Amort. Term(6)   Fee Rate (bps)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>       <C>              <C>           <C>                   <C>            <C>    
16   Marymount Manor(2C)                    1/1/08    $8,164,204       $55,473       $8,149,703           360             7.5 
17   Marymount Tower(2C)                    1/1/08    $5,940,531       $40,364       $5,929,979           360             7.5 
18   Park Place Shopping Center            11/1/07   $13,600,000      $105,237      $13,542,572           300            16.5 
23   College Station Apartments(3C)        10/1/07   $11,991,500       $91,680      $11,929,226           300            16.5
33   Lake Village Apartments               12/1/07   $10,450,000       $71,075      $10,425,291           360             7.5 
44   Holiday Inn and Ramada Inn(3D)        10/1/07    $8,700,000       $70,995       $8,660,556           300             7.5 
51   Sunset Mall                           10/1/12    $7,650,000       $54,278       $7,622,101           360             7.5 
52   Ramada Hotel Valley Ho Resort         12/1/07    $7,600,000       $57,355       $7,574,869           300            17.5 
53   Wynhaven Apartments                   12/1/07    $7,500,000       $52,904       $7,483,529           360            16.65
55   Lake Forest Office(3E)                 1/1/08    $7,250,000       $51,041       $7,237,842           360             7.5 
58   Central Plaza                         12/1/07    $7,100,000       $49,742       $7,084,187           360             7.5 
61   Rose Apartments                       11/1/07    $6,880,000       $46,747       $6,858,192           360             7.5 
63   Phoenix Inn - Phoenix                  1/1/08    $6,500,000       $53,844       $8,476,090           240            16.65
71   Meadow Park Plaza                      9/1/12    $5,925,000       $44,445       $5,977,343           360             7.5 
72   Lincoln Bank Building                  1/1/08    $5,800,000       $40,178       $5,914,442           360            16.65
81   Holly Ravine Shopping Center          10/1/07    $1,150,000       $37,641       $5,281,890           360             7.5  
88   Comfort Inn - Madison                  1/1/08    $5,000,000       $39,614       $4,950,676           240            16.65
94   Hampton Inn - Elgin                    1/1/08    $2,600,000       $37,433       $4,681,706           240            16.65
105  Pompano Palms Apartments               6/1/07    $4,250,000       $38,381       $4,218,764           240             7.5 
114  16 Bleeker Street                      1/1/08    $4,000,000       $30,793       $3,990,641           300            16.5 
125  Harvard Medical Park                  12/1/07    $3,900,000       $29,229       $3,877,033           300            16.65 
127  Commerce Crossing                     11/1/12    $3,800,000       $32,330       $3,856,891           276            15.5 
141  Phoenix Inn - Troutdale                1/1/08    $3,400,000       $28,165       $3,387,493           240            16.65
143  Stone Creek Plaza                     12/1/17    $3,300,000       $27,316       $3,282,803           240             7.5 
147  Allstate Insurance Building           12/1/07    $3,150,000       $23,630       $3,183,681           360            16.65
160  Westview Plaza Shopping Center         9/1/07    $3,000,000       $23,095       $2,980,662           300            15.5 
177  Laboratory Building                   12/1/07    $3,600,000       $19,315       $2,692,510           330            15
180  Hillside Courtyard                    10/1/07    $2,650,000       $19,736       $2,690,746           360            14.5 
192  Greenbriar Business Park               1/1/08    $2,400,000       $16,863       $2,395,962           360             7.5
202  Oxford Corners                         1/1/08    $2,500,000       $17,361       $2,495,713           360            15.5
220  Fleming Creek Circle Apartments        1/1/08    $2,100,000       $14,269       $2,096,270           360             7.5
229  11959 Canyon Road                     11/1/12    $2,058,000       $16,062       $2,049,449           300            15.5
230  Walgreens - Monterey                  10/1/17    $2,150,000       $18,658       $2,132,610           240            15.5
232  Petcare Superstore                    12/1/07    $2,000,000       $15,159       $1,993,440           300            15.5
233  Memorial Crossing(3K)                 12/1/07    $2,000,000       $14,927       $1,996,102           360            16.65
234  Bethany Square                        12/1/07    $2,000,000       $15,185       $1,993,461           300            15.5   
245  370 Diablo Road                       12/1/07    $1,900,000       $14,950       $1,892,160           270            15.5   
251  British Square                         1/1/08    $1,850,000       $12,935       $1,846,863           360             7.5   
256  Wyncrossing Apartments                12/1/07    $1,785,000       $12,591       $1,781,080           360            16.65  
257  Garcia Apartments                      1/1/08    $1,762,500       $12,372       $1,759,530           360             7.5     
259  Sycamore Hill Apartments              11/1/07    $1,750,000       $11,950       $1,744,508           360             7.5     
291  Shattalon Terrace Apartments           1/1/08    $1,440,000       $10,267       $1,437,634           360             7.5
298  Crown Ridge Apartments                12/1/07    $1,375,000       $10,749       $1,370,746           300            16.65
330  Bozeman K-Mart/Applebees               9/1/15    $1,120,000       $10,045       $1,112,980           213            16.65  
335  McWhorters - Cupertino                 7/1/13    $1,100,000       $10,499       $1,077,793           192            15.5    
351  Radio Shack - Blockbuster Center       1/1/08      $800,000        $5,928         $798,013           300            15.5    

                                                                                   ------------
                                                                                   $201,915,731
                                                                                   ============
</TABLE>


<PAGE>


Footnotes to Mortgage Loan Schedule

(1)  N/A

(2)  Sets of Mortgage Loans that have identical alphabetical coding designates
     multiple loans that are cross-collateralized and cross-defaulted.

(3)  Mortgage Loan is secured by liens on multiple properties. Property type,
     address, and year built indicated are for the largest of such properties.
     All other property information is aggregated for the multiple properties,
     which are summarized below:

          (3A) N/A
          (3B) N/A
          (3C) Secured by liens on nine multifamily properties.
          (3D) Secured by liens on two hospitality properties.
          (3E) Secured by liens on four office properties.
          (3F) N/A
          (3G) N/A
          (3H) N/A
          (3I) N/A
          (3J) N/A
          (3K) Secured by liens on two retail properties.
          (3L) N/A
          (3M) N/A

(4)  N/A
(5)  N/A
(6)  The Amortizaton Term shown is the basis for determining the fixed monthly
     principal and interest payment as set forth in the related note. Due to the
     actual/360 interest calculation methodology applied to most Mortgage Loans,
     the actual amortization to a zero balance will be longer.



<PAGE>

                                  Schedule II

MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                                                          
Loan No.         Property Name                                        Borrower Name                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                  <C>
      1 Pacific Coast Plaza Shopping Center                  Pacific Coast Plaza Investments, LLC                                   
      2 Norwood Gardens                                      Norwood Gardens, LLC                                                   
      3 Rockwood Pavilion                                    Rockwood Pavilion Limited Partnership                                  
      4 Skold Self Storage Portfolio (2A) (3A)               Skol Properties & Investments, LLC                                     
      5 Affordable Self Storage (2A                          DMT Partnership                                                        
      6 Skold Portfolio -Greenwood Self Storage (2A)         Greenwood Associates                                                   
      7 Skold Portfolio -Evergreen Mini Storage (2A)         Evergreen Associates                                                   
      8 351 California Street (2B)                           Brugnara Properties I, L.P.                                            
      9 201 Sansome Street (2B)                              Brugnara Properties II, L.P.                                           
     10 Boulder Marriott                                     Village Hotel, LLLP                                                    
     11 Beverly Garland Hotel                                Rio Vista Development Company                                          
     12 Rancho Viejo Apts.                                   Falcon Development Co. No. 9501, LLC                                   
     13 Lincoln on Memorial Apartments                       Lincoln on Memorial, L.L.C.                                            
     14 Davis Square Center                                  Davis Square Center LLC                                                
     15 Fleming Portfolio (3B)                               Arizona ACV VI, LLC                                                    
     19 A&P Food Market                                      ARC International Fund II L.P.                                         
     20 The First National Bank Building                     Water Street Limited Parnership                                        
     21 Boylston Apartments                                  Boylston 1163-1191 Associates LLC                                      
     22 Greenbar Apartments                                  Petaluma Greenbriar Apartments, L.P.                                   
     24 Kmart Plaza                                          Gray Enterprises                                                       
     25 Rivershire Apartments                                Rivershire Associates                                                  
     26 Haggerty Tech Center                                 JRF II Associates                                                      
     27 Village at Chestnut Hill                             Village at Chestnut Hill LLC                                           
     28 Orland Park Exec. Ctr (2D)                           American National Bank                                                 
     29 GMAC Building (2d)                                   Independent Trust Corporation                                          
     30 Ridgecrest Terrace Apartments                        Ridgecrst Terrace LLC                                                  
     31 Fountain Square Shopping Center                      Fountain Square Associates LP                                          
     32 1550 Brickell Associates (7)                         1550 Brickell Associates                                               
   32.1 Lafayette Towers                                     Lafayette Towers                                                       
     34 All Aboard Mini Storage Portfolio - Oakland (2E)     Hyrail Partners IV, LLC                                                
     35 All Aboard Mini-Storage Portfolio - Ventura (2E)     Hyrall Partners IV, LLC                                                
     36 All Aboard Mini Storage Portfolio - Van Nuys (2E)    Hyrall Partners IV, LLC                                                
     37 Stor-Mor of Cypress (2F)                             M/J Properties Ltd.                                                    
     38 Stor-Mor - Anaheim (2F)                              M/J Properties Ltd.                                                    
     39 Stor-Mor - Torrance (2F                              M/J Properties Ltd.                                                    
     40 Cypress Lake Apartments                              C.S. Apartments, Ltd.                                                  
     41 Boardwalk Square                                     Boardwalk Shopping Center, LLP                                         
     42 Whispering Lakes Apts.                               Figment Corporation                                                    
     43 Eagle Ridge Retail Shopping Center                   Eagleridge Associates LLC                                              
     46 The Willows at Appleton Square (8)                   Appleton Estates Limited Partnership                                   
     47 Ashley Park Apartments                               EPC/Ashley Park Apartments, Ltd                                        
     49 Brumby Apartments                                    Brumby Property Investors                                              
     50 Sun Vista RV Resort                                  Sun Vista R.V. Resort                                                  
     54 Claridge Court Apartments                            Claridge Court Associates, L.P.                                        
     56 Acorn Self Storage (2G)                              Acorn II, L.L.C.                                                       
     57 ACORN III SELF STORAGE (2G)                          Acorn III, L.L.C.                                                      
     59 Bend Villa Court                                     Bend Villa L.L.C.                                                      
     60 Danbury Retail Center                                Forecast Danbury LP                                                    
     62 Rose Medical Plaza                                   Rose Medical Plaza, Ltd                                                
     64 Mesa Verde                                           Mesa Verde Partnership                                                 
     65 Cedar Ridge Apts.                                    Cedar Ridge of Minnetonka Apartments                                   
    110 Mira Mesa Self Storage (2H)                          Mira Mesa Self Storage, LLC                                            
    197 Sorrento Mesa SSF (2H)                               Sorrento Mesa Self Storage, LLC                                        
     66 Cardinal Crest MHC (21)                              Meadows Development Group LLC                                          
     67 Harbor Lights Mobile Home Community (21)             Meadows Development Group LLC                                          
     68 Meadowview Place MHC (21)                            Meadows Development Group LLC                                          
     69 Skyview Terrace Mobile Home Park (21)                Meadows Development Group LLC                                          
     73 Walnut Ridge Apts                                    Wedgwood Apartments Limited Part.                                      
     74 Allsize Commercial Storage                           Allsize Commercil & Residential Storage, Inc.                          
     76 Elmwood Distribution Center                          Four Star - Harshan LLC                                                
     77 Rt. 18 Mobile Home Com. Portfolio (9)                Washington Estates, LLC                                                
     78 Berrytree Apartments                                 Berrytree Apartments, L.L.C.                                           
     79 Silver Drive Office/Warehouse Buildings              Silver Drive Parnters                                                  
     80 Fairfield Place Apartments                           Magna Trust Company                                                    
     82 Reesevill Acres (2J)                                 Reeseville Associates, LLC                                             
     83 Spring Brook Village MHP (2J)                        Reeseville Associates, LLC                                             
     84 Bridgeview Gardens MHC (2J)                          Reeseville Associates, LLC                                             
     85 Palm Springs Plaza                                   MDN Properties, Inc.                                                   
     86 Plaza on the Boulevard                               Plaza on the Boulevard, LLC                                            
     87 Burtons Landing                                      B.L. Apartments LLC                                                    
     89 605 Market Street                                    CA SF No. 1, LP                                                        
     90 Harford Mobile Village                               Harford Acceptance, Inc.                                               
     91 511 East 80th Street                                 511 East 80th Street Associates                                        
     93 Lakeside Park Mobile Home Park                       Lakeside Acceptance, LLC                                               
     95 AAA Chatsworth Self Storage                          AAA Self-Storage LLC                                                   
     96 Triton Valley Estates Portfolio (2K) 3F)             Hawkhaven Mobile Court, Inc.                                           

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                        Mortgage    Original     Maturity 
Loan No.         Property Name                                  City                   State         Rate       Term         Date   
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                  <C>                       <C>          <C>          <C>        <C>     
      1 Pacific Coast Plaza Shopping Center                  Oceanside                 CA           7.9300%      119        10/1/07 
      2 Norwood Gardens                                      Norwood                   MA           6.7900%      120         1/1/08 
      3 Rockwood Pavilion                                    Cincinnati                OH           8.2400%      102         4/1/06 
      4 Skold Self Storage Portfolio (2A) (3A)               Lynnwood                  WA           6.9300%      120         2/1/08 
      5 Affordable Self Storage (2A                          Bothell                   WA           6.9300%      120         2/1/08 
      6 Skold Portfolio -Greenwood Self Storage (2A)         Seattle                   WA           6.9930%      120         2/1/08 
      7 Skold Portfolio -Evergreen Mini Storage (2A)         Silverdale                WA           6.9300%      120         2/1/08 
      8 351 California Street (2B)                           San Francisco             CA           8.1000%      120         8/1/07 
      9 201 Sansome Street (2B)                              San Francisco             CA           8.1000%      120         8/1/07 
     10 Boulder Marriott                                     Boulder                   CO           7.5800%      180        12/1/07 
     11 Beverly Garland Hotel                                North Hollywood           CA           6.8600%      120         1/1/18 
     12 Rancho Viejo Apts.                                   Las Vegas                 NV           6.9800%      120        12/1/07 
     13 Lincoln on Memorial Apartments                       Tulsa                     OK           7.2900%      120        10/1/07 
     14 Davis Square Center                                  Somerville                MA           7.3000%      120         1/1/18 
     15 Fleming Portfolio (3B)                               Tempe                     AZ           7.7200%      120        10/1/17 
     19 A&P Food Market                                      Woodcliffe Lake           NJ           6.9900%      181        1/31/21 
     20 The First National Bank Building                     Milwaukee                 WI           8.1300%      120         8/1/07 
     21 Boylston Apartments                                  Boston                    MA           6.8700%      120        01/1/08 
     22 Greenbar Apartments                                  Petaluma                  CA           7.1400%      120        12/1/07 
     24 Kmart Plaza                                          Costa Mesa                CA           7.8000%      120         8/1/07 
     25 Rivershire Apartments                                Greenfield                WI           7.0200%      120         2/1/08 
     26 Haggerty Tech Center                                 Livonia                   MI           8.2900%      120         8/1/07 
     27 Village at Chestnut Hill                             West Roxbury              MA           7.0400%      120         1/1/08 
     28 Orland Park Exec. Ctr (2D)                           Orland Park               IL           7.2100%      120         1/1/08 
     29 GMAC Building (2d)                                   Orland Park               IL           7.2100%      120         1/1/08 
     30 Ridgecrest Terrace Apartments                        West Roxbury              MA           6.8400%      120         1/1/08 
     31 Fountain Square Shopping Center                      Phoenix                   AZ           8.1000%      120         8/1/07 
     32 1550 Brickell Associates (7)                         Miami                     FL           6.6500%      120         2/1/08 
   32.1 Lafayette Towers                                     Detroit                   MI           7.1800%      120         2/1/08 
     34 All Aboard Mini Storage Portfolio - Oakland (2E)     Oakland                   CA           7.7900%      120         1/1/08 
     35 All Aboard Mini-Storage Portfolio - Ventura (2E)     Ventura                   CA           7.7900%      119        12/1/07 
     36 All Aboard Mini Storage Portfolio - Van Nuys (2E)    Van Nuys                  CA           7.7900%      119        12/1/07 
     37 Stor-Mor of Cypress (2F)                             Cypress                   CA           7.3700%      120        12/1/07 
     38 Stor-Mor - Anaheim (2F)                              Anaheim                   CA           7.3700%      120        12/1/07 
     39 Stor-Mor - Torrance (2F                              Torrance                  CA           7.3700%      120        12/1/07 
     40 Cypress Lake Apartments                              Houston                   TX           7.3800%      120        10/1/07 
     41 Boardwalk Square                                     Kansas City               MO           8.2900%      120         7/1/07 
     42 Whispering Lakes Apts.                               Shelby Township           MI           6.8100%      121         2/1/08 
     43 Eagle Ridge Retail Shopping Center                   Pueblo                    CO           7.3100%      120        11/1/17 
     46 The Willows at Appleton Square (8)                   Methuen                   MA           7.4600%      120         9/1/07 
     47 Ashley Park Apartments                               Houston                   TX           7.7400%      120        11/1/07 
     49 Brumby Apartments                                    Marietta                  GA           7.7580%      120         9/1/07 
     50 Sun Vista RV Resort                                  Yuma                      AZ           7.2700%      120         1/1/08 
     54 Claridge Court Apartments                            Old Bridge                NJ           8.7600%      120        9/30/06 
     56 Acorn Self Storage (2G)                              Chicago                   IL           7.1800%      120         2/1/08 
     57 ACORN III SELF STORAGE (2G)                          Mundelein                 IL           7.1300%      120         2/1/08 
     59 Bend Villa Court                                     Bend                      OR           7.3400%      120         1/1/08 
     60 Danbury Retail Center                                Danbury                   CT           7.6500%      240        12/1/17 
     62 Rose Medical Plaza                                   Denver                    CO           7.1800%      120        12/1/07 
     64 Mesa Verde                                           Wheat Ridge               CO           7.0800%      120         2/1/08 
     65 Cedar Ridge Apts.                                    Minnetonka                MN           7.0300%      240        12/1/17 
    110 Mira Mesa Self Storage (2H)                          San Diego                 CA           8.8100%      120         7/1/07 
    197 Sorrento Mesa SSF (2H)                               San Diego                 CA           8.4200%      120         7/1/07 
     66 Cardinal Crest MHC (21)                              Brodhead                  WI           7.4100%      120        11/1/07 
     67 Harbor Lights Mobile Home Community (21)             Menasha                   WI           7.4100%      120        11/1/07 
     68 Meadowview Place MHC (21)                            Janesville                WI           7.4100%      120        11/1/07 
     69 Skyview Terrace Mobile Home Park (21)                East Troy                 WI           7.4100%      120        11/1/07 
     73 Walnut Ridge Apts                                    Arlington                 TX           7.6100%      120        11/1/07 
     74 Allsize Commercial Storage                           Laguna Hills              CA           8.0900%      120         9/1/07 
     76 Elmwood Distribution Center                          Harahan                   LA           7.8600%      120         8/1/07 
     77 Rt. 18 Mobile Home Com. Portfolio (9)                Washington                PA           7.1700%      120         2/1/08 
     78 Berrytree Apartments                                 Okemos                    MI           7.0100%      120         2/1/08 
     79 Silver Drive Office/Warehouse Buildings              Columbus                  OH           7.3900%      120        12/1/07 
     80 Fairfield Place Apartments                           O'Fallon                  IL           7.1500%      120         1/1/08 
     82 Reesevill Acres (2J)                                 Reeseville                WI           7.4100%      120        11/1/07 
     83 Spring Brook Village MHP (2J)                        Beloit                    WI           7.4100%      120        11/1/07 
     84 Bridgeview Gardens MHC (2J)                          Neenah                    WI           7.4100%      120        11/1/07 
     85 Palm Springs Plaza                                   Coral Springs             FL           8.4700%      120         6/1/27 
     86 Plaza on the Boulevard                               Stanton                   CA           8.4450%      156         9/1/10 
     87 Burtons Landing                                      Grand Rapids              MI           7.1700%      120         2/1/08 
     89 605 Market Street                                    San Francisco             CA           7.2700%      120         1/1/08 
     90 Harford Mobile Village                               Edgewood                  MD           7.5400%      120        11/1/07 
     91 511 East 80th Street                                 New York                  NY           7.4300%      120         9/1/07 
     93 Lakeside Park Mobile Home Park                       Hagerstown                MD           7.5400%      120        11/1/07 
     95 AAA Chatsworth Self Storage                          Chatsworth                CA           7.2600%      180         1/1/13 
     96 Triton Valley Estates Portfolio (2K) 3F)             Marilla                   NY           7.2900%      120        11/1/07 

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                             Master
Prospectus                                                     Original          Monthly      Cut-Off Date      Original   Servicing
Loan No.         Property Name                                  Balance          Payment      Loan Balance    Amortization  Fee Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>                                                   <C>                <C>           <C>                   <C>       <C> 
      1 Pacific Coast Plaza Shopping Center                  33,000,000.00      240,533.91    32,909,269.93         360       7.5
      2 Norwood Gardens                                      22,316,249.00      146,740.65    22,266,786.97         360       7.5
      3 Rockwood Pavilion                                    21,750,000.00      163,247.61    21,679,551.07         360       7.5
      4 Skold Self Storage Portfolio (2A) (3A)               15,275,000.00      101,894.39    15,261,318.74         360       7.5
      5 Affordable Self Storage (2A                             970,000.00        6,470.54       969,131.21         360       7.5
      6 Skold Portfolio -Greenwood Self Storage (2A)          1,825,000.00       12,173.96     1,823,365.42         360       7.5
      7 Skold Portfolio -Evergreen Mini Storage (2A)            700,000.00        4,669.46       699,373.04         360       7.5
      8 351 California Street (2B)                           12,800,000.00       99,641.91    12,705,408.83         300       7.5
      9 201 Sansome Street (2B)                               5,500,000.00       42,814.88     5,459,355.18         300       7.5
     10 Boulder Marriott                                     18,000,000.00      135,195.23    17,931,352.07         300       7.5
     11 Beverly Garland Hotel                                16,000,000.00      112,628.61    15,951,465.43         300       7.5
     12 Rancho Viejo Apts.                                   15,700,000.00      105,265.05    15,654,906.65         360       7.5
     13 Lincoln on Memorial Apartments                       15,500,000.00      107,226.36    15,433,945.60         360       7.5
     14 Davis Square Center                                  15,300,000.00      105,948.61    15,267,974.69         360       7.5
     15 Fleming Portfolio (3B)                               15,345,000.00      115,603.13    15,251,717.99         300       7.5
     19 A&P Food Market                                      13,500,000.00       89,725.19    13,477,760.03         360       7.5
     20 The First National Bank Building                     13,050,000.00       99,609.56    12,973,444.45         324       7.5
     21 Boylston Apartments                                  13,000,000.00       86,187.60    12,971,450.28         360       7.5
     22 Greenbar Apartments                                  12,590,000.00       85,793.50    12,554,679.69         360       7.5
     24 Kmart Plaza                                          12,000,000.00       86,384.46    11,940,151.83         360       7.5
     25 Rivershire Apartments                                    11,400.00       76,746.21    11,389,943.79         360       7.5
     26 Haggerty Tech Center                                 11,300,000.00       85,211.10    11,248,922.61         360       7.5
     27 Village at Chestnut Hill                             11,196,262.00       75,527.88    11,172,142.84         360       7.5
     28 Orland Park Exec. Ctr (2D)                            7,600,000.00       52,155.77     7,583,934.51         360       7.5
     29 GMAC Building (2d)                                    3,400,000.00       23,332.84     3,392,812.81         360       7.5
     30 Ridgecrest Terrace Apartments                        10,800,000.00       71,381.83    10,776,200.09         360       7.5
     31 Fountain Square Shopping Center                      10,700,000.00       79,260.00    10,649,746.49         360       7.5
     32 1550 Brickell Associates (7)                         10,600,000.00       68,697.58    10,590,044.08         360       7.5
   32.1 Lafayette Towers                                     10,500,000.00       71,840.31    10,490,984.69         360       7.5
     34 All Aboard Mini Storage Portfolio - Oakland (2E)      4,700,000.00       35,958.96     4,687,036.68         300       7.5
     35 All Aboard Mini-Storage Portfolio - Ventura (2E)      2,600,000.00       19,892.19     2,592,828.80         300       7.5
     36 All Aboard Mini Storage Portfolio - Van Nuys (2E)     2,800,000.00       21,422.36     2,792,277.17         300       7.5
     37 Stor-Mor of Cypress (2F)                              2,250,000.00       16,588.87     2,241,188.25         300       7.5
     38 Stor-Mor - Anaheim (2F)                               2,400,000.00       17,692.66     2,390,600.80         300       7.5
     39 Stor-Mor - Torrance (2F                               5,350,000.00       39,439.90     5,329,047.60         300       7.5
     40 Cypress Lake Apartments                              10,000,000.00       69,801.66     9,958,019.75         360       7.5
     41 Boardwalk Square                                     10,000,000.00       75,408.05     9,948,161.81         360       7.5
     42 Whispering Lakes Apts.                                9,800,000.00       64,572.86     9,778,329.17         360       7.5
     43 Eagle Ridge Retail Shopping Center                    9,350,000.00       64,811.06     9,318,334.27         360       7.5
     46 The Willows at Appleton Square (8)                    8,400,000.00       59,100.34     8,379,266.14         360       7.5
     47 Ashley Park Apartments                                8,200,000.00       59,299.25     8,174,151.08         360       7.5
     49 Brumby Apartments                                     8,100,000.00       57,958.35     8,066,636.66         360       7.5
     50 Sun Vista RV Resort                                   7,750,000.00       53,506.05     7,733,724.87         360       7.5
     54 Claridge Court Apartments                             7,400,000.00       60,889.00     7,276,152.08         300       7.5
     56 Acorn Self Storage (2G)                               3,500,000.00       23,946.77     3,496,994.90         360       7.5
     57 ACORN III SELF STORAGE (2G)                           3,700,000.00       25,187.91     3,696,796.26         360       7.5
     59 Bend Villa Court                                      7,000,000.00       51,465.33     6,979,798.85         300       7.5
     60 Danbury Retail Center                                 6,950,000.00       57,082.73     6,909,965.78         240       7.5
     62 Rose Medical Plaza                                    6,700,000.00       48,556.43     6,673,119.66         300       7.5
     64 Mesa Verde                                            6,500,000.00       44,025.94     6,494,324.07         360       7.5
     65 Cedar Ridge Apts.                                     6,500,000.00       43,803.28     6,481,467.85         360       7.5
    110 Mira Mesa Self Storage (2H)                           4,150,000.00       34,288.30     4,118,640.94         300       7.5
    197 Sorrento Mesa SSF (2H)                                2,350,000.00       18,801.17     2,331,685.14         300       7.5
     66 Cardinal Crest MHC (21)                               1,245,000.00       19,210.90     1,238,856.77         300       7.5
     67 Harbor Lights Mobile Home Community (21)              1,500,000.00       11,097.47     1,492,598.53         300       7.5
     68 Meadowview Place MHC (21)                             1,545,000.00       11,430.40     1,537,376.47         300       7.5
     69 Skyview Terrace Mobile Home Park (21)                 2,050,000.00       15,166.55     2,039,884.63         300       7.5
     73 Walnut Ridge Apts                                     5,925,000.00       42,307.05     5,905,914.54         360       7.5
     74 Allsize Commercial Storage                            5,800,000.00       45,545.62     5,762,046.05         300       7.5
     76 Elmwood Distribution Center                           5,650,000.00       43,084.92     5,606,612.91         300       7.5
     77 Rt. 18 Mobile Home Com. Portfolio (9)                 5,600,000.00       38,276.28     5,600,000.00         360       7.5
     78 Berrytree Apartments                                  5,500,000.00       39,250.35     5,492,878.81         300       7.5
     79 Silver Drive Office/Warehouse Buildings               5,500,000.00       38,429.08     5,485,121.14         360       7.5
     80 Fairfield Place Apartments                            5,400,000.00       38,834.98     5,388,509.13         360       7.5
     82 Reesevill Acres (2J)                                    650,000.00        4,808.91       646,792.68         300       7.5
     83 Spring Brook Village MHP (2J)                         1,150,000.00        8,508.06     1,144,325.54         300       7.5
     84 Bridgeview Gardens MHC (2J)                           3,500,000.00       24,503.47     3,488,343.28         360       7.5
     85 Palm Springs Plaza                                    5,250,000.00       40,256.39     5,220,372.06         360       7.5
     86 Plaza on the Boulevard                                5,120,000.00       39,168.97     5,100,844.65         360       7.5
     87 Burtons Landing                                       5,040,000.00       34,448.66     5,035,665.34         360       7.5
     89 605 Market Street                                     5,000,000.00       36,530.95     4,985,466.71         300       7.5
     90 Harford Mobile Village                                5,000,000.00       35,457.55     4,983,705.15         360       7.5
     91 511 East 80th Street                                  4,950,000.00       34,723.70     4,925,168.69         348       7.5
     93 Lakeside Park Mobile Home Park                        4,750,000.00       33,684.67     4,734,519.90         360       7.5
     95 AAA Chatsworth Self Storage                           4,900,000.00       35,768.18     4,885,742.74         300       7.5
     96 Triton Valley Estates Portfolio (2K) 3F)              2,600,000.00       17,986.36     2,591,164.99         360       7.5
</TABLE>


                                     Page 1
<PAGE>

MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                                                          
Loan No.         Property Name                                        Borrower Name                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                  <C>
     97 Triton Valley Estates - Derby (2K)                   CT Properties, Inc.                                                    
     98 Stoneridge Apts.                                     Stoneridge Investments, Ltd.                                           
     99 Dunham 29 Dunham road (2L)                           DIV DUNHAM 29, LLC                                                     
    100 35 Dunham Road (2L)                                  DIV DUNHAM 35, LLC                                                     
    101 Pacific View Apartments                              Pedro S. Arroyo and Karen G. Arroyo 1996 Trust                         
    102 Sonoma Pointe Apartments                             Zabel Properties                                                       
    103 A-1 Self Storage - Anaheim                           Anaheim Storage LLC                                                    
    104 Holiday Ranch & Happy Landings MHC                   Mid-American Properties Limited Partnership                            
    106 Brewery Apartments                                   1301 W. Fletcher Building LLC                                          
    107 Arbor Woods Mobile Home Community                    Arbor Woods Associates Limited Partnership                             
    108 Gardens at Negley                                    Gardens at Negley Partners, LLP                                        
    109 Coral Ridge Office Center (10)                       MDS Office Center, Ltd.                                                
    111 South Street Office Center                           Boston Kenmore Realty, LLC                                             
    112 Lake of the Pines (11)                               Lake of the Pines LLC                                                  
    113 Alameda Crossing                                     ACSC, L.L.C.                                                           
    115 Knox Village                                         Knox Village Associates                                                
    117 Monmouth MHP                                         Monmouth Mobile Home Park, Inc.                                        
    118 American Mini Storage                                Lombardi Court, L.L.C.                                                 
    119 Edison Lock-Up Self Storage                          Edison Lock-UP LP                                                      
    120 Saf Keep SSF - San Leandro                           Saf Keep, Ltd.                                                         
    121 The Oaks Office Building                             Creveoff Associates                                                    
    122 Vista Manor Mobile Home Park                         John H. Cummings, a married man                                        
    123 Nova Self-Storage                                    Nova Stor - Suva                                                       
    124 Lantern Estates                                      Dantros Lantern Estates, Inc.                                          
    126 A American Self Storage                              Century Storage Partners                                               
    128 Woodshire Mobile Home Park                           Woodshire Properties II                                                
    129 leender's Portfolio (3G)                             Leenders, Moore, & Associates, LLC                                     
    130 Copps Food market                                    WAC, LLC                                                               
    131 Harbour East MHC                                     Harbour East Mobile Home Park, Inc.                                    
    132 LAGO VISTA MHP                                       Lago Vista Investments, LLLP                                           
    133 Stor N' Lok (2M)                                     Montclair Storage Partners, LLC                                        
    134 A-American Pico (2M)                                 Montclair Storage Partners, LLC                                        
    135 Storage Depot-North SSF (2N)                         Storage Depot North Inc.                                               
    136 Storage Depot-West SSF (2N)                          Storage Depot North Inc.                                               
    137 San Luis Obisbo Self Storage                         TK Development                                                         
    138 West LA Self Storage                                 5450 Slauson Limited                                                   
    139 Willow Creek Apts.                                   Wiechmann EnterprisesII LLC                                            
    140 Redhill MHP                                          Rio Puerco Partners, L.P.                                              
    142 North Valley Self Storage Facility                   North Valley Storage - Foothill                                        
    144 Everett Portfolio (3H)                               Everett mall Mini Inc.                                                 
    145 Sheffield Lofts                                      2815-25N. Sheffield Building L.L.C. & 
                                                             American National Bank and Trust Company of Chicago, as Trustee        
    146 Paramount Self Storage                               National Prudential, Inc.                                              
    148 Mira Mesa Retirement Community                       Mira Mesa, Inc.                                                        
    149 City Gables Apts.                                    City Gables, AJZ, LLC, City Gables, SAZ LLC                            
    150 Windsorland MHC                                      Windsorland LLC                                                        
    151 Budget Mini Storage - Phoenix (2O)                   Bong & Rodman Annex                                                    
    152 ABQ Mini Storage (2O)                                Rodman and Berg I                                                      
    153 Safeway Self Storage Facility                        United Business Management Co., LLC                                    
    154 Southgate Square Apartments                          Southgate Square Company                                               
    155 Palm Shadows Apartments                              Triple SSS, LLC & Palm Shadows, LLC                                    
    156 Park Drive Apts.                                     Park 231-235 Associates LLC                                            
    157 Continental Luxury Apartments                        Continental Enterpr9ises, Ltd.                                         
    158 Dohr Apartments                                      MM & S Dohr Associates                                                 
    159 Belmont Self Storage                                 Belmont Phase 1 LLC                                                    
    161 Hamilton House                                       Hamilton House Associates                                              
    162 Linkletter Self Storage Facility (2P)`               Linkletter RC Partners                                                 
    163 Lyndie Office Building (2P)                          Linkletter RC Partners                                                 
    164 Juanita Bay Office Building                          Juanita Office Associates                                              
    165 Fairway Greens Apartments                            Fairway Green Limited Partnership                                      
    166 Rolling Hills                                        Rolling Hills, LLC                                                     
    167 Barnes & Noble                                       Colorado Briargate Associates, L.L.C.                                  
    168 Diamond Grove                                        Diamond Estates, LLC                                                   
    169 Yankee Mobile Home Park                              Stephen A. Hynes, Trustee of the Yankee Mobile Home Parks              
    170 Skylark Village I Mobile Home Park                   Sklark Village Mobile Home Park, a Seskatchowan Joint Venture          
    171 Red Hill Estates                                     Red Hill Estates Inc.                                                  
    172 Desert Springs Apartments                            Professional Property Investmens, Ltd.                                 
    173 Lake Haven/Tall Pines (31)                           Tall Pines - Lakehaven Associates                                      
    174 Green Hill MHC                                       Grove City Enterprises, Inc.                                           
    175 Fenton Walgreens                                     Pace - Lakewood LLC                                                    
    176 Skylark II Village Mobile Home Park                  Stephen Hynes and Donna Hynes                                          
    178 Sorrento Valley Self Storage                         Sorrento Valley Self Storage, LLC                                      
    179 Westminster Garden                                   Westminster Gardens Co., LLC                                           
    181 Village Fair Shopping Center                         11-Ryan Limited Partnership                                            
    182 Just For Feet                                        Colorado Briargate Associates, L.L.C.                                  
    183 Airway Trade Center                                  R.K.R. DLFY, LLC`                                                      
    184 989-1001 Watertown Street                            ComProps Limited Parnership                                            

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                        Mortgage    Original     Maturity 
Loan No.         Property Name                                  City                   State         Rate       Term         Date   
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                  <C>                       <C>          <C>          <C>        <C>     
     97 Triton Valley Estates - Derby (2K)                   Derby                     NY           7.2900%      120        11/1/07 
     98 Stoneridge Apts.                                     Houston                   TX           7.7200%      120        10/1/07 
     99 Dunham 29 Dunham road (2L)                           Billerica                 MA           8.9700%      120         6/01/98
    100 35 Dunham Road (2L)                                  Billerica                 MA           8.9700%      120         6/1/07 
    101 Pacific View Apartments                              Pacifica                  CA           7.4600%      120        10/1/07 
    102 Sonoma Pointe Apartments                             El Verano                 CA           7.1800%      120        12/1/07 
    103 A-1 Self Storage - Anaheim                           Anaheim                   CA           7.3300%      120         1/1/08 
    104 Holiday Ranch & Happy Landings MHC                   West Palm Beach           FL           8.6500%      120        10/31/06
    106 Brewery apartments                                   Chicago                   IL           7.1700%      120         2/1/08 
    107 Arbor Woods Mobile Home Community                    Ypsilanti                 MI           7.6700%      132        10/1/08 
    108 Gardens at Negley                                    Pittsburgh                PA           6.8700%      120         1/1/08 
    109 Coral Ridge Office Center (10)                       Fort Lauderdale           FL           8.8700%      120         7/1/07 
    111 South Street Office Center                           Boston                    MA           8.5700%      120         7/1/07 
    112 Lake of the Pines (11)                               Indianapolis              IN           7.8400%      180        12/1/12 
    113 Alameda Crossing                                     Lakewood                  CO           8.5100%      120         6/1/07 
    115 Knox Village                                         New Windsor               NY           6.7600%      120         1/1/08 
    117 Monmouth MHP                                         Monmouth Junction         NJ           7.5900%      120        12/1/07 
    118 American Mini Storage                                Santa Rosa                CA           8.0500%      120        11/1/07 
    119 Edison Lock-Up Self Storage                          Edison                    NJ           8.8100%      120         8/1/07 
    120 Saf Keep SSF - San Leandro                           San Leandro               CA           9.1000%      120         4/1/07 
    121 The Oaks Office Building                             Creve Coeur               MO           8.3200%      120         9/1/07 
    122 Vista Manor Mobile Home Park                         Vista                     CA           7.8500%      120         8/1/07 
    123 Nova Self-Storage                                    Downey                    CA           7.9100%      120        11/1/07 
    124 Lantern Estates                                      Indianapolis              IN           7.7900%      120        10/1/07 
    126 A American Self Storage                              Inglewood                 CA           9.2200%      121         6/1/07 
    128 Woodshire Mobile Home Park                           Chesapeake                VA           7.4600%      120        12/1/07 
    129 Leender's Portfolio (3G)                             Troutdale                 OR           7.7600%      120        10/1/07 
    130 Copps Food market                                    Appleton                  WI           7.2600%      119        12/1/17 
    131 Harbour East MHC                                     Chester                   VA           8.2400%      120        10/1/07 
    132 LAGO VISTA MHP                                       Loveland                  CO           8.2200%      120         8/1/07 
    133 Stor N' Lok (2M)                                     Montclair                 CA           7.4500%      120         1/1/08 
    134 A-American Pico (2M)                                 Los Angeles               CA           8.8100%      120        12/31/06
    135 Storage Depot-North SSF (2N)                         Harrisburg                PA           8.8700%      120         6/1/07 
    136 Storage Depot-West SSF (2N)                          Harrisburg                PA           8.5400%      120         9/1/07 
    137 San Luis Obisbo Self Storage                         San Luis Obispo           CA           9.7500%      120         5/31/06
    138 West LA Self Storage                                 Culver City               CA           8.3700%      120         7/1/07 
    139 Willow Creek Apts.                                   Grand Chute               WI           6.9300%      120         2/1/08 
    140 Redhill MHP                                          Gallup                    NM           7.8300%      120        12/1/07 
    142 North Valley Self Storage Facility                   Sylmar                    CA           7.9100%      120        11/1/07 
    144 Everett Portfolio (3H)                               Everett                   WA           8.1100%      120        10/1/07 
    145 Sheffield Lofts                                      
                                                             Chicago                   IL           7.7300%      120         8/1/07 
    146 Paramount Self Storage                               Paramount                 CA           8.6500%      120         6/1/07 
    148 Mira Mesa Retirement Community                       Colorado Springs          CO           6.9700%      120         1/1/08 
    149 City Gables Apts.                                    Lauderdale                MN           7.7100%      180        11/1/12 
    150 Windsorland MHC                                      Windsor                   CA           8.5800%      120         9/1/07 
    151 Budget Mini Storage - Phoenix (2O)                   Phoenix                   AZ           7.6600%      180         1/1/13 
    152 ABQ Mini Storage (2O)                                Albuquerque               NM           7.6600%      180         1/1/13 
    153 Safeway Self Storage Facility                        Los Angeles               CA           8.1000%      120        10/1/07 
    154 Southgate Square Apartments                          Milwaukee                 WI           7.1700%      120         1/1/08 
    155 Palm Shadows Apartments                              Tucson                    AZ           7.3000%      120         2/1/08 
    156 Park Drive Apts.                                     Boston                    MA           6.8700%      120         1/1/08 
    157 Continental Luxury Apartments                        Shaker Heights            Oh           7.3950%      180        12/1/12 
    158 Dohr Apartments                                      Greece                    NY           7.7000%      120        11/1/07 
    159 Belmont Self Storage                                 Belmont                   CA           7.9200%      180        11/1/12 
    161 Hamilton House                                       Weehawken                 NJ           7.9200%      120         7/1/07 
    162 Linkletter Self Storage Facility (2P)`               Temecula                  CA           7.6500%      132         1/1/09 
    163 lyndie Office Building (2P)                          Temecula                  CA           8.0000%      120         1/1/08 
    164 Juanita Bay Office Building                          Kirkland                  WA           7.4900%      120        11/1/07 
    165 Fairway Greens Apartments                            Dallas                    TX           7.2500%      120        12/1/07 
    166 Rolling Hills                                        Layton                    UT           8.1300%      120         9/1/07 
    167 Barnes & Noble                                       Colorado Springs          CO           7.3100%      120        12/1/17 
    168 Diamond Grove                                        Tucson                    AZ           8.5300%      120         7/1/07 
    169 Yankee Mobile Home Park                              Kittery                   ME           7.9100%      120        10/1/07 
    170 Skylark Village I Mobile Home Park                   Aubun                     WA           7.8100%      120        10/1/07 
    171 Red Hill Estates                                     Red Hill                  PA           9.4900%      120         4/1/07 
    172 Desert Springs Apartments                            Phoenix                   AZ           7.2500%      120        10/1/07 
    173 Lake Haven/Tall Pines (31)                           Berlin                    MD           8.7960%      120         4/1/07 
    174 Green Hill MHC                                       Green Lane                PA           8.9000%      120         5/1/07 
    175 Fenton Walgreens                                     Fenton                    MO           7.1200%      235         9/1/17 
    176 Skylark II Village Mobile Home Park                  Auburn                    WA           7.8100%      120         2/1/08 
    178 Sorrento Valley Self Storage                         San Diego                 CA           7.4700%      120         2/1/08 
    179 Westminster Garden                                   Vestal                    NY           6.8500%      240         2/1/18 
    181 Village Fair Shopping Center                         Warren                    MI           7.0800%      120         1/1/08 
    182 Just For Fest                                        Colorado Springs Co       CO           7.3100%      120        12/1/17 
    183 Airway Trade Center                                  San Diego                 CA           7.2700%      121         2/1/08 
    184 989-1001 Watertown Street                            Newton                    MA           7.2100%      120         1/1/08 

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                             Master
Prospectus                                                     Original          Monthly      Cut-Off Date      Original   Servicing
Loan No.         Property Name                                  Balance          Payment      Loan Balance    Amortization  Fee Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>                                                   <C>               <C>            <C>                   <C>       <C> 
     97 Triton Valley Estates - Derby (2K)                   2,040,000.00       14,112.37     2,033,067.94          360       7.5
     98 Stoneridge Apts.                                     4,575,000.00       33,020.33     4,556,849.20          360       7.5
     99 Dunham 29 Dunham road (2L)                           2,850,000.00       23,858.57     2,826,306.98          300       7.5
    100 35 Dunham Road (2L)                                  1,600,000.00       13,394.29     1,588,698.63          300       7.5
    101 Pacific View Apartments                              4,400,000.00       30,957.32     4,381,773.33          360       7.5
    102 Sonoma Pointe Apartments                             4,350,000.00       29,762.41     4,338,233.36          360       7.5
    103 A-1 Self Storage - Anaheim                           4,300,000.00       31,586.13     4,287,578.03          300       7.5
    104 Holiday Ranch & Happy Landings MHC                   4,350,000.00       35,480.96     4,282,071.79          300       7.5
    106 Brewery apartments                                   4,250,000.00       30,772.93     4,244,620.82          300       7.5
    107 Arbor Woods Mobile Home Community                    4,250,000.00       30,212.91     4,234,562.29          360       7.5
    108 Gardens at Negley                                    4,240,000.00       29,873.96     4,227,151.89          300       7.5
    109 Coral Ridge Office Center (10)                       4,200,000.00       38,402.05     4,139,598.39          360       7.5
    111 South Street Office Center                           4,650,000.00       37,554.74     4,618,719.34          300       7.5
    112 Lake of the Pines (11)                               4,100,000.00       39,060.86     4,062,203.61          180       7.5
    113 Alameda Crossing                                     4,100,000.00       31,554.51     4,077,048.52          360       7.5
    115 Knox Village                                         4,000,000.00       27,899.43     3,987,737.37          300       7.5
    117 Monmouth MHP                                         4,000,000.00       30,069.95     3,984,764.12          300       7.5
    118 American Mini Storage                                4,000,000.00       31,302.62     3,981,962.00          300       7.5
    119 Edison Lock-Up Self Storage                          4,000,000.00       33,048.96     3,973,649.24          300       7.5
    120 Saf Keep SSF - San Leandro                           4,000,000.00       32,473.13     3,975,549.15          360       7.5
    121 The Oaks Office Building                             3,990,000.00       30,172.11     3,974,688.07          360       7.5
    122 Vista Manor Mobile Home Park                         3,975,000.00       28,752.56     3,955,372.10          360       7.5
    123 Nova Self-Storage                                    3,900,000.00       30,152.16     3,882,064.15          300       7.5
    124 Lantern Estates                                      3,900,000.00       28,340.52     3,884,705.28          360       7.5
    126 A American Self Storage                              3,900,000.00       33,318.19     3,865,284.65          300       7.5
    128 Woodshire Mobile Home Park                           3,800,000.00       26,735.87     3,789,823.29          360       7.5
    129 leender's Portfolio (3G)                             3,800,000.00       27,533.59     3,785,023.35          360       7.5
    130 Copps Food market                                    3,750,000.00       29,891.44     3,734,038.94          240       7.5
    131 Harbour East MHC                                     3,700,000.00       29,147.94     3,681,034.98          300       7.5
    132 LAGO VISTA MHP                                       3,700,000.00       27,718.87     3,683,038.12          360       7.5
    133 Stor N' Lok (2M)                                     1,800,000.00       13,364.51     1,794,863.29          300       7.5
    134 A-American Pico (2M)                                 1,900,000.00       15,698.26     1,874,312.76          300       7.5
    135 Storage Depot-North SSF (2N)                         2,475,000.00       20,550.23     2,454,087.12          300       7.5
    136 Storage Depot-West SSF (2N)                          1,150,000.00        9,291.13     1,143,238.92          300       7.5
    137 San Luis Obisbo Self Storage                         3,600,000.00       32,177.20     3,546,069.68          300       7.5
    138 West LA Self Storage                                 3,550,000.00       28,275.23     3,521,192.23          300       7.5
    139 Willow Creek Apts.                                   3,512,000.00       23,427.37     3,508,854.43          360       7.5
    140 Redhill MHP                                          3,500,000.00       26,871.71     3,487,064.25          300       7.5
    142 North Valley Self Storage Facility                   3,400,000.00       26,286.50     3,384,363.61          300       7.5
    144 Everett Portfolio (3H)                               3,300,000.00       25,958.55     3,281,488.07          300       7.5
    145 Sheffield Lofts                                                                                                       7.5
                                                             3,300,000.00       24,882.53     3,274,129.12          300       7.5
    146 Paramount Self Storage                               3,300,000.00       26,906.90     3,271,102.17          300       7.5
    148 Mira Mesa Retirement Community                       3,150,000.00       22,397.97     3,140,810.07          300       7.5
    149 City Gables Apts.                                    3,150,000.00       22,479.98     3,140,948.31          360       7.5
    150 Windsorland MHC                                      3,125,000.00       25,584.15     3,105,990.07          300       7.5
    151 Budget Mini Storage - Phoenix (2O)                   1,900,000.00       14,371.70     1,894,691.35          300       7.5
    152 ABQ Mini Storage (2O)                                1,200,000.00        9,076.86     1,196,647.17          300       7.5
    153 Safeway Self Storage Facility                        3,100,000.00       24,364.32     3,082,585.68          300       7.5
    154 Southgate Square Apartments                          3,004,518.00       20,536.03     2,998,138.72          360       7.5
    155 Palm Shadows Apartments                              3,000,000.00       21,780.94     2,996,469.06          300       7.5
    156 Park Drive Apts.                                     3,000,000.00       19,889.45     2,993,411.60          360       7.5
    157 Continental Luxury Apartments                        3,000,000.00       22,165.26     2,988,288.15          300       7.5
    158 Dohr Apartments                                      3,000,000.00       21,610.54     2,990,480.04          360       7.5
    159 Belmont Self Storage                                 3,000,000.00       23,214.14     2,986,222.56          300       7.5
    161 Hamilton House                                       3,000,000.00       22,995.72     2,973,835.81          300       7.5
    162 Linkletter Self Storage Facility (2P)`               1,900,000.00       14,359.04     1,894,686.05          300       7.5
    163 lyndie Office Building (2P)                          1,020,000.00        7,563.56     1,018,014.80          360       7.5
    164 Juanita Bay Office Building                          2,900,000.00       21,608.43     2,885,850.85          300       7.5
    165 Fairway Greens Apartments                            2,825,000.00       19,464.80     2,817,200.93          360       7.5
    166 Rolling Hills                                        2,825,000.00       20,985.42     2,813,734.36          360       7.5
    167 Barnes & Noble                                       2,810,000.00       19,477.98     2,802,309.37          360       7.5
    168 Diamond Grove                                        2,815,000.00       21,704.79     2,801,099.19          360       7.5
    169 Yankee Mobile Home Park                              2,800,000.00       21,647.71     2,783,846.96          300       7.5
    170 Skylark Village I Mobile Home Park                   2,800,000.00       21,459.85     2,783,619.01          300       7.5
    171 Red Hill Estates                                     2,800,000.00       23,523.49     2,784,203.50          360       7.5
    172 Desert Springs Apartments                            2,760,000.00       19,016.94     2,748,159.12          360       7.5
    173 Lake Haven/Tall Pines (31)                           2,750,000.00       22,591.95     2,727,331.75          300       7.5
    174 Green Hill MHC                                       2,750,000.00       22,889.88     2,724,210.47          300       7.5
    175 Fenton Walgreens                                     2,725,000.00       21,649.74     2,719,518.59          236       7.5
    176 Skylark II Village Mobile Home Park                  2,725,000.00       20,885.03     2,709,057.79          300       7.5
    178 Sorrento Valley Self Storage                         3,600,000.00       26,776.62     3,595,833.38          300       7.5
    179 Westminster Garden                                   2,700,000.00       20,844.25     2,694,568.25          240       7.5
    181 Village Fair Shopping Center                         2,650,000.00       17,912.70     2,644,521.85          360       7.5
    182 Just For Fest                                        2,520,000.00       17,467.79     2,513,103.36          360       7.5
    183 Airway Trade Center                                  2,500,000.00       18,265.47     2,492,733.36          300       7.5
    184 989-1001 Watertown Street                            2,500,000.00       17,158.50     2,494,715.30          360       7.5
</TABLE>


                                     Page 2
<PAGE>

MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                                                          
Loan No.         Property Name                                        Borrower Name                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                  <C>
    185 Kimberly Place                                       Kimberly Place LLC                                                     
    186 Casa Del Sol Apartment                               Guy and Joan Gardner Partnership                                       
    187 Lake Geneva Apts.                                    Welchmann Enterprises I LLC                                            
    188 Austin Commons Industrial Building                   La Salle National Bank and Austin Commons Limited Parnership           
    189 Fairway Executive Center                             Deerfield Equities, Ltd.                                               
    190 National City Self Storage Facility                  National City Self Storage Ltd.                                        
    191 Kawaihae Harbor Shopping Center                      Kohala South Investors, LLC                                            
    193 St. Vrain Village MHP                                St. Vrain Village Parnership                                           
    194 2000 E. Irvington Road                               333 Fulton, Inc.                                                       
    195 Safe Space Self Storage                              Safe Space Self Storage Associates                                     
    196 Arobor Oaks MHC                                      Arbor Oaks I, LLC and Arbor Oaks II, LLC                              
    198 Windsor Estates                                      TJT Properties, Inc.                                                   
    199 A-American Self Storage Facility-Palmdale            Palmdale Resource Parners, L.P.                                        
    200 Maple Tree Plaza                                     Maple Tree Plaza Parnership                                            
    201 17th & State Shops                                   17th & State Shops                                                     
    203 Riverwood                                            Riverwood Addition LLC                                                 
    204 3500 W. Segerstrom                                   3400-3500 Segerstrom Ave. Property Co.                                 
    205 Oakwood MHP                                          Oakwood Investment Parners                                             
    206 Calexico Mobile Home Park                            Calexico Mobile Home Park, L.P.                                        
    207 American Harbor Self Storage                         I-35 Warehouse Associates                                              
    208 Bennett Avenue apartments                            56 Bennett, LLC                                                        
    209 Friendly Village MHC                                 Arlington MHP, Ltd.                                                    
    210 Strawberry Hills Apartments                          Strawberry Hills Apartments, L.P).                                     
    211 Worthington Business Center                          Worthington Business Center Partnership                                
    212 Rancho Del Rio MHP                                   Rancho Del Rio Ltd.                                                    
    213 A-1 Self Storage - El Cajon, CA                      El Cajon I, LLC                                                        
    214 28308 Industry Drive (12)                            28308 Industry Ave. Property Co.                                       
    215 Belmont Self Storage II                              Belmont Phase 2, LLC                                                   
    217 Sunland Manor                                        Sunland Manor LLC                                                      
    218 Storage Solutions                                    Elliot/Kyrene Self Storage LLC                                         
    219 Craycroft Gardens                                    CG of Tucson, LLC                                                      
    221 Tyler Mall Mini Storage                              Tyler Mall Mini Storage L.L.C.                                         
    222 Alyson Manor Mobile Estates                          Jacques Barbeau, Ida E. Cudmore, Thelma J. Muxlow and Stephen A. Hynes 
    223 Ogden Days Inn                                       Jolley Taylor Company                                                  
    225 99 Brainard Road (3J)                                Walbridge/Brainerd Associates LLC                                      
    226 Securgard Self Storage                               Securgard at Vista Ridge, Ltd.                                         
    227 Shattuck Avenue Self Storage Facility                Guardsmen Storage Associates IV                                        
    228 Meadowbrook Village                                  Meadwobrook LLC                                                        
    231 Southshore Point                                     South Shore Point Ltd Partnership                                      
    235 Royal Highlander                                     Mobile Estate Investment Partners and Midwest Trust Company            
    236 932 N. Rush                                          932 North Rush, LLC                                                    
    237 Fineberg Lancaster Apartments                        Lancaster Terrace Associates LLC                                       
    238 Fineberg Beacon Apartments                           Beacon 1589 Associates LLC                                             
    239 Centennial Estates                                   Centennial Estates, LLC                                                
    240 Armored Self Storage Facility                        Granite-Reef Mini-Storage Inc.                                         
    241 Extra Space Self Storage Facility                    Extra Space Storage, Inc.                                              
    242 Portgage Green MHP                                   Portage Green Associates, LLC                                          
    243 A-American El Cajon                                  Greenfield Storage Partners, LLC                                       
    244 7 Mt. Hood Road                                      Mt. Hood Associates, L.L.C                                             
    246 Ashe Road Bus. Park                                  Ashe Road L.P.                                                         
    247 Gilbert Self Storage                                 Gilbert Storage Investors                                              
    248 Lamar Mini Storage                                   Lamar Mini Storage, LLC                                                
    249 El Dorado Mobile Home Park                           El Dorado MHP Investors                                                
    250 Boston Market/Kinkos                                 ACV-BC concord, LLC                                                    
    252 Valencia Gardens                                     Valencia Gardens L.L.C.                                                
    253 Providence Hill Office Building                      Virginia Acquisition No. 1 LLC                                         
    254 A-AMERICAN SELF STORAGE - Valencia                   Valencia Mini Storage                                                  
    255 Calhoun Shores Apartments                            Calhoun Shores LLC                                                     
    258 Stor-N-Lock #11                                      Stor-N-Lock Partners #11, LTD                                          
    260 3400 W. Segerstrom                                   3400-3500 Segerstrom Ave. Property Co.                                 
    261 Larkfield Self Storage                               Lorkfield 4-85                                                         
    262 Bellmere Apartments                                  Bellmere Properties, L.L.C.                                            
    263 Armored Mini Storage - 52nd Street                   Elwell Gerrand                                                         
    264 CVS - Decatur                                        Cherrry Street Investors                                               
    265 Southwest Professional Plaza                         Southwest Professional Plaza, Inc.                                     
    266 Tanlewood                                            Ashley Enterprises, Inc.                                               
    267 Tracy Portfolio (3L)                                 Montgomery County Self Storage, Inc.                                   
    268 Casa del Ray Apartments                              El Toledo, LLC                                                         
    269 A-American SSF - National City                       National City West Self Storage, L.L.C.                                
    270 B&R Mini Storage                                     B&R Mini Storage                                                       
    271 3630 West Garry Ave.                                 3630 W. Garry Ave. Property Co.                                        
    272 Twin Oaks Manor                                      Twin Oaks Associates Ltd.                                              
    273 Etiwanda Self Storage                                Etiwanda Self Storage Company                                          
    274 Your Extra Attic - Stockbridge                       Your Extra Attic Stockbridge                                           
    275 116 Washington Street                                Washington Associates LLC                                              
    277 Newgate Apartments                                   Norfolk LLC, a nevada LLC                                              

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                        Mortgage    Original     Maturity 
Loan No.         Property Name                                  City                   State         Rate       Term         Date   
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                  <C>                       <C>          <C>          <C>       <C>     
    185 Kimberly Place                                       Waukesha                  WI           6.8300%      120         2/1/08 
    186 Casa Del Sol Apartment                               Fesno                     CA           7.5000%      120        11/1/07 
    187 Lake Geneva Apts.                                    Lake Geneva               WI           7.2500%      120        12/1/07 
    188 Austin Commons Industrial Building                   Niles                     IL           8.6800%      120         6/1/07 
    189 Fairway Executive Center                             Deerfield Beach           FL           7.2700%      120         1/1/08 
    190 National City Self Storage Facility                  National City             CA           7.4900%      120        11/1/07 
    191 Kawalhae Harbor Shopping Center                      Kawaihae                  HI           8.2100%      120        10/1/07 
    193 St. Vrain Village MHP                                Longmont                  CO           7.9400%      119        10/1/07 
    194 2000 E. Irvington Road                               Tucson                    AZ           7.9100%      180        10/1/12 
    195 Safe Space Self Storage                              Okemos                    MI           8.2650%      120         8/1/07 
    196 Arobor Oaks MHC                                      Zephyrhills               FL           7.6500%      120        10/1/07 
    198 Windsor Estates                                      Kalamazoo                 MI           8.9400%      120         6/1/07 
    199 A-American Self Storage Facility-Palmdale            Palmdale                  CA           7.3600%      120         2/1/08 
    200 Maple Tree Plaza                                     Boise                     ID           8.7200%      120         7/1/07 
    201 17th & State Shops                                   Boise                     ID           8.7200%      120         7/1/07 
    203 Riverwood                                            West Allis                WI           7.0200%      120         2/1/08 
    204 3500 W. Segerstrom                                   Santa Ana                 CA           7.3600%      144        12/1/09 
    205 Oakwood MHP                                          Kenosha                   WI           7.9100%      120        10/1/07 
    206 Calexico Mobile Home Park                            Calexico                  CA           8.1300%      120         9/1/07 
    207 American Harbor Self Storage                         Dallas                    TX           7.8700%      120        10/1/07 
    208 Bennett Avenue apartments                            New York                  NY           7.5600%      120        10/1/07 
    209 Friendly Village MHC                                 Arlington                 TX           8.1500%      120         8/1/07 
    210 Strawberry Hills Apartments                          Vallejo                   CA           7.1400%      120        12/1/07 
    211 Worthington Business Center                          Worthington               OH           8.9700%      120       12/31/06 
    212 Rancho Del Rio MHP                                   San Ysidro                CA           8.5100%      119         7/1/07 
    213 A-1 Self Storage - El Cajon, CA                      El Cajon                  CA           7.1000%      120         1/1/08 
    214 28308 Industry Drive (12)                            Valencia                  CA           7.1000%      156        12/1/10 
    215 Belmont Self Storage II                              Belmont                   CA           7.9050%      180        12/1/12 
    217 Sunland Manor                                        Mesa                      AZ           7.8500%       60         8/2/02 
    218 Storage Solutions                                    Tempe                     AZ           8.7500%      120         6/1/07 
    219 Craycroft Gardens                                    Tucson                    AZ           8.6400%      120         5/1/07 
    221 Tyler Mall Mini Storage                              Riverside                 CA           7.9100%      119        11/1/07 
    222 Alyson Manor Mobile Estates                          Richlane                  WA           7.8100%      119        10/1/07 
    223 Ogden Days Inn                                       Ogden                     UT           8.6700%      120        10/1/17 
    225 99 Brainard Road (3J)                                Boston                    MA           7.0000%      120         1/1/08 
    226 Securgard Self Storage                               Lewisville                TX           9.5620%      121        7/31/06
    227 Shattuck Avenue Self Storage Facility                Berkeley                  CA           8.1700%      120         1/1/08 
    228 Meadowbrook Village                                  West Valley City          UT           8.1400%      120         8/1/07 
    231 Southshore Point                                     St. Francis               WI           6.9900%      120        12/1/07 
    235 Royal Highlander                                     Peoria                    IL           7.1700%      120         1/1/08 
    236 932 N. Rush                                          Chicago                   IL           7.3500%      121         2/1/08 
    237 Fineberg Lancaster Apartments                        Brookline                 MA           7.0000%      120         2/1/08 
    238 Fineberg Beacon Apartments                           Brookline                 MA           7.0000%      120         2/1/08 
    239 Centennial Estates                                   Sacramento                CA           8.1300%      120         7/1/07 
    240 Armored Self Storage Facility                        Scottsdale                AZ           7.9400%      120         8/1/07 
    241 Extra Space Self Storage Facility                    Lauderhill                FL           7.9400%      120        11/1/07 
    242 Portgage Green MHP                                   Arlington                 WA           8.1200%      120         9/1/07 
    243 A-American El Cajon                                  El Cajon                  CA           9.3100%      120         7/1/07 
    244 7 Mt. Hood Road                                      Boston                    MA           7.0000%      120         1/1/08 
    246 Ashe Road Bus. Park                                  Bakersfield               CA           7.3100%      120         1/1/08 
    247 Gilbert Self Storage                                 Fullerton                 CA           8.7700%      180         8/1/12 
    248 Lamar Mini Storage                                   Phoenix                   AZ           9.1000%      132         5/1/08 
    249 El Dorado Mobile Home Park                           Sacramento                CA           8.0400%      120         9/1/07 
    250 Boston Market/Kinkos                                 Concord                   NH           8.9700%      120         7/1/17 
    252 Valencia Gardens                                     Tucson                    AZ           8.3900%      180         8/1/12 
    253 Providence Hill Office Building                      Fairfax                   VA           7.2700%      120         1/1/08 
    254 A-AMERICAN SELF STORAGE - Valencia                   Santa Clarita             CA           8.4900%      121       12/31/07 
    255 Calhoun Shores Apartments                            Minneapolis               MN           7.4100%      180        11/1/12 
    258 Stor-N-Lock #11                                      Boise                     ID           8.1100%      120        12/1/07 
    260 3400 W. Segerstrom                                   Santa Ana                 CA           7.1600%      144        12/1/09 
    261 Larkfield Self Storage                               Santa Rosa                CA           8.8100%      120        12/1/07 
    262 Bellmere Apartments                                  Denton                    TX           7.6400%      120        11/1/07 
    263 Armored Mini Storage - 52nd Street                   Phoenix                   AZ           7.9400%      120        11/1/07 
    264 CVS - Decatur                                        Atlanta                   GA           7.1000%      180        12/1/12 
    265 Southwest Professional Plaza                         Tucson                    AZ           8.9700%      120         7/1/07 
    266 Tanlewood                                            Pembroke                  FL           9.0100%      120         6/1/07 
    267 Tracy Portfolio (3L)                                 Spring                    TX           8.3000%      120        12/1/07 
    268 Casa del Ray Apartments                              Colorado Springs          CO           7.2600%      120         1/1/08 
    269 A-American SSF - National City                       National City             CA           7.4200%      120         2/1/08 
    270 B&R Mini Storage                                     Longview                  WA           7.7700%      180        12/1/12 
    271 3630 West Garry Ave.                                 Santa Ana                 CA           7.3600%      144        11/1/09 
    272 Twin Oaks Manor                                      Akron                     OH           7.2700%      120        12/1/07 
    273 Etiwanda Self Storage                                Fontana                   CA           8.3400%      120        10/1/07 
    274 Your Extra Attic - Stockbridge                       Stockbridge               GA           7.6300%      120        12/1/07 
    275 116 Washington Street                                Boston                    MA           7.0000%      120         1/1/08 
    277 Newgate Apartments                                   Hampton                   VA           7.2700%      120         1/1/08 

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                             Master
Prospectus                                                     Original          Monthly      Cut-Off Date      Original   Servicing
Loan No.         Property Name                                  Balance          Payment      Loan Balance    Amortization  Fee Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>                                                   <C>               <C>            <C>                   <C>       <C> 
    185 Kimberly Place                                       2,500,000.00       16,506.60     2,497,722.57          360       7.5
    186 Casa Del Sol Apartment                               2,500,000.00       17,859.03     2,491,798.02          360       7.5
    187 Lake Geneva Apts.                                    2,500,000.00       19,912.21     2,485,203.11          240       7.5
    188 Austin Commons Industrial Building                   2,500,000.00       20,434.83     2,478,213.75          300       7.5
    189 Fairway Executive Center                             2,480,000.00       18,119.35     2,473,001.36          300       7.5
    190 National City Self Storage Facility                  2,450,000.00       17,288.78     2,441,948.83          360       7.5
    191 Kawalhae Harbor Shopping Center                      2,450,000.00       19,438.38     2,436,447.10          300       7.5
    193 St. Vrain Village MHP                                2,400,000.00       18,603.60     2,389,008.98          300       7.5
    194 2000 E. Irvington Road                               2,384,000.00       22,810.09     2,348,066.13          180       7.5
    195 Safe Space Self Storage                              2,375,000.00       18,749.50     2,357,908.26          300       7.5
    196 Arobor Oaks MHC                                      2,360,000.00       16,917.52     2,350,527.75          360       7.5
    198 Windsor Estates                                      2,350,000.00       19,624.65     2,330,367.25          300       7.5
    199 A-American Self Storage Facility-Palmdale            2,325,000.00       17,124.45     2,322,135.55          300       7.5
    200 Maple Tree Plaza                                     1,242,000.00       10,185.72     1,232,476.24          300       7.5
    201 17th & State Shops                                   1,075,000.00        8,816.14     1,066,756.52          300       7.5
    203 Riverwood                                            2,300,000.00       15,483.88     2,297,971.13          360       7.5
    204 3500 W. Segerstrom                                   2,300,000.00       15,483.88     2,297,971.13          360       7.5
    205 Oakwood MHP                                          2,300,000.00       16,908.44     2,291,158.84          360       7.5
    206 Calexico Mobile Home Park                            2,300,000.00       17,267.68     2,290,260.73          360       7.5
    207 American Harbor Self Storage                         2,300,000.00       17,720.25     2,288,658.88          300       7.5
    208 Bennett Avenue apartments                            2,300,000.00       17,244.41       288,063.90          300       7.5
    209 Friendly Village MHC                                 2,300,000.00       17,980.92     2,283,138.94          300       7.5
    210 Strawberry Hills Apartments                          2,285,000.00       15,570.94     2,278,589.81          360       7.5
    211 Worthington Business Center                          2,300,000.00       19,254.29     2,269,693.35          300       7.5
    212 Rancho Del Rio MHP                                   2,270,000.00       17,750.11     2,258,186.87          336       7.5
    213 A-1 Self Storage - El Cajon, CA                      2,250,000.00       16,646.21     2,243,552.97          300       7.5
    214 28308 Industry Drive (12)                            2,200,000.00       14,931.27     2,200,000.00          360       7.5
    215 Belmont Self Storage II                              2,200,000.00       17,001.52     2,191,944.79          300       7.5
    217 Sunland Manor                                        2,180,000.00       15,768.70     2,169,235.51          360       7.5
    218 Storage Solutions                                    2,150,000.00       17,676.09     2,131,475.18          300       7.5
    219 Craycroft Gardens                                    2,130,000.00       17,352.76     2,092,315.73          300       7.5
    221 Tyler Mall Mini Storage                              2,100,000.00       16,094.89     2,090,205.44          300       7.5
    222 Alyson Manor Mobile Estates                          2,100,000.00       16,094.89     2,090,205.44          300       7.5
    223 Ogden Days Inn                                       2,100,000.00       18,612.12     2,082,564.71          240       7.5
    225 99 Brainard Road (3J)                                2,080,455.00       13,977.43     2,075,953.03          360       7.5
    226 Securgard Self Storage                               2,100,000.00       18,474.90     2,067,302.17          300       7.5
    227 Shattuck Avenue Self Storage Facility                2,070,000.00       16,367.25     2,064,498.01          300       7.5
    228 Meadowbrook Village                                  2,070,000.00       15,555.57     2,059,182.69          345       7.5
    231 Southshore Point                                     2,035,000.00       13,658.13     2,029,163.71          360       7.5
    235 Royal Highlander                                     2,000,000.00       13,670.10     1,995,753.55          360       7.5
    236 932 N. Rush                                          2,000,000.00       14,717.54     1,994,234.15          300       7.5
    237 Fineberg Lancaster Apartments                        2,000,000.00       13,436.89     1,998,229.77          360       7.5
    238 Fineberg Beacon Apartments                           2,000,000.00       13,436.89     1,998,229.77          360       7.5
    239 Centennial Estates                                   2,000,000.00       14,858.95     1,989,293.12          360       7.5
    240 Armored Self Storage Facility                        2,000,000.00       15,503.00     1,983,793.49          292       7.5
    241 Extra Space Self Storage Facility                    2,000,000.00       24,318.69     1,955,232.39          120       7.5
    242 Portgage Green MHP                                   1,950,000.00       14,626.10     1,941,266.85          345       7.5
    243 A-American El Cajon                                  1,950,000.00       16,780.25     1,936,423.62          300       7.5
    244 7 Mt. Hood Road                                      1,913,000.00       12,852.39     1,908,860.39          360       7.5
    246 Ashe Road Bus. Park                                  1,900,000.00       13,170.16     1,896,027.01          360       7.5
    247 Gilbert Self Storage                                 1,920,000.00       19,212.10     1,882,934.53          180       7.5
    248 Lamar Mini Storage                                   1,900,000.00       16,075.04     1,882,752.51          300       7.5
    249 El Dorado Mobile Home Park                           1,880,000.00       14,560.00     1,868,016.84          300       7.5
    250 Boston Market/Kinkos                                 1,881,000.00       15,746.66     1,867,152.27          300       7.5
    252 Valencia Gardens                                     1,850,000.00       14,080.93     1,841,805.29          360       7.5
    253 Providence Hill Office Building                      1,800,000.00       13,151.14     1,794,768.02          300       7.5
    254 A-AMERICAN SELF STORAGE - Valencia                   1,800,000.00       14,481.96     1,794,721.95          300       7.5
    255 Calhoun Shores Apartments                            1,800,000.00       13,316.97     1,791,118.21          300       7.5
    258 Stor-N-Lock #11                                      1,760,000.00       13,844.56     1,753,885.43          300       7.5
    260 3400 W. Segerstrom                                   1,725,000.00       11,778.59     1,720,319.59          360       7.5
    261 Larkfield Self Storage                               1,725,000.00       14,396.32     1,719,765.92          290       7.5
    262 Bellmere Apartments                                  1,670,000.00       11,959.60     1,664,647.42          360       7.5
    263 Armored Mini Storage - 52nd Street                   1,650,000.00       12,789.97     1,642,443.69          300       7.5
    264 CVS - Decatur                                        1,650,000.00       15,014.48     1,633,967.33          180       7.5
    265 Southwest Professional Plaza                         1,615,000.00       13,519.86     1,603,110.53          300       7.5
    266 Tanlewood                                            1,600,000.00       13,438.10     1,586,785.17          300       7.5
    267 Tracy Portfolio (3L)                                 1,580,000.00       12,632.51     1,574,645.14          300       7.5
    268 Casa del Ray Apartments                              1,553,550.00       11,340.34     1,549,160.99          300       7.5
    269 A-American SSF - National City                       1,550,000.00       11,477.62     1,548,106.55          300       7.5
    270 B&R Mini Storage                                     1,550,000.00       11,838.07     1,544,228.12          300       7.5
    271 3630 West Garry Ave.                                 1,550,000.00       10,797.76     1,544,794.38          360       7.5
    272 Twin Oaks Manor                                      1,550,000.00       12,364.69     1,540,713.57          240       7.5
    273 Etiwanda Self Storage                                1,540,000.00       12,354.69     1,531,634.31          300       7.5
    274 Your Extra Attic - Stockbridge                       1,525,000.00       11,504.72     1,519,220.50          300       7.5
    275 116 Washington Street                                1,519,000.00       10,205.32     1,515,712.98          360       7.5
    277 Newgate Apartments                                   1,505,000.00       10,995.82     1,500,625.49          300       7.5

</TABLE>

                                     Page 3

<PAGE>
MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                                                          
Loan No.         Property Name                                        Borrower Name                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                  <C>
    278 Roosevelt Apartments                                 Roosevelt Investments, Ltd.                                            
    279 Park Place Plaza Shopping Center                     Park Place Partners, LLC                                               
    280 Quinsigamond Plaza                                   Forecast Shrewsbury Limited Parnership                                 
    281 Hav-A-Storage Self Storag                            Hav-A-Storage, Inc.                                                    
    282 Brackett Air buisness Park                           Brackett Air Business Park L.L.C.                                      
    283 Van Buren Self Storage                               Van Buren Self Storage, Inc.                                           
    284 5 Wallbridge Street(3M)                              Walbridge/Commonwealth Associates L.L.C.                               
    285 EZ Storage Center Self Storage Facility              Pangeea Associates                                                     
    286 Bethel Self Storage                                  Four Winds Associates, Inc.                                            
    287 Handi Self Storage                                   Kentucky Storage Associates, LTD                                       
    288 Green Valley Storage (Windmill)                      Windmill Capital Partners                                              
    289 Woodgate Mobile Home Village                         Woodgate Mobile Home Village, Inc.                                     
    290 Aire Libre Apartments                                SJAL, LLC                                                              
    292 Brookhaven MHC                                       Brookhaven on Baseline, LLC                                            
    294 Heritage/Gibson Mobile Home Village                  Heritage Mobile Home Village, Inc. and 
                                                             Gibson Mobile Home Estates Inc., Jointly and Severally                 
    295 River Point Condos                                   Wedgewood Apartments Limited Part.                                     
    296 Villa Vallejo                                        Villa Vallejo, L.L.C.                                                  
    297 CVS - Austell                                        Cherry Street Investors, L.L.C.                                        
    299 1334 Commonwealth Avenue                             Commonwealth 1334 Associates LLC                                       
    300 Mini U Novi                                          DSI Growth and Income Fund                                             
    301 Stor-N-Lock #10                                      Stor-N-Lock Partners #10, LTD.                                         
    302 2nd Garage Self Storage                              Santa Fe Storage Partners, L.L.C.                                      
    303 Virginia Court Apartments                            Virginia Castle, L.L.C.                                                
    304 Oakview Manor Apartments                             Oakview Manor Company                                                  
    305 Timberline Forest Apartments                         Sweet Melissa's Liquidation Warehouse, Inc.                            
    306 The Village Plaza                                    The Plaza Group                                                        
    307 9 Egremont Road                                      Egremont Associates LLC                                                
    308 Affordable Self Storage                              Space Station, Inc.                                                    
    309 6630 Baltimore National Pike                         Professional Enterprises Partnership                                   
    310 4 Vinal Street                                       Vinal Associates, L.L.C.                                               
    311 Whiskey Bottom Business Center                       WBBC Associates Limited Partnership                                    
    312 Royal Estates MHP                                    Kankakee Investment Partners                                           
    313 Pep Boys - Streamwood (13)                           Old Second National Bank of Aurora                                     
    314 Orange Avenue Industrial Park                        Orange Avenue Self-Storage, Inc.                                       
    315 Men's Warehouse                                      DHJ Memphis, L.L.C.                                                    
    316 Pier 1 - Saginaw                                     A.C. Shoemake, as Trustee of the A.C. Shoemake Living Trust            
    317 Boulevard Apartments                                 Boulevard Investments, Ltd.                                            
    318 Stor-N-Lock #8                                       Stor-N-Lock Partners #8, LTD                                           
    319 Park Plaza Retail Center                             BYS Co.                                                                
    320 Claremont Self Storage                               Claremont Mini-Storage Co.                                             
    321 Shamrock MHC                                         Semain Brothers Partnership                                            
    322 Security Self Storage Facility                       Security Self Storage, L.L.C.                                          
    323 Lock It Up Self Storage Facility                     Lock-It-Up Self Storage, L.L.C.                                        
    324 CVS - Bethsaida                                      Cherry Street Investors                                                
    325 Summer Wind                                          Summer Winds Associates, LP                                            
    326 Victoria Square Apartments                           Victoria Apartments L.L.C., a Nevada L.L.C.                            
    327 Foxfire Apartments                                   Newcomb Property, L.L.C.                                               
    328 Glen Arbor Apartments                                Glen Arbor LLC                                                         
    329 Pier 1 - Lewisville                                  G&M Pier Lewisville, L.L.C.                                            
    331 Emerald Lakes Mobile Home Park                       Emerald Lakes Mobile Park, Inc.                                        
    332 Your Extra Attic - Duluth                            3280 Peachtree Industrial Associates II                                
    333 Pier 1 - Canton                                      A.C. Shoemake, as trustee of the A.C. Shoemake Living Trust            
    334 DeSoto Estates MHP                                   Desoto Crest Ltd.                                                      
    336 Hide-Away-Hills MHP                                  Inidiana Mobile Partners                                               
    337 AAA Interstate SSF                                   DSI Special Situations Fund III                                        
    338 Your Extra Attic - Winters Chapel                    Your Extra Attic Winters Chapel                                        
    339 ABC Mini Storage                                     Richcroft, L.L.C.                                                      
    340 Pep Boys - Gardena (14)                              MB Properties L.L.C.                                                   
    341 Eastwood MHP                                         Eastwood Hills, Inc.                                                   
    342 Bama Self Storage                                    Bama Mini Storage, L.L.C.                                              
    343 Thomas Apartments                                    Thomas Apartments, L.C.                                                
    345 Missouri Self Storage Facility                       Missouri Investors L.L.C.                                              
    346 A-American Self Storage-Bent Avenue                  Bent Avenue Storage Parners                                            
    347 The Pine Garden apartments                           SJPG, L.L.C.                                                           
    348 Stor-N-Lock #7                                       Stor-N-Lock Parners #7, LTD                                            
    349 Green Valley Self Storage                            Green Valley Marine Capital Partners, LTD                              
    350 130 Englewood Street                                 Englewood Associates L.L.C.                                            
    352 1375 Commonwealth Avenue                             Commonwealth 1375 Associates LLC                                       
    353 Stor-N-Lock #9                                       Stor-N-Lock #9, LTD                                                    
    354 Mid Cajon Apartments                                 Mid Cajon/Home Avenue LLC                                              
    355 Payless Shoe Source                                  GMP Partners                                                           
    356 Panama City Mobile Home Estates                      Panama City Mobile Estates                                             
    357 Your Extra Attic - Norcross                          3280 Peachtree Industrial Associates Limited                           
    358 Terrace View Center                                  Mid Cajon/Home Avenue LLC, A California LLC                            
    359 Village Corner                                       Village Corner No. 1 LLC, A Nevada LLC                                 
    360 1381 Commonwealth Avenue                             Commonwealth 1381 Associates LLC                                       

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                        Mortgage    Original     Maturity 
Loan No.         Property Name                                  City                   State         Rate       Term         Date   
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                  <C>                       <C>          <C>          <C>        <C>     
    278 Roosevelt Apartments                                 Cleveland Heights         OH           7.3500%      180        12/1/12 
    279 Park Place Plaza Shopping Center                     Colorado Springs          CO           7.0100%      120        12/1/07 
    280 Quinsigamond Plaza                                   Shrewsbury                MA           8.4200%      120         9/1/07 
    281 Hav-A-Storage Self Storag                            Lake Havasu City          AZ           8.3600%      120        10/1/07 
    282 HBrackett Air buisness Park                          La Veme                   CA           7.9900%      120        10/1/07 
    283 Van Buren Self Storage                               Riverside                 CA           9.6100%      120         7/1/07 
    284 5 Wallbridge Street(3M)                              Boston                    MA           7.0000%      120         1/1/08 
    285 EZ Storage Center Self Storage Facility              Reno                      NV           7.8700%      120        11/1/07 
    286 Bethel Self Storage                                  Bethel                    CT           9.5900%      120         6/1/07 
    287 Handi Self Storage                                   Lexington                 KY           9.6200%      120        4/30/07 
    288 Green Valley Storage (Windmill)                      Henderson                 NV           7.2900%      121         2/1/08 
    289 Woodgate Mobile Home Village                         Houston                   TX           7.6700%      120         1/1/08 
    290 Aire Libre Apartments                                Phoenix                   AZ           7.9600%      120         9/1/07 
    292 Brookhaven MHC                                       Beaverton                 OR           8.7100%      132        1/31/08 
    294 Heritage/Gibson Mobile Home Village                  
                                                             Williamsburg              VA           7.8100%      120        12/1/07 
    295 River Point Condos                                   Dallas                    TX           7.6100%      120        11/1/07 
    296 Villa Vallejo                                        Phoenix                   AZ           7.7500%      120         9/1/07 
    297 CVS - Austell                                        Atlanta                   GA           7.1000%      180        12/1/12 
    299 1334 commonwealth Avenue                             Boston                    MA           7.0000%      120         1/1/08 
    300 Mini U Novi                                          Novi                      MI           8.1000%      120         8/1/07 
    301 Stor-N-Lock #10                                      Salt Lake City            UT           8.0100%      120        12/1/07 
    302 2nd Garage Self Storage                              Santa Fe Springs          CA           9.6670%      120        7/31/06 
    303 Virginia Court Apartments                            Long Branch               NJ           7.6500%      120        10/1/07 
    304 Oakview manor Apartments                             Racine                    WI           7.1700%      120         1/1/08 
    305 Timberline Forest Apartments                         Houston                   TX           7.2200%      120        12/1/17 
    306 The Village Plaza                                    San Jose                  CA           8.0000%      120        10/1/07 
    307 9 Egremont Road                                      Boston                    MA           7.0000%      120         1/1/08 
    308 Affordable Self Storage                              Loganville                GA           9.4000%      120         6/1/97 
    309 6630 Baltimore National Pike                         Catonsville               MD           9.4700%      120         5/1/07 
    310 4 Vinal Street                                       Boston                    MA           7.0000%      120         1/1/08 
    311 Whiskey Bottom Business Center                       Laurel                    MD           9.1200%      120         5/1/07 
    312 Royal Estates MHP                                    Kankakee                  IL           7.1700%      120         1/1/08 
    313 Pep Boys - Streamwood (13)                           Streamwood                IL           7.2300%      226        12/1/16 
    314 Orange Avenue Industrial Park                        Tallahassee               FL           9.8800%      120         4/1/07 
    315 Men's Warehouse                                      Memphis                   TN           7.4800%      120         2/1/18 
    316 Pier 1 - Saginaw                                     Saginaw                   MI           7.5300%      120        12/1/17 
    317 Boulevard Apartments                                 Cleveland Heights         OH           7.3500%      180        12/1/12 
    318 Stor-N-Lock #8                                       Sandy                     UT           8.0100%      120        12/1/07 
    319 Park Plaza Retail Center                             Tempe                     AZ           8.4400%      120        11/1/07 
    320 Claremont Self Storage                               Claremont                 CA           8.5400%      120        10/1/07 
    321 Shamrock MHC                                         Windsor                   CA           8.4600%      119         5/1/07 
    322 Security Self Storage Facility                       Napa                      CA           8.8000%      120         8/1/07 
    323 Lock It Up Self Storage Facility                     Ogden                     UT           8.0400%      120        10/1/07 
    324 CVS - Bethsaida                                      Atlanta                   GA           7.1000%      180        12/1/12 
    325 Summer Wind                                          Mesilla Park              NM           9.2400%      120         5/1/07 
    326 Victoria Square Apartments                           Victoria                  TX           7.2700%      121         2/1/08 
    327 foxfire Apartments                                   Denton                    TX           7.6100%      120        10/1/07 
    328 Glen Arbor Apartments                                Phoenix                   AZ           9.0100%      119         4/1/07 
    329 Pier 1 - Lewisville                                  Lewisville                TX           7.6800%      120        11/1/17 
    331 Emerald Lakes Mobile Home Park                       Davenport                 FL           7.0500%      120         1/1/08 
    332 Your Extra Attic - Duluth                            Duluth                    GA           7.7300%      120        12/1/07 
    333 Pier 1 - Canton                                      Canton                    OH           7.5300%      120        12/1/17 
    334 DeSoto Estates MHP                                   De Soto                   TX           8.1100%      120        11/1/07 
    336 Hide-Away-Hills MHP                                  Wayne                     IN           7.2200%      120         1/1/08 
    337 AAA Interstate SSF                                   Lancaster                 CA           8.2300%      120         9/1/07 
    338 Your Extra Attic - Winters Chapel                    Doraville                 GA           7.6300%      120        12/1/07 
    339 ABC Mini Storage                                     Baton Rouge               LA           9.6700%      120         5/1/07 
    340 Pep Boys - Gardena (14)                              Gardena                   CA           7.1770%      161         6/1/11 
    341 Eastwood MHP                                         Conroe                    TX           7.9100%      120        11/1/07 
    342 Bama Self Storage                                    Tuscaloosa                AL           9.6700%      120         7/1/07 
    343 Thomas Apartments                                    Provo                     UT           8.4700%      120         7/1/07 
    345 Missouri Self Storage Facility                       Phoenix                   AZ           7.8000%       83        12/1/04 
    346 A-American Self Storage-Bent Avenue                  San Marcos                CA           7.4200%      120         2/1/08 
    347 The Pine Garden apartments                           Mesa                      AZ           7.9600%      120         9/1/07 
    348 Stor-N-Lock #7                                       Taylorsville              UT           8.0100%      120        12/1/07 
    349 Green Valley Self Storage                            Henderson                 NV           7.3900%      120         1/1/08 
    350 130 Englewood Street                                 Boston                    MA           7.0000%      120         1/1/08 
    352 1375 Commonwealth Avenue                             Boston                    MA           7.0000%      120         1/1/08 
    353 Stor-N-Lock #9                                       Salt Lake City            UT           8.0100%      120        12/1/07 
    354 Mid Cajon Apartments                                 San Diego                 CA           7.2700%      120         1/1/08 
    355 Payless Shoe Source                                  Colombus                  OH           7.3800%      120         2/1/18 
    356 Panama City Mobile Home Estates                      Springfield               FL           9.3600%      120        12/1/07 
    357 Your Extra Attic - Norcross                          Norcross                  GA           8.1800%      120        12/1/07 
    358 Terrace View Center                                  San Diego                 CA           7.2700%      120         1/1/08 
    359 Village Corner                                       Montgomery                OH           7.2700%      121         2/1/08 
    360 1381 Commonwealth Avenue                             Boston                    MA           7.0000%      120         1/1/08 

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                             Master
Prospectus                                                     Original          Monthly      Cut-Off Date      Original   Servicing
Loan No.         Property Name                                  Balance          Payment      Loan Balance    Amortization  Fee Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>                                                   <C>               <C>            <C>                   <C>       <C> 
    278 Roosevelt Apartments                                 1,500,000.00       11,038.16      1,494,110.58         300       7.5
    279 Park Place Plaza Shopping Center                     1,500,000.00       10,704.64      1,493,850.12         300       7.5
    280 Quinsigamond Plaza                                   1,500,000.00       11,997.65      1,491,007.67         300       7.5
    281 Hav-A-Storage Self Storag                            1,500,000.00       12,054.27      1,491,874.27         300       7.5
    282 HBrackett Air buisness Park                          1,500,000.00       11,677.76      1,491,442.38         300       7.5
    283 Van Buren Self Storage                               1,500,000.00       13,220.33      1,490,062.15         300       7.5
    284 5 Wallbridge Street(3M)                              1,491,545.00       10,020.87      1,488,317.39         360       7.5
    285 EZ Storage Center Self Storage Facility              1,500,000.00       14,316.87      1,481,914.68         180       7.5
    286 Bethel Self Storage                                  1,500,000.00       13,199.42      1,488,737.46         300       7.5
    287 Handi Self Storage                                   1,500,000.00       13,230.79      1,487,497.69         300       7.5
    288 Green Valley Storage (Windmill)                      1,475,000.00       10,796.00      1,470,721.47         300       7.5
    289 Woodgate Mobile Home Village                         1,470,000.00       11,128.95      1,465,896.88         300       7.5
    290 Aire Libre Apartments                                1,450,000.00       10,710.99      1,443,334.17         346       7.5
    292 Brookhaven MHC                                       1,498,000.00       11,086.46      1,403,225.25         360       7.5
    294 Heritage/Gibson Mobile Home Village                                                                                   7.5
                                                             1,400,000.00       10,729.93      1,394,812.73         300       7.5
    295 River Point Condos                                   1,400,000.00        9,996.60      1,395,490.36         360       7.5
    296 Villa Vallejo                                        1,400,000.00       10,673.73      1,390,363.74         300       7.5
    297 CVS - Austell                                        1,385,000.00       12,603.06      1,371,542.28         180       7.5
    299 1334 commonwealth Avenue                             1,353,000.00        9,090.06      1,350,072.25         360       7.5
    300 Mini U Novi                                          1,350,000.00       10,509.11      1,340,023.51         300       7.5
    301 Stor-N-Lock #10                                      1,325,000.00       11,183.02      1,317,770.17         240       7.5
    302 2nd Garage Self Storage                              1,350,000.00       12,782.52      1,317,331.94         240       7.5
    303 Virginia Court Apartments                            1,325,000.00       10,013.54      1,317,072.38         300       7.5
    304 Oakview manor Apartments                             1,305,258.00        8,921.50      1,302,488.64         360       7.5
    305 Timberline Forest Apartments                         1,300,000.00        8,930.34      1,296,395.34         360       7.5
    306 The Village Plaza                                    1,300,000.00       10,129.49      1,292,594.31         300       7.5
    307 9 Egremont Road                                      1,295,000.00        8,700.39      1,292,197.70         360       7.5
    308 Affordable Self Storage                              1,300,000.00       11,267.82      1,289,928.14         300       7.5
    309 6630 Baltimore National Pike                         1,300,000.00       11,330.96      1,288,893.32         300       7.5
    310 4 Vinal Street                                       1,268,000.00        8,518.99      1,265,256.13         360       7.5
    311 Whiskey Bottom Business Center                       1,275,000.00       10,804.72      1,263,463.72         300       7.5
    312 Royal Estates MHP                                    1,250,000.00        9,050.86      1,246,329.03         300       7.5
    313 Pep Boys - Streamwood (13)                           1,225,000.00        9,139.25      1,223,022.68         226       7.5
    314 Orange Avenue Industrial Park                        1,230,000.00       11,772.14      1,211,139.78         240       7.5
    315 Men's Warehouse                                      1,200,000.00        8,852.29      1,198,627.71         300       7.5
    316 Pier 1 - Saginaw                                     1,200,000.00        8,973.21      1,195,500.40         300       7.5
    317 Boulevard Apartments                                 1,200,000.00        8,830.53      1,195,288.46         300       7.5
    318 Stor-N-Lock #8                                       1,200,000.00       10,128.02      1,193,452.23         240       7.5
    319 Park Plaza Retail Center                             1,200,000.00        9,709.04      1,194,876.68         300       7.5
    320 Claremont Self Storage                               1,200,000.00        9,791.32      1,193,660.49         300       7.5
    321 Shamrock MHC                                         1,200,000.00        9,192.97      1,193,213.42         360       7.5
    322 Security Self Storage Facility                       1,200,000.00        9,906.52      1,192,081.86         300       7.5
    323 Lock It Up Self Storage Facility                     1,200,000.00       11,573.14      1,182,103.58         180       7.5
    324 CVS - Bethsaida                                      1,180,000.00       10,737.63      1,168,534.22         180       7.5
    325 Summer Wind                                          1,180,000.00       10,097.16      1,169,530.74         300       7.5
    326 Victoria Square Apartments                           1,150,000.00        8,402.12      1,146,657.35         300       7.5
    327 foxfire Apartments                                   1,150,000.00        8,211.50      1,145,353.53         360       7.5
    328 Glen Arbor Apartments                                1,140,000.00        9,180.90      1,133,571.52         360       7.5
    329 Pier 1 - Lewisville                                  1,130,000.00        8,562.44      1,124,632.28         300       7.5
    331 Emerald Lakes Mobile Home Park                       1,115,000.00        7,986.11      1,111,684.45         300       7.5
    332 Your Extra Attic - Duluth                            1,110,000.00        8,447.91      1,105,845.81         300       7.5
    333 Pier 1 - Canton                                      1,100,000.00        8,225.44      1,095,875.38         300       7.5
    334 DeSoto Estates MHP                                   1,100,000.00        8,652.85      1,095,081.32         300       7.5
    336 Hide-Away-Hills MHP                                  1,050,000.00        7,212.97      1,047,782.87         360       7.5
    337 AAA Interstate SSF                                   1,050,000.00        8,345.00      1,043,270.75         300       7.5
    338 Your Extra Attic - Winters Chapel                    1,030,000.00        7,770.40      1,026,096.47         300       7.5
    339 ABC Mini Storage                                     1,030,000.00        9,121.09      1,021,485.74         300       7.5
    340 Pep Boys - Gardena (14)                              1,000,000.00        9,554.67        993,290.90         161       7.5
    341 Eastwood MHP                                         1,000,000.00        7,731.32        995,401.08         300       7.5
    342 Bama Self Storage                                    1,000,000.00        8,855.43        993,440.45         300       7.5
    343 Thomas Apartments                                      967,800.00        7,420.98        962,962.34         360       7.5
    345 Missouri Self Storage Facility                         900,000.00        6,891.78        897,520.12         300       7.5
    346 A-American Self Storage-Bent Avenue                    900,000.00        6,664.42        898,900.58         300       7.5
    347 The Pine Garden apartments                             900,000.00        7,567.53        890,463.19         240       7.5
    348 Stor-N-Lock #7                                         850,000.00        7,174.02        845,361.98         240       7.5
    349 Green Valley Self Storage                              825,000.00        6,092.73        822,631.27         300       7.5
    350 130 Englewood Street                                   815,000.00        5,475.53        813,236.39         360       7.5
    352 1375 Commonwealth Avenue                               750,000.00        5,038.84        748,377.04         360       7.5
    353 Stor-N-Lock #9                                         700,000.00        5,908.01        696,180.47         240       7.5
    354 Mid Cajon Apartments                                   680,000.00        4,968.21        678,023.47         300       7.5
    355 Payless Shoe Source                                    675,000.00        4,935.62        674,215.63         300       7.5
    356 Panama City Mobile Home Estates                        650,000.00        5,674.51        648,004.99         300       7.5
    357 Your Extra Attic - Norcross                            650,000.00        5,143.88        647,699.98         300       7.5
    358 Terrace View Center                                    640,000.00        4,675.96        638,139.74         300       7.5
    359 Village Corner                                         625,000.00        4,566.37        623,183.34         300       7.5
    360 1381 Commonwealth Avenue                               515,000.00        3,460.00        513,885.58         360       7.5
                                                             
</TABLE>                                                     

                                     Page 4

<PAGE>
MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                                                          
Loan No.         Property Name                                        Borrower Name                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>
    361 Pinegrove Place                                      Waveland & Pinegrove Building, L.L.C.

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                                                        Mortgage    Original     Maturity 
Loan No.         Property Name                                  City                   State         Rate       Term         Date   
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>                       <C>          <C>          <C>        <C>     
    361 Pinegrove Place                                      Chicago                   IL            7.6600%     120        12/1/07
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                            Master
Prospectus                                                     Original          Monthly      Cut-Off Date      Original   Servicing
Loan No.         Property Name                                  Balance          Payment      Loan Balance    Amortization  Fee Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>               <C>      <C>                         <C>       <C> 
    361 Pinegrove Place                                      500,000.00        3,782.03       498,112.50            300       7.5
                                                                                        ----------------
                                                                                        1,081,789,828.82
                                                                                        ================
</TABLE>

                                    Page 5

<PAGE>

Footnotes to Mortgage Loan Schedule

1    N/A

2    Sets of Mortgage Loans that have identical alphabetical coding designates
     multiple loans that are cross-collateralized and cross-defaulted.

3    Mortgage Loan is secured by liens on multiple properties. Property type,
     address, and year built indicated are for the largest of such properties.
     All other property information is aggregated for the multiple properties,
     which are summarized below:

      (3A)   Secured by liens on six self storage facilities.
      (3B)   Secured by liens on six retail properties.
      (3C)   N/A
      (3D)   N/A
      (3E)   N/A
      (3F)   Secured by liens on three manufactured housing communities.
      (3G)   Secured by liens on three manufactured housing communities.
      (3H)   Secured by liens on two self storage facilities.
      (3I)   Secured by liens on two manufactured housing communities.
      (3J)   Secured by liens on three multi-family properties.
      (3K)   N/A
      (3L)   Secured by liens on one office facility and one self storage 
             facility.
      (3M)   Secured by liens on two multi-family properties.

4    N/A

5    N/A

6    N/A

7    At loan closing, $100,000 of loan proceeds were set aside in an escrow
     account. The escrow will be released to borrower upon satisfaction of a
     minimum 1.20x debt service coverage, and a maximum 80% loan to value, as
     determined by an updated appraisal, so long as such conditions are met
     within six months of the loan closing date. Any portion of the escrow which
     the borrower does not qualify for will be applied to partially repay the
     loan, subject to a yield maintenance penalty. Debt service coverage and
     loan to value presented reflect full loan amount.

8    Loan was interest only until 1/1/98.

9    At loan closing, $700,000 of loan proceeds were set aside in an escrow
     account. The escrow will be released to the borrower upon satisfaction of a
     minimum 1.25x debt service coverage, and a maximum 80% loan to value, as
     determined by an appraisal, so long as such conditions are met by 7/1/99.
     Any portion of the escrow which the borrower does not qualify for will be
     applied to partially repay the loan. Debt service coverage and loan to
     value presented reflect full loan amount. Loan is interest only unitl
     8/1/99.

10   Note provides for an additional $5,000 per month of principal amortization
     in excess of the calculated payment for the first 48 payments.


<PAGE>

Footnotes to Mortgage Loan Schedule

11   At loan closing, $200,000 of loan proceeds were set aside in an escrow
     account. The escrow will be released to borrower upon satisfaction of a
     minimum of 1.20x debt service coverage, and a maximum 80% loan to value, as
     determined by appraisal, as long as such conditions are met by 9/8/98. Any
     portion of the escrow which the borrower does not qualify for will be
     applied to partially repay the loan. Debt service coverage and loan to
     value presented reflect full amount.

12   Loan is interest only until 1/1/2000.

13   Loan has stepped monthly principal and interest payments as follows:

                      3/98                        $9,603.96
                      4/98 - 12/01                $9,139.25
                      1/2 - 12/6                  $9,870.39
                      1/12 - maturity             $11,300.66

14   Loan has stepped monthly principal and interest payments as follows:

                      2/98                        $7,705.38
                      3/98 - 6/01                 $9,554.67
                      7/1 - 4/4                   $10,510.14
                      5/4 - maturity              $9,497.28






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission