MORGAN STANLEY CAPITAL I INC
S-3/A, 1999-10-20
ASSET-BACKED SECURITIES
Previous: CILCORP INC, SC 13D/A, 1999-10-20
Next: SCUDDER VARIABLE LIFE INVESTMENT FUND/MA/, 497, 1999-10-20






    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON OCTOBER 20, 1999


                                            REGISTRATION STATEMENT NO. 333-77215
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                          PRE-EFFECTIVE AMENDMENT NO. 2
                                   TO FORM S-3

                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

      Delaware                                        13-3291626
      (State of incorporation)                        (I.R.S. Employer
                                                      Identification No.)
                                  1585 Broadway
                            New York, New York 10036
                                 (212) 296-7000
               (Address, including zip code, and telephone number,
              including area code, of principal executive offices)

                              --------------------
                                 DAVID R. WARREN
                                    President
                                  1585 Broadway
                            New York, New York 10036
                                 (212) 296-7000
              (Name and address, including zip code, and telephone
               number, including area code, of agent for service)

                              --------------------
                                   Copies to:
- --------------------------------------------------------------------------------

 CARLOS RODRIGUEZ, ESQ.      MICHAEL S. GAMBRO, ESQ.      KEVIN C. BLAUCH, ESQ.
    Brown & Wood LLP           ANNA H. GLICK, ESQ.          Latham & Watkins
 One World Trade Center   Cadwalader, Wickersham & Taft     885 Third Avenue
New York, New York 10048         100 Maiden Lane        New York, New York 10022
     (212) 839-5300          New York, New York 10038        (212) 906-1241
                                  (212) 504-6000
- --------------------------------------------------------------------------------

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

APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: From time to
time after this Registration Statement becomes effective.

If any of the securities being registered on this form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, please check the following box. [X]


                              --------------------
                        CALCULATION OF REGISTRATION FEE*
<TABLE>
<CAPTION>
================================================ ======================== ===================== ================== ===============
                                                                            Proposed Maximum     Proposed Maximum    Amount of
               Title of Securities                        Amount             Offering Price         Aggregate       Registration
                 being Registered                    being Registered         Per Unit (1)        Offering Price       Fee(2)
- ------------------------------------------------ ------------------------ --------------------- ------------------ ---------------
<S>                                              <C>                      <C>                   <C>                <C>
Mortgage Pass-Through Certificates..........            $1,000,000                100%              $1,000,000        $278.00
================================================ ======================== ===================== ================== ===============
</TABLE>

(1)  Estimated solely for purposes of calculating the registration fee.
(2)  Previously paid.
*    To the extent that any series of Certificates offered pursuant to this
     Registration Statement evidences a beneficial ownership interest in a Trust
     Fund containing MBS that have been previously issued by the Registrant,
     this Registration Statement is deemed to register such underlying MBS.

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

   THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THE REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

   PURSUANT TO RULE 429 OF THE SECURITIES AND EXCHANGE COMMISSION'S RULES AND
REGULATIONS UNDER THE SECURITIES ACT OF 1933, AS AMENDED, THE PROSPECTUS AND
PROSPECTUS SUPPLEMENT CONTAINED IN THIS REGISTRATION STATEMENT ALSO RELATE TO
THE REGISTRANT'S REGISTRATION STATEMENT ON FORM S-3 (REGISTRATION NO.
333-62911).
================================================================================

<PAGE>


      This Registration Statement contains: (1) a base prospectus and form of
prospectus supplement to be used in connection with the offering of certificates
that will represent beneficial ownership interests in trust funds consisting of
one or more segregated pools of various types of single family residential
mortgage loans, securities collateralized by such loans, and/or government
securities (the Version 1 Prospectus); and (2) a base prospectus and form of
prospectus supplement to be used in connection with the offering of certificates
that will represent beneficial ownership interests in trust funds consisting of
one or more segregated pools of various types of multifamily or commercial
mortgage loans, securities collateralized by such loans, and/or government
securities (the Version 2 Prospectus).


<PAGE>


Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This prospectus supplement and the prospectus to which it relates
shall not constitute an offer to sell or the solicitation of an offer to buy nor
shall there by any sale of these securities in any State in which such offer,
solicitation or sale would be unlawful prior to registration or qualification
under the securities laws of any such State.

                                                                     (Version 1)

              SUBJECT TO COMPLETION DATED _________________, 199__




PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ____, 199_)

                                      [$         ]
                                (APPROXIMATE(1))
                     MORGAN STANLEY CAPITAL I 199_-_ TRUST,
                                     ISSUER
                         MORGAN STANLEY CAPITAL I INC.,
                                    DEPOSITOR

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 199_-___



      Morgan Stanley Capital I Inc. is offering certain classes of the Series
199_-___ Mortgage Pass-Through Certificates issued by the trust. The
certificates represent beneficial ownership interests in a trust. The trust's
assets will primarily be residential mortgage loans, [including mortgage
participations,] [mortgage-backed securities,] [and] [direct obligations of
the United States, or other governmental agencies].


      The Series 199_-___ mortgage pass-through certificates are not obligations
of Morgan Stanley Capital I Inc. or any of its affiliates, and neither the
certificates nor the underlying mortgage loans are insured or guaranteed by any
governmental agency.

              INVESTING IN THE OFFERED CERTIFICATES INVOLVES RISKS.
                         SEE "RISK FACTORS" BEGINNING ON
     PAGE S-__ IN THIS PROSPECTUS SUPPLEMENT AND PAGE __ OF THE PROSPECTUS.


          Certain characteristics of the offered certificates include:

                   APPROXIMATE INITIAL
                       CERTIFICATE
                       PRINCIPAL OR             INITIAL
    CLASS           NOTIONAL AMOUNT(1)    PASS-THROUGH RATE     EXPECTED RATINGS

Class [___]........  $                               %



(1) Approximate, subject to adjustment as described herein.


      THE SECURITIES AND EXCHANGE COMMISSION AND STATE SECURITIES REGULATORS
HAVE NOT APPROVED OR DISAPPROVED THE OFFERED CERTIFICATES OR DETERMINED IF THIS
PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING PROSPECTUS ARE TRUTHFUL OR COMPLETE.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

      Morgan Stanley & Co. Incorporated will offer certificates to the public at
negotiated prices determined at the time of sale. Morgan Stanley & Co.
Incorporated expects to deliver the offered certificates to purchasers on
__________ __, ____. Morgan Stanley Capital I Inc. expects to receive from this
offering approximately % of the initial principal amount of the offered
certificates, plus accrued interest from __________ __, ____, before deducting
expenses.



                           MORGAN STANLEY DEAN WITTER
                          _____________________, 199__



<PAGE>


              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS


      Information about your certificates is contained in two separate documents
that progressively provide more detail:

            (a)   the accompanying prospectus, which provides general
                  information, some of which may not apply to the offered
                  certificates; and

            (b)   this prospectus supplement, which describes the specific terms
                  of the offered certificates.

      If the description of your certificates vary between this prospectus
supplement and the accompanying prospectus, you should rely on the information
in this prospectus supplement.

      You should rely only on the information contained in this prospectus
supplement and the accompanying prospectus. We have not authorized anyone to
provide you with information that is different from that contained in this
prospectus supplement and the prospectus.

      Morgan Stanley Capital I Inc.'s principal offices are located at 1585
Broadway, New York, New York 10036 and its telephone number is (212) 761-4700.

      Until the date that is ninety days after the date of this prospectus
supplement, all dealers that buy, sell or trade the offered certificates,
whether or not participating in this offering, may be required to deliver a
prospectus supplement and the accompanying prospectus. This is in addition to
the dealers' obligation to deliver a prospectus supplement and the accompanying
prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.




                                      S-2
<PAGE>



                                Table Of Contents

                                                                           PAGE
                              Prospectus Supplement


SUMMARY OF TERMS...........................................................S-5
EXECUTIVE SUMMARY..........................................................S-5
DESCRIPTION OF THE [MORTGAGE POOL] [MBS]..................................S-16
     General..............................................................S-16
     [The Mortgage-Backed Securities......................................S-17
     [Convertible Mortgage Loans..........................................S-17
     [The Index...........................................................S-18
     Characteristics  of the Mortgage Loans...............................S-18
     Underwriting Standards...............................................S-29
     Additional Information...............................................S-29
DESCRIPTION OF THE CERTIFICATES...........................................S-29
     General..............................................................S-29
     Distributions........................................................S-30
     Subordination........................................................S-32
     Advances.............................................................S-32
YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS.............................S-33
     Weighted Average Life  of the Class [ ] Certificates.................S-33
POOLING AND SERVICING AGREEMENT...........................................S-36
     General..............................................................S-36
     Assignment  of the Mortgage Loans....................................S-36
     The [Master] Servicer................................................S-37
     Certificate Account..................................................S-38
     Servicing  and Other Compensation  and Payment  of Expenses..........S-38
     Reports  to Certificateholders.......................................S-39
     Voting Rights........................................................S-39
     Termination..........................................................S-40
USE OF PROCEEDS...........................................................S-40
FEDERAL INCOME TAX CONSEQUENCES...........................................S-40
ERISA CONSIDERATIONS......................................................S-41
LEGAL INVESTMENT..........................................................S-43
PLAN OF DISTRIBUTION......................................................S-44
LEGAL MATTERS.............................................................S-44
RATING....................................................................S-45
GLOSSARY OF TERMS.........................................................S-46
Annex A....................................................................A-1


                                   Prospectus


Summary of Prospectus........................................................5
Risk Factors................................................................12
Description of the Trust Funds..............................................21

                                      S-3
<PAGE>

Use of Proceeds.............................................................27
Yield Considerations........................................................27
The Depositor...............................................................34
Description of the Certificates.............................................34
Description of the Agreements...............................................44
Description of Credit Support...............................................67
Legal Aspects of Mortgage Loans.............................................70
Federal Income Tax Consequences.............................................85
State Tax Considerations...................................................124
ERISA Considerations.......................................................124
Legal Investment...........................................................129
Plan of Distribution.......................................................131
Legal Matters..............................................................133
Financial Information......................................................133
Rating.....................................................................133
Incorporation of Information by Reference..................................134
Glossary of Terms..........................................................135




                                      S-4
<PAGE>

                                SUMMARY OF TERMS

      This summary highlights selected information from this prospectus
supplement. It does not contain all of the information you need to consider in
making your investment decision. TO UNDERSTAND ALL OF THE TERMS OF THE OFFERING
OF THE CERTIFICATES, READ THIS ENTIRE DOCUMENT AND THE ACCOMPANYING PROSPECTUS
CAREFULLY.

                           RELEVANT PARTIES AND DATES


ISSUER....................... Morgan Stanley Capital I 199_-_ Trust.

DEPOSITOR.................... Morgan Stanley Capital I Inc., a Delaware
                              corporation and a wholly-owned limited purpose
                              finance subsidiary of Morgan Stanley Group Inc.

[MASTER] SERVICER............ _______________, a ________________.

[SPECIAL SERVICER............ ___________________, a __________________].

[SUB-SERVICERS............... ___________________, a __________________].

TRUSTEE...................... ___________________, a ___________________.

CUT-OFF DATE................. ____________ 1, 199_.

CLOSING DATE................. ______________ 1, 199_.

DISTRIBUTION DATE............ The __ day of each [month] [ ] or, if any such __
                              day is not a business day, then the next
                              succeeding business day, beginning in ________
                              19__.


RECORD DATE.................. With respect to each  distribution date, the
                              [last business day of the month preceding such
                              distribution date].


                                EXECUTIVE SUMMARY

      This executive summary highlights selected information regarding the
offered certificates and underlying mortgage loans. It does not contain all of
the information you need to consider in making your investment decision. To
understand all of the terms of the offering of the offered certificates and the
underlying mortgage loans, read this entire prospectus supplement and the
accompanying prospectus carefully.



                                      S-5
<PAGE>
                               CERTIFICATE SUMMARY
                                                                    APPROXIMATE
                                                                      PERCENT
 APPROXIMATE                                                            OF
  CREDIT                                                               TOTAL
 SUPPORT                                                           CERTIFICATES
 -------                                                           ------------
                                                            RATINGS
                                                INITIAL     ([LIST
                                              CERTIFICATE   RATING
                                     CLASS      BALANCE   AGENCIES])
                                     -----      -------   ----------

             [CLASS [___]         CLASS[___]  $                            %
             $
  %          (Approximate         CLASS[___]  $                            %
             Notional Amount)]
  %                               CLASS[___]  $                            %
  %                               CLASS[___]  $                            %
  %                               CLASS[___]  $                            %



   o  The percentages indicated under the column "Approximate Credit Support"
      with respect to the Class [ ] and Class [ ] Certificates represent the
      approximate credit support, for the Class [ ] and Class [ ] Certificates
      in the aggregate.

   o  The Class [ ], Class [ ] and Class [ ] Certificates are not being offered
      to you.

   o  The Class [___] certificates are not represented in this table.

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                         INITIAL
          RATINGS      CERTIFICATE
          ([LIST         BALANCE                                              INITIAL     WTD. AVG.
           RATING         [OR                % OF                           PASS-THROUGH    LIFE        PRINCIPAL
CLASS     AGENCIES  NOTIONAL AMOUNT          TOTAL       DESCRIPTION           RATE         (YRS.)        WINDOW
- ---------------------------------------------------------------------------------------------------------------

 Offered Certificates
<S>         <C>        <C>                 <C>               <C>                <C>          <C>          <C>
 [   ]                  $                               [fixed rate]             %
 [Non-Offered Certificates]                 %
 [   ]                  $                                [interest only:         %
                                            %        weighted average coupon]
</TABLE>


   o  The rated final distribution date for each class of rated certificates is
      the distribution date in ____________.

   o  The initial certificate balances are approximate, subject to adjustment as
      described in this prospectus supplement.

   o  With respect to the column entitled "Descriptions", weighted average
      coupon and fixed rate are descriptions of the type of pass-through
      rates borne by the related classes [and interest only designates that
      the related class is entitled only to distributions of interest].

   o  The columns entitled "Weighted Average Life" and "Principal Window"
      reflect the period during which distributions of principal are anticipated
      to be received, based on the assumptions that the mortgage loans suffer no
      losses, payments are made as scheduled and that they are fully paid on
      their respective maturity dates. The principal window is expressed in
      months following the closing date, commencing with the first distribution
      date.

   o  [The class [___] certificates will not have a certificate balance and will
      not be entitled to receive distributions of principal. Interest will
      accrue on the class [___] certificates at its pass-through rate and on its
      notional amount. The notional amount of the class [___] certificates is
      initially $[ ], which is equal to the aggregate initial certificate
      principal amount of the class [___], class [___], class [___], class [___]
      and class [___] certificates.


                                WHAT YOU WILL OWN


GENERAL...................... Morgan Stanley Capital I Inc. is offering the
                              following __ classes of mortgage pass-through
                              certificates as part of Series 199_-_:


                                      S-6
<PAGE>


                                   o Class [ ]

                                   o Class [ ]


                              Your certificates will represent beneficial
                              ownership interests in the trust. The trust's
                              assets will primarily be [[conventional], [fixed]
                              [and] [adjustable] interest rate mortgage loans,
                              with terms to maturity of not more than ___ years,
                              secured by first liens [, junior liens or first
                              and junior liens] on one- to four-family
                              residential properties,] [including mortgage
                              participations,] [mortgage-backed securities,]
                              [and] [direct obligations of the United States or
                              other governmental agencies ].


CERTIFICATE BALANCES......... Your certificates will have the approximate
                              aggregate certificate balance set forth on the
                              cover, subject to a variance of plus or minus 5%.


                              [The class [ ] certificates will not have a
                              certificate balance.] [The class [ ] certificates
                              will receive interest only; they will not be
                              entitled to distributions of principal.] [The
                              class [ ] certificates will receive principal
                              only; they will not be entitled to distributions
                              of interest.] [The certificate balance of the
                              class [ ] certificates will be adjusted from time
                              to time on each distribution date to reflect any
                              increase resulting from negative amortization of
                              mortgage loans included in the trust and any
                              decrease resulting from distributions of principal
                              of the class [ ] certificates.]

PASS-THROUGH RATE ON THE
  CLASS [ ] CERTIFICATES.....  Your certificates will accrue interest at an
                               annual rate called a PASS-THROUGH RATE [which is
                               set forth on the cover].


                              [Interest on the certificates will be calculated
                              based on a [360-day year consisting of twelve
                              30-day months] [365-day year and the actual number
                              of days in the relevant accrual period] [describe
                              any other interest accrual method.]


                                      S-7
<PAGE>

                              [The pass-through rate on the class [ ]
                              certificates will be equal to the weighted average
                              of the remittance rates in effect from time to
                              time on the trust's assets.] [The class [ ]
                              certificates [or a component thereof] will not be
                              entitled to distributions of interest and will not
                              have a pass-through rate.] [Accrual interest on
                              the class [ ] certificates will not be paid
                              currently, but will be added to the principal
                              balance until ________.] [Describe any other
                              method used to calculate the pass-through rate.]

DISTRIBUTIONS

A. AMOUNT AND ORDER
   OF DISTRIBUTIONS.......... On each distribution date, funds available for
                              distribution from the trust's assets, net of
                              specified trust expenses, will be distributed in
                              the following amounts and order of priority:

                              Step 1/Class [ ]: To interest on Class [ ] based
                              on its interest entitlement.

                              Step 2/Class [ ]: To the extent of funds available
                              for principal, to principal on Class [ ] until
                              reduced to zero.

                              Step 3/Class [ ]: To interest on Class [ ] based
                              on its interest entitlement.

                              Step 4/Class [ ]: To the extent of funds available
                              for principal, to principal on Class [ ] until
                              reduced to zero.

B. INTEREST
   ENTITLEMENTS.............. The amount of interest owed to each class of
                              interest bearing certificates on each
                              distribution date will equal 1/12th of the
                              product of:

                                    o  the pass-through rate and

                                    o  the principal balance or notional amount,

                              reduced by some types of interest shortfalls


   PRINCIPAL ENTITLEMENT..... The amount of principal required to be distributed
                              to the classes entitled to principal on a
                              particular distribution will be based on the
                              classes' priority and a percentage of scheduled
                              and unscheduled principal. Some classes may not be
                              entitled to any scheduled or unscheduled
                              distributions of principal for a period of time.




                                      S-8
<PAGE>

ADVANCES OF PRINCIPAL AND
   INTEREST.................. The master servicer is required to advance
                              delinquent monthly mortgage loan payments, if it
                              determines that the advance will be recoverable.
                              If the master servicer fails to make a
                              recoverable advance, the trustee will generally
                              be required to make the advance.


[SUBORDINATION............... The chart below describes the manner in which the
                              rights of various classes will be senior to the
                              rights of other classes. Entitlement to receive
                              principal and interest on any distribution date
                              is depicted in descending order  from top to
                              bottom. The manner in which losses on the
                              trust's assets are allocated is depicted in
                              ascending order  from bottom to top.

                              --------------------------------------------------
                                                  Class [ ]
                              --------------------------------------------------

                                                ----------------
                                                   Class [ ]
                                                ----------------

                              [NO OTHER FORM OF CREDIT ENHANCEMENT WILL BE
                              AVAILABLE FOR THE BENEFIT OF THE HOLDERS OF THE
                              CERTIFICATES.]

[CREDIT ENHANCEMENT:......... Losses will be covered by a [policy] [other form
                              of credit enhancement] issued by [    ] [summary
                              of coverage]]

                               THE MORTGAGE ASSETS

GENERAL...................... The trust's assets, which are the primary source
                              of distributions to holders of the certificates,
                              will primarily be [__ [conventional], [fixed]
                              [and] [adjustable] interest rate mortgage loans,
                              each evidenced by one or more promissory notes
                              secured by first   mortgages [, junior
                              mortgages or first and junior mortgages], deeds
                              of trust or similar security instruments on one
                              or more one- to four-family residential
                              properties located in ______ [, including
                              mortgage participations,] [mortgage-backed
                              securities,] [and] [direct obligations of the
                              United States or other governmental agencies].

[MORTGAGE LOANS.............. As of the cut-off date, the mortgage loans will
                              have the approximate characteristics set forth in
                              the table below:  [one or more of the following]



                                      S-9
<PAGE>

                               Aggregate Principal Balance      $_________

                               Lowest Mortgage Loan             $_________
                                Principal Balance

                               Highest Mortgage Loan            $_________
                                Principal Balance

                               Average Mortgage Loan            $_________
                                Principal Balance

                               Range of Remaining Terms to  ___ to ___ months
                               Maturity

                               Weighted Average Remaining       ___ months
                               Term to Maturity

                               Range of Mortgage Rates         ___% to ___%

                               Weighted Average Mortgage           ___%
                               Rate

                               Range of Loan to Value          ___% to ___%
                               Ratios

                               Weighted Average Loan to            ___%
                               Value Ratio

                               Geographic Concentration of    _________ __%
                               Mortgaged Properties
                               Securing Mortgage Loans in
                               Excess of 5% of the
                               Aggregate Principal Balance

                               Maximum Five-Digit Zip Code         ___%
                               Concentration

[MORTGAGE-BACKED SECURITIES.. [Title and issuer of underlying securities,
                              amount deposited or pledged, amount originally
                              issued, maturity date, interest rate, [redemption
                              provisions], description of other material terms.]

                       ADDITIONAL ASPECTS OF CERTIFICATES

RATINGS...................... The class [___] certificates will not be issued
                              unless they be rated [not lower than] the
                              following ratings by __________:

                                             class [___]

                              A rating agency may lower or withdraw a security
                              rating at any time.

FORM OF CERTIFICATES;
  DENOMINATIONS.............. Your certificates will be issued [either] in
                              [book-entry form] [or] [fully registered,
                              certificated form].  The class [___] certificates
                              will be offered in minimum denominations of
                              $_____ initial certificate balance.  Investments
                              in excess of the minimum denominations may be
                              made in multiples of $__.

[REGISTRATION, CLEARANCE AND
  SETTLEMENT OF THE CLASS [___]
  CERTIFICATES............... Your certificates will be registered in the name
                              of Cede & Co., as nominee of The Depository Trust
                              Company, and will not be registered in your name.
                              You will not receive a definitive certificate
                              representing your interest, except in


                                      S-10
<PAGE>

                              very limited circumstances described in this
                              prospectus supplement. As a result, you will not
                              be a certificateholder of record, and you will
                              receive distributions on your certificates and
                              reports relating to distributions only through The
                              Depository Trust Company, Cedel Bank, S.A. or The
                              Euroclear System or through participants in The
                              Depository Trust Company, Cedel or Euroclear.

                              You may hold your certificates through: (i) The
                              Depository Trust Company in the United States; or
                              (ii) Cedel or Euroclear in Europe. Transfers
                              within The Depository Trust Company, Cedel or
                              Euroclear will be made in accordance with the
                              usual rules and operating procedures of those
                              systems. Cross-market transfers between persons
                              holding directly through The Depository Trust
                              Company, Cedel or Euroclear will be effected in
                              The Depository Trust Company through the relevant
                              depositories of Cedel or Euroclear.

                              Morgan Stanley Capital I Inc. may elect to
                              terminate the book-entry system through  The
                              Depository Trust Company with respect to all or
                              any portion of any class of the certificates.

                              We expect that the class [___] certificates will
                              be delivered in book-entry form through the
                              facilities of The Depository Trust Company, Cedel
                              or Euroclear on or about __________.]

OPTIONAL TERMINATION OF
   THE TRUST................. _______________ may, subject to certain
                              conditions including the then-remaining balance
                              of the trust's assets, purchase all outstanding
                              assets and thereby effect early retirement of the
                              certificates.  [At its option, ______________ may
                              also, subject to certain conditions including the
                              then-remaining balance of the trust's assets,
                              purchase any class [  ] certificates.]

TAX STATUS................... [An election will be made to treat the trust as a
                              real estate mortgage investment conduit - also
                              known as a REMIC - for federal income tax
                              purposes. In the opinion of counsel, the trust
                              will qualify for this treatment.

                              Pertinent federal income tax consequences of an
                              investment in the class [___] certificates
                              include:


                                    o  The class [___] certificates will
                                       constitute regular interests in the REMIC
                                       [and the class


                                      S-11
<PAGE>

                                       [___] certificates will constitute
                                       "residual interests" in the REMIC.]

                                    o  The regular interests will be treated as
                                       newly originated debt instruments for
                                       federal income tax purposes.

                                    o  Beneficial owners will be required to
                                       report income on the class [___]
                                       certificates in accordance with the
                                       accrual method of accounting.

ERISA CONSIDERATIONS......... [Subject to the satisfaction of important
                              conditions, the class [___] certificates may be
                              purchased by persons investing assets of employee
                              benefit plans or individual retirement accounts.]

                              [THE CLASS [___] CERTIFICATES MAY NOT BE PURCHASED
                              BY, OR TRANSFERRED TO, A PLAN OR ANY PERSON
                              INVESTING THE ASSETS OF A PLAN. (THIS PROHIBITION
                              DOES NOT APPLY TO AN INSURANCE COMPANY INVESTING
                              ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES
                              WHICH WOULD QUALIFY FOR AN EXEMPTION UNDER
                              PROHIBITED TRANSACTION CLASS EXEMPTION 95-60.)]

LEGAL INVESTMENTS............ [The class [___] certificates will [not]
                              constitute "mortgage related securities" for
                              purposes of the Secondary Mortgage Market
                              Enhancement Act of 1984, as amended, so long as
                              those certificates are rated in one of the two
                              highest rating categories by one or more rating
                              agencies.

                              No representation is made regarding the proper
                              characterization of the certificates for purposes
                              of any applicable legal investment restrictions,
                              regulatory capital requirements or other similar
                              purposes. Regulated entities should consult with
                              their own advisors regarding these matters.




                                      S-12
<PAGE>

                                  RISK FACTORS


    [Description will depend on the particulars of the mortgage  loans and
                           mortgage-backed securities]


      The offered certificates are not suitable investments for all investors.
In particular, you should not purchase any class of offered certificates unless
you understand the prepayment, credit liquidity and market risks associated with
that class.

      The offered certificates are complex securities. You should possess,
either alone or together with an investment advisor, the expertise necessary to
evaluate the information contained in this prospectus supplement and the
prospectus in the context of your financial situation and tolerance for risk.

      You should carefully consider, among other things, the following factors
in connection with the purchase of the offered certificates. The risks and
uncertainties described below and those risks described under "Risk Factors" in
the prospectus, summarize material risks relating to your certificates.

THE YIELD ON YOUR CERTIFICATES
  WILL VARY DEPENDING ON
  RATE OF PREPAYMENTS........ The rate of distributions of principal and the
                              yield to maturity on your certificates will be
                              directly related to the rate of payments of
                              principal on the mortgage loans and the amount and
                              timing of borrower defaults resulting in realized
                              losses. Borrowers are permitted to prepay the
                              mortgage loans, in whole or in part, at any time
                              without penalty. The rate of principal payments on
                              the mortgage loans will be affected by, among
                              other things:

                                    o  the amortization schedules of the
                                       mortgage loans;

                                    o  the rate of principal prepayments,
                                       including partial prepayments and those
                                       resulting from refinancing, on the
                                       mortgage loans by borrowers;

                                    o  liquidations of defaulted mortgage loans;

                                    o  repurchases of mortgage loans by Morgan
                                       Stanley Capital I Inc. as a result of
                                       defective documentation or breaches of
                                       representations and warranties,

                                    o  the optional purchase by Morgan Stanley
                                       Capital I Inc. of defaulted mortgage
                                       loans; and


                                      S-13
<PAGE>
                                    o  the optional purchase of all of the
                                       mortgage loans in connection with the
                                       termination of the trust.

                              The rate of prepayments on pools of mortgage loans
                              is influenced by a variety of economic,
                              geographic, social and other factors.

                                    o  If prevailing rates for similar mortgage
                                       loans fall below the mortgage rates on
                                       the mortgage loans, the rate of
                                       prepayment would generally be expected to
                                       increase.

                                    o  Conversely, if interest rates on similar
                                       mortgage loans rise above the mortgage
                                       rates on the mortgage loans, the rate of
                                       prepayment would generally be expected to
                                       decrease.

                              The rate of prepayment on the mortgage loans may
                              also be influenced by programs offered by mortgage
                              originators, on a general or targeted basis, to
                              encourage refinancing.

                              If you are purchasing certificates at a discount,
                              you should consider the risk that if principal
                              payments on the mortgage loans occur at a rate
                              slower than you expected, your yield may be lower
                              than you expected.

                              If you are purchasing certificates at a premium[,
                              or are purchasing the [_____] certificates, which
                              have no certificate balance], you should consider
                              the risk that if principal payments on the
                              mortgage loans occur at a rate faster than you
                              expected, your yield may be lower than you
                              expected. [IF YOU ARE PURCHASING CLASS [___]
                              CERTIFICATES, YOU SHOULD CONSIDER THE RISK THAT A
                              RAPID RATE OF PRINCIPAL PAYMENTS ON THE MORTGAGE
                              LOANS COULD RESULT IN YOUR FAILURE TO RECOVER YOUR
                              INITIAL INVESTMENT.]

[GEOGRAPHIC CONCENTRATION MAY
  INCREASE RISK OF LOSS BECAUSE
  OF ADVERSE ECONOMIC CONDITIONS
  OR NATURAL DISASTERS IN A
  SPECIFIC REGION............ The yield to maturity on your certificates may be
                              affected by the geographic concentration of the
                              mortgaged properties securing the mortgage
                              loans.  Certain geographic regions from time to
                              time will experience weaker regional economic
                              conditions and housing markets and, consequently,
                              will experience higher rates of loss and
                              delinquency on mortgage loans generally.  Any



                                      S-14
<PAGE>

                              concentration of the mortgage loans in such a
                              region may present risk considerations in addition
                              to those generally present for similar
                              mortgage-backed securities without such
                              concentration. [__]% of the mortgage loans are
                              located in [_______]. Any deterioration in housing
                              prices in the states in which there is a
                              significant concentration of mortgaged properties,
                              as well as the other states in which the mortgaged
                              properties are located, and any deterioration of
                              economic conditions in those states which
                              adversely affects the ability of borrowers to make
                              payments on the mortgage loans may increase the
                              likelihood of losses on the mortgage loans. The
                              losses, if they occur, may have an adverse effect
                              on the yield to maturity of your certificates[,
                              especially if they are subordinated and
                              particularly if they are class [___]
                              certificates].]



LOSSES ON THE MORTGAGE LOANS
  WILL BE ALLOCATED TO MOST
  SUBORDINATE CERTIFICATES... The rights of the holders of each class of class
                              [___] certificates to receive distributions will
                              be subordinated to the rights of the holders of
                              the class [___] certificates and the
                              lower-numbered classes of class [___]
                              certificates, if any. In addition, realized losses
                              will be allocated to the class [___] certificates
                              in the reverse order in which they are entitled to
                              distributions of principal before being allocated
                              to a more senior class of certificates.
                              Accordingly, if you are purchasing class [___]
                              certificates, you will be more likely to
                              experience losses as a result of the occurrence of
                              losses or interest shortfalls on the mortgage
                              loans.



THE UNDERWRITING AND SERVICING
  OF CERTAIN MORTGAGE LOANS
  ACQUIRED FROM TROUBLED
  ORIGINATORS MAY BE BELOW
  INDUSTRY STANDARDS..........Certain of the mortgage loans were acquired by
                              Morgan Stanley Capital I Inc. from [originating
                              institutions], each of which is subject to
                              receivership. The financial difficulties
                              experienced by the [originating institutions] may
                              have adversely affected the standards and
                              procedures pursuant to which the mortgage loans
                              were originated or purchased by the [originating
                              institutions] and the manner in which the mortgage
                              loans have been serviced prior to assumption of
                              servicing responsibilities by the master servicer,
                              which could materially adversely affect your
                              certificates.


                                      S-15
<PAGE>
                    DESCRIPTION OF THE [MORTGAGE POOL] [MBS]

 Capitalized terms are defined in the "Glossary of Terms" beginning on page 46.

GENERAL

The trust fund will consist primarily of:


      o [___ [conventional], [fixed interest] [adjustable interest] rate
      mortgage loans [including mortgage participations] with an aggregate
      principal balance as of ________, 1999, after deducting payments of
      principal due on that date, of $____________,]

      o [mortgage pass-through certificates, mortgage-backed securities,]
      [and] [government securities].

      Each mortgage loan is evidenced by a mortgage note and secured by a
mortgage creating a first fee lien [or junior fee lien or both] on a mortgaged
property. The mortgaged properties consist of [description of one- to
four-family residential properties]. [Because no evaluation of any borrower's
financial condition has been conducted, investors should consider all of the
mortgage loans to be non-recourse loans so that, in the event of borrower
default, recourse may be had only against the specific property and the limited
other assets as have been pledged to secure the mortgage loan, and not against
the borrower's other assets.] All percentages of the mortgage loans described in
this prospectus supplement are approximate percentages, except as otherwise
indicated, by aggregate principal balance as of the Cut-off Date.]


      [The mortgage loans to be included in the trust fund will have been
originated or acquired by the mortgage loan seller and will comply with the
underwriting criteria described in this prospectus supplement. Morgan Stanley
Capital I Inc. will purchase the mortgage loans to be included in the mortgage
pool on or before the Closing Date from the mortgage loan seller pursuant to a
Seller's Agreement.


      Under the Seller's Agreement, _______________, as seller of the mortgage
loans to Morgan Stanley Capital I Inc., will make representations, warranties
and covenants to Morgan Stanley Capital I Inc. relating to, among other things,
the due execution and enforceability of the Seller's Agreement and certain
characteristics of the mortgage loans, and will be obligated to repurchase or
substitute for any mortgage loans as to which there exists deficient
documentation or an uncured material breach of a representation, warranty or
covenant. Under the Pooling and Servicing Agreement, Morgan Stanley Capital I
Inc. will assign all its right, title and interest in these representations,
warranties and covenants, including [the seller's] repurchase or substitution
obligation, to the trustee for the trust fund. Morgan Stanley Capital I Inc.
will make [no] representations or warranties with respect to the mortgage loans
and will have no obligation to repurchase or substitute for mortgage loans with
deficient documentation or which are otherwise defective. _____________, as
seller of the mortgage loans to Morgan Stanley Capital I Inc., is selling these
mortgage loans without recourse and, accordingly, in this capacity, will have no
obligations with respect to the certificates other than pursuant to these
representations, warranties, covenants and repurchase obligations. See
"Description of the Agreements--Representations and Warranties; Repurchases" in
the prospectus.]


                                      S-16
<PAGE>

[THE MORTGAGE-BACKED SECURITIES

      [Title and issuer of underlying securities, amount deposited or pledged,
amount originally issued, maturity date, interest rate, [redemption provisions],
together with description of other material terms.]

      [Description of principal and interest distributions on the
mortgage-backed securities.]

      [Description of advances by the servicer of the mortgage loans underlying
the mortgage-backed securities.]

      [Description of effect on the mortgage-backed securities of allocation of
losses on the underlying mortgage loans.]

      As to each series of mortgage-backed securities included in the trust
fund, the various classes of certificates from these series [including classes
not in the trust fund but from the same series as classes that are in the trust
fund] are listed, together with the related pass-through rates and certain other
applicable information, in Annex A to this prospectus supplement.]

[CONVERTIBLE MORTGAGE LOANS


      ____% of the mortgage loans provide that, at the option of the related
borrowers, the adjustable interest rate on the mortgage loans may be converted
to a fixed interest rate. The first month in which any of the mortgage loans may
convert is ____________, and the last month in which any of the mortgage loans
may convert is _____________. Upon conversion, the mortgage rate will be
converted to a fixed interest rate determined in accordance with the formula set
forth in the related mortgage note. The formula is intended to result in a
mortgage rate which is not less than the then current market interest rate,
subject to applicable usury laws. After conversion, the monthly payments of
principal and interest will be adjusted to provide for full amortization over
the remaining term to scheduled maturity. Upon notification from a borrower of
its intent to convert from an adjustable interest rate to a fixed interest rate
and prior to the conversion of the mortgage loan, the related warrantying party
will be obligated to purchase the converting mortgage loan at the Conversion
Price. In the event a warrantying party fails to purchase a converting mortgage
loan, the master servicer is required to use its best efforts to purchase the
mortgage loan following its conversion during the one-month period following the
date of conversion at the Conversion Price.

      In the event that the related warrantying party fails to purchase a
converting mortgage loan and the master servicer does not purchase a mortgage
loan following its conversion, neither Morgan Stanley Capital I Inc. nor any of
its affiliates nor any other entity is obligated to purchase or arrange for the
purchase of any mortgage loan following its conversion. Any mortgage loan not
purchased following its conversion will remain in the mortgage pool as a
fixed-rate mortgage loan and will result in the mortgage pool's having both
fixed rate and adjustable rate mortgage loans. See "Certain Yield and Prepayment
Considerations" in this prospectus supplement.

      After the purchase of any mortgage loan following its conversion as
described above, the purchaser will be entitled to receive an assignment from
the trustee of the mortgage loan and the

                                      S-17
<PAGE>

purchaser will then own the mortgage loan free of any further obligation to the
trustee or the certificateholders with respect to the mortgage loan.]


[THE INDEX


      The amount of monthly payment on certain mortgage loans is subject to
adjustment on specified Due Dates. As of any Payment Adjustment Date, the Index
applicable to the determination of the related mortgage rate will be a per annum
rate equal to ______________, as most recently available as of the date days
prior to the Payment Adjustment Date. These average yields reflect the yields
for the week prior to that week in which the information is reported. In the
event that the Index is no longer available, an Index reasonably acceptable to
the trustee that is based on comparable information will be selected by the
master servicer.

      The Index is currently calculated based on information reported in
___________. Listed below are the weekly average yields on actively traded
______________ as reported in ____________ on the date that would have been
applicable to mortgage loans having the following adjustment dates for the
indicated years. Average yields may fluctuate significantly from week to week as
well as over longer periods and may not increase or decrease in a constant
pattern from period to period. The following does not purport to be
representative of future average yields. No assurance can be given as to the
average yields on _______________ on any Payment Adjustment Date or during the
life of any mortgage loan.]


                                 [NAME OF INDEX]

ADJUSTMENT DATE                  1990    1991    1992     1993    1994     1995
- ---------------                  ----    ----    ----     ----    ----     ----
January [ ]................
February [ ]...............
March [ ]..................
April [ ]..................
May [ ]....................
June [ ]...................
July [ ]...................
August [ ].................
September [ ]..............
October [ ]................
November [ ]...............
December [ ]...............

CHARACTERISTICS OF THE MORTGAGE LOANS

      [Approximately ___% of the mortgage loans have Due Dates that occur on the
___ day of each month; approximately ___% of the mortgage loans have Due Dates
that occur on the ___ day of each month; approximately _____% of the mortgage
loans have Due Dates that occur on the ___ day of each month; and the remainder
of the mortgage loans have Due Dates that occur on the fifteenth day of each
month.]

      [As of the Cut-off Date, the mortgage loans had the following
      characteristics:

      o  mortgage rates ranging from _____% per annum to _______% per annum;

      o  a weighted average mortgage rate of ______% per annum;

                                      S-18
<PAGE>


      o  Gross Margins ranging from ____ basis points to ______ basis points;

      o  a weighted average Gross Margin of ____ basis points;

      o  principal balances ranging from $_______ to $______;

      o  an average principal balance of $_________;

      o  original terms to maturity ranging from _____ months to _________
      months;

      o  a weighted average original term to maturity of _____ months;

      o  remaining terms to maturity ranging from ____ months to _____ months;

      o  a weighted average remaining term to maturity of ________ months;

      o  LTV ratios ranging from ______% to ________%;

      o  a weighted average Cut-off Date LTV ratio of _____%;

      o as to the [ ] mortgage loans, representing [ ]% of the initial pool
      balance to which this characteristic applies, (A) minimum lifetime
      mortgage rates ranging from ____% per annum to ______ % per annum and (B)
      a weighted average minimum lifetime mortgage rate of _______% per annum;
      and

      o as to the [ ] mortgage loans, representing [ ]% of the initial pool
      balance, to which this characteristic applies and for which it may be
      currently calculated, (A) maximum lifetime mortgage rate ranging from
      _______% per annum to ________% per annum and (B) a weighted average
      maximum lifetime mortgage rate of _________% per annum.]

      [___ mortgage loans, representing __% of the mortgage loans by aggregate
principal balance as of the Cut-off Date, provide for balloon payments on their
respective maturity dates. Loans providing for balloon payments involve a
greater degree of risk than self-amortizing loans. See "Risk Factors--Payments
in Full of a Balloon Loan Depend on the Borrower's Ability to Refinance the
Balloon Loan or Sell the Mortgaged Property" in the prospectus.]

      [The mortgage rate on each mortgage loan is subject to adjustment on each
Interest Rate Adjustment Date by adding the related Gross Margin to the value of
the Index, as most recently announced a specified number of days prior to this
Interest Rate Adjustment Date, subject, in the case of substantially all of the
mortgage loans, to minimum and maximum lifetime mortgage rates, with ranges
specified below. The mortgage rates on the mortgage loans generally are adjusted
monthly; however, some of the mortgage loans may provide for Interest Rate
Adjustment Dates to occur:

      o  quarterly, ___% of the mortgage loans,

      o  semi-annually, ___% of the mortgage loans, or

      o  annually, ____% of the mortgage loans.

                                      S-19
<PAGE>

Other statistics are as follows:


      o  [Each] of the mortgage loans provided for an initial fixed interest
      rate period

      o [ - mortgage loans, representing ___% of the initial pool balance, have
      not experienced their first Interest Rate Adjustment Date.]


      o [The latest initial  Interest Rate Adjustment Date for any mortgage loan
      is to occur in ________________  subject to the Payment Caps described in
      this  prospectus  supplement,  the amount of the  monthly  payment on each
      mortgage loan adjusts  periodically on each Payment  Adjustment Date to an
      amount that would fully  amortize  the  principal  balance of the mortgage
      loan over its then remaining amortization schedule and pay interest at the
      mortgage rate in effect during the one month period preceding this Payment
      Adjustment Date.]

      o [Approximately __% of the mortgage loans provide that an adjustment of
      the amount of the monthly payment on a Payment Adjustment Date is subject
      to a Payment Cap; however, certain of those mortgage loans also provide
      that the Payment Cap will not apply on certain Payment Adjustment Dates or
      if the application thereof would result in the principal balance of the
      mortgage loan exceeding, through negative amortization, by a specified
      percentage the original principal balance thereof. Generally, the related
      mortgage note provides that if, as a result of negative amortization, the
      respective principal balance of the mortgage loan reaches an amount
      specified in the mortgage note, which as to most mortgage loans is not
      greater than _% of the mortgage loan principal balance as of the
      origination date thereof, the amount of the monthly payments due
      thereunder will be increased as necessary to prevent further negative
      amortization.]

      o [Only in the case of _____% of the mortgage loans does a Payment
      Adjustment Date immediately follow each Interest Rate Adjustment Date. As
      a result, and because application of Payment Caps may limit the amount by
      which the monthly payments due on certain of the mortgage loans may
      adjust, the amount of a monthly payment may be more or less than the
      amount necessary to amortize the mortgage loan principal balance over the
      then remaining amortization schedule at the applicable mortgage rate.
      Accordingly, mortgage loans may be subject to slower amortization, if the
      monthly payment due on a Due Date is sufficient to pay interest accrued to
      this Due Date at the applicable mortgage rate but is not sufficient to
      reduce principal in accordance with the applicable amortization schedule,
      to negative amortization if interest accrued to a Due Date at the
      applicable mortgage rate is greater than the entire monthly payment due on
      this Due Date or to accelerated amortization, if the monthly payment due
      on a Due Date is greater than the amount necessary to pay interest accrued
      to this Due Date at the applicable mortgage rate and to reduce principal
      in accordance with the applicable amortization schedule.]

      o [No mortgage loan currently prohibits principal prepayments; however,
      some of the mortgage loans impose prepayment premiums in connection with
      full or partial prepayments. Although prepayment premiums are payable to
      the master servicer as additional servicing compensation, the master
      servicer may waive the payment of any prepayment premium only in
      connection with a principal prepayment that is proposed to



                                      S-20
<PAGE>

     be made during the three month period prior to the scheduled maturity of
     the related mortgage loan, or under certain other limited circumstances.]

      The following table sets forth the range of mortgage rates on the mortgage
loans as of the Cut-off Date:

                      MORTGAGE RATES AS OF THE CUT-OFF DATE

                                                                PERCENT BY
                                              AGGREGATE          AGGREGATE
                  NUMBER OF     PERCENT       PRINCIPAL          PRINCIPAL
                  MORTGAGE        BY         BALANCE AS OF     BALANCE AS OF
MORTGAGE RATE      LOANS        NUMBER     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------      -----        ------     ----------------   ----------------

Total                           100.00%      $                   100.00%
                  =======       =======      ============        =======

Weighted Average
  Mortgage Rate:

Note: Percentage totals may not add due to rounding.

      The following table sets forth the types of mortgaged properties securing
the mortgage loans:

                                  PROPERTY TYPE

                                                                PERCENT BY
                                             AGGREGATE           AGGREGATE
                 NUMBER OF     PERCENT       PRINCIPAL          PRINCIPAL
                 MORTGAGE        BY         BALANCE AS OF     BALANCE AS OF
TYPE               LOANS       NUMBER      THE CUT-OFF DATE   THE CUT-OFF DATE
- ----               -----       ------      ----------------   ----------------

Total                           100.00%       $                  100.00%
                  =======       =======       ============       =======


      Note:   Percentage totals may not add due to rounding.


                                      S-21
<PAGE>

      [The following table sets forth the range of Gross Margins for the
mortgage loans:]

                                 [GROSS MARGINS]


                                                                 PERCENT BY
                                             AGGREGATE           AGGREGATE
                 NUMBER OF     PERCENT       PRINCIPAL           PRINCIPAL
                 MORTGAGE        BY         BALANCE AS OF      BALANCE AS OF
FREQUENCE (A)      LOANS       NUMBER      THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------      -----       ------      ----------------   ----------------

Total                           100.00%       $                  100.00%
                  =======       =======       ============       =======


Weighted Average
 Gross Margin:

Note:  Percentage totals may not add due to rounding.

      [The following table sets forth the frequency of adjustments to the
mortgage rates on the mortgage loans as of the Cut-off Date:]

                  [FREQUENCY OF ADJUSTMENTS TO MORTGAGE RATES]

                                                                PERCENT BY
                                            AGGREGATE           AGGREGATE
                 NUMBER OF     PERCENT      PRINCIPAL           PRINCIPAL
                 MORTGAGE        BY       BALANCE AS OF        BALANCE AS OF
FREQUENCE (A)      LOANS       NUMBER     THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------      -----       ------     ----------------    ----------------
Total                          100.00%      $                     100.00%
                  =======      =======      =============         =======

Weighted Average
Frequency of
Adjustments to
Mortgage Rate:

Note:  Percentage totals may not add due to rounding.

                                      S-22
<PAGE>

      (A) _______ or ___% of mortgage loans have not experienced their first
Interest Rate Adjustment Date.

      [The following table sets forth the frequency of adjustments to the
monthly payments on the mortgage loans as of the Cut-off Date:]

                 [FREQUENCY OF ADJUSTMENTS TO MONTHLY PAYMENTS]

                                                                 PERCENT BY
                                               AGGREGATE         AGGREGATE
                 NUMBER OF     PERCENT         PRINCIPAL         PRINCIPAL
                 MORTGAGE         BY         BALANCE AS OF      BALANCE AS OF
FREQUENCY (A)      LOANS        NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------      -----        ------       ----------------   ----------------

Total                           100.00%       $                  100.00%
                   =======      =======        =============     =======

Weighted Average
Frequency of
Adjustments to
Monthly Payments:

Note:  Percentage totals may not add due to rounding.

      [The following table sets forth the range of maximum lifetime mortgage
rates for the mortgage loans:]

                        [MAXIMUM LIFETIME MORTGAGE RATES]


                                                                 PERCENT BY
                                               AGGREGATE          AGGREGATE
  MAXIMUM        NUMBER OF     PERCENT         PRINCIPAL          PRINCIPAL
 LIFETIME        MORTGAGE         BY         BALANCE AS OF       BALANCE AS OF
MORTGAGE RATE      LOANS        NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------      -----        ------       ----------------   ----------------

Total                           100.00%        $                   100.00%
                  =======       =======        ============        =======

Weighted Average
Maximum Lifetime
Mortgage Rate:


Note:  Percentage totals may not add due to rounding.

(A)   Represents mortgage loans without a lifetime rate cap.

(B)   The lifetime rate caps for these mortgage loans are based upon the Index
      as determined at a future point in time plus a fixed percentage.
      Therefore, the rate is not determinable as of the Cut-off Date.

                                      S-23
<PAGE>

(C)   This calculation does not include the ____ mortgage loans without a
      lifetime rate cap or the ____ mortgage loans with lifetime rate caps which
      are currently not determinable.

      [The following table sets forth the range of minimum lifetime mortgage
rates on the mortgage loans:]

                        [MINIMUM LIFETIME MORTGAGE RATES]

                                                               PERCENT BY
                                             AGGREGATE          AGGREGATE
 MINIMUM         NUMBER OF     PERCENT       PRINCIPAL         PRINCIPAL
 LIFETIME        MORTGAGE        BY         BALANCE AS OF     BALANCE AS OF
MORTGAGE RATE     LOANS        NUMBER     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------     -----        ------     ----------------   ----------------

Total                           100.00%      $                  100.00%
                 =======        =======      ============       =======

Weighted Average
Minimum Lifetime
Mortgage Rate:

Note: Percentage totals may not add due to rounding.

(A) Represents mortgage loans without interest rate floors.

(B)   This calculation does not include the mortgage loans without interest rate
      floors.


      The following table sets forth the range of principal balances of the
mortgage loans as of the Cut-off Date:

                    PRINCIPAL BALANCES AS OF THE CUT-OFF DATE

                                                                 PERCENT BY
 PRINCIPAL                                     AGGREGATE         AGGREGATE
  BALANCE        NUMBER OF     PERCENT         PRINCIPAL         PRINCIPAL
 AS OF THE       MORTGAGE        BY          BALANCE AS OF     BALANCE AS OF
CUT-OFF DATE      LOANS        NUMBER       THE CUT-OFF DATE  THE CUT-OFF DATE
- -------------     -----        ------       ----------------  ----------------

Total                           100.00%       $                  100.00%
                 =======        =======       =============      =======

Average Principal Balance
as of the
Cut-off Date:

Note: Percentage totals may not add due to rounding.

                                      S-24
<PAGE>

      The following tables set forth the original and remaining terms to
maturity, in months, of the mortgage loans:

                       ORIGINAL TERM TO MATURITY IN MONTHS

                                                                 PERCENT BY
                                               AGGREGATE         AGGREGATE
                 NUMBER OF     PERCENT         PRINCIPAL          PRINCIPAL
   ORIGINAL      MORTGAGE        BY          BALANCE AS OF      BALANCE AS OF
TERM IN MONTHS    LOANS        NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- --------------    -----       ------        ----------------   ----------------

Total                           100.00%       $                    100.00%
                   =======      =======       =============        =======

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

      The following tables set forth the purpose for which the mortgage loan was
originated, [the type of program under which it was originated and the occupancy
type].

                              MORTGAGE LOAN PURPOSE

                                                                  PERCENT BY
                                               AGGREGATE          AGGREGATE
                 NUMBER OF     PERCENT         PRINCIPAL          PRINCIPAL
  REMAINING      MORTGAGE         BY          BALANCE AS OF      BALANCE AS OF
TERM IN MONTHS    LOANS         NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- ---------------   -----         ------       ----------------   ----------------

Total                           100.00%       $                    100.00%
                  ======        =======       =============        =======

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.


                                      S-25
<PAGE>

                      [MORTGAGE LOAN DOCUMENTATION PROGRAM]

                                                                 PERCENT BY
                                               AGGREGATE         AGGREGATE
                 NUMBER OF     PERCENT         PRINCIPAL         PRINCIPAL
  REMAINING      MORTGAGE         BY         BALANCE AS OF      BALANCE AS OF
TERM IN MONTHS    LOANS         NUMBER      THE CUT-OFF DATE   THE CUT-OFF DATE
- --------------    -----         ------      ----------------   ----------------

Total                           100.00%       $                  100.00%
                  ======        =======       =============      =======

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

                          MORTGAGE LOAN OCCUPANCY TYPE

                                                                 PERCENT BY
                                               AGGREGATE         AGGREGATE
                 NUMBER OF     PERCENT         PRINCIPAL         PRINCIPAL
  REMAINING      MORTGAGE         BY         BALANCE AS OF      BALANCE AS OF
TERM IN MONTHS     LOANS        NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- --------------     -----        ------       ----------------   ----------------

Total                           100.00%        $                  100.00%
                   =======      =======        =============      =======


Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.


                      REMAINING TERM TO MATURITY IN MONTHS

                                                                 PERCENT BY
                                               AGGREGATE         AGGREGATE
                 NUMBER OF     PERCENT         PRINCIPAL         PRINCIPAL
  REMAINING      MORTGAGE         BY         BALANCE AS OF      BALANCE AS OF
TERM IN MONTHS     LOANS        NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- --------------     -----        ------       ----------------   ----------------

Total                           100.00%       $                  100.00%
                  =======       =======       =============      =======

Weighted Average Remaining
Term to Maturity:

Note: Percentage totals may not add due to rounding.

                                            S-26
<PAGE>

The following tables set forth the respective years in which the mortgage
loans were originated and are scheduled to mature:


                        MORTGAGE LOAN YEAR OF ORIGINATION

                                                                 PERCENT BY
                                               AGGREGATE         AGGREGATE
                  NUMBER OF     PERCENT         PRINCIPAL         PRINCIPAL
                  MORTGAGE        BY         BALANCE AS OF      BALANCE AS OF
     YEAR          LOANS        NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- --------------     -----        ------       ----------------   ----------------

Total                           100.00%       $                   100.00%
                  =======       =======       =============       =======

Note: Percentage totals may not add due to rounding.


                    MORTGAGE LOAN YEAR OF SCHEDULED MATURITY

                                                                 PERCENT BY
                                               AGGREGATE         AGGREGATE
                 NUMBER OF     PERCENT         PRINCIPAL         PRINCIPAL
                 MORTGAGE         BY         BALANCE AS OF      BALANCE AS OF
    YEAR           LOANS        NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- --------------     -----        ------       ----------------   ----------------

Total                           100.00%       $                  100.00%
                  =======       =======       =============      =======

Note: Percentage totals may not add due to rounding.


                                      S-27
<PAGE>

      The following table sets forth the range of Original LTV Ratios of the
mortgage loans. There can be no assurance that the value, determined through an
appraisal or otherwise, of a mortgaged property determined after origination of
the related mortgage loan will be equal to or greater than the value thereof,
determined through an appraisal or otherwise, obtained in connection with the
origination. As a result, there can be no assurance that the loan-to-value ratio
for any mortgage loan determined at any time following origination thereof will
be lower than the Original LTV Ratio, notwithstanding any positive amortization
of the mortgage loan.

                               ORIGINAL LTV RATIOS

                                                                 PERCENT BY
                                               AGGREGATE         AGGREGATE
                 NUMBER OF     PERCENT         PRINCIPAL         PRINCIPAL
  ORIGINAL       MORTGAGE         BY         BALANCE AS OF      BALANCE AS OF
  LTV RATIO        LOANS        NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- --------------     -----        ------       ----------------   ----------------

Total                           100.00%       $                   100.00%
                  =======       =======       =============       =======

Weighted Average Original
LTV Ratio:


Note: Percentage totals may not add due to rounding.

      The mortgage loans are secured by mortgaged properties in different
states. The table below sets forth the states in which the mortgaged properties
are located:

                             GEOGRAPHIC DISTRIBUTION

                                                                 PERCENT BY
                                               AGGREGATE         AGGREGATE
                 NUMBER OF     PERCENT         PRINCIPAL         PRINCIPAL
                 MORTGAGE         BY         BALANCE AS OF      BALANCE AS OF
    STATE          LOANS        NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- --------------     -----        ------       ----------------   ----------------

Total                           100.00%       $                    100.00%
                  =======       =======       =============        =======

Note: Percentage totals may not add due to rounding.
      [regional breakdown to be provided as appropriate]

      No more than ___% of the mortgage loans will be secured by mortgaged
properties located in any one zip code.

      [___% of the mortgage loans provide that upon any principal prepayment of
a mortgage loan, whether made voluntarily or involuntarily, the related borrower
will be required to pay a prepayment premium in the amount set forth in the
following table.]


                                      S-28
<PAGE>

                       [MORTGAGE LOAN PREPAYMENT PREMIUMS]

                                                                 PERCENT BY
                                               AGGREGATE         AGGREGATE
                 NUMBER OF     PERCENT         PRINCIPAL         PRINCIPAL
PREPAYMENT       MORTGAGE         BY         BALANCE AS OF      BALANCE AS OF
  PREMIUM          LOANS        NUMBER       THE CUT-OFF DATE   THE CUT-OFF DATE
- --------------     -----        ------       ----------------   ----------------

Total                           100.00%       $                  100.00%
                   =======      =======        =============     =======

Note: Percentage totals may not add due to rounding.

Underwriting Standards

      All of the mortgage loans were originated or acquired by _______,
generally in accordance with the underwriting criteria described in this
prospectus supplement.

      [Description of underwriting standards.]

ADDITIONAL INFORMATION

      The description in this prospectus supplement of the mortgage pool and the
mortgaged properties is based upon the mortgage pool as expected to be
constituted at the close of business on the Cut-off Date, as adjusted for the
scheduled principal payments due on or before this date. Prior to the issuance
of the Class [ ] certificates, a mortgage loan may be removed from the mortgage
pool as a result of incomplete documentation or otherwise, if Morgan Stanley
Capital I Inc. deems removal necessary or appropriate and may be prepaid at any
time. A limited number of other mortgage loans may be included in the mortgage
pool prior to the issuance of the Class [ ] certificates unless including the
mortgage loans would materially alter the characteristics of the mortgage pool
as described in this prospectus supplement. Morgan Stanley Capital I Inc.
believes that the information set forth in this prospectus supplement will be
representative of the characteristics of the mortgage pool as it will be
constituted at the time the Class [ ] certificates are issued, although the
range of mortgage rates and maturities and other characteristics of the mortgage
loans in the mortgage pool may vary.

      A Current Report on Form 8-K will be available to purchasers of the Class
[ ] certificates and will be filed, together with the Pooling and Servicing
Agreement, with the Securities and Exchange Commission within fifteen days after
the initial issuance of the Class [ ] certificates. In the event mortgage loans
are removed from or added to the mortgage pool as set forth in the preceding
paragraph, this removal or addition will be noted in the Form 8-K.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

      The certificates will be issued pursuant to the Pooling and Servicing
Agreement and will consist of ____ classes to be designated as the Class [ ]
certificates, the Class [ ] certificates, the Class [ ] certificates and the
Class [ ] certificates. The Class [ ], Class [ ] and Class [ ] certificates

                                      S-29
<PAGE>

will be subordinate to the Class [ ] certificates, as described in this
prospectus supplement. The certificates represent in the aggregate the entire
beneficial ownership interest in a trust fund consisting of:

      o the mortgage loans and all payments under and proceeds of the mortgage
      loans received after the Cut-off Date, exclusive of payments of principal
      and interest due on or before the Cut-off Date;

      o  REO Property;

      o  any funds or assets as from time to time are deposited in the REO
      Account; and

      o the rights of the lender under all insurance policies with respect to
      the mortgage loans. Only the Class [ ] certificates are offered hereby.

      The Class [ ] certificates will have an initial [certificate balance]
[notional amount] of $__________. The Class [ ] certificates represent ___% of
the aggregate principal balance of the mortgage loans as of the Cut-off Date.
The Class [ ] certificates will have an initial certificate balance of
$__________, representing ___% of the aggregate principal balance of the
mortgage loans as of the Cut-off Date. The Class [ ] certificates will have an
initial certificate balance of $__________, representing ___% of the aggregate
principal balance of the mortgage loans as of the Cut-off Date. The initial
certificate balance of the Class [ ] certificates will be [zero]. The
certificate balance of any class of certificates outstanding at any time
represents the maximum amount which the holders thereof are entitled to receive
as distributions allocable to principal from the cash flow on the mortgage loans
and the other assets in the trust fund. The respective certificate balances of
the Class [ ], Class [ ] and Class [ ] certificates will in each case be (i)
reduced by amounts actually distributed on the class of certificates that are
allocable to principal and [(ii) increased by amounts allocated to the class of
certificates in respect of negative amortization on the mortgage loans [Describe
notional amount.]] [The CLASS [ ] BALANCE will at any time equal the aggregate
Stated Principal Balance of the mortgage loans minus the sum of the Class [ ]
balance, Class [ ] balance and Class [ ] balance.]

      [None of the Class [ ] certificates are offered by this prospectus
supplement.]


DISTRIBUTIONS

      Method, Timing and Amount. Distributions on or with respect to the
certificates will be made, to the extent of the Available Distribution Amount,
on each Distribution Date commencing in ______. All distributions, other than
the final distribution on any certificate, will be made by the master servicer
to the persons in whose names the certificates are registered at the close of
business on the [last business day of the month] preceding the month in which
the related Distribution Date occurs. The distributions will be made by:

      o wire transfer in immediately available funds to the account specified by
      the certificateholder at a bank or other entity having appropriate
      facilities therefor, if the certificateholder provides the master servicer
      with wiring instructions no less than five



                                      S-30
<PAGE>

      business days prior to the related record date and is the registered owner
      of certificates the aggregate initial principal amount of which is at
      least $ , or otherwise

      o  by check mailed to the certificateholder.

      The final distribution on any certificate will be made in like manner, but
only upon presentment or surrender of such certificate at the location specified
in the notice to the holder thereof of the final distribution. All distributions
made with respect to a class of certificates on each Distribution Date will be
allocated pro rata among the outstanding certificates of the class based on
their respective Percentage Interests.

      The aggregate distribution to be made on the certificates on any
Distribution Date shall equal the Available Distribution Amount.

      Priority.  On each Distribution Date, the master servicer shall apply
amounts on deposit in the certificate account, to the extent of the Available
Distribution Amount:

      [first, to distributions of interest to holders of the Class [ ]
certificates, in the amount equal to the Interest Distribution Amount in respect
of the Class [ ] certificates for such Distribution Date and, to the extent not
previously distributed, for all preceding Distribution Dates; and

      second, to distributions of principal to holders of the Class [ ]
certificates, in an amount, not to exceed the sum of the Class [ ] Balance
outstanding immediately prior to such Distribution Date [and any Class Negative
Amortization in respect of the Class [ ] certificates for such Distribution
Date], equal to the sum of (A) the then Class [ ] Scheduled Principal
Distribution Percentage of the Scheduled Principal Distribution Amount for such
Distribution Date and (B) the Unscheduled Principal Distribution Amount for such
Distribution Date.

      On or after the reduction of the Class [ ] Balance to zero, the Available
Distribution Amount will be paid solely to the holders of the subordinate
certificates.]

      Calculations of Interest. The pass-through rate applicable to the Class [
] certificates for any Distribution Date [is fixed and is set forth on the cover
hereof][will equal the Weighted Average Class [ ] Remittance Rate][is equal to
the excess of the mortgage rate thereon over ___% per annum]. Interest in
respect of the Class [ ] certificates for any Distribution Date will be equal to
the Interest Distribution Amount thereon.

      [The Class [ ] notional amount will equal the [sum of the Class [ ]
Balance. The Class [ ] notional amount does not entitle the Class [ ]
certificate [or a component thereof] to any distribution of principal.]

      [The Class [ ] certificates [or a component thereof] will not be entitled
to distributions of interest and will not have a pass-through rate.]

      Calculations of Principal. Holders of the Class [ ] certificates will be
entitled to receive on each Distribution Date, to the extent of the balance of
the Available Distribution Amount remaining after the payment of the Class [ ]
Interest Distribution Amount for such Distribution Date an amount equal to the
Class [ ] Principal Distribution Amount.

                                      S-31
<PAGE>

      [The portion of the Class [ ] Principal Distribution Amount payable on any
Distribution Date shall be allocated to the Class [ ] certificates as follows:
[Describe distributions which may be concurrent or sequential and among
different classes and may be based on a schedule of payments sometimes referred
to as a Schedule of PAC, TAC or Scheduled Balances for some and not other
classes.]]

      [The Class [ ] Scheduled Principal Distribution Percentage for any
Distribution Date represents the portion of the Scheduled Principal Distribution
Amount for such Distribution Date payable (subject to the payment priorities
described herein) on the Class [ ] certificates.

SUBORDINATION

      In order to maximize the likelihood of distribution in full of the Class [
] Interest Distribution Amount and the Class [ ] Scheduled Principal
Distribution Amount, on each Distribution Date, holders of the Class [ ]
certificates have a right to distributions of the Available Distribution Amount
that is prior to the rights of the holders of the Subordinate certificates, to
the extent necessary to satisfy the class interest distribution amount and the
Class [ ] Scheduled Principal Distribution Amount.

      [The entitlement to the Class [ ] certificates of the [entire] [a larger
percentage under certain circumstances of] Unscheduled Principal Distribution
Amount will accelerate the amortization of the Class [ ] certificates relative
to the actual amortization of the mortgage loans.]

      [To the extent that the Class [ ] certificates are amortized faster than
the mortgage loans, without taking into account losses on the mortgage loans,
the percentage interest evidenced by the Class [ ] certificates in the trust
fund will be decreased (with a corresponding increase in the interest in the
trust fund evidenced by the subordinate certificates), thereby increasing,
relative to their respective certificate balances, the Subordinate afforded the
Class [ ] certificates by the subordinate certificates.]

      [The principal portion of any Realized Losses will be allocated first in
reduction of the subordinate certificates [in the order specified here] and then
to the Class [ ] certificates [in the order specified here].

ADVANCES

      On the business day immediately preceding each Distribution Date, the
master servicer will be obligated to make advances out of its own funds, or
funds held in the certificate account that are not required to be part of the
Available Distribution Amount for such Distribution Date, in an amount equal to
the aggregate of:

      [(i)] all monthly payments (net of the Servicing Fee), [other than balloon
payments,] which were due on the mortgage loans during the related Due Period
and delinquent as of the related Determination Date [and

      (ii) in the case of each mortgage loan delinquent in respect of its
balloon payment as of the related Determination Date, an amount sufficient to
amortize fully the principal portion of the balloon payment over the remaining
amortization term of such mortgage loan and to pay interest at the Net Mortgage
Rate in effect for the mortgage loan for the one month period preceding its

                                      S-32
<PAGE>

Due Date in the related Due Period (but only to the extent that the related
borrower has not made a payment sufficient to cover the amount under any
forbearance arrangement that has been included in the Available Distribution
Amount for such Distribution Date)].


The master servicer's obligations to make advances in respect of any mortgage
loan will continue through liquidation of the mortgage loan and out of its own
funds from any amounts collected in respect of the mortgage loan as to which the
advance was made. The amounts collected may be in the form of late payments,
insurance proceeds, liquidation proceeds, condemnation proceeds or amounts paid
in connection with the purchase of the mortgage loan. Notwithstanding the
foregoing, the master servicer will be obligated to make any advance only to the
extent that it determines in its reasonable good faith judgment that, if made,
would be recoverable out of general funds on deposit in the certificate account.
Any failure by the master servicer to make an advance as required under the
Pooling and Servicing Agreement will constitute an event of default thereunder,
in which case the trustee will be obligated to make any such advance, in
accordance with the terms of the Pooling and Servicing Agreement.


                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

      The yield to maturity on the Class [ ] certificates will be affected by
the rate of principal payments on the mortgage loans including, for this
purpose, prepayments, which may include amounts received by virtue of
repurchase, condemnation, insurance or foreclosure. The yield to maturity on the
Class [ ] certificates will also be affected by the level of the Index. The rate
of principal payments on the Class [ ] certificates will correspond to the rate
of principal payments, including prepayments, on the related mortgage loans.

      [Description of factors affecting yield, prepayment and maturity of the
mortgage loans and Class [ ] certificates depending upon characteristics of the
mortgage loans.]

WEIGHTED AVERAGE LIFE OF THE CLASS [ ] CERTIFICATES

      Weighted average life refers to the average amount of time from the date
of issuance of a security until each dollar of principal of the security will be
repaid to the investor. The weighted average life of the Class [ ] certificates
will be influenced by the rate at which principal payments, including scheduled
payments, principal prepayments and payments made pursuant to any applicable
policies of insurance, on the mortgage loans are made. Principal payments on the
mortgage loans may be in the form of scheduled amortization or prepayments (for
this purpose, "prepayment" includes prepayments and liquidations due to a
default or other dispositions of the mortgage loans).

      The table of Percent of Initial Certificate Balance Outstanding for the
Class [ ] certificates at the respective percentages of [CPR] [SPA] set forth
below indicates the weighted average life of such certificates and sets forth
the percentage of the initial principal amount of such certificates that would
be outstanding after each of the dates shown at the indicated percentages of
[CPR][SPA]. The table has been prepared on the basis of the following
assumptions regarding the characteristics of the mortgage loans:

      (i)   an outstanding principal balance of $_________, a remaining
            amortization term of ___ months and a term to balloon of ___ months;


                                      S-33
<PAGE>

      (ii)  an interest rate equal to ____% per annum until the Due Date and
            thereafter an interest rate equal to % per annum (at an assumed
            Index of ____%) and monthly payments that would fully amortize the
            remaining balance of the mortgage loan over its remaining
            amortization term;

      (iii) the mortgage loans prepay at the indicated percentage of [CPR][SPA];

      (iv)  the maturity date of each of the balloon mortgage loans is not
            extended;

      (v)   distributions on the Class [ ] certificates are received in cash, on
            the 25th day of each month, commencing in _____________;

      (vi)  no defaults or delinquencies in, or modifications, waivers or
            amendments respecting, the payment by the borrowers of principal and
            interest on the mortgage loans occur;

      (vii) the initial certificate balance of the Class [ ] certificates is
            $_________;

      (viii)prepayments represent payment in full of individual mortgage loans
            and are received on the respective Due Dates and include 30 days'
            interest thereon;

      (ix)  there are no repurchases of mortgage loans due to breaches of any
            representation and warranty or otherwise;

      (x) the Class [ ] certificates are purchased on ________;

      (xi)  the Servicing Fee is ____% per annum; and

      (xii) the Index on each Interest Rate Adjustment Date is ________% per
            annum.

      Based on the foregoing assumptions, the table indicates the weighted
average life of the Class [ ] certificates and sets forth the percentages of the
initial certificate balance of the Class [ ] certificates that would be
outstanding after the Distribution Date in ___________ of each of the years
indicated, at various percentages of [CPR][SPA]. Neither [CPR][SPA] nor any
other prepayment model or assumption purports to be a historical description of
prepayment experience or a prediction of the anticipated rate of prepayment of
any pool of mortgage loans, including the mortgage loans included in the
mortgage pool. Variations in the actual prepayment experience and the balance of
the mortgage loans that prepay may increase or decrease the percentage of
initial certificate balance and weighted average life shown in the following
table. The variations may occur even if the average prepayment experience of all
such mortgage loans is the same as any of the specified assumptions.

                                      S-34
<PAGE>

          PERCENT OF INITIAL CLASS [ ] CERTIFICATE BALANCE OUTSTANDING
                   AT THE FOLLOWING PERCENTAGES OF [CPR][SPA]

DISTRIBUTION DATE

Initial Percent..........       ___%      __%     __%      __%      __%      __%

____________ 25, 199__...
____________ 25, 199__...
____________ 25, 199__...
____________ 25, 199__...
____________ 25, 199__...
____________ 25, 199__...
____________ 25, 199__...
____________ 25, 200__...
____________ 25, 200__...
____________ 25, 200__...
____________ 25, 200__...

Weighted Average Life
 (Years) (+) . . . . . . . . . . . .

+    The weighted average life of the Class [ ] certificates is determined by
     (i) multiplying the amount of each distribution of principal by the number
     of years from the date of issuance to the related Distribution Date, (ii)
     adding the results and (iii) dividing the sum by the total principal
     distributions on such class of certificates.

[Class [ ] Yield Consideration]

      [Will describe assumption for various scenarios showing sensitivity of
certain classes to prepayment and default risks and set forth resulting yield.]


                                      S-35
<PAGE>

                         POOLING AND SERVICING AGREEMENT

GENERAL

      The certificates will be issued pursuant to a Pooling and Servicing
Agreement to be dated as of ____________ 1, 199_, by and among Morgan Stanley
Capital I Inc., the master servicer and the trustee.

      Reference is made to the prospectus for important information in addition
to that set forth in this prospectus supplement regarding the terms and
conditions of the Pooling and Servicing Agreement and the Class [ ]
certificates. Morgan Stanley Capital I Inc. will provide to a prospective or
actual Class [ ] certificateholder without charge, upon written request, a copy
(without exhibits) of the Pooling and Servicing Agreement. Requests should be
addressed to Morgan Stanley & Co. Incorporated, ____________________________ New
York, New York _____.

ASSIGNMENT OF THE MORTGAGE LOANS

      On or prior to the Closing Date, Morgan Stanley Capital I Inc. will
assign or cause to be assigned the mortgage loans, without recourse, to the
trustee for the benefit of the certificateholders.  Prior to the Closing Date,
Morgan Stanley Capital I Inc. will, as to each mortgage loan, deliver to the
trustee, or the custodian, among other things, the following documents:

      (1)the original or, if accompanied by a "lost note" affidavit, a copy of
         the mortgage note, endorsed by ____________________ which transferred
         the mortgage loan, without recourse, in blank or to the order of
         trustee;

      (2)the original mortgage or a certified copy of the mortgage, and any
         intervening assignments, or certified copies of the intervening
         assignments, in each case with evidence of recording thereon;

      (3)an assignment of the mortgage, executed by the ____________________
         which transferred the mortgage loan, in blank or to the order of the
         trustee, in recordable form;

      (4)assignments of any related assignment of leases, rents and profits and
         any related security agreement if, in either case, the item is a
         document separate from the mortgage, executed by ____________________
         which transferred the mortgage loan, in blank or to the order of the
         trustee;

      (5)originals or certified copies of all assumption, modification and
         substitution agreements in those instances where the terms or
         provisions of the mortgage or mortgage note have been modified or the
         mortgage or mortgage note has been assumed; and

      (6)the originals or certificates of a lender's title insurance policy
         issued on the date of the origination of the mortgage loan or, with
         respect to each mortgage loan not covered by a lender's title insurance
         policy, an attorney's opinion of title given by an



                                      S-36
<PAGE>

        attorney licensed to practice law in the jurisdiction where the
        mortgaged property is located.

      The Pooling and Servicing Agreement will require Morgan Stanley Capital I
Inc. promptly, and in any event within _____ days of the Closing Date, to cause
each assignment of the mortgage described in clause (3) above to be submitted
for recording in the real property records of the jurisdiction in which the
related mortgaged property is located. Any assignment delivered in blank will be
completed to the order of the trustee prior to recording. The Pooling and
Servicing Agreement will also require Morgan Stanley Capital I Inc. to cause the
endorsements on the mortgage notes delivered in blank to be completed to the
order of the trustee.

THE [MASTER] SERVICER

      General. ____________________, a __________________ corporation, will act
as [master] servicer for the certificates pursuant to the Pooling and Servicing
Agreement. The [master] servicer[, a wholly-owned subsidiary of __________,] [is
engaged in the mortgage banking business and originates, purchases, sells and
services mortgage loans. _________________ primarily originates mortgage loans
through a branch system consisting of _______________________ offices in
__________ states, and through mortgage loan brokers.]

      The executive offices of the [master] servicer are located at
_______________, telephone number (__)__________.

      Delinquency and Foreclosure Experience. The following tables set forth
information concerning the delinquency experience, including pending
foreclosures, on one- to four- family residential mortgage loans included in the
[master] servicer's servicing portfolio, which includes mortgage loans that are
subserviced by others. The indicated periods of delinquency are based on the
number of days past due on a contractual basis. No mortgage loan is considered
delinquent for these purposes until 31 days past due on a contractual basis.


                                      S-37
<PAGE>
<TABLE>
<CAPTION>

                 AS OF DECEMBER 31, 19         AS OF DECEMBER 31, 19         AS OF , 19
                 -----------------------       -----------------------       ----------------
                 BY NO. OF                     BY NO. OF                     BY NO.       BY
                   LOANS      BY DOLLAR           LOANS       BY DOLLAR     OF LOANS    DOLLAR
                 ---------     AMOUNT          ---------      AMOUNT OF    ---------    AMOUNT
                              OF LOANS                          LOANS                  OF LOANS
                              --------                        ---------                --------
                                      (Dollar Amount in Thousands)
<S>            <C>          <C>             <C>             <C>          <C>       <C>
Total Portfolio  ________    $______          _________      $__________   ________  $__________

Period of
Delinquency
  31 to 59 days
  60 to 89 days
  90 days or more________     ______          _________       __________   ________   __________

Total Delinquent
Loans            ________    $______          _________      $__________   ________  $__________

Percent of
Portfolio                %          %                  %                %          %            %

Foreclosures
pending (1)              %          %                  %                %          %            %

Percent of
Portfolio                %          %                  %                %          %            %

Foreclosures

Percent of
Portfolio                %          %                  %                %          %            %

</TABLE>

- --------------------
(1) Includes bankruptcies which preclude foreclosure.

      There can be no assurance that the delinquency and foreclosure experience
of the mortgage loans comprising the mortgage pool will correspond to the
delinquency and foreclosure experience of the [master] servicer's mortgage
portfolio set forth in the foregoing tables. The aggregate delinquency and
foreclosure experience on the mortgage loans comprising the mortgage pool will
depend on the results obtained over the life of the mortgage pool.

CERTIFICATE ACCOUNT

      The [master] servicer is required to deposit on a daily basis all amounts
received with respect to the mortgage loans of the mortgage pool, net of its
servicing compensation, into a separate certificate account maintained with
____________. Interest or other income earned on funds in the certificate
account will be paid to the [master] servicer as additional servicing
compensation. See "Description of the Trust Funds--Assets" and "Description of
the Agreements--Certificate Account and Other Collection Accounts" in the
prospectus.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

[INCLUDE DESCRIPTION OF SERVICING STANDARD]


                                      S-38
<PAGE>

      The compensation to be paid to the master servicer in respect of its
master servicing activities will be the Servicing Fee. The Servicing Fee will be
payable monthly only from amounts received in respect of interest on each
mortgage loan, will accrue at the Servicing Fee Rate and will be computed on the
basis of the same principal balance and for the same period respecting which any
related interest payment on the mortgage loan is computed. The Servicing Fee
Rate [with respect to each mortgage loan equals % per annum] [equals the
weighted average of the excesses of the mortgage rates over the respective Net
Mortgage Rates].

      As additional servicing compensation, the master servicer is entitled to
retain all assumption fees, prepayment penalties and late payment charges, to
the extent collected from borrowers, together with any interest or other income
earned on funds held in the certificate account and any escrow accounts. The
Servicing Standard requires the master servicer to, among other things,
diligently service and administer the mortgage loans on behalf of the trustee
and in the best interests of the certificateholders, but without regard to the
master servicer's right to receive additional servicing compensation. The master
servicer is obligated to pay certain ongoing expenses associated with the
mortgage pool and incurred by the master servicer in connection with its
responsibilities under the Pooling and Servicing Agreement. See "Description of
the Agreements--Retained Interest; Servicing Compensation and Payment of
Expenses" in the prospectus for information regarding other possible
compensation payable to the master servicer and for information regarding
expenses payable by the master servicer [and "Federal Income Tax Consequences"
in this prospectus supplement regarding certain taxes payable by the master
servicer].

REPORTS TO CERTIFICATEHOLDERS

      On each Distribution Date the master servicer shall furnish to each
certificateholder, to Morgan Stanley Capital I Inc., to the trustee and to the
rating agency a statement setting forth information with respect to the mortgage
loans and the certificates required pursuant to the Pooling and Servicing
Agreement. In addition, within a reasonable period of time after each calendar
year, the master servicer shall furnish to each person who at any time during
the calendar year was the holder of a certificate a statement containing
information with respect to the certificates required pursuant to the Pooling
and Servicing Agreement, aggregated for the calendar year or portion of the
calendar year during which the person was a certificateholder. See "Description
of the Certificates--Reports to Certificateholders" in the prospectus.

VOTING RIGHTS

      At all times during the term of this Agreement, the voting rights shall be
allocated among the classes of certificateholders in proportion to the
respective certificate balances of their certificates [net, in the case of the
Class [ ], Class [ ] and Class [ ] certificates, of any uncovered portion of the
related certificate balance]. Voting rights allocated to a class of
certificateholders shall be allocated among these certificateholders in
proportion to the Percentage Interests evidenced by their respective
certificates.

                                      S-39
<PAGE>

TERMINATION

      The obligations created by the Pooling and Servicing Agreement will
terminate following the earliest of the final payment or other liquidation of
the last mortgage loan or REO Property subject thereto, and the purchase of all
of the assets of the trust fund by the master servicer.

      Written notice of termination of the Pooling and Servicing Agreement will
be given to each certificateholder, and the final distribution will be made only
upon surrender and cancellation of the certificates at the office of the
certificate registrar specified in the notice of termination. In no event,
however, will the trust fund created by the Pooling and Servicing Agreement
continue beyond the expiration of 21 years from the death of the survivor of
certain persons named in the Pooling and Servicing Agreement.

      Any purchase by the master servicer of all the mortgage loans and other
assets in the trust fund is required to be made at a price equal to the greater
of the aggregate fair market value of all the mortgage loans and REO Properties
then included in the trust fund, as mutually determined by the master servicer
and the trustee, and the excess of:

   o the sum of (a) the aggregate Purchase Price of all the mortgage loans then
   included in the trust fund and (b) the fair market value of all REO
   Properties then included in the trust fund, as determined by an appraiser
   mutually agreed upon by the master servicer and the trustee, over

   o the aggregate of amounts payable or reimbursable to the master servicer
   under the Pooling and Servicing Agreement.

      The purchase will effect early retirement of the then outstanding Class [
] certificates, but the right of the master servicer to effect the termination
is subject to the requirement that the aggregate Stated Principal Balance of the
mortgage loans then in the trust fund is less than __% of the aggregate
principal balance of the mortgage loans as of the Cut-off Date. [In addition,
the master servicer may at its option purchase any class or classes of Class [ ]
certificates with a certificate balance less than __% of the original balance
thereof at a price equal to the certificate balance plus accrued interest
through _________.]

                                 USE OF PROCEEDS

      The net proceeds from the sale of Class [ ] certificates will be used by
Morgan Stanley Capital I Inc. to pay the purchase price of the mortgage loans.

                         FEDERAL INCOME TAX CONSEQUENCES

      Upon the issuance of the Class [ ] certificates,
_______________________________, counsel to Morgan Stanley Capital I Inc., will
deliver its opinion generally to the effect that, assuming compliance with all
provisions of the Pooling and Servicing Agreement, for federal income tax
purposes, the trust fund will qualify as a REMIC under the Internal Revenue Code
of 1986, as amended (the "CODE").

      For federal income tax purposes, the Class [ ] certificates will be the
sole class of "RESIDUAL INTERESTS" in the REMIC and the Class [ ], Class [ ] and
Class [ ] certificates will be the "REGULAR INTERESTS" in the REMIC and will be
treated as debt instruments of the REMIC.

                                      S-40
<PAGE>

      See "Federal Income Tax Consequences--REMICS" in the prospectus.

      [The Class [ ] certificates [may][will not][will] be treated as having
been issued with original issue discount for federal income tax reporting
purposes. The prepayment assumption that will be used in determining the rate of
accrual of original issue discount, market discount and premium, if any, for
federal income tax purposes will be based on the assumption that subsequent to
the date of any determination the mortgage loans will prepay at a rate equal to
___% [CPR][SPA]. No representation is made that the mortgage loans will prepay
at that rate or at any other rate. See "Federal Income Tax
Consequences--REMICS--Taxation of Owners of REMIC Regular Certificates" and
"--Original Issue Discount" in the prospectus.]

      The Class [ ] certificates may be treated for federal income tax purposes
as having been issued at a premium. Whether any holder of such a class of
certificates will be treated as holding a certificate with amortizable bond
premium will depend on such certificateholder's purchase price and the
distributions remaining to be made on such certificate at the time of its
acquisition by such certificateholder. Holders of such class of certificates
should consult their own tax advisors regarding the possibility of making an
election to amortize such premium. See "Federal Income Tax
Consequences--REMICS--Taxation of Owners of REMIC Regular Certificates" and
"--Premium" in the prospectus.

      [The Class [ ] certificates will be treated as assets described in
Section 7701(a)(19)(C) of the Code] and "Real Estate Assets" within the meaning
of Section 856(c)(4)(A) of the Code generally in the same proportion that the
assets of the REMIC underlying such certificates would be so treated.]  [In
addition, interest (including original issue discount) on the Class [ ]
certificates will be interests described in Section 856(c)(3)(B) of the Code to
the extent that such Class [ ] certificates are treated as "Real Estate Assets"
under Section 856(c)(4)(A) of the Code.]  [Moreover, the Class [ ] certificates
will be "obligation[s] .  .  .  which .  .  .[are] principally secured by an
interest in real property" within the meaning of Section 860G(a)(3)(C) of the
Code.] [The Class [ ] certificates will not be considered to represent an
interest in "loans .  .  .  secured by an interest in real property" within the
meaning of Section 7701 (a)(19)(C)(v) of the Code.] See "Federal Income Tax
Consequences--REMICS" in the prospectus.

      For further information regarding the federal income tax consequences of
investing in the Class [ ] certificates, see "Federal Income Tax
Consequences--REMICS" in the prospectus.


                              ERISA CONSIDERATIONS


      [A fiduciary of any employee benefit plan or other retirement plan or
arrangement, including individual retirement accounts and annuities and Keogh
plans, or of a collective investment fund or insurance company general or
separate account in which such plans, accounts or arrangements are invested,
that is subject to the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or Section 4975 of the Code (together, "PLANS") should
carefully review with its legal advisors whether the purchase or holding of
Class [ ] certificates could give rise to a transaction that is prohibited or is
not otherwise permitted under either ERISA or Section 4975 of the Code.

      [The U.S. Department of Labor issued an exemption, Prohibited Transaction
Exemption 90-24, as amended (the "EXEMPTION"), to Morgan Stanley & Co.
Incorporated, which generally exempts from the application of the prohibited
transaction provisions of Section 406 of ERISA,



                                      S-41
<PAGE>

and the excise taxes imposed on such prohibited transactions pursuant to
Sections 4975(a) and (b) of the Code and Section 502(i) of ERISA, certain
transactions relating to the servicing and operation of mortgage pools and the
purchase, sale and holding of mortgage pass-through certificates underwritten by
an underwriter (as hereinafter defined), provided that certain conditions set
forth in the Exemption are satisfied. For purposes of this Section "ERISA
Considerations," the term "UNDERWRITER" shall include (a) Morgan Stanley & Co.
Incorporated, (b) any person directly or indirectly, through one or more
intermediaries, controlling, controlled by or under common control with Morgan
Stanley & Co. Incorporated and (c) any member of the underwriting syndicate or
selling group of which a person described in (a) or (b) is a manager or
co-manager with respect to the Class [ ] certificates.

      The Exemption sets forth six general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of the Class [ ]
certificates or a transaction in connection with the servicing, operation and
management of the trust fund to be eligible for exemptive relief thereunder.
First, the acquisition of the Class [ ] certificates by a Plan must be on terms
that are at least as favorable to the Plan as they would be in an arm's-length
transaction with an unrelated party. Second, the rights and interests evidenced
by the Class [ ] certificates must not be subordinate to the rights and
interests evidenced by the other certificates of the trust with respect to the
right to receive payment in the event of default or delinquencies in underlying
assets of the trust. Third, the Class [ ] certificates at the time of
acquisition by the Plan must be rated in one of the three highest generic rating
categories by Standard & Poor's Corporation, Moody's Investors Service, Inc.,
Duff & Phelps Credit Rating Co. or Fitch IBCA, Inc. Fourth, the trustee cannot
be an affiliate of any member of the "RESTRICTED GROUP", which consists of any
Underwriter, Morgan Stanley Capital I Inc., the master servicer, each
sub-servicer, any insurer and any borrower with respect to mortgage loans
constituting more than 5% of the aggregate unamortized principal balance of the
mortgage loans as of the date of initial issuance of the Class [ ] certificates.
Fifth, the sum of all payments made to and retained by the Underwriter must
represent not more than reasonable compensation for underwriting the Class [ ]
certificates; the sum of all payments made to and retained by Morgan Stanley
Capital I Inc. pursuant to the assignment of the mortgage loans to the trust
fund must represent not more than the fair market value of such obligations; and
the sum of all payments made to and retained by the master servicer and any
sub-servicer must represent not more than reasonable compensation for such
person's services under the pooling and servicing agreement and reimbursement of
such person's reasonable expenses in connection therewith. Sixth, the investing
Plan must be an accredited investor as defined in Rule 501(a)(1) of Regulation D
of the Securities and Exchange Commission under the Securities Act of 1933, as
amended.

      [Because the Class [ ] certificates are not subordinate to any other class
of certificates with respect to the right to receive payment in the event of
default or delinquencies on the underlying assets of the trust, the second
general condition set forth above is satisfied with respect to such
certificates. It is a condition of the issuance of the Class [ ] certificates
that they be rated [not lower than] "____" by ___________________. A fiduciary
of a Plan contemplating purchasing a Class [ ] certificate in the secondary
market must make its own determination that at the time of such acquisition, the
Class [ ] certificates continue to satisfy the third general condition set forth
above. Morgan Stanley Capital I Inc. expects that the fourth general condition
set forth above will be satisfied with respect to the Class [ ] certificates. A
fiduciary of a Plan contemplating purchasing a Class [ ] certificate must make
its own

                                      S-42
<PAGE>

determination that the first, third, fifth and sixth general conditions set
forth above will be satisfied with respect to such Class [ ] certificate.

      Before purchasing a Class [ ] certificate, a fiduciary of a Plan should
itself confirm (a) that such certificates constitute "certificates" for purposes
of the Exemption and (b) that the specific and general conditions of the
Exemption and the other requirements set forth in the Exemption would be
satisfied. In addition to making its own determination as to the availability of
the exemptive relief provided in the Exemption, the Plan fiduciary should
consider the availability of any other prohibited transaction exemptions, in
particular, Prohibited Transaction Class Exemption 83-1. See "ERISA
Considerations" in the prospectus.

      Any Plan fiduciary considering whether to purchase a Class [ ] certificate
on behalf of a Plan should consult with its counsel regarding the applicability
of the fiduciary responsibility and prohibited transaction provisions of ERISA
and the Code to such investment. Prospective purchasers that are insurance
companies should consult with their counsel regarding whether the United States
Supreme Court's decision in the case of JOHN HANCOCK V. HARRIS TRUST SAVINGS
BANK, 510 U.S. 86 (1993) affects their ability to make purchases of Class [ ]
certificates and the extent to which Prohibited Transaction Class Exemption
("PTCE 95-60") may be available. [Any purchaser of a [class] certificate will be
[required/deemed to] represent that either (a) it is not a Plan, and is not
purchasing such certificate on behalf of or with assets of the Plan, or (b) it
is an insurance company which is purchasing the certificates with funds
contained in an insurance company general account (as defined in PTCE 95-60),
and the purchase and holding of the certificate is covered under Section I and
III of PTCE 95-60. See "ERISA Considerations" in the prospectus.] [Because the
trust does not contain only assets to which the Exemption applies, Class [ ]
certificates shall not be transferred and the trustee shall not register any
proposed transfer of Class [ ] certificates unless it receives (i) a
representation substantially to the effect that the proposed transferee is not a
Plan, is not acquiring the Class [ ] certificates on behalf of or with the
assets of a Plan (including assets that may be held in an insurance company's
separate or general accounts where assets in such accounts may be deemed "plan
assets" for purposes of ERISA), or (ii) an opinion of counsel in form and
substance satisfactory to the trustee and the depositor that the purchase or
holding of the Class [ ] certificates by or on behalf of a Plan will not
constitute a prohibited transaction and will not result in the assets of the
trust being deemed to be "plan assets" and subject to the fiduciary
responsibility provisions of ERISA or the prohibited transaction provisions of
ERISA and the Code or subject the trustee, any servicer or the depositor to any
obligation in addition to those undertaken in the trust agreement.]

                                LEGAL INVESTMENT


      The Class [ ] certificates will constitute "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984, as
amended, so long as they are rated in at least the second highest rating
category by the rating agency, and, as such, will be legal investments for
certain entities to the extent provided in SMMEA. However, institutions subject
to the jurisdiction of the Office of the Comptroller of the Currency, the Board
of Governors of the Federal Reserve System, the Federal Deposit Insurance
Corporation, the Office of Thrift Supervision, the National Credit Union
Administration or federal or state banking, insurance or other regulatory
authorities should review applicable rules, supervisory policies and guidelines,
since some restrictions may apply to investments in the certificates. It should
also be noted that certain states have enacted legislation limiting to varying
extents the ability of certain entities, in


                                      S-43
<PAGE>

particular insurance companies, to invest in mortgage related securities.
Investors should consult with their own legal advisors in determining whether,
and to what extent, the Class [___] certificates constitute legal investments
for these investors.


      The Class [___] certificates will not constitute "mortgage related
securities" under SMMEA. The appropriate characterization of the Class [___]
certificates under various legal investment restrictions, and thus the ability
of investors subject to these restrictions to purchase Class [___] certificates,
may be subject to significant interpretive uncertainties. All investors whose
investment authority is subject to legal restrictions should consult their own
legal advisors to determine whether, and to what extent, the Class [___]
certificates will constitute legal investments for them.

      [Except as to the status of the Class [___] certificates as "mortgage
related securities," no] [No] representations as to the proper characterization
of the certificates for legal investment, financial regulatory or other
purposes, or as to the ability of particular investors to purchase the
certificates under applicable legal investment restrictions. The uncertainties
described above, and any unfavorable future determinations concerning legal
investment or financial institution regulatory characteristics of the
certificates, may adversely affect the liquidity of the certificates.

      See "Legal Investment" in the prospectus.

                              PLAN OF DISTRIBUTION

      Subject to the terms and conditions set forth in the Underwriting
Agreement between Morgan Stanley Capital I Inc. and the underwriter, the Class [
] certificates will be purchased from Morgan Stanley Capital I Inc. by the
underwriter, an affiliate of Morgan Stanley Capital I Inc., upon issuance.
Distribution of the Class [ ] certificates will be made by the underwriter from
time to time in negotiated transactions or otherwise at varying prices to be
determined at the time of sale. Proceeds to Morgan Stanley Capital I Inc. from
the certificates will be __% of the initial aggregate principal balance thereof
as of the Cut-off Date, plus accrued interest from the Cut-off Date at a rate of
__% per annum, before deducting expenses payable by Morgan Stanley Capital I
Inc. In connection with the purchase and sale of the Class [ ] certificates, the
underwriter may be deemed to have received compensation from Morgan Stanley
Capital I Inc. in the form of underwriting discounts.

      Morgan Stanley Capital I Inc. also has been advised by the underwriter
that it, through one or more of its affiliates currently expects to make a
market in the Class [ ] certificates offered by this prospectus supplement;
however, it has no obligation to do so, any market making may be discontinued at
any time, and there can be no assurance that an active public market for the
Class [ ] certificates will develop.

      Morgan Stanley Capital I Inc. has agreed to indemnify the underwriter
against, or make contributions to the underwriter with respect to, certain
liabilities, including liabilities under the Securities Act of 1933.

                                  LEGAL MATTERS

      Certain legal matters will be passed upon for Morgan Stanley Capital I
Inc. by __________________ and for the underwriter by ____________________.

                                      S-44
<PAGE>

                                     RATING

      It is a condition to issuance that the Class [ ] certificates be rated
[not lower than] "______" by ________________. However, no person is obligated
to maintain the rating on the Class [ ] certificates, and _______________ is not
obligated to monitor its rating following the Closing Date.

      ________________'s ratings on mortgage pass-through certificates address
the likelihood of the receipt by holders thereof of payments to which they are
entitled. _____________'s ratings take into consideration the credit quality of
the mortgage pool, structural and legal aspects associated with the
certificates, and the extent to which the payment stream in the mortgage pool is
adequate to make payments required under the certificates. _________________'s
rating on the Class [ ] certificates does not, however, constitute a statement
regarding frequency of prepayments on the mortgage loans. [The rating of the
Class [ ] certificates does not address the possibility that the holders of
these certificates may fail to fully recover their initial investments.] See
"Risk Factors" in this prospectus supplement.

      There can be no assurance as to whether any rating agency not requested to
rate the Class [ ] certificates will nonetheless issue a rating and, if so, what
the rating would be. A rating assigned to the Class [ ] certificates by a rating
agency that has not been requested by Morgan Stanley Capital I Inc. to do so may
be lower than the rating assigned by ________________'s pursuant to Morgan
Stanley Capital I Inc.'s request.

      The rating of the Class [ ] certificates should be evaluated independently
from similar ratings on other types of securities. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time by the assigning rating agency.



                                      S-45
<PAGE>

                                GLOSSARY OF TERMS

      The certificates will be issued pursuant to the Pooling and Servicing
Agreement. The following Glossary of Terms is not complete. You should also
refer to the prospectus and the Pooling and Servicing Agreement for additional
definitions. If you send a written request to the trustee at its corporate
office, the trustee will provide to you without charge a copy of the Pooling and
Servicing Agreement, without exhibits and schedules.

      Unless the context requires otherwise, the definitions contained in this
Glossary of Terms apply only to this series of certificates and will not
necessarily apply to any other series of certificates the trust fund may issue.


      "Accrued Certificate Interest" means, with respect to any class of
certificates and any Distribution Date, an amount equal to thirty days' interest
accrued during the related Interest Accrual Period at the pass-through rate
applicable to such class of certificates for such Distribution Date accrued on
the related [certificate balance] [Classes [ ] notional amount] outstanding
immediately prior to such Distribution Date. The pass-through rate applicable to
such class of certificates for any Distribution Date [is fixed and is set forth
on the cover hereof][will equal the Weighted Average Class [ ] Remittance Rate.

      "Aggregate Mortgage Loan Negative Amortization" means, for any
Distribution Date, the aggregate of any negative amortization in respect of the
mortgage loans for their respective Due Dates during the related Due Period.

      "Available Distribution Amount" means, with respect to any Distribution
Date:

      (a)   the sum of (i) the amount on deposit in the certificate account as
            of the close of business on the related Determination Date, (ii) the
            aggregate amount of any advances made by the master servicer in
            respect of the Distribution Date and (iii) the aggregate amount
            deposited by the master servicer in the certificate account in
            respect of the Distribution Date in connection with Prepayment
            Interest Shortfalls incurred during the related Due Period, net of

      (b)   the portion of the amount described in clause (a)(i) hereof that
            represents (i) monthly payments due on a Due Date subsequent to the
            end of the related Due Period, (ii) any voluntary principal
            prepayments and other unscheduled recoveries on the mortgage loans
            received after the end of the related Due Period or (iii) any
            amounts payable or reimbursable therefrom to any person.

      "Class [ ] Interest Allocation Percentage" means, for any Distribution
Date a percentage equal to a fraction, expressed as a percentage, the numerator
of which is equal to the product of (a) the Class [ ] Balance [(net of any
Uncovered Portion thereof)] outstanding immediately prior to such Distribution
Date, multiplied by (b) the pass-through rate for the Class [ ] certificates for
such Distribution Date, and the denominator of which is the product of (x) the
aggregate Stated Principal Balance of the mortgage loans outstanding immediately
prior to such Distribution Date, multiplied by (y) the Weighted Average Net
Mortgage Rate for such Distribution Date.

                                      S-46
<PAGE>

      "Class [ ] Principal Distribution Amount" for any Distribution Date will
equal the sum of:

      (i)   the product of the Scheduled Principal Distribution Amount and the
            Class [ ] Scheduled Principal Distribution Percentage,

      (ii)  the product of the Senior Accelerated Percentage and all principal
            prepayments received during the related Due Period, and

      (iii) to the extent not previously advanced, [the lesser of the Class [ ]
            Scheduled Principal Distribution Percentage of the Stated Principal
            Balance of the mortgage loans and the Senior Accelerated Percentage
            of the Unscheduled Principal Distribution Amount net of any
            prepayment amounts described in clause (ii) above.

      [Initially, the Senior Accelerated Percentage will equal 100%.
Thereafter, the Senior Accelerated Percentage may be reduced under certain
circumstances.  [Describe circumstances]]

      "Class [ ] Remittance Rate" means, with respect to any mortgage loan as of
any date of determination:

      (a) prior to the first Interest Rate Adjustment Date of the mortgage loan,
an amount equal to the related mortgage rate then in effect minus basis points
and

      (b) from and after the first Interest Rate Adjustment Date of the mortgage
loan, an amount equal to the related mortgage rate then in effect minus the
excess of the related Gross Margin over basis points.

      "Class [ ] Scheduled Principal Distribution Percentage" means, for any
Distribution Date, an amount equal the lesser of (a) 100% and (b) a fraction,
expressed as a percentage, the numerator of which is the Class [ ] balance
outstanding immediately prior to such Distribution Date, and the denominator of
which is the lesser of (i) the sum of the Class [ ] balance, the Class [ ]
balance and the Class [ ] balance and (ii) the aggregate Stated Principal
Balance of the mortgage loans, in either case outstanding immediately prior to
such Distribution Date.]

      "Class Negative Amortization" means, with respect to any class of
certificates for any Distribution Date, an amount equal to such class' allocable
share of the aggregate mortgage loan negative amortization for such Distribution
Date.

      "Class Prepayment Percentage" means, with respect to any class of
certificates, other than the Class [ ], Class [ ] and Residual Certificates, and
any Distribution Date, a fraction, expressed as a percentage,

       o     the numerator of which is the portion of the Principal Distribution
            Amount to be distributed to the holders of the class of
            certificates on the Distribution Date, and

       o     the denominator of which is the total Principal Distribution Amount
            for the Distribution Date.]

                                      S-47
<PAGE>

      "Closing Date" means [        ].

      "Conversion Price" means, with respect to any mortgage loan, the
outstanding principal balance of the mortgage loan plus accrued interest thereon
net of any subservicing fees.

      "Cut-off Date" means ____________________________.

      "Determination Date" means, with respect to any Distribution Date, the [ ]
business day prior to the related Distribution Date.

      "Distribution Date" means the [ ] business day of each month or, if this
day is not a business day, the next succeeding business day, commencing
_______________, 199_.

      "Due Dates" means dates upon which the related scheduled payments are due
and occur on the first day of each month.

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

      "Gross Margin" means that fixed percentage, generally, as specified in the
loan documents, that is added to the Index upon which the interest rate is based
to determine the interest rate for an adjustable rate mortgage loan.

      "Index" means [                     ].

      "Interest Accrual Period" means with respect to the certificates, the
calendar month preceding the month in which the Distribution Date occurs.

      "Interest Distribution Amount" means, with respect to any class of
certificates and any Distribution Date, the portion of the accrued certificate
interest in respect of such class of certificates for such Distribution Date
that is net of such class's allocable share of (i) [the aggregate portion of any
Prepayment Interest Shortfalls resulting from voluntary principal prepayments on
the mortgage loans during the related Due Period] [the Net Aggregate Prepayment
Interest Shortfall] [; and (ii) the Aggregate Mortgage Loan Negative
Amortization. The portion of Net Aggregate Prepayment Interest Shortfall [and
the Aggregate Mortgage Loan Negative Amortization] for any Distribution Date
that will be allocated to the Class [ ] certificates on such Distribution Date
will be equal to the then applicable Class [ ] Interest Allocation Percentage.

      "Interest Rate Adjustment Date" means the date on which the interest rate
for an adjustable rate mortgage loan will be adjusted, generally, as specified
in the related note.

      "Net Aggregate Prepayment Interest Shortfall" means with respect to any
Distribution Date, the aggregate portion of any Prepayment Interest Shortfalls
resulting from voluntary principal prepayments on the mortgage loans during the
related Due Period that are not covered by the application of servicing
compensation of the master servicer for the related Due Period.

                                      S-48
<PAGE>

      "Net Mortgage Rate" means, with respect to any mortgage loan as of any
date of determination, an amount equal to the related mortgage rate then in
effect minus __ basis points.

      "Original LTV Ratio" is a fraction, expressed as a percentage:

       o     the numerator of which is the principal balance of a mortgage loan
            on the date of its origination, and the

       o     denominator of which is [in general] the lesser of

       o     the appraised value of the related mortgaged property as determined
            by an appraisal of the mortgaged property obtained in connection
            with the origination of the mortgage loan and

       o     the sale price of the mortgaged property at the time of the
            origination.

      "Payment Adjustment Date" means the date on which the monthly payment on
an adjustable mortgage loan will be adjusted, generally, as specified in the
related loan documents.

      "Payment Cap" means the provisions in the Pooling and Servicing Agreement
which provide that the adjustment of the amount of the monthly payment on a
Payment Adjustment Date may not result in a monthly payment that increases by
more than ___%--or, in some cases, decreases by more than ___%--of the amount of
the monthly payment in effect immediately prior to the Payment Adjustment Date.

      "Percentage Interest" is equal to the initial denomination of an offered
certificate as of the Closing Date divided by the initial certificate balance of
the related class.

      "Plan" means an employee benefit plan or other retirement arrangement,
including an individual retirement account or a Keogh plan, which is subject to
Title I of ERISA, or Section 4975 of the Code, or a "governmental plan," as
defined in Section 3(32) of ERISA, that is subject to any federal, state or
local law which is, to a material extent, similar to the fiduciary
responsibility or prohibited transaction provisions of ERISA or the Code.

      "Pooling and Servicing Agreement" means the pooling and servicing
agreement to be dated as of __________, 199_, by and among Morgan Stanley
Capital I Inc., the master servicer and the trustee.

      "Prepayment Interest Shortfall" means, with respect to any Distribution
Date and any mortgage loan, the amount of any shortfall in collections of
interest, adjusted to the applicable Net Mortgage Rate, resulting from a
principal prepayment on this mortgage loan during the related Collection Period
and prior to the Due Date in the Collection Period. The shortfall may result
because interest on a principal prepayment in full is paid by the related
borrower only to the date of prepayment.

      "Realized Loss" means, any losses realized on a mortgage loan that is
finally liquidated equal to the excess of the Stated Principal Balance of such
mortgage loan remaining, if any, plus interest thereon through the last day of
the month in which such mortgage loan was finally

                                      S-49
<PAGE>

liquidated, after application of all amounts received (net of amounts
reimbursable to the master servicer or any Sub-Servicer for advances and
expenses, including attorneys' fees) towards interest and principal owing on the
mortgage loan.

      "REO Account" means the certificate account and any account established in
connection with REO Properties in which funds or assets are deposited from time
to time.

      "REO Property" means any mortgaged property acquired on behalf of the
trust fund in respect of a defaulted mortgage loan through foreclosure, deed in
lieu of foreclosure or otherwise.

      "Restricted Group" means Morgan Stanley Capital I Inc., the underwriter,
the trustee, any servicer, any insurer and any borrower with respect to mortgage
loans included in the trust fund constituting more than five percent of the
aggregate unamortized principal balance of the assets in the trust fund, or any
affiliate of these parties.

      "Scheduled Principal Distribution Amount" for any Distribution Date is
equal to the aggregate of the principal portions of all monthly payments,
including balloon payments, due during or, if and to the extent not previously
received or advanced and distributed to certificateholders on a preceding
Distribution Date, prior to the related Due Period, in each case to the extent
paid by the related borrower or advanced by the master servicer and included in
the Available Distribution Amount for such Distribution Date. The principal
portion of any advances in respect of a mortgage loan delinquent as to its
balloon payment will constitute advances in respect of the principal portion of
such balloon payment.

      "Seller's Agreement" means the seller's agreement, to be dated as of [ ],
1999 to be assigned to [ ], as trustee, pursuant to the Pooling and Servicing
Agreement. [ ], in its capacity as master servicer, will service the mortgage
loans pursuant to the Pooling and Servicing Agreement.

      "Senior Accelerated Percentage" means, a percentage equal to 100%
initially.  Thereafter, the percentage may be reduced under certain
circumstances.  [Describe circumstances].

      "Servicing Fee" means the monthly amount, based on the Servicing Fee Rate,
to which the master servicer is entitled in compensation for servicing the
mortgage loans.

      "Servicing Fee Rate" means [ ] per annum each month payable with respect
to a mortgage loan in connection with the Servicing Fee.

      "SMMEA" means the Secondary Mortgage Market Enhancement Act of 1984, as
amended.

      "Stated Principal Balance" means, for any mortgage loan at any date of
determination:

      o  the Cut-off Date balance of the mortgage loan, plus

                                      S-50
<PAGE>

      o any negative amortization added to the principal balance of the mortgage
      loan on any Due Date after the Cut-off Date to and including the Due Date
      in the Due Period for the most recently preceding Distribution Date],
      minus

      o  the sum of

            o the principal portion of each monthly payment due on the mortgage
            loan after the Cut-off Date, to the extent received from the
            borrower or advanced by the master servicer and distributed to
            holders of the certificates before the date of determination,

            o all principal prepayments and other unscheduled collections of
            principal received with respect to the mortgage loan, to the extent
            distributed to holders of the certificates before the date of
            determination, and

            o any reduction in the outstanding principal balance of the mortgage
            loan resulting out of a bankruptcy proceeding for the related
            borrower.

      "Uncovered Portion" means, with respect to the class balance of any
certificates, as of any date of determination, the portion thereof representing
the excess, if any, of (a) class balance of such certificates then outstanding,
over (b) the aggregate Stated Principal Balance of the mortgage loans then
outstanding.

      "Unscheduled Principal Distribution Amount" means, for any Distribution
Date, the sum of: (a) all voluntary principal prepayments received on the
mortgage loans during the related Due Period; and (b) the excess, if any, of (i)
all unscheduled recoveries received on the mortgage loans during the related Due
Period, whether in the form of liquidation proceeds, condemnation proceeds,
insurance proceeds or amounts paid in connection with the purchase of a mortgage
loan out of the trust fund, exclusive in each case of any portion thereof
payable or reimbursable to the master servicer in connection with the related
mortgage loan, over (ii) the respective portions of the net amounts described in
the immediately preceding clause (i) needed to cover interest (at the applicable
Net Mortgage Rate in effect from time to time) on the related mortgage loan from
the date to which interest was previously paid or advanced through the Due Date
for such mortgage loan in the related Due Period [(exclusive of any portion of
such interest added to the principal balance of such mortgage loan as negative
amortization).]

      "Weighted Average Class [ ] Remittance Rate" means with respect to any
class of certificates and any Distribution Date, the weighted average of the
Class [ ] Remittance Rates in effect for the mortgage assets as of the
commencement of the related Due Period.




                                      S-51
<PAGE>

                                                                         ANNEX A

                    [TITLE, SERIES OF MORTGAGE-BACKED SECURITIES]
                                   TERM SHEET

CUT-OFF DATE:               [  ]     MORTGAGE POOL CUT-OFF DATE          $[   ]
                                     BALANCE:

DATE OF INITIAL ISSUANCE:   [  ]     REFERENCE DATE BALANCE:             $[   ]

RELATED TRUSTEE:            [  ]     PERCENT OF ORIGINAL MORTGAGE         [   ]%
                                     POOL REMAINING AS OF REFERENCE
                                     DATE:
MATURITY DATE:              [  ]


                                                        INITIAL
                     CLASS                            CERTIFICATE
                      OF           PASS-THROUGH        PRINCIPAL
                 CERTIFICATES         RATE             BALANCE       FEATURES
                 ------------      -------------       -------       --------
                      [ ]                [ ]%           $[ ]            [ ]










[First MBS Distribution Date on which the mortgage-backed securities may
receive a portion of prepayments:  [date]]

MINIMUM SERVICING FEE RATE:* [   ]% per annum              AS OF DATE OF
MAXIMUM SERVICING FEE RATE:* [   ]% per annum              INITIAL ISSUANCE
                                                           ----------------
                                                  SPECIAL HAZARD        $[   ]
                                                  AMOUNT:
                                                  BANKRUPTCY AMOUNT:    $[   ]
                                                  FRAUD LOSS AMOUNT:    $[   ]


- ---------------------------
*Combined Related Master Servicing and Subservicing Fee Rate.



                                      A-1
<PAGE>

                                      AS OF                     AS OF DATE OF
                                  DELIVERY DATE               INITIAL ISSUANCE
                                  -------------               ----------------
SENIOR PERCENTAGE                     [ ]%                          [ ]%
SUBORDINATE PERCENTAGE                [ ]%                          [ ]%


RATINGS:              RATING AGENCY               CLASS          VOTING RIGHTS:
                      -------------               -----          --------------
                           [ ]                                        [ ]
                           [ ]
                           [ ]
                           [ ]



                                      A-2

<PAGE>



Information contained herein is subject to completion or amendment.  A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission.  These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement
becomes effective.  This prospectus shall not constitute an offer to sell or
the solicitation of an offer to buy nor shall there be any sale of these
securities in any State in which such offer, solicitation or sale would be
unlawful prior to registration or qualification under the securities laws of
any such State.

                                                                     (Version 1)

                 SUBJECT TO COMPLETION, DATED __________, 199__

        PROSPECTUS

                          MORGAN STANLEY CAPITAL I INC.
                                    Depositor

                       MORTGAGE PASS-THROUGH CERTIFICATES
                     (Issuable in series by separate trusts)



            Morgan Stanley Capital I Inc. will offer one or more series of
      certificates, which represent beneficial ownership interests in the
      related trust. The assets of each trust will primarily be:


         o  conventional, fixed or adjustable interest rate mortgage loans
            secured by first liens or junior liens, or first and junior liens on
            one- to four-family residential properties, including mortgage
            participations;

         o  mortgage pass-through certificates and mortgage-backed securities;

         o  direct obligations of the United States or other governmental
            agencies; or

         o  any combination of the above.


      The certificates of any series will not be obligations of Morgan Stanley
      Capital I Inc. or any of its affiliates, and neither the certificates of
      any series nor the underlying mortgage loans are insured or guaranteed by
      any governmental agency.


           INVESTING IN ANY SERIES OF CERTIFICATES INVOLVES RISKS. SEE
             "RISK FACTORS" BEGINNING ON PAGE __ OF THIS PROSPECTUS.


      The Securities and Exchange Commission and state securities regulators
      have not approved or disapproved the certificates or determined if this
      prospectus is truthful or complete. Any representation to the contrary is
      a criminal offense.



                The date of this prospectus is __________, ____.



                           MORGAN STANLEY DEAN WITTER


<PAGE>



              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT


      Information about the certificates being offered to you is contained in
two separate documents that progressively provide more detail:


o  this prospectus, which provides general information, some of which may not
   apply to a particular series of certificates; and

o  the accompanying prospectus supplement, which describes the specific terms of
   your series of certificates. If the terms of a particular series of
   certificates vary between this prospectus and the accompanying prospectus
   supplement, you should rely on the information in the prospectus supplement.

      You should rely only on the information contained in this prospectus and
the accompanying prospectus supplement. We have not authorized anyone to provide
you with information that is different from that contained in this prospectus
and the prospectus supplement. This prospectus and the accompanying prospectus
supplement include cross references to sections in these materials where you can
find further related discussions. The tables of contents in this prospectus and
the prospectus supplement identify the pages where these sections are located.


      Morgan Stanley Capital I Inc.'s principal executive office is located at
1585 Broadway, 37th Floor, New York, New York 10036, and Morgan Stanley Capital
I Inc.'s telephone number is (212) 761-4700.


                                       2


<PAGE>

                                TABLE OF CONTENTS


                                                                            PAGE

Summary of Prospectus..........................................................5
Risk Factors..................................................................12
Description of the Trust Funds................................................21
   Assets.....................................................................21
   Mortgage Loans.............................................................22
   Mortgage-Backed Securities.................................................24
   Government Securities......................................................25
   Accounts...................................................................26
   Credit Support.............................................................26
   Cash Flow Agreements.......................................................26
Use of Proceeds...............................................................27
Yield Considerations..........................................................27
   General....................................................................27
   Pass-Through Rate..........................................................27
   Timing of Payment of Interest..............................................28
   Payments of Principal; Prepayments.........................................28
   Prepayments, Maturity and Weighted Average Life............................30
   Other Factors Affecting Weighted Average Life..............................31
The Depositor.................................................................34
Description of the Certificates...............................................34
   General....................................................................34
   Distributions..............................................................35
   Available Distribution Amount..............................................36
   Distributions of Interest on the Certificates..............................36
   Distributions of Principal of the Certificates.............................37
   Components.................................................................38
   Distributions on the Certificates of Prepayment Premiums...................38
   Allocation of Losses and Shortfalls........................................38
   Advances in Respect of Delinquencies.......................................38
   Reports to Certificateholders..............................................39
   Termination................................................................42
   Book-Entry Registration and Definitive Certificates........................43
Description of the Agreements.................................................44
   Assignment of Assets; Repurchases..........................................45
   Representations and Warranties; Repurchases................................47
   Certificate Account and Other Collection Accounts..........................49
   Collection and Other Servicing Procedures..................................53
   Subservicers...............................................................54
   Realization Upon Defaulted Mortgage Loans..................................55
   Hazard Insurance Policies..................................................58
   Fidelity Bonds and Errors and Omissions Insurance..........................59
   Due-on-Sale Provisions.....................................................60
   Retained Interest; Servicing Compensation and Payment of Expenses..........60
   Evidence as to Compliance..................................................61
   Matters Regarding a Master Servicer and the Depositor......................61
   Events of Default..........................................................63
   Rights Upon Event of Default...............................................64
   Amendment..................................................................65
   The Trustee................................................................65
   Duties of the Trustee......................................................66
   Matters Regarding the Trustee..............................................66
   Resignation And Removal of the Trustee.....................................67
Description of Credit Support.................................................67
   General....................................................................67
   Subordinate Certificates...................................................68
   Cross-Support Provisions...................................................68
   Insurance or Guarantees for the Mortgage Loans.............................69
   Letter of Credit...........................................................69


                                       3


<PAGE>

   Insurance Policies and Surety Bonds........................................69
   Reserve Funds..............................................................69
   Credit Support for Mortgage-Backed Securities..............................70
Legal Aspects of Mortgage Loans...............................................70
   General....................................................................71
   Types of Mortgage Instruments..............................................71
   Interest in Real Property..................................................72
   Cooperative Loans..........................................................72
   Foreclosure................................................................74
   Junior Mortgages...........................................................79
   Anti-Deficiency Legislation and Other Limitations on Lenders...............80
   Environmental Legislation..................................................81
   Due-on-Sale Clauses........................................................81
   Prepayment Charges.........................................................82
   Subordinate Financing......................................................82
   Applicability of Usury Laws................................................83
   Alternative Mortgage Instruments...........................................84
   Soldiers' and Sailors' Civil Relief Act of 1940............................84
   Forfeitures in Drug and Rico Proceedings...................................85
Federal Income Tax Consequences...............................................85
   General....................................................................86
   Grantor Trust Funds........................................................86
   A.       Single Class of Grantor Trust Certificates........................86
   B.       Multiple Classes of Grantor Trust Certificates....................91
   C.       Sale or Exchange of a Grantor Trust Certificate...................96
   D.       Non-U.S. Persons..................................................97
   E.       Information Reporting and Backup Withholding......................98
   Remics.....................................................................98
   A.       Taxation of Owners of Remic Regular Certificates.................100
   B.       Taxation of Owners of Remic Residual Certificates................112
   Prohibited Transactions and Other Taxes...................................118
   Liquidation and Termination...............................................119
   Administrative Matters....................................................120
   Tax-Exempt Investors......................................................120
   Residual Certificate Payments--Non-U.S.Persons............................120
   Tax Related Restrictions on Transfers of Remic Residual Certificates......121
State Tax Considerations.....................................................124
ERISA Considerations.........................................................124
   General...................................................................124
   Prohibited Transactions...................................................124
   Review by Plan Fiduciaries................................................129
Legal Investment.............................................................129
Plan of Distribution.........................................................131
Legal Matters................................................................133
Financial Information........................................................133
Rating.......................................................................133
Incorporation of Information by Reference....................................134
Glossary of Terms............................................................135



                                       4


<PAGE>


                              SUMMARY OF PROSPECTUS

      This summary highlights selected information from this prospectus. It does
not contain all of the information you need to consider in making your
investment decision. TO UNDERSTAND ALL OF THE TERMS OF A SERIES OF CERTIFICATES,
READ THIS ENTIRE DOCUMENT AND THE ACCOMPANYING PROSPECTUS
SUPPLEMENT CAREFULLY.

                RELEVANT PARTIES FOR EACH SERIES OF CERTIFICATES

ISSUER......................   Each series of certificates will be issued by a
                               separate trust.  Each trust will be formed
                               pursuant to a pooling and servicing agreement
                               among Morgan Stanley Capital I Inc., one or
                               more servicers and a trustee.

DEPOSITOR...................   Morgan Stanley Capital I Inc., a wholly-owned
                               subsidiary of Morgan Stanley Group Inc.

MASTER SERVICER.............   The servicer or servicers for substantially all
                               the mortgage loans for each series of
                               certificates, which servicer(s) may be
                               affiliates of Morgan Stanley Capital I Inc.,
                               will be named in the related prospectus
                               supplement.

TRUSTEE.....................   The trustee for each series of certificates
                               will be named in the related prospectus
                               supplement.


                               THE MORTGAGE ASSETS


GENERAL.....................   Each trust will own the related mortgage loan,
                               including mortgage participations, or
                               mortgage-backed securities or both or, if
                               specified in the applicable prospectus
                               supplement, direct obligations of the United
                               States or  other governmental agencies.  You
                               should refer to the applicable prospectus
                               supplement for the precise characteristics or
                               expected characteristics of the mortgage loans
                               and mortgage-backed securities included in each
                               trust fund.

MORTGAGE LOANS..............   The mortgage loans in each trust will be
                               conventional, fixed or adjustable interest rate
                               mortgage loans, or mortgage participations,
                               secured by first  liens or junior liens or
                               first and junior liens on one- to four-family
                               residential properties or shares issued by
                               cooperative housing corporations.  Unless
                               otherwise provided in the related prospectus
                               supplement, all mortgage loans will have
                               individual principal balances at origination of
                               not less than $25,000 and original terms to
                               maturity of not more than 40 years.



                                       5


<PAGE>

                               All mortgage loans will have been originated by
                               persons other than Morgan Stanley Capital I Inc.


MORTGAGE-BACKED SECURITIES..   The mortgage-backed securities in each trust
                               will be mortgage pass-through certificates or
                               other mortgage-backed securities evidencing
                               interests in or secured by conventional, fixed
                               or adjustable rate mortgage loans secured by
                               first  liens or junior liens or first and
                               junior liens on one- to four-family residential
                               properties or shares issued by cooperative
                               housing corporations.

GOVERNMENT SECURITIES.......   Each trust may own, in addition to the mortgage
                               loans and mortgage-backed securities,  direct
                               obligations of the United States or other
                               governmental agencies  which provide for
                               payment of interest  or principal or both.



                                  OTHER ASSETS

OTHER ASSETS................   If so specified in the applicable prospectus
                               supplement, the trust fund may include the
                               following agreements and other similar
                               agreements:

                                o       guaranteed investment contracts;
                                o       interest rate exchange agreements;
                                o       interest rate cap or floor contracts;
                                o       currency exchange contracts; or
                                o       other swap or notional balance
                                        contracts.

                               CREDIT ENHANCEMENT

SUBORDINATION...............   A series of certificates may include one or
                               more classes of senior certificates and one or
                               more classes of subordinate certificates.  The
                               rights of the holders of subordinate
                               certificates of a series to receive
                               distributions will be subordinated to such
                               rights of the holders of the senior
                               certificates of the same series to the extent
                               and in the manner specified in the applicable
                               prospectus supplement.

                               Subordination is intended to enhance the
                               likelihood of the timely receipt by the senior
                               certificateholders of their proportionate shares
                               of scheduled monthly principal and interest
                               payments on the related mortgage loans and to
                               protect them from losses. This protection will be
                               effected by:


                                       6


<PAGE>

                                o       the preferential right of the senior
                                        certificateholders to receive, prior to
                                        any distribution being made in respect
                                        of the related subordinate certificates
                                        on each distribution date, current
                                        distributions on the related mortgage
                                        loans and mortgage-backed securities of
                                        principal and interest due them on each
                                        distribution date out of the funds
                                        available for distributions on such
                                        date;

                                o       the right of such holders to receive
                                        future distributions on the mortgage
                                        loans and mortgage-backed securities
                                        that would otherwise have been payable
                                        to the holders of subordinate
                                        certificates;

                                o       the prior allocation to the subordinate
                                        certificates of all or a portion of
                                        losses realized on the underlying
                                        mortgage loans and mortgage-backed
                                        securities; or


                                o       any combination of the above.


OTHER TYPES OF CREDIT
ENHANCEMENT.................   If so specified in the applicable prospectus
                               supplement, the certificates of any series, or
                               any one or more classes of a series may be
                               entitled to the benefits of other types of
                               credit enhancement, including but not limited
                               to:

                               o       limited guarantee
                               o       financial guaranty insurance policy
                               o       surety bond
                               o       letter of credit
                               o       mortgage pool insurance policy
                               o       reserve fund
                               o       cross-support

                                Any credit support will be described in the
                                applicable prospectus supplement.

                          DISTRIBUTIONS ON CERTIFICATES


GENERAL.....................   Each series of certificates will consist of one
                               or more classes of certificates that will be
                               entitled, to the extent of funds available, to
                               one of the following:

                               o       principal and interest payments in
                                       respect of the related mortgage loans
                                       and mortgage-backed


                                       7


<PAGE>

                                       securities;

                               o       principal distributions, with no
                                       interest distribution;

                               o       interest distributions, with no
                                       principal distributions;

                               o       sequential or concurrent distributions
                                       of principal;

                               o       senior or subordinate distributions of
                                       interest or principal or both;

                               o       distributions of interest after an
                                       interest accrual period; or

                               o       such other distributions as are
                                       described in the applicable prospectus
                                       supplement.


INTEREST DISTRIBUTIONS......   With respect to each series of certificates,
                               other than  classes of certificates which may
                               be entitled to disproportionately low, nominal
                               or no interest distributions, interest on the
                               related mortgage loans and mortgage-backed
                               securities at the weighted average of their
                               mortgage  rates--net of servicing fees and
                               other amounts as described in this prospectus
                               or in the applicable prospectus supplement,
                               will be passed through to holders of the
                               related classes of certificates in accordance
                               with the particular terms of each such class of
                               certificates.  The terms of each class of
                               certificates will be described in the related
                               prospectus supplement.

                               Except as otherwise specified in the applicable
                               prospectus supplement, interest on each class
                               of certificates of each series will accrue at
                               the fixed, floating or weighted average
                               pass-through rate for each class indicated in
                               the applicable prospectus supplement on their
                               outstanding principal balance or notional
                               amount.


PRINCIPAL...................   With respect to a series of certificates,
                               principal payments  including prepayments on
                               the related mortgage loans and mortgage-backed
                               securities will be passed through to holders of
                               the related certificates or otherwise applied
                               in accordance with the related pooling and
                               servicing agreement on each distribution date.
                               Distributions in reduction of certificate
                               balance will be allocated among the classes of
                               certificates of a series in the manner
                               specified in the applicable prospectus
                               supplement.



                                       8


<PAGE>

DISTRIBUTION DATES..........   The dates upon which distributions on each
                               series of certificates will be made will be
                               specified in the related prospectus supplement.

ADVANCES....................   Unless otherwise provided in the related
                               prospectus supplement, in the event that a
                               payment on a mortgage loan is delinquent, the
                               master servicer will be obligated to make
                               advances that the master servicer determines
                               are recoverable.  The master servicer will be
                               reimbursed for advances as described in this
                               prospectus and in the related prospectus
                               supplement.  The prospectus supplement for any
                               series of certificates relating to a trust that
                               includes mortgage-backed securities will
                               describe any corresponding advancing obligation
                               of any person in connection with such
                               mortgage-backed securities.


                ADDITIONAL ASPECTS OF EACH SERIES OF CERTIFICATES



TERMINATION.................   If so specified in the prospectus supplement
                               with respect to a series of certificates, all,
                               but not less than all, of the mortgage loans
                               and mortgage-backed securities in the related
                               trust fund and any property acquired with
                               respect to such mortgage loans may be purchased
                               by the party as is specified in the applicable
                               prospectus supplement.  Any such purchase must
                               be made in the manner and at the price
                               specified in such prospectus supplement.  If so
                               provided in the related prospectus supplement
                               with respect to a series, upon the reduction of
                               the certificate balance of a specified class or
                               classes of certificates by a specified
                               percentage or amount or on and after a date
                               specified  in the related prospectus
                               supplement, the party specified  in the
                               related prospectus supplement will solicit bids
                               for the purchase of all of the trust's assets,
                               or of a sufficient portion of such assets to
                               retire such class or classes, or purchase such
                               assets at a price set forth in the related
                               prospectus supplement.  In addition, if so
                               provided in the related prospectus supplement,
                               certain classes of certificates may be
                               purchased subject to similar conditions.


FORMS OF CERTIFICATES.......   The certificates will be issued either:

                               o       in book-entry form through the
                                       facilities of The Depository Trust
                                       Company; or


                                       9


<PAGE>

                               o       in fully registered, certificated form.


                               If you own book-entry certificates, you will not
                               receive physical certificates representing your
                               ownership interest in such book-entry
                               certificates, except under extraordinary
                               circumstances. Instead, The Depository Trust
                               Company will effect payments and transfers by
                               means of its electronic recordkeeping services,
                               acting through participating organizations. This
                               may result in delays in your receipt of
                               distributions and may restrict your ability to
                               pledge your securities. Your rights with respect
                               to book-entry certificates may generally only be
                               exercised through The Depository Trust Company
                               and its participating organizations.


TAX STATUS OF CERTIFICATES..   The treatment of the certificates for federal
                               income tax purposes will depend on:

                               o       whether a "real estate mortgage
                                       investment conduit" election is made
                                       with respect to a series of
                                       certificates;

                               o       if a "real estate mortgage investment
                                       conduit" election is made, whether the
                                       certificates are regular interests or
                                       residual interests; and

                               o       if a "real estate mortgage investment
                                       conduit" election is not made, the
                                       certificates will be treated as
                                       interests in a grantor trust.

ERISA CONSIDERATIONS........   If you are a fiduciary of any employee benefit
                               plan subject to the fiduciary responsibility
                               provisions of the Employee Retirement Income
                               Security Act of 1974, as  amended--also known
                               as ERISA, you should carefully review with your
                               own legal advisors whether the purchase or
                               holding of certificates could give rise to a
                               transaction prohibited or otherwise
                               impermissible under ERISA or the Internal
                               Revenue Code.


LEGAL INVESTMENT............   The applicable prospectus supplement will
                               specify whether the class or classes of
                               certificates offered will constitute "mortgage
                               related securities" for purposes of the
                               Secondary Mortgage Market Enhancement Act of
                               1984, as amended.  If your investment authority
                               is subject to legal restrictions, you should
                               consult your own legal advisors to determine
                               whether and to what extent such certificates
                               constitute legal investments for you.


                                       10


<PAGE>

RATING........................  Certificates of any series will not be offered
                                pursuant to this prospectus and a prospectus
                                supplement unless each offered class of
                                certificates offered is rated in one of the
                                four highest rating categories by at least one
                                nationally recognized statistical rating
                                organization.

                                o       A security rating is not a
                                        recommendation to buy, sell or hold the
                                        certificates of any series and is
                                        subject to revision or withdrawal at any
                                        time by the assigning rating agency.

                                o       Ratings do not address the effect of
                                        prepayments on the yield you may
                                        anticipate when you purchase your
                                        certificates.


                                       11


<PAGE>


                                  RISK FACTORS

      You should consider, among other things, the following factors in
connection with the purchase of certificates. The risks and uncertainties
described below, together with those in the related prospectus supplement under
"Risk Factors," summarize the material risks relating to your certificates.

LACK OF A SECONDARY MARKET   The liquidity of your certificates may be limited.
MAY MAKE IT DIFFICULT FOR    You should consider that:
YOU TO RESELL YOUR
CERTIFICATES
                             o  a secondary market for the certificates of any
                                series may not develop, or if it does, it may
                                not provide you with liquidity of investment, or
                                it may not continue for the life of the
                                certificates of any series;

                             o  the prospectus supplement for any series of
                                certificates may indicate that an underwriter
                                intends to establish a secondary market in such
                                certificates, but no underwriter will be
                                obligated to do so; and

                             o  unless specified in the applicable prospectus
                                supplement, the certificates will not be listed
                                on any securities exchange.

THE TRUST FUND'S ASSETS MAY  Except for any related insurance policies and any
BE INSUFFICIENT TO PAY YOUR  reserve fund or credit enhancement described in the
CERTIFICATES IN FULL         applicable prospectus supplement, the sole source
                             of payment on your certificates will be proceeds
                             from the assets included in the trust fund for each
                             series of certificates and any form of credit
                             enhancement specified in the related prospectus
                             supplement. You will not have any claim against, or
                             security interest in, the trust fund for any other
                             series. In addition, in general, there is no
                             recourse to Morgan Stanley Capital I Inc. or any
                             other entity, and neither the certificates nor the
                             underlying mortgage loans are guaranteed or insured
                             by any governmental agency or instrumentality or
                             any other entity. Therefore, if the trust fund's
                             assets are insufficient to pay you your expected
                             return, in most situations you will not receive
                             payment from any other source. Exceptions include:

                             o  loan repurchase obligations in connection with a
                                breach of certain of the representations and
                                warranties; and

                             o  advances on delinquent loans, to the extent the
                                master servicer deems the advance will be
                                recoverable.

                             Because some of the representations and warranties
                             with respect to the mortgage loans and
                             mortgage-backed securities may have been made or
                             assigned in connection with transfers of the


                                       12


<PAGE>

                             mortgage loans and mortgage-backed securities prior
                             to the closing date, the rights of the trustee and
                             the certificateholders with respect to those
                             representations or warranties will be limited to
                             their rights as assignees. Unless the related
                             prospectus supplement so specifies, neither Morgan
                             Stanley Capital I Inc., the master servicer nor any
                             affiliate thereof will have any obligation with
                             respect to representations or warranties made by
                             any other entity.


                             There may be accounts, as described in the related
                             prospectus supplement maintained as credit support.
                             The amounts in these accounts may be withdrawn
                             amounts will not be available for the future
                             payment of principal or interest on the
                             certificates.

                             If a series of certificates consists of one or more
                             classes of subordinate certificates, the amount of
                             any losses or shortfalls in collections of assets
                             on any distribution date will be borne first by one
                             or more classes of the subordinate certificates, as
                             described in the related prospectus supplement.
                             Thereafter, those losses or shortfalls will be
                             borne by the remaining classes of certificates, in
                             the priority and manner and subject to the
                             limitations specified in the related prospectus
                             supplement.

CREDIT ENHANCEMENT IS        With respect to each series of certificates, credit
LIMITED IN AMOUNT AND        enhancement may be provided to cover losses on the
COVERAGE                     underlying mortgage loans and mortgage-backed
                             securities up to specified amounts.

                             Regardless of the form of credit enhancement
                             provided:

                             o  the amount of coverage will be limited in amount
                                and in most cases will be subject to periodic
                                reduction in accordance with a schedule or
                                formula;

                             o  the amount of coverage may provide only very
                                limited coverage as to certain types of losses
                                such as hazard losses, bankruptcy losses and
                                fraud losses, and may provide no coverage as to
                                certain other types of losses; and

                             o  all or a portion of the credit enhancement for
                                any series of certificates will generally be
                                permitted to be reduced, terminated or
                                substituted for, if each applicable rating
                                agency indicates that the then-current ratings
                                will not be adversely affected.

                             In the event losses exceed the amount of coverage
                             provided by any credit enhancement or losses of a
                             type not covered by any credit enhancement occur,
                             such losses will be borne by the holders of the
                             related certificates.


                                       13


<PAGE>

                             The rating of any series of certificates by any
                             applicable rating agency may be lowered following
                             the initial issuance thereof as a result of the
                             downgrading of the obligations of any applicable
                             credit support provider, or as a result of losses
                             on the related mortgage loans in excess of the
                             levels contemplated by such rating agency at the
                             time of its initial rating analysis.

                             None of Morgan Stanley Capital I Inc., any
                             servicer, or any of their affiliates, will have any
                             obligation to replace or supplement any credit
                             enhancement, or to take any other action to
                             maintain any rating of any class of certificates.

CHANGES IN CONDITIONS IN
THE REAL ESTATE MARKET
WILL AFFECT MORTGAGE
LOAN PERFORMANCE............ An investment in securities such as the
                             certificates, which generally represent interests
                             in pools of residential mortgage loans, may be
                             affected by a decline in real estate values and
                             changes in the borrower's financial condition.
                             There is no assurance that the values of the
                             mortgaged properties securing the mortgage loans
                             underlying any series of certificates have
                             remained or will remain at their levels on the
                             dates of origination of the related mortgage
                             loans.

                             If the residential real estate market should
                             experience an overall decline in property values
                             such that the outstanding balances of the mortgage
                             loans contained in a particular trust fund and any
                             secondary financing on the mortgaged properties,
                             become equal to or greater than the value of the
                             mortgaged properties, delinquencies, foreclosures
                             and losses could be higher than those now generally
                             experienced in the mortgage lending industry and
                             those experienced in the servicer's or other
                             servicers' servicing portfolios.

                             To the extent that losses on mortgage loans
                             underlying a series are not covered by credit
                             enhancement, holders of certificates of the series
                             will bear all risk of loss resulting from default
                             by borrowers. Such loss may also be greater than
                             anticipated as a result of a decline in real
                             estate values.


                                       14


<PAGE>


GEOGRAPHIC CONCENTRATION MAY
INCREASE RATES OF LOSS AND
DELINQUENCY...................  In addition to risk factors related to the
                                residential real estate market generally,
                                certain geographic regions of the United
                                States from time to time will experience
                                weaker regional economic conditions and
                                housing markets or be directly or indirectly
                                affected by natural disasters or civil
                                disturbances such as earthquakes, hurricanes,
                                floods, eruptions or riots.  Mortgage assets
                                in such areas will experience higher rates of
                                loss and delinquency than on mortgage loans
                                generally.  Although mortgaged properties
                                located in certain identified flood zones will
                                be required to be covered, to the maximum
                                extent available, by flood insurance, no
                                mortgaged properties will otherwise be
                                required to be insured against earthquake
                                damage or any other loss not covered by
                                standard hazard insurance policies.


                                The ability of borrowers to make payments on
                                the mortgage assets may also be affected by
                                factors which do not necessarily affect
                                property values, such as adverse economic
                                conditions generally, in particular geographic
                                areas or industries, or affecting particular
                                segments of the borrowing  community--such as
                                borrowers relying on commission income and
                                self-employed borrowers.  Such occurrences
                                may accordingly affect the actual rates of
                                delinquencies, foreclosure and losses with
                                respect to any trust fund.

THE RATE OF PREPAYMENT ON
MORTGAGE ASSETS MAY ADVERSELY
AFFECT AVERAGE LIVES AND
YIELDS ON CERTIFICATES........  The yield of the certificates of each series
                                will depend in part on the rate of principal
                                payment on the mortgage loans and
                                mortgage-backed securities, including
                                prepayments, liquidations due to defaults and
                                mortgage loan repurchases.  Such yield may be
                                adversely affected, depending upon whether a
                                particular certificate is purchased at a
                                premium or a discount, by a higher or lower
                                than anticipated rate of prepayments on the
                                related mortgage loans and mortgage-backed
                                securities, in particular:


                                The yield on classes of certificates entitling
                                their holders primarily or exclusively to
                                payments of interest or primarily or
                                exclusively to payments of principal will be
                                extremely sensitive to the rate of prepayments
                                on the


                                       15


<PAGE>

                                related mortgage loans and mortgage-backed
                                securities; and

                                The yield on certain classes of certificates
                                may be relatively more sensitive to the rate
                                of prepayment of specified mortgage loans and
                                mortgage-backed securities than other classes
                                of certificates.

                                The rate of prepayments on mortgage loans is
                                influenced by a number of factors, including:

                                o  prevailing mortgage market interest rates;

                                o  local and national economic conditions;

                                o  homeowner mobility; and

                                o  the ability of the borrower to obtain
                                   refinancing.

                                In addition, your yield may be adversely
                                affected by interest shortfalls which may result
                                from the timing of the receipt of prepayments or
                                liquidations to the extent that such interest
                                shortfalls are not covered by aggregate fees
                                payable to the servicer or other mechanisms
                                specified in the applicable prospectus
                                supplement. Your yield will be also adversely
                                affected to the extent that losses on the
                                mortgage loans and mortgage-backed securities in
                                the related trust fund are allocated to your
                                certificates and may be adversely affected to
                                the extent of unadvanced delinquencies on the
                                mortgage loans and mortgage-backed securities in
                                the related trust fund. Classes of certificates
                                identified in the applicable prospectus
                                supplement as subordinate certificates are more
                                likely to be affected by delinquencies and
                                losses than other classes of certificates.


RATINGS ON CERTIFICATES
REFLECT LIMITED ASSESSMENTS...  Any rating assigned by a rating agency to a
                                class of certificates will reflect such rating
                                agency's assessment solely of the likelihood
                                that holders of certificates of such class
                                will receive payments to which they are
                                entitled under the related pooling and
                                servicing agreement.  A rating will not
                                constitute an assessment of the likelihood
                                that principal prepayments, including those
                                caused by defaults, on the related mortgage
                                loans and mortgage-backed securities will be
                                made, the degree to which the rate of such
                                prepayments might differ from that


                                       16


<PAGE>

                                originally anticipated or the likelihood of
                                early optional termination of the series of
                                certificates. A rating will not address the
                                possibility that prepayment at higher or lower
                                rates than anticipated by an investor may cause
                                such investor to experience a lower than
                                anticipated yield or that an investor purchasing
                                a certificate at a significant premium might
                                fail to recoup its initial investment under
                                certain prepayment scenarios. Each prospectus
                                supplement will identify any payment to which
                                holders of certificates of the related series
                                are entitled that is not covered by the
                                applicable rating.

                                The amount, type and nature of credit support,
                                if any, established with respect to a series
                                of certificates will be determined on the
                                basis of criteria established by each rating
                                agency.  These criteria are sometimes based
                                upon an actuarial analysis of the behavior of
                                mortgage loans in a larger group.  The
                                historical data supporting any such actuarial
                                analysis may not accurately reflect future
                                experience or accurately predict the actual
                                delinquency, foreclosure or loss experience of
                                the mortgage loans and mortgage-backed
                                securities included in any trust fund.

RATINGS DO NOT
  GUARANTY VALUE..............  If one or more rating agencies downgrade
                                certificates of a series, your certificate
                                will decrease in value.  Because none of
                                Morgan Stanley Capital I Inc., the seller, the
                                master servicer, the trustee or any affiliate
                                has any obligation to maintain a rating of a
                                class of certificates, you will have no
                                recourse if your certificate decreases in
                                value.


PAYMENTS IN FULL OF A BALLOON
LOAN DEPEND ON THE BORROWER'S
ABILITY TO REFINANCE THE
BALLOON LOAN OR SELL THE        Certain of the mortgage loans may not be fully
MORTGAGED PROPERTY............  amortizing over their terms to maturity and,
                                thus, will require substantial principal
                                payments, i.e., balloon payments, at their
                                stated maturity. Mortgage loans with balloon
                                payments involve a greater degree of risk
                                because the ability of a borrower to make a
                                balloon payment typically will depend upon its
                                ability either to timely refinance the loan or
                                to timely sell the related mortgaged property.
                                The ability of a borrower to accomplish either
                                of these goals will be affected by a number of
                                factors, including:



                                       17


<PAGE>

                                o the level of available mortgage interest rates
                                  at the time of sale or refinancing;

                                o the borrower's equity in the related mortgaged
                                  property;

                                o the financial condition of the mortgagor;

                                o tax laws;

                                o prevailing general economic conditions; and

                                o the availability of credit for single family
                                  real properties generally.


MORTGAGE LOANS SECURED BY
JUNIOR LIENS MAY ONLY BE
SATISFIED AFTER THE RELATED FIRST
LIEN MORTGAGE HAS BEEN
SATISFIED.....................  Certain of the mortgage loans may be secured
                                by junior liens and the related first liens
                                may not be included in the trust fund.  The
                                primary risk to holders of mortgage loans
                                secured by junior liens is the possibility
                                that adequate funds will not be received in
                                connection with a foreclosure of the related
                                first lien to satisfy fully both the first
                                lien and the mortgage loan.  In the event that
                                a holder of the first lien forecloses on a
                                mortgaged property, the proceeds of the
                                foreclosure or similar sale will be applied
                                first to the payment of court costs and fees
                                in connection with the foreclosure, second to
                                real estate taxes, third in satisfaction of
                                all principal, interest, prepayment or
                                acceleration penalties, if any, and any other
                                sums due and owing to the holder of the first
                                lien.  The claims of the holder of the first
                                lien will be satisfied in full out of proceeds
                                of the liquidation of the mortgage loan, if
                                such proceeds are sufficient, before the trust
                                fund as holder of the junior lien receives any
                                payments in respect of the mortgage loan.  In
                                the event that such proceeds from a
                                foreclosure or similar sale of the related
                                mortgaged property were insufficient to
                                satisfy both loans in the aggregate, the trust
                                fund, as the holder of the junior lien, and,
                                accordingly, holders of the certificates,
                                would bear the risk of delay in distributions
                                while a deficiency judgment against the
                                borrower was being obtained and the risk of
                                loss if the deficiency judgment were not
                                realized upon.



                                       18


<PAGE>


OBLIGORS MAY DEFAULT IN
PAYMENT OF MORTGAGE LOANS.....  If so specified in the related prospectus
                                supplement, in order to maximize recoveries on
                                defaulted mortgage loans, a servicer or a
                                subservicer will be permitted  within
                                prescribed parameters to extend and modify
                                mortgage loans that are in default or as to
                                which a payment default is imminent, including
                                in particular with respect to balloon
                                payments.  While any such entity generally
                                will be required to determine that any such
                                extension or modification is reasonably likely
                                to produce a greater recovery on a present
                                value basis than liquidation, such extensions
                                or modifications may not increase the present
                                value of receipts from or proceeds of mortgage
                                loans.
THE HOLDERS OF SUBORDINATE
CERTIFICATES WILL BEAR A
GREATER RISK OF PAYMENT DELAYS
AND LOSSES....................  The rights of holders of subordinate
                                certificates to receive distributions to which
                                they would otherwise be entitled with respect
                                to the mortgage loans and mortgage-backed
                                securities will be subordinate to the rights
                                of the servicer to receive its fee and
                                reimbursement for advances and the holders of
                                senior certificates to the extent described
                                in this prospectus.  As a result of the
                                foregoing, investors must be prepared to bear
                                the risk that they may be subject to delays in
                                payment and may not recover their initial
                                investments in the subordinate certificates.

                                The yields on the subordinate certificates may
                                be extremely sensitive to the loss experience
                                of the mortgage loans and mortgage-backed
                                securities and the timing of any such losses.
                                If the actual rate and amount of losses
                                experienced by the mortgage loans and
                                mortgage-backed securities exceed the rate and
                                amount of such losses assumed by an investor,
                                the yields to maturity on the subordinate
                                certificates may be lower than anticipated.

MORTGAGE LOAN ACCELERATION
CLAUSES MAY NOT BE ENFORCEABLE  Mortgages may contain a due-on-sale clause,
                                which permits the lender to accelerate the
                                maturity of the mortgage loan if the borrower
                                sells, transfers or conveys the related
                                mortgaged property or its interest in the
                                mortgaged property.  Mortgages may also
                                include a debt-acceleration clause, which
                                permits the lender to accelerate the debt upon
                                a monetary or non-monetary


                                       19


<PAGE>

                                default of the borrower. Such clauses are
                                generally enforceable subject to certain
                                exceptions. The courts of all states will
                                enforce clauses providing for acceleration in
                                the event of a material payment default. The
                                equity courts of any state, however, may refuse
                                the foreclosure of a mortgage or deed of trust
                                when an acceleration of the indebtedness would
                                be inequitable or unjust or the circumstances
                                would render the acceleration unconscionable.

THERE ARE RESTRICTIONS ON
INVESTORS SUBJECT TO ERISA....  Generally, ERISA applies to investments made
                                by employee benefit plans and transactions
                                involving the assets of such plans.  Due to
                                the complexity of regulations which govern
                                such plans, prospective investors that are
                                subject to ERISA are urged to consult their
                                own counsel regarding consequences under ERISA
                                of acquisition, ownership and disposition of
                                the certificates of any series.  In
                                particular, investors that are insurance
                                companies should consult with their counsel
                                with respect to the United States Supreme
                                Court case, John Hancock Mutual Life Insurance
                                Co. v. Harris Trust & Savings Bank.


                                       20


<PAGE>


                         DESCRIPTION OF THE TRUST FUNDS


      Capitalized terms are defined in the "Glossary of Terms" beginning on page
135.


ASSETS

      The primary assets of each trust fund will include:


        o   single family mortgage loans, including mortgage participations;

        o   pass-through certificates or other mortgage-backed securities
            evidencing interests in or secured by one or more mortgage loans or
            mortgage participations;

        o   direct obligations of the United States or other governmental
            agencies which are not subject to redemption prior to maturity at
            the option of the issuer and are:


            o   interest-bearing securities,

            o   non-interest-bearing securities,

            o   originally interest-bearing securities from which coupons
                representing the right to payment of interest have been removed,
                or

            o   interest-bearing securities from which the right to payment of
                principal has been removed; or

        o   a combination of mortgage loans, mortgage-backed securities and
            government securities.


      The mortgage loans and mortgage-backed securities will not be guaranteed
or insured by Morgan Stanley Capital I Inc. or any of its affiliates or, unless
otherwise provided in the prospectus supplement, by any governmental agency or
instrumentality or by any other person. Each asset will be selected by Morgan
Stanley Capital I Inc. for inclusion in a trust fund from among those purchased,
either directly or indirectly, from a prior holder thereof, which may be an
affiliate of Morgan Stanley Capital I Inc. and, with respect to mortgage loans
and mortgage-backed securities, which prior holder may or may not be the
originator of the mortgage loans or the issuer of the mortgage-backed
securities.


      The certificates will be entitled to payment from the assets of the
related trust fund. If so specified in the related prospectus supplement, the
certificates will also be entitled to payments in respect of the assets of
another trust fund or trust funds established by Morgan Stanley Capital I Inc.
If specified in the related prospectus supplement, the assets of a trust fund
will consist of certificates representing beneficial ownership interests in
another trust fund that contains the assets.


                                       21


<PAGE>

MORTGAGE LOANS

General


      To the extent specified in the related prospectus supplement, the mortgage
loans will be secured by:


        o   liens on mortgaged properties consisting of one- to four-family
            residential properties or security interests in shares issued by
            private cooperative housing corporations; or


        o   liens on mortgaged properties located in any one of the fifty
            states, the District of Columbia or the Commonwealth of Puerto Rico,
            or, if so specified in the related prospectus supplement, mortgaged
            properties may be located elsewhere.

To the extent specified in the related prospectus supplement, the mortgage loans
will be secured by first liens or junior liens, or both, mortgages or deeds of
trust or other similar security instruments creating a first or junior lien on
mortgaged property. The mortgaged properties may include apartments owned by
cooperatives. The mortgaged properties may include leasehold interests in
properties, the title to which is held by third party lessors. To the extent
specified in the related prospectus supplement, the term of any such leasehold
shall exceed the term of the related mortgage note by at least five years. Each
mortgage loan will have been originated by a person other than Morgan Stanley
Capital I Inc. The related prospectus supplement will indicate if any originator
is an affiliate of Morgan Stanley Capital I Inc. The mortgage loans will be
evidenced by promissory notes secured by mortgages or deeds of trust creating a
lien on the mortgaged properties.


      Mortgage Loan Information in Prospectus Supplements


      Each prospectus supplement will contain information, as of the date of
that prospectus supplement and to the extent then applicable and specifically
known to Morgan Stanley Capital I Inc., with respect to the mortgage loans,
including:


        o   the aggregate outstanding principal balance and the largest,
            smallest and average outstanding principal balance of the mortgage
            loans as of the applicable cut-off date;

        o   the type of property securing the mortgage loans;


        o   the weighted average, by principal balance, of the original and
            remaining terms to maturity of the mortgage loans;


        o   the earliest and latest origination date and maturity date of the
            mortgage loans;


        o   the weighted average, by principal balance, of the loan-to-value
            ratios at origination of the mortgage loans;



                                       22


<PAGE>

        o   the mortgage rates or range of mortgage rates and the weighted
            average mortgage rate borne by the mortgage loans;


        o   the states or, if applicable, countries in which most of the
            mortgaged properties are located;


        o   information with respect to the prepayment provisions, if any, of
            the mortgage loans;

        o   any interest retained by a seller;


        o   with respect to mortgage loans with adjustable mortgage rates, the
            index, the frequency of the adjustment dates, the highest, lowest
            and weighted average note margin and pass-through margin, and the
            maximum mortgage rate or monthly payment variation at the time of
            any adjustment thereof and over the life of the loan and the
            frequency of monthly payment adjustments; and


        o   information regarding the payment characteristics of the mortgage
            loans, including without limitation balloon payment and other
            amortization provisions.


      If specific information respecting the mortgage loans is not known to
Morgan Stanley Capital I Inc. at the time certificates are initially offered,
more general information of the nature described above will be provided in the
prospectus supplement, and specific information will be set forth in a report
which will be available to purchasers of the related certificates at or before
the initial issuance thereof and will be filed as part of a Current Report on
Form 8-K with the Securities and Exchange Commission within fifteen days after
the initial issuance.


Payment Provisions of the Mortgage Loans

      Unless otherwise specified in the related prospectus supplement, all of
the mortgage loans will:

        o   have individual principal balances at origination of not less than
            $25,000;

        o   have original terms to maturity of not more than 40 years; and


        o   provide for payments of principal, interest or both, on due dates
            that occur monthly, quarterly or semi-annually or at another
            interval as is specified in the related prospectus supplement.

      Each mortgage loan may provide for no accrual of interest or for accrual
of interest thereon at a Mortgage Rate. Each mortgage loan may provide for
scheduled payments to maturity or payments that adjust from time to time to
accommodate changes in the mortgage rate or to reflect the occurrence of certain
events. Each mortgage loan may also provide for negative amortization or
accelerated amortization, in each case as described in the related prospectus
supplement. Each mortgage loan may be fully amortizing or require a balloon
payment due on


                                       23


<PAGE>

its stated maturity date, in each case as described in the related prospectus
supplement. Each mortgage loan may contain prohibitions on prepayment or require
payment of a premium or a yield maintenance penalty in connection with a
prepayment, in each case as described in the related prospectus supplement.

      In the event that holders of any class or classes of offered certificates
will be entitled to all or a portion of any prepayment premiums collected in
respect of mortgage loans, the related prospectus supplement will specify the
method or methods by which these amounts will be allocated.


MORTGAGE-BACKED SECURITIES


      Any mortgage-backed security will have been issued pursuant to a pooling
and servicing agreement, a trust agreement, an indenture or similar agreement. A
seller or servicer or both of the underlying mortgage loans or underlying
mortgage-backed securities will have entered into an agreement with a trustee or
a custodian or with the original purchaser of the interest in the underlying
mortgage loans or mortgage-backed securities evidenced by the mortgage-backed
securities.


      Distributions of any principal or interest, as applicable, will be made on
mortgage-backed securities on the dates specified in the related prospectus
supplement. The mortgage-backed securities may be issued in one or more classes
with characteristics similar to the classes of certificates described in this
prospectus. Any principal or interest distributions will be made on the
mortgage-backed securities by the related trustee or servicer. The issuer of the
mortgage-backed securities or a servicer or other person specified in the
related prospectus supplement may have the right or obligation to repurchase or
substitute assets underlying the mortgage-backed securities after a certain date
or under other circumstances specified in the related prospectus supplement.


      Enhancement in the form of reserve funds, subordination or other forms of
credit support similar to that described for the certificates under "Description
of Credit Support" may be provided with respect to the mortgage-backed
securities. The type, characteristics and amount of the credit support, if any,
will be a function of certain characteristics of the mortgage loans or
underlying mortgage-backed securities evidenced by or securing the
mortgage-backed securities and other factors. The type, characteristics and
amount of the credit support generally will have been established for the
mortgage-backed securities on the basis of requirements of any rating agency
that may have assigned a rating to the mortgage-backed securities or the initial
purchasers of the mortgage-backed securities.

      The prospectus supplement for a series of certificates evidencing
interests in mortgage assets that include mortgage-backed securities will
specify, to the extent available:

        o   the aggregate approximate initial and outstanding principal amount
            or notional amount, as applicable, and type of the mortgage-backed
            securities to be included in the trust fund;


                                       24


<PAGE>

        o   the original and remaining term to stated maturity of the
            mortgage-backed securities, if applicable;

        o   whether the mortgage-backed securities are entitled only to interest
            payments, only to principal payments or to both;

        o   the pass-through or bond rate of the mortgage-backed securities or
            formula for determining the rates, if any;

        o   the applicable payment provisions for the mortgage-backed
            securities, including, but not limited to, any priorities, payment
            schedules and subordination features;

        o   the issuer, servicer and trustee, as applicable;

        o   certain characteristics of the credit support, if any, such as
            subordination, reserve funds, insurance policies, letters of credit
            or guarantees relating to the related underlying mortgage loans, the
            underlying mortgage-backed securities or directly to such
            mortgage-backed securities;

        o   the terms on which the related underlying mortgage loans or
            underlying mortgage-backed securities for such mortgage-backed
            securities or the mortgage-backed securities may, or are required
            to, be purchased prior to their maturity;

        o   the terms on which mortgage loans or underlying mortgage-backed
            securities may be substituted for those originally underlying the
            mortgage-backed securities,

        o   the applicable servicing fees;

        o   the type of information in respect of the underlying mortgage loans
            described under "--Mortgage Loans--Mortgage Loan Information in
            Prospectus Supplements" above, and the type of information in
            respect of the underlying mortgage-backed securities described in
            this paragraph;

        o   the characteristics of any cash flow agreements that are included as
            part of the trust fund evidenced or secured by the mortgage-backed
            securities; and

        o   whether the mortgage-backed securities are in certificated form,
            book-entry form or held through a depository such as The Depository
            Trust Company or the Participants Trust Company.

GOVERNMENT SECURITIES

      The prospectus supplement for a series of certificates evidencing
interests in assets of a trust fund that include government securities will
specify, to the extent available:


                                       25


<PAGE>

        o   the aggregate approximate initial and outstanding principal amounts
            or notional amounts, as applicable, and types of the government
            securities to be included in the trust fund;

        o   the original and remaining terms to stated maturity of the
            government securities;

        o   whether the government securities are entitled only to interest
            payments, only to principal payments or to both;

        o   the interest rates of the government securities or the formula to
            determine the rates, if any;

        o   the applicable payment provisions for the government securities; and

        o   to what extent, if any, the obligation evidenced thereby is backed
            by the full faith and credit of the United States.

ACCOUNTS

      Each trust fund will include one or more accounts established and
maintained on behalf of the certificateholders into which the person or persons
designated in the related prospectus supplement will, to the extent described in
this prospectus and in such prospectus supplement deposit all payments and
collections received or advanced with respect to the assets and other assets in
the trust fund. Such an account may be maintained as an interest bearing or a
non-interest bearing account, and funds held in the account may be held as cash
or invested in certain short-term, investment grade obligations, in each case as
described in the related prospectus supplement. See "Description of the
Agreements--Certificate Account and Other Collection Accounts."

CREDIT SUPPORT

      If so provided in the related prospectus supplement, partial or full
protection against defaults and losses on the assets in the related trust fund
may be provided to one or more classes of certificates in the related series:

        o   in the form of subordination of one or more other classes of
            certificates in the series; or

        o   by one or more other types of credit support, such as a letter of
            credit, insurance policy, guarantee, reserve fund or another type of
            credit support, or a combination thereof.

The amount and types of coverage, the identification of the entity providing the
coverage, if applicable, and related information with respect to each type of
credit support, if any, will be described in the prospectus supplement for a
series of certificates. See "Risk Factors--Credit Enhancement is Limited in
Amount and Coverage" and "Description of Credit Support."


CASH FLOW AGREEMENTS


                                       26


<PAGE>


      If so provided in the related prospectus supplement, the trust fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related series will be invested at a
specified rate. The trust fund may also include other agreements, such as:

        o   interest rate exchange agreements,

        o   interest rate cap or floor agreements,

        o   currency exchange agreements,

        o   swap agreements,

        o   notional balance agreements, or

        o   similar agreements provided to reduce the effects of interest rate
            or currency exchange rate fluctuations on the assets or on one or
            more classes of certificates. Currency exchange agreements might be
            included in the trust fund if some or all of the mortgage loans and
            mortgage-backed securities, such as mortgage loans secured by
            mortgaged properties located outside the United States, were
            denominated in a non-United States currency. The principal terms of
            any guaranteed investment contract or other agreement, including,
            without limitation, provisions relating to the timing, manner and
            amount of payments and provisions relating to termination, will be
            described in the prospectus supplement for the related series. In
            addition, the related prospectus supplement will provide information
            with respect to the obligor under any cash flow agreement.

                                 USE OF PROCEEDS

      The net proceeds to be received from the sale of the certificates will be
applied by Morgan Stanley Capital I Inc. to the purchase of assets and to pay
for certain expenses incurred in connection with the purchase of assets and sale
of certificates. Morgan Stanley Capital I Inc. expects to sell the certificates
from time to time, but the timing and amount of offerings of certificates will
depend on a number of factors, including the volume of assets acquired by Morgan
Stanley Capital I Inc., prevailing interest rates, availability of funds and
general market conditions.


                              YIELD CONSIDERATIONS

GENERAL

      The yield on any offered certificate will depend on the price paid by the
certificateholder, the pass-through rate of the certificate, the receipt and
timing of receipt of distributions on the certificate and the weighted average
life of the assets in the related trust fund, which may be affected by
prepayments, defaults, liquidations or repurchases. See "Risk Factors."

PASS-THROUGH RATE


                                       27


<PAGE>



      Certificates of any class within a series may have fixed, variable or
adjustable pass-through rates, which may or may not be based upon the interest
rates borne by the assets in the related trust fund. The prospectus supplement
with respect to any series of certificates will specify:

        o   the pass-through rate for each class of certificates or, in the case
            of a variable or adjustable pass-through rate, the method of
            determining the pass-through rate;

        o   the effect, if any, of the prepayment of any mortgage loan or
            mortgage-backed security on the pass-through rate of one or more
            classes of certificates; and

        o   whether the distributions of interest on the certificates of any
            class will be dependent, in whole or in part, on the performance of
            any obligor under a cash flow agreement.


      The effective yield to maturity to each holder of certificates entitled to
payments of interest will be below that otherwise produced by the applicable
pass-through rate and purchase price of the certificate because, while interest
may accrue on each asset during a certain period, the distribution of interest
will be made on a day which may be several days, weeks or months following the
period of accrual.

TIMING OF PAYMENT OF INTEREST


      Each payment of interest on the certificates or addition to the
certificate balance of a class of accrual certificates on a distribution date
will include interest accrued during the interest accrual period for such
distribution date. As indicated in this prospectus under "-- Pass-Through Rate"
above, if the interest accrual period ends on a date other than a distribution
date for the related series, the yield realized by the holders of the
certificates may be lower than the yield that would result if the interest
accrual period ended on that distribution date. In addition, if so specified in
the related prospectus supplement, interest accrued for an interest accrual
period for one or more classes of certificates may be calculated on the
assumption that:


        o   distributions of principal,

        o   additions to the certificate balance of accrual certificates and

        o   allocations of losses on the assets

may be made on the first day of the interest accrual period for a distribution
date and not on that distribution date. This method would produce a lower
effective yield than if interest were calculated on the basis of the actual
principal amount outstanding during an interest accrual period. The interest
accrual period for any class of offered certificates will be described in the
related prospectus supplement.

PAYMENTS OF PRINCIPAL; PREPAYMENTS


                                       28


<PAGE>


      The yield to maturity on the certificates will be affected by the rate of
principal payments on the assets, including principal prepayments on mortgage
loans resulting from both voluntary prepayments by the borrowers and involuntary
liquidations. The rate at which principal prepayments occur on the mortgage
loans will be affected by a variety of factors, including, without limitation,
the terms of the mortgage loans, the level of prevailing interest rates, the
availability of mortgage credit and economic, demographic, geographic, tax,
legal and other factors. In general, however, if prevailing interest rates fall
significantly below the mortgage rates on the mortgage loans comprising or
underlying the assets in a particular trust fund, the mortgage loans are likely
to be the subject of higher principal prepayments than if prevailing rates
remain at or above the rates borne by the mortgage loans. In this regard, it
should be noted that assets may consist of mortgage loans with different
mortgage rates and the stated pass-through or pay-through interest rate of
mortgage-backed securities may be a number of percentage points higher or lower
than certain of the underlying mortgage loans. The rate of principal payments on
some or all of the classes of certificates of a series:

        o   will correspond to the rate of principal payments on the assets in
            the related trust fund;

        o   is likely to be affected by the existence of lock-out periods and
            prepayment premium provisions of the mortgage loans underlying or
            comprising the assets; and

        o   is likely to be affected to the extent the servicer of any mortgage
            loan is able to enforce the lockout period and prepayment premium
            provisions.


Mortgage loans with a lock-out period or a prepayment premium provision, to the
extent enforceable, generally would be expected to experience a lower rate of
principal prepayments than otherwise identical mortgage loans without these
provisions, with shorter lock-out periods or with lower prepayment premiums.

      If the purchaser of a certificate offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than that actually experienced on the assets, the
actual yield to maturity will be lower than that so calculated. Conversely, if
the purchaser of a certificate offered at a premium calculates its anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower than that actually experienced on the assets, the actual yield to
maturity will be lower than that so calculated. In either case, if so provided
in the prospectus supplement for a series of certificates, the effect on yield
on one or more classes of the certificates of the series of prepayments of the
assets in the related trust fund may be mitigated or exacerbated by any
provisions for sequential or selective distribution of principal to these
classes.


      When a full prepayment is made on a mortgage loan, the borrower is charged
interest on the principal amount of the mortgage loan so prepaid for the number
of days in the month actually elapsed up to the date of the prepayment. To the
extent specified in the related prospectus supplement, the effect of prepayments
in full will be to reduce the amount of interest paid in the following month to
holders of certificates entitled to payments of interest because interest on the
principal amount of any mortgage loan so prepaid will be paid only to the date
of


                                       29


<PAGE>

prepayment rather than for a full month. To the extent specified in the related
prospectus supplement, a partial prepayment of principal is applied so as to
reduce the outstanding principal balance of the related mortgage loan as of the
due date in the month in which the partial prepayment is received. As a result,
to the extent set forth in the related prospectus supplement, the effect of a
partial prepayment on a mortgage loan will be to reduce the amount of interest
passed through to holders of certificates in the month following the receipt of
the partial prepayment by an amount equal to one month's interest at the
applicable pass-through rate on the prepaid amount.


      The timing of changes in the rate of principal payments on the mortgage
loans and mortgage-backed securities may significantly affect an investor's
actual yield to maturity, even if the average rate of distributions of principal
is consistent with an investor's expectation. In general, the earlier a
principal payment is received on the mortgage loans and mortgage-backed
securities and distributed on a certificate, the greater the effect on the
investor's yield to maturity. The effect on an investor's yield of principal
payments occurring at a rate higher or lower than the rate anticipated by the
investor during a given period may not be offset by a subsequent like decrease
or increase in the rate of principal payments.

PREPAYMENTS, MATURITY AND WEIGHTED AVERAGE LIFE

      The rates at which principal payments are received on the assets included
in or comprising a trust fund and the rate at which payments are made from any
credit support or cash flow agreement for the related series of certificates may
affect the ultimate maturity and the weighted average life of each class of a
series. Prepayments on the mortgage loans comprising or underlying the mortgage
loans and mortgage-backed securities in a particular trust fund will generally
accelerate the rate at which principal is paid on some or all of the classes of
the certificates of the related series.

      If so provided in the prospectus supplement for a series of certificates,
one or more classes of certificates may have a final scheduled distribution
date, which is the date on or prior to which the certificate balance thereof is
scheduled to be reduced to zero, calculated on the basis of the assumptions
applicable to that series set forth in the related prospectus supplement.


      Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
the security will be repaid to the investor. The weighted average life of a
class of certificates of a series will be influenced by the rate at which
principal on the mortgage loans comprising or underlying the mortgage loans and
mortgage-backed securities is paid to that class. The principal may be in the
form of scheduled amortization or prepayments which include prepayments, in
whole or in part, and liquidations due to default.


      In addition, the weighted average life of the certificates may be affected
by the varying maturities of the mortgage loans comprising or underlying the
mortgage-backed securities. If any mortgage loans comprising or underlying the
assets in a particular trust fund have actual terms to maturity of less than
those assumed in calculating final scheduled distribution dates for the classes
of certificates of the related series, one or more classes of certificates may
be fully paid prior to their respective final scheduled distribution dates, even
in the absence of


                                       30


<PAGE>

prepayments. Accordingly, the prepayment experience of the assets will, to some
extent, be a function of the mix of mortgage rates and maturities of the
mortgage loans comprising or underlying the assets. See "Description of the
Trust Funds."


      Prepayments on loans are also commonly measured relative to a prepayment
standard or model, such as the Constant Prepayment Rate prepayment model - also
known as CPR - or the Standard Prepayment Assumption prepayment model - also
known as SPA, each as described below. CPR represents a constant assumed rate of
prepayment each month relative to the then outstanding principal balance of a
pool of loans for the life of the loans. SPA represents an assumed rate of
prepayment each month relative to the then outstanding principal balance of a
pool of loans. A Prepayment Assumption of 100% of SPA assumes prepayment rates
of 0.2% per annum of the then outstanding principal balance of the loans in the
first month of the life of the loans and an additional 0.2% per annum in each
month thereafter until the thirtieth month. Beginning in the thirtieth month and
in each month thereafter during the life of the loans, 100% of SPA assumes a
constant prepayment rate of 6% per annum each month.

      Neither CPR nor SPA nor any other prepayment model or assumption purports
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of loans, including the mortgage
loans underlying or comprising the mortgage loans and mortgage-backed
securities.


      In general, if interest rates fall below the mortgage rates on fixed-rate
mortgage loans, the rate of prepayment would be expected to increase.


      The prospectus supplement with respect to each series of certificates will
contain tables, if applicable, setting forth the projected weighted average life
of each class of offered certificates of the series and the percentage of the
initial certificate balance of each class that would be outstanding on specified
distribution dates. The information in these tables will be based on the
assumptions stated in the prospectus supplement, including assumptions that
prepayments on the mortgage loans comprising or underlying the related assets
are made at rates corresponding to various percentages of CPR, SPA or at other
rates specified in the prospectus supplement. These tables and assumptions are
intended to illustrate the sensitivity of weighted average life of the
certificates to various prepayment rates and will not be intended to predict or
to provide information that will enable investors to predict the actual weighted
average life of the certificates. It is unlikely that prepayment of any mortgage
loans comprising or underlying the mortgage loans and mortgage-backed securities
for any series will conform to any particular level of CPR, SPA or any other
rate specified in the related prospectus supplement.


OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

Type of Mortgage Asset


      If so specified in the related prospectus supplement, a number of mortgage
loans may have balloon payments due at maturity. Because the ability of a
borrower to make a balloon payment typically will depend upon its ability either
to refinance the loan or to sell the related mortgaged property, there is a risk
that mortgage loans having balloon payments may default at maturity. In the case
of defaults, recovery of proceeds may be delayed by, among other things,


                                       31


<PAGE>

bankruptcy of the borrower or adverse conditions in the market where the
property is located. In order to minimize losses on defaulted mortgage loans,
the servicer may, to the extent and under the circumstances set forth in the
related prospectus supplement, be permitted to modify mortgage loans that are in
default or as to which a payment default is imminent. Any defaulted balloon
payment or modification that extends the maturity of a mortgage loan will tend
to extend the weighted average life of the certificates, thereby lengthening the
period of time elapsed from the date of issuance of a certificate until it is
retired.


      With respect to certain mortgage loans, including adjustable rate loans,
the mortgage rate at origination may be below the rate that would result if the
index and margin relating thereto were applied at origination. Under the
applicable underwriting standards, the borrower under each mortgage loan
generally will be qualified on the basis of the mortgage rate in effect at
origination. The repayment of any mortgage loan may thus be dependent on the
ability of the borrower to make larger level monthly payments following the
adjustment of the mortgage rate.

      In addition, certain mortgage loans may be subject to temporary buydown
plans pursuant to which the monthly payments made by the borrower during the
early years of the mortgage loan will be less than the scheduled monthly
payments thereon. The periodic increase in the amount paid by the borrower of a
buydown mortgage loan during or at the end of the applicable buydown period may
create a greater financial burden for the borrower, who might not have otherwise
qualified for a mortgage, and may accordingly increase the risk of default with
respect to the related mortgage loan.

      The mortgage rates on adjustable rate loans subject to negative
amortization generally adjust monthly and their amortization schedules adjust
less frequently. During a period of rising interest rates as well as immediately
after origination (initial mortgage rates are generally lower than the sum of
the applicable index at origination and the related margin over the index at
which interest accrues), the amount of interest accruing on the principal
balance of the mortgage loans may exceed the amount of the minimum scheduled
monthly payment thereon. As a result, a portion of the accrued interest on
negatively amortizing mortgage loans may be added to the principal balance
thereof and will bear interest at the applicable mortgage rate. The addition of
any Deferred Interest to the principal balance of any related class or classes
of certificates will lengthen the weighted average life thereof and may
adversely affect yield to holders thereof, depending upon the price at which
those certificates were purchased.


      In addition, with respect to an adjustable rate loan subject to negative
amortization, during a period of declining interest rates, it might be expected
that each minimum scheduled monthly payment on that mortgage loan would exceed
the amount of scheduled principal and accrued interest on the principal balance
of that mortgage loan. Since the excess will be applied to reduce the principal
balance of the related class or classes of certificates, the weighted average
life of those certificates will be reduced and may adversely affect yield to
holders thereof, depending upon the price at which those certificates were
purchased.


Defaults

      The rate of defaults on the mortgage loans will also affect the rate and
timing of principal payments on the assets and thus the yield on the
certificates. In general, defaults on mortgage


                                       32


<PAGE>

loans are expected to occur with greater frequency in their early years. The
rate of default on mortgage loans which are refinance or limited documentation
mortgage loans, and on mortgage loans with high loan-to-value ratios, may be
higher than for other types of mortgage loans. Furthermore, the rate and timing
of prepayments, defaults and liquidations on the mortgage loans will be affected
by the general economic condition of the region of the country in which the
related mortgaged properties are located. The risk of delinquencies and loss is
greater and prepayments are less likely in regions where a weak or deteriorating
economy exists, as may be evidenced by, among other factors, increasing
unemployment or falling property values.

Foreclosures

      The number of foreclosures and the principal amount of the mortgage loans
comprising or underlying the mortgage loans and mortgage-backed securities that
are foreclosed in relation to the number and principal amount of mortgage loans
that are repaid in accordance with their terms will affect the weighted average
life of the mortgage loans comprising or underlying the mortgage loans and
mortgage-backed securities and that of the related series of certificates.

Refinancing

      At the request of a borrower, the servicer or a subservicer may allow the
refinancing of a mortgage loan in any trust fund by accepting prepayments on
that loan and permitting a new loan secured by a mortgage on the same property.
In the event of a refinancing, the new loan would not be included in the related
trust fund and, therefore, the refinancing would have the same effect as a
prepayment in full of the related mortgage loan. The master servicer or a
subservicer may, from time to time, implement programs designed to encourage
refinancing. These programs may include, without limitation, modifications of
existing loans, general or targeted solicitations, the offering of pre-approved
applications, reduced origination fees or closing costs, or other financial
incentives. In addition, subservicers may encourage the refinancing of mortgage
loans, including defaulted mortgage loans, that would permit creditworthy
borrowers to assume the outstanding indebtedness of those mortgage loans.

Due-on-Sale Clauses


      Acceleration of mortgage payments as a result of transfers of underlying
mortgaged property is another factor affecting prepayment rates that may not be
reflected in the prepayment standards or models used in the relevant prospectus
supplement. A number of the mortgage loans comprising or underlying the assets
may include "due-on-sale" clauses that allow the holder of the mortgage loans to
demand payment in full of the remaining principal balance of the mortgage loans
upon sale, transfer or conveyance of the related mortgaged property. With
respect to any mortgage loans, unless otherwise provided in the related
prospectus supplement, the servicer will generally enforce any due-on-sale
clause to the extent it has knowledge of the conveyance or proposed conveyance
of the underlying mortgaged property and it is entitled to do so under
applicable law. However, the servicer will not take any action in relation to
the enforcement of any due-on-sale provision which would adversely affect or
jeopardize coverage under any applicable insurance policy. See "Legal Aspects of
Mortgage Loans--Due-on-Sale Clauses" and "Description of the
Agreements--Due-on-Sale Provisions."



                                       33


<PAGE>

                                  THE DEPOSITOR

      Morgan Stanley Capital I Inc., the depositor, is a direct wholly-owned
subsidiary of Morgan Stanley Group Inc. and was incorporated in the State of
Delaware on January 28, 1985. The principal executive offices of Morgan Stanley
Capital I Inc. are located at 1585 Broadway, 37th Floor, New York, New York
10036. Its telephone number is (212) 761-4700.

      Morgan Stanley Capital I Inc. does not have, nor is it expected in the
future to have, any significant assets.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL


      The certificates of each series, including any class of certificates not
offered by this prospectus, will represent the entire beneficial ownership
interest in the trust fund created pursuant to the related Agreement. Each
series of certificates will consist of one or more classes of certificates that
may:

        o   provide for the accrual of interest thereon based on fixed, variable
            or adjustable rates;

        o   be senior or subordinate to one or more other classes of
            certificates in respect of distributions on the certificates;

        o   be entitled to principal distributions, with disproportionately low,
            nominal or no interest distributions;

        o   be entitled to interest distributions, with disproportionately low,
            nominal or no principal distributions;

        o   provide for distributions of accrued interest thereon commencing
            only following the occurrence of events, such as the retirement of
            one or more other classes of certificates of the series;

        o   provide for payments of principal sequentially, based on specified
            payment schedules, from only a portion of the assets in the trust
            fund or based on specified calculations, to the extent of available
            funds, in each case as described in the related prospectus
            supplement;

        o   provide for distributions based on a combination of two or more
            components thereof with one or more of the characteristics described
            in this paragraph including a stripped principal certificate
            component and a stripped interest certificate component; or

        o   do all or any combination of the above



                                       34


<PAGE>

      If so specified in the related prospectus supplement, distributions on one
or more classes of a series of certificates may be limited to collections from a
designated portion of the mortgage loans in the related mortgage pool. Any of
the foregoing may be included in the certificates being offered to you.


      Each class of offered certificates of a series will be issued in minimum
denominations corresponding to the certificate balances or, in case of stripped
interest certificates, notional amounts or percentage interests specified in the
related prospectus supplement. The transfer of any offered certificates may be
registered and these certificates may be exchanged without the payment of any
service charge payable in connection with the registration of transfer or
exchange. However, Morgan Stanley Capital I Inc. or the trustee or any agent
thereof may require payment of a sum sufficient to cover any tax or other
governmental charge. One or more classes of certificates of a series may be
issued in definitive form or in book-entry form, as provided in the related
prospectus supplement. See "Risk Factors--Book-Entry Certificates May Experience
Decreased Liquidity and Payment Delay" and "Description of the
Certificates--Book-Entry Registration and Definitive Certificates." Definitive
certificates will be exchangeable for other certificates of the same class and
series of a like aggregate certificate balance, notional amount or percentage
interest but of different authorized denominations. See "Risk Factors--Lack of a
Secondary Market May Make it Difficult for You to Resell Your Certificates" and
"--The Trust Fund's Assets May be Insufficient to Pay Your Certificates in
Full."


DISTRIBUTIONS


      Distributions on the certificates of each series will be made by or on
behalf of the trustee on each distribution date as specified in the related
prospectus supplement from the Available Distribution Amount for the series and
the distribution date. Except as otherwise specified in the related prospectus
supplement, distributions other than the final distribution will be made to the
persons in whose names the certificates are registered on the Record Date, and
the amount of each distribution will be determined as of the close of business
on the date specified in the related prospectus supplement. All distributions
with respect to each class of certificates on each distribution date will be
allocated pro rata among the outstanding certificates in the class or by random
selection, as described in the related prospectus supplement or otherwise
established by the related trustee. Payments will be made either:

        o   by wire transfer in immediately available funds to the account of a
            certificateholder at a bank or other entity having appropriate wire
            transfer facilities, if the certificateholder has so notified the
            trustee or other person required to make the payments no later than
            the date specified in the related prospectus supplement and, if so
            provided in the related prospectus supplement, holds certificates in
            the requisite amount specified in the related prospectus supplement,
            or


        o   by check mailed to the address of the person entitled thereto as it
            appears on the certificate register;


                                       35


<PAGE>

         o  provided,  however, that the final distribution in retirement of the
            certificates   whether   definitive   certificates   or   book-entry
            certificates,  will be made only upon  presentation and surrender of
            the  certificates  at  the  location  specified  in  the  notice  to
            certificateholders of the final distribution.

AVAILABLE DISTRIBUTION AMOUNT

      All distributions on the certificates of each series on each distribution
date will be made from the Available Distribution Amount, in accordance with the
terms described in the related prospectus supplement.

      The entire Available Distribution Amount will be distributed among the
related certificates, including any certificates not offered hereby, on each
distribution date, and accordingly will be released from the trust fund and will
not be available for any future distributions.

DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES

      Each class of certificates, other than classes of stripped principal
certificates that have no pass-through rate, may have a different pass-through
rate, which will be a fixed, variable or adjustable rate at which interest will
accrue on the class or a component thereof. The related prospectus supplement
will specify the pass-through rate for each class or component or, in the case
of a variable or adjustable pass-through rate, the method for determining the
pass-through rate. If so specified in the related prospectus supplement,
interest on the certificates will be calculated on the basis of a 360-day year
consisting of twelve 30-day months.


      Distributions of interest in respect of the certificates of any class will
be made on each distribution date -- other than any class of accrual
certificates, which will be entitled to distributions of accrued interest
commencing only on the distribution date, or under the circumstances specified
in the related prospectus supplement, and any class of stripped principal
certificates that are not entitled to any distributions of interest -- based on
the accrued certificate interest for the class and the distribution date,
subject to the sufficiency of the portion of the Available Distribution Amount
allocable to the class on the distribution date. Prior to the time interest is
distributable on any class of accrual certificates, the amount of accrued
certificate interest otherwise distributable on the class will be added to the
certificate balance thereof on each distribution date. Unless otherwise provided
in the prospectus supplement, accrued certificate interest on stripped interest
certificates will be equal to interest accrued for a specified period on the
outstanding certificate balance of the stripped interest certificates
immediately prior to the distribution date, at the applicable pass-through rate,
reduced as described below. To the extent specified in the prospectus
supplement, accrued certificate interest on stripped interest certificates will
be equal to interest accrued for a specified period on the outstanding notional
amount of the stripped interest certificates immediately prior to each
distribution date, at the applicable pass-through rate, reduced as described
below in the next paragraph.

      The method of determining the notional amount for any class of stripped
interest certificates will be described in the related prospectus supplement.
Reference to notional amount is solely for convenience in certain calculations
and does not represent the right to receive any distributions of principal.
Unless otherwise provided in the related prospectus supplement, the


                                       36


<PAGE>

accrued certificate interest on a series of certificates will be reduced in the
event of prepayment interest shortfalls, which are shortfalls in collections of
interest for a full accrual period resulting from prepayments prior to the due
date in the accrual period on the mortgage loans comprising or underlying the
mortgage loans and mortgage-backed securities in the trust fund for the series.
The particular manner in which these shortfalls are to be allocated among some
or all of the classes of certificates of that series will be specified in the
related prospectus supplement. The related prospectus supplement will also
describe the extent to which the amount of accrued certificate interest that is
otherwise distributable on, or, in the case of accrual certificates, that may
otherwise be added to the certificate balance of, a class of offered
certificates may be reduced as a result of any other contingencies, including:

        o   delinquencies,

        o   losses, and

        o   Deferred Interest

on or in respect of the mortgage loans comprising or underlying the mortgage
loans and mortgage-backed securities in the related trust fund. To the extent
specified in the related prospectus supplement, any reduction in the amount of
accrued certificate interest otherwise distributable on a class of certificates
by reason of the allocation to the class of a portion of any Deferred Interest
on the mortgage loans comprising or underlying the mortgage loans and
mortgage-backed securities in the related trust fund will result in a
corresponding increase in the certificate balance of the class. See "Risk
Factors--Rate of Prepayment on Mortgage Assets May Adversely Affect Average
Lives and Yields on Certificates" and "Yield Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES

      The certificates of each series, other than certain classes of stripped
interest certificates, will have a certificate balance. The certificate balance
will equal the maximum principal amount that the holder will be entitled to
receive out of future cash flow on the assets in the trust fund. The outstanding
certificate balance of a certificate will be reduced to the extent of
distributions of principal and, if and to the extent so provided in the related
prospectus supplement, by the amount of losses incurred in respect of the
related assets. The outstanding certificate balance may be increased in respect
of Deferred Interest on the related mortgage loans to the extent provided in the
related prospectus supplement. The outstanding certificate balance may be
increased, in the case of accrual certificates prior to the distribution date on
which distributions of interest are required to commence, by any related accrued
certificate interest. Unless otherwise provided in the related prospectus
supplement, the initial aggregate certificate balance of all classes of
certificates of a series will not be greater than the outstanding aggregate
principal balance of the related assets as of the applicable cut-off date. The
initial aggregate certificate balance of a series and each class thereof will be
specified in the related prospectus supplement. Unless otherwise provided in the
related prospectus supplement, distributions of principal will be made on each
distribution date to the class or classes of certificates entitled to the
distributions of principal in accordance with the provisions described in the
prospectus supplement until the certificate balance of that class has been
reduced to zero. Stripped Interest Certificates with no certificate balance are
not entitled to any distributions of principal.



                                       37


<PAGE>

COMPONENTS

      To the extent specified in the related prospectus supplement, distribution
on a class of certificates may be based on a combination of two or more
different components as described under "--General" above. The descriptions set
forth under "--Distributions of Interest on the Certificates" and
"--Distributions of Principal of the Certificates" above also relate to
components of a class of certificates. In this case, references to certificate
balance and pass-through rate refer to the principal balance, if any, of any
component and the pass-through rate, if any, on any component, respectively.

DISTRIBUTIONS ON THE CERTIFICATES OF PREPAYMENT PREMIUMS

      If so provided in the related prospectus supplement, prepayment premiums
that are collected on the mortgage loans and mortgage-backed securities in the
related trust fund will be distributed on each distribution date to the class or
classes of certificates entitled thereto in accordance with the provisions
described in the prospectus supplement.

ALLOCATION OF LOSSES AND SHORTFALLS


      If so provided in the prospectus supplement for a series of certificates
consisting of one or more classes of subordinate certificates, on any
distribution date in respect of which losses or shortfalls in collections on the
mortgage loans and mortgage-backed securities have been incurred, the amount of
losses or shortfalls will be borne first by a class of subordinate certificates
in the priority and manner and subject to the limitations specified in the
prospectus supplement. See "Description of Credit Support" for a description of
the types of protection that may be included in a trust fund against losses and
shortfalls on mortgage loans and mortgage-backed securities comprising the trust
fund.


ADVANCES IN RESPECT OF DELINQUENCIES


      With respect to any series of certificates evidencing an interest in a
trust fund, unless otherwise provided in the related prospectus supplement, the
master servicer or another entity described in the prospectus supplement will be
required as part of its servicing responsibilities to advance on or before each
distribution date its own funds or funds held in the certificate account that
are not included in the Available Distribution Amount for the distribution date,
in an amount equal to the aggregate of payments of principal other than any
balloon payments, and interest, net of related servicing fees and retained
interest loans and mortgage-backed securities, that were due on the mortgage
loans in the trust fund during the related Due Period and were delinquent on the
related determination date. The advances will be made subject to the master
servicer's or another entity's good faith determination that the advances will
be reimbursable from Related Proceeds. In the case of a series of certificates
that includes one or more classes of subordinate certificates and if so provided
in the related prospectus supplement, the master servicer's or another entity's
advance obligation may be limited only to the portion of the delinquencies
necessary to make the required distributions on one or more classes of senior
certificates. The advance obligation may be subject to the master servicer's or
another entity's good faith determination that the advances will be reimbursable
not only from Related Proceeds but also


                                       38


<PAGE>

from collections on other assets otherwise distributable on one or more classes
of subordinate certificates. See "Description of Credit Support"

      Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of certificates. Advances
do not guaranty or insure against losses. Unless otherwise provided in the
related prospectus supplement, advances of the master servicer's or another
entity's funds will be reimbursable only out of Related Proceeds and, if so
provided in the prospectus supplement, out of any amounts otherwise
distributable on one or more classes of subordinate certificates of the series.
However, advances will be reimbursable from amounts in the certificate account
prior to distributions being made on the certificates, to the extent that the
master servicer or another entity shall determine in good faith that the advance
is a nonrecoverable advance. If advances have been made by the master servicer
from excess funds in the certificate account, the master servicer is required to
replace the funds in the certificate account on any future distribution date to
the extent that funds in the certificate account on the distribution date are
less than payments required to be made to certificateholders on that date. If so
specified in the related prospectus supplement, the obligations of the master
servicer or another entity to make advances may be secured by a cash advance
reserve fund, a surety bond, a letter of credit or another form of limited
guaranty. If applicable, information regarding the characteristics of, and the
identity of any obligor on, any surety bond, will be set forth in the related
prospectus supplement.

      If and to the extent so provided in the related prospectus supplement, the
master servicer or another entity will be entitled to receive interest at the
rate specified in the related prospectus supplement on its outstanding advances
and will be entitled to pay itself interest periodically from general
collections on the assets prior to any payment to certificateholders or as
otherwise provided in the related Agreement and described in the prospectus
supplement.


      The prospectus supplement for any series of certificates evidencing an
interest in a trust fund that includes mortgage-backed securities will describe
any corresponding advancing obligation of any person in connection with such
mortgage-backed securities.

REPORTS TO CERTIFICATEHOLDERS


      Unless otherwise provided in the prospectus supplement, with each
distribution to holders of any class of certificates of a series, the servicer
or the trustee, as provided in the related prospectus supplement, will forward
or cause to be forwarded to each holder, to Morgan Stanley Capital I Inc. and to
the other parties as may be specified in the related Agreement, a statement
setting forth, in each case to the extent applicable and available:


      (1) the amount of the distribution to holders of certificates of that
class applied to reduce the certificate balance thereof;

      (2) the amount of the distribution to holders of certificates of that
class allocable to accrued certificate interest;

      (3) the amount of the distribution allocable to prepayment premiums;


                                       39


<PAGE>

      (4) the amount of related servicing compensation received by a servicer
and, if payable directly out of the related trust fund, by any subservicer and
any other customary information as that servicer or trustee deems necessary or
desirable, or that a certificateholder reasonably requests, to enable
certificateholders to prepare their tax returns;

      (5) the aggregate amount of advances included in that distribution, and
the aggregate amount of unreimbursed advances at the close of business on that
distribution date;

      (6) the aggregate principal balance of the assets at the close of business
on that distribution date;

      (7) the number and aggregate principal balance of mortgage loans in
respect of which:

        o   one scheduled payment is delinquent;

        o   two scheduled payments are delinquent;

        o   three or more scheduled payments are delinquent; and

        o   foreclosure proceedings have been commenced;

      (8) with respect to any mortgage loan liquidated during the related Due
Period:


        o   the portion of liquidation proceeds payable or reimbursable to the
            servicer or any other entity in respect of such mortgage loan; and


        o   the amount of any loss to certificateholders;

      (9) with respect to each REO property relating to a mortgage loan and
included in the trust fund as of the end of the related Due Period:

        o   the loan number of the related mortgage loan; and

        o   the date of acquisition;

      (10) with respect to each REO property relating to a mortgage loan and
included in the trust fund as of the end of the related Due Period:

        o   the book value;

        o   the principal balance of the related mortgage loan immediately
            following the distribution date, calculated as if the mortgage loan
            were still outstanding taking into account certain limited
            modifications to the terms thereof specified in the Agreement;

        o   the aggregate amount of unreimbursed servicing expenses and
            unreimbursed advances in respect thereof; and


                                       40


<PAGE>

        o   if applicable, the aggregate amount of interest accrued and payable
            on related servicing expenses and related advances;

      (11) with respect to any REO property sold during the related Due Period:

        o   the aggregate amount of sale proceeds;

        o   the portion of sales proceeds payable or reimbursable to the
            servicer in respect of the REO property or the related mortgage
            loan; and

        o   the amount of any loss to certificateholders in respect of the
            related mortgage loan;

      (12) the aggregate certificate balance or notional amount, as the case may
be, of each class of certificates including any class of certificates not
offered hereby at the close of business on the distribution date, separately
identifying any reduction in the certificate balance due to the allocation of
any loss and increase in the certificate balance of a class of accrual
certificates in the event that accrued certificate interest has been added to
the balance;

      (13) the aggregate amount of principal prepayments made during the related
Due Period;

      (14) the amount deposited in the reserve fund, if any, on the distribution
date;

      (15) the amount remaining in the reserve fund, if any, as of the close of
business on the distribution date;

      (16) the aggregate unpaid accrued certificate interest, if any, on each
class of certificates at the close of business on the distribution date;

      (17) in the case of certificates with a variable pass-through rate, the
pass-through rate applicable to the distribution date, and, if available, the
immediately succeeding distribution date, as calculated in accordance with the
method specified in the related prospectus supplement;

      (18) in the case of certificates with an adjustable pass-through rate, for
statements to be distributed in any month in which an adjustment date occurs,
the adjustable pass-through rate applicable to the distribution date and the
immediately succeeding distribution date as calculated in accordance with the
method specified in the related prospectus supplement;

      (19) as to any series which includes credit support, the amount of
coverage of each instrument of credit support included therein as of the close
of business on the distribution date; and

      (20) the aggregate amount of payments by the borrowers of:

        o   default interest;

        o   late charges; and


                                       41


<PAGE>

        o   assumption and modification fees collected during the related Due
            Period.


      In the case of information furnished pursuant to subclauses (1)-(4) above,
the amounts shall be expressed as a dollar amount per minimum denomination of
certificates or for another specified portion thereof. In addition, in the case
of information furnished pursuant to subclauses (1), (2), (12), (16) and (17)
above, the amounts shall also be provided with respect to each component, if
any, of a class of certificates. The servicer or the trustee, as specified in
the related prospectus supplement, will forward or cause to be forwarded to each
holder, to Morgan Stanley Capital I Inc. and to any other parties as may be
specified in the Agreement, a copy of any statements or reports received by the
servicer or the trustee, as applicable, with respect to any mortgage-backed
securities. The prospectus supplement for each series of offered certificates
will describe any additional information to be included in reports to the
holders of certificates.

      Within a reasonable period of time after the end of each calendar year,
the servicer or the trustee, as provided in the related prospectus supplement,
shall furnish to each person who at any time during the calendar year was a
holder of a certificate a statement containing the information set forth in
subclauses (1)-(4) above, aggregated for the calendar year or the applicable
portion of the calendar year during which the person was a certificateholder.
This obligation of the servicer or the trustee shall be deemed to have been
satisfied to the extent that substantially comparable information shall be
provided by the servicer or the trustee pursuant to any requirements of the
Internal Revenue Code as are from time to time in force. See "Description of the
Certificates--Book-Entry Registration and Definitive Certificates."


TERMINATION

      The obligations created by the related Agreement for each series of
certificates will terminate upon the payment to certificateholders of that
series of all amounts held in the certificate account or by the servicer, if
any, or the trustee and required to be paid to them pursuant to the Agreement
following the earlier of:

        o   the final payment or other liquidation of the last asset subject
            thereto or the disposition of all property acquired upon foreclosure
            of any mortgage loan subject thereto; and

        o   the purchase of all of the assets of the trust fund by the party
            entitled to effect the termination, under the circumstances and in
            the manner set forth in the related prospectus supplement.

In no event, however, will the trust fund created by the Agreement continue
beyond the date specified in the related prospectus supplement. Written notice
of termination of the Agreement will be given to each certificateholder, and the
final distribution will be made only upon presentation and surrender of the
certificates at the location to be specified in the notice of termination.


      If so specified in the related prospectus supplement, a series of
certificates may be subject to optional early termination through the repurchase
of the assets in the related trust fund by the


                                       42

<PAGE>

party specified in the related prospectus supplement, under the circumstances
and in the manner set forth in the related prospectus supplement. If so provided
in the related prospectus supplement, upon the reduction of the certificate
balance of a specified class or classes of certificates by a specified
percentage or amount, the party specified in the related prospectus supplement
will solicit bids for the purchase of all assets of the trust fund, or of a
sufficient portion of the assets to retire the class or classes or purchase the
class or classes at a price set forth in the related prospectus supplement, in
each case, under the circumstances and in the manner set forth in the related
prospectus supplement.


BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES

      If so provided in the related prospectus supplement, one or more classes
of the offered certificates of any series will be issued as book-entry
certificates, and each class will be represented by one or more single
certificates registered in the name of a nominee for the depository, The
Depository Trust Company.


      The Depository Trust Company is a limited-purpose trust company organized
under the laws of the State of New York, a member of the Federal Reserve System,
a "clearing corporation" within the meaning of the Uniform Commercial Code and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended. The Depository Trust Company was
created to hold securities for its participants and facilitate the clearance and
settlement of securities transactions between participants through electronic
book-entry changes in their accounts, thereby eliminating the need for physical
movement of certificates. Participants include Morgan Stanley & Co.
Incorporated, securities brokers and dealers, banks, trust companies and
clearing corporations and may include other organizations. Indirect access to
The Depository Trust Company system also is available to indirect participants.

      If so provided in the related prospectus supplement, investors that are
not participants or indirect participants but desire to purchase, sell or
otherwise transfer ownership of, or other interests in, book-entry certificates
may do so only through participants and indirect participants. In addition,
these certificate owners will receive all distributions on the book-entry
certificates through The Depository Trust Company and its participants. Under a
book-entry format, certificate owners will receive payments after the related
distribution date because, while payments are required to be forwarded to Cede &
Co., as nominee for The Depository Trust Company, on each distribution date, The
Depository Trust Company will forward the payments to its participants. The
participants will then be required to forward the payments to indirect
participants or certificate owners. Unless otherwise provided in the related
prospectus supplement, the only certificateholder will be Cede & Co., as nominee
for The Depository Trust Company, and the certificate owners will not be
recognized by the trustee as certificateholders under the Agreement. Certificate
owners will be permitted to exercise the rights of certificateholders under the
related Agreement only indirectly through the participants who in turn will
exercise their rights through The Depository Trust Company.


      Under the rules, regulations and procedures creating and affecting The
Depository Trust Company and its operations, The Depository Trust Company is
required to make book-entry transfers among participants on whose behalf it acts
with respect to the book-entry certificates


                                       43


<PAGE>

and is required to receive and transmit distributions of principal of and
interest on the book-entry certificates. Participants and indirect participants
with which certificate owners have accounts with respect to the book-entry
certificates similarly are required to make book-entry transfers and receive and
transmit the payments on behalf of their respective certificate owners.

      Because The Depository Trust Company can act only on behalf of
participants, who in turn act on behalf of indirect participants and certain
banks, the ability of a certificate owner to pledge its interest in the
book-entry certificates to persons or entities that do not participate in The
Depository Trust Company system, or otherwise take actions in respect of its
interest in the book-entry certificates, may be limited due to the lack of a
physical certificate evidencing the interest.

      The Depository Trust Company has advised Morgan Stanley Capital I Inc.
that it will take any action permitted to be taken by a certificateholder under
the Agreement only at the direction of one or more participants to whose account
with The Depository Trust Company interests in the book-entry certificates are
credited.

      Unless otherwise specified in the related prospectus supplement,
certificates initially issued in book-entry form will be issued as definitive
certificates, rather than to The Depository Trust Company or its nominee only
if:

        o   Morgan Stanley Capital I Inc. advises the trustee in writing that
            The Depository Trust Company is no longer willing or able to
            properly discharge its responsibilities as depository with respect
            to the certificates and Morgan Stanley Capital I Inc. is unable to
            locate a qualified successor; or

        o   Morgan Stanley Capital I Inc., at its option, elects to terminate
            the book-entry system through The Depository Trust Company.


      Upon the occurrence of either of the events described in the immediately
preceding paragraph, The Depository Trust Company is required to notify all
participants of the availability through The Depository Trust Company of
definitive certificates for the certificate owners. Upon surrender by The
Depository Trust Company of the certificate or certificates representing the
book-entry certificates, together with instructions for reregistration, the
trustee will issue, or cause to be issued, to the certificate owners identified
in the instructions the definitive certificates to which they are entitled. The
trustee will then recognize the holders of the definitive certificates as
certificateholders under the Agreement.


                          DESCRIPTION OF THE AGREEMENTS

      The certificates will be offered pursuant to a pooling and servicing
agreement or a trust agreement.

        o   A pooling and servicing agreement will be used where the trust fund
            includes mortgage loans. The parties to a pooling and servicing
            agreement will be Morgan Stanley Capital I Inc., a trustee and a
            master servicer appointed as of the date of the pooling and
            servicing agreement. If a master servicer is not


                                       44


<PAGE>

            appointed, a servicer, with, generally, the same obligations as
            described in this prospectus with respect to the master servicer,
            unless otherwise specified in the prospectus supplement, will be
            appointed. This servicer will service all or a significant number of
            mortgage loans directly without a subservicer. References in this
            prospectus to master servicer and its rights and obligations, to the
            extent set forth in the related prospectus supplement, shall be
            deemed to also be references to any servicer servicing mortgage
            loans directly.

        o   A trust agreement will be used where the trust fund does not include
            mortgage loans. The parties to a trust agreement will be Morgan
            Stanley Capital I Inc. and a trustee. A manager or administrator may
            be appointed pursuant to the trust agreement for any trust fund to
            administer the trust fund.

      The provisions of each Agreement will vary depending upon the nature of
the certificates to be issued thereunder and the nature of the related trust
fund. A form of a pooling and servicing agreement has been filed as an exhibit
to the registration statement of which this prospectus is a part. Any trust
agreement will generally conform to the form of pooling and servicing agreement
filed herewith, but will not contain provisions with respect to the servicing
and maintenance of mortgage loans. The following summaries describe some of the
provisions that may appear in each Agreement. The prospectus supplement for a
series of certificates will describe any provision of the Agreement relating to
a series that materially differs from the description thereof contained in this
prospectus. The summaries do not purport to be complete and are subject to, and
are qualified in their entirety by reference to, all of the provisions of the
Agreement for each trust fund and the description of the provisions in the
related prospectus supplement. Morgan Stanley Capital I Inc. will provide a copy
of the Agreement, without exhibits, relating to any series of certificates
without charge upon written request of a holder of a certificate of a series
addressed to Morgan Stanley Capital I Inc., c/o Morgan Stanley & Co.
Incorporated, 1585 Broadway, 37th Floor, New York, New York 10036. Attention:
Mortgage Securities.

ASSIGNMENT OF ASSETS; REPURCHASES

      At the time of issuance of any series of certificates, Morgan Stanley
Capital I Inc. will assign or cause to be assigned to the designated trustee the
assets to be included in the related trust fund, together with all principal and
interest to be received on or with respect to the assets after the cut-off date,
other than principal and interest due on or before the cut-off date and other
than any retained interest. The trustee will, concurrently with the assignment,
deliver the certificates to Morgan Stanley Capital I Inc. in exchange for the
assets and the other assets comprising the trust fund for the series. Each
mortgage loan and mortgaged-backed security will be identified in a schedule
appearing as an exhibit to the related Agreement. Unless otherwise provided in
the related prospectus supplement, the schedule will include detailed
information:

        o   in respect of each mortgage loan included in the related trust fund,
            including without limitation, the address of the related mortgaged
            property and type of the property, the mortgage rate and, if
            applicable, the applicable index, margin, adjustment date and any
            rate cap information, the original and remaining term to maturity,
            the original and outstanding principal balance and


                                       45


<PAGE>

            balloon payment, if any, the Value and loan-to-value ratio as of
            the date indicated and payment and prepayment provisions, if
            applicable; and

        o   in respect of each mortgage-backed security included in the related
            trust fund, including without limitation, the related issuer,
            servicer and trustee, the pass-through or bond rate or formula for
            determining the rate, the issue date and original and remaining term
            to maturity, if applicable, the original and outstanding principal
            amount and payment provisions, if applicable.


      With respect to each mortgage loan, Morgan Stanley Capital I Inc. will
deliver or cause to be delivered to the trustee or to the custodian, loan
documents, which to the extent specified in the related prospectus supplement
will include:


        o   the original mortgage note endorsed, without recourse, in blank or
            to the order of the trustee,


        o   the original mortgage or a certified copy with evidence of
            recording, and


        o   an assignment of the mortgage to the trustee in recordable form.

Notwithstanding the foregoing, a trust fund may include mortgage loans where the
original mortgage note is not delivered to the trustee if Morgan Stanley Capital
I Inc. delivers to the trustee or the custodian a copy or a duplicate original
of the mortgage note, together with an affidavit certifying that the original
thereof has been lost or destroyed. With respect to these mortgage loans, the
trustee or its nominee may not be able to enforce the mortgage note against the
related borrower. To the extent specified in the related prospectus supplement,
the asset seller will be required to agree to repurchase, or substitute for,
this type of mortgage loan that is subsequently in default if the enforcement
thereof or of the related mortgage is materially adversely affected by the
absence of the original mortgage note.


      Unless otherwise provided in the related prospectus supplement, the
related Agreement will require Morgan Stanley Capital I Inc. or another party
specified in the related prospectus supplement to promptly cause each assignment
of mortgage to be recorded in the appropriate public office for real property
records. However, recordation of the assignment of mortgage is not required in
the State of California or in other states where, in the opinion of counsel
acceptable to the trustee, recording is not required to protect the trustee's
interest in the related mortgage loan against the claim of any subsequent
transferee or any successor to or creditor of Morgan Stanley Capital I Inc., the
master servicer, the relevant asset seller or any other prior holder of the
mortgage loan.


      The trustee or a custodian will review the mortgage loan documents within
a specified period of days after receipt thereof, and the trustee or a custodian
will hold the documents in trust for the benefit of the certificateholders.
Unless otherwise specified in the related prospectus supplement, if any of these
documents are found to be missing or defective in any material respect, the
trustee or custodian shall immediately notify the master servicer and Morgan
Stanley Capital I Inc., and the master servicer shall immediately notify the
relevant asset seller. If the asset seller cannot cure the omission or defect
within a specified number of days after receipt of


                                       46


<PAGE>

notice, then unless otherwise specified in the related prospectus supplement,
the asset seller will be obligated, within a specified number of days of receipt
of notice, to repurchase the related mortgage loan from the trustee at the
Purchase Price or substitute for the mortgage loan. There can be no assurance
that an asset seller will fulfill this repurchase or substitution obligation,
and neither the master servicer nor Morgan Stanley Capital I Inc. will be
obligated to repurchase or substitute the mortgage loan if the asset seller
defaults on its obligation. To the extent specified in the related prospectus
supplement, this repurchase or substitution obligation constitutes the sole
remedy available to the certificateholders or the trustee for omission of, or a
material defect in, a constituent document. To the extent specified in the
related prospectus supplement, in lieu of curing any omission or defect in the
asset or repurchasing or substituting for the asset, the asset seller may agree
to cover any losses suffered by the trust fund as a result of this type of
breach or defect.

      With respect to each government security or mortgage-backed security in
certificated form, Morgan Stanley Capital I Inc. will deliver or cause to be
delivered to the trustee or the custodian the original certificate or other
definitive evidence of the government security or mortgage-backed security, as
applicable, together with bond power or other instruments, certifications or
documents required to transfer fully the government security or mortgage-backed
security, as applicable, to the trustee for the benefit of the
certificateholders. With respect to each government security or mortgage-backed
security in uncertificated or book-entry form or held through a "clearing
corporation" within the meaning of the Uniform Commercial Code, Morgan Stanley
Capital I Inc. and the trustee will cause the government security or
mortgage-backed security to be registered directly or on the books of the
clearing corporation or of a financial intermediary in the name of the trustee
for the benefit of the certificateholders. Unless otherwise provided in the
related prospectus supplement, the related Agreement will require that either
Morgan Stanley Capital I Inc. or the trustee promptly cause any mortgage-backed
securities and government securities in certificated form not registered in the
name of the trustee to be re-registered, with the applicable persons, in the
name of the trustee.

REPRESENTATIONS AND WARRANTIES; REPURCHASES

      Unless otherwise provided in the related prospectus supplement, Morgan
Stanley Capital I Inc. will, with respect to each mortgage loan, make or assign
certain representations and warranties, as of a specified date covering, by way
of example, the following types of matters:

        o   the accuracy of the information set forth for the mortgage loan on
            the schedule of assets appearing as an exhibit to the related
            Agreement;

        o   the existence of title insurance insuring the lien priority of the
            mortgage loan;

        o   the authority of the warrantying party to sell the mortgage loan;

        o   the payment status of the mortgage loan and the status of payments
            of taxes, assessments and other charges affecting the related
            mortgaged property;


                                       47


<PAGE>

        o   the existence of customary provisions in the related mortgage note
            and mortgage to permit realization against the mortgaged property of
            the benefit of the security of the mortgage; and

        o   the existence of hazard and extended perils insurance coverage on
            the mortgaged property.

      Any warrantying party, if other than Morgan Stanley Capital I Inc., shall
be an asset seller or an affiliate thereof or another person acceptable to
Morgan Stanley Capital I Inc. and shall be identified in the related prospectus
supplement.

      Representations and warranties made in respect of a mortgage loan may have
been made as of a date prior to the applicable cut-off date. A substantial
period of time may have elapsed between the date on which the representations
are made and the date of initial issuance of the related series of certificates
evidencing an interest in the mortgage loan. Unless otherwise specified in the
related prospectus supplement, in the event of a breach of any representation or
warranty, the warrantying party will be obligated to reimburse the trust fund
for losses caused by the breach or either cure the breach or repurchase or
replace the affected mortgage loan as described in the next paragraph. Since the
representations and warranties may not address events that may occur following
the date as of which they were made, the warrantying party will have a
reimbursement, cure, repurchase or substitution obligation in connection with a
breach of such a representation and warranty only if the relevant event that
causes such breach occurs prior to the date on which they were made. The
warrantying party would have no obligations if the relevant event that causes
the breach occurs after that date.


      Unless otherwise provided in the related prospectus supplement, each
Agreement will provide that the master servicer or trustee or both, will be
required to notify promptly the relevant warrantying party of any breach of any
representation or warranty made by it in respect of a mortgage loan that
materially and adversely affects the value of the mortgage loan or the interests
in the mortgage loan of the certificateholders. If the warrantying party cannot
cure the breach within a specified period following the date on which the party
was notified of the breach, then:


        o   the warrantying party will be obligated to repurchase the mortgage
            loan from the trustee within a specified period from the date on
            which the warrantying party was notified of the breach, at the
            Purchase Price or;

        o   if so provided in the prospectus supplement for a series, the
            warrantying party will have the option, within a specified period
            after initial issuance of such series of certificates, to cause the
            mortgage loan to be removed from the trust fund and substitute in
            its place one or more other mortgage loans, in accordance with the
            standards described in the related prospectus supplement; or

        o   if so provided in the prospectus supplement for a series, the
            warrantying party will have the option to reimburse the trust fund
            or the certificateholders for any losses caused by the breach.


                                       48


<PAGE>

      Unless otherwise provided in the related prospectus supplement, this
reimbursement, repurchase or substitution obligation will constitute the sole
remedy available to holders of certificates or the trustee for a breach of
representation by a warrantying party.

      Neither Morgan Stanley Capital I Inc. except to the extent that it is the
warrantying party, nor the master servicer will be obligated to purchase or
substitute for a mortgage loan if a warrantying party defaults on its obligation
to do so, and no assurance can be given that warrantying parties will carry out
their obligations with respect to mortgage loans.

      Unless otherwise provided in the related prospectus supplement the
warrantying party will, with respect to a trust fund that includes government
securities or mortgage-backed securities, make or assign certain representations
or warranties, as of a specified date, with respect to the government securities
or mortgage-backed securities, covering:

        o   the accuracy of the information set forth therefor on the schedule
            of assets appearing as an exhibit to the related Agreement; and

        o   the authority of the warrantying party to sell the assets.

      The related prospectus supplement will describe the remedies for a breach
thereof.

      A master servicer will make certain representations and warranties
regarding its authority to enter into, and its ability to perform its
obligations under, the related Agreement. A breach of any representation of the
master servicer which materially and adversely affects the interests of the
certificateholders and which continues unremedied for thirty days after the
giving of written notice of the breach to the master servicer by the trustee or
Morgan Stanley Capital I Inc., or to the master servicer, Morgan Stanley Capital
I Inc. and the trustee by the holders of certificates evidencing not less than
25% of the voting rights unless otherwise provided in the related prospectus
supplement, will constitute an Event of Default under the Agreement. See "Events
of Default" and "Rights Upon Event of Default" below.

CERTIFICATE ACCOUNT AND OTHER COLLECTION ACCOUNTS

General


      The master servicer or the trustee or both will, as to each trust fund,
establish and maintain or cause to be established and maintained the certificate
account, which must be either an account or accounts:


        o   the deposits in which are insured by the Bank Insurance Fund or the
            Savings Association Insurance Fund of the Federal Deposit Insurance
            Corporation, to the limits established by the Federal Deposit
            Insurance Corporation, and the uninsured deposits in which are
            otherwise secured such that the certificateholders have a claim with
            respect to the funds in the certificate account or a perfected first
            priority security interest against any collateral securing the funds
            that is superior to the claims of any other depositors or general
            creditors of the institution with which the certificate account is
            maintained; or


                                       49


<PAGE>

        o   otherwise maintained with a bank or trust company, and in a manner,
            satisfactory to the rating agency or agencies rating any class of
            certificates of the series.


The collateral eligible to secure amounts in the certificate account is limited
to Permitted Investments. A certificate account may be maintained as an interest
bearing or a non-interest bearing account and the funds held in the account may
be invested pending each succeeding distribution date in short-term Permitted
Investments. Unless otherwise provided in the related prospectus supplement, any
interest or other income earned on funds in the certificate account will be paid
to a master servicer or its designee as additional servicing compensation. The
certificate account may be maintained with an institution that is an affiliate
of the master servicer, if applicable, provided that the institution meets the
standards imposed by the rating agency or agencies. If permitted by the rating
agency or agencies and so specified in the related prospectus supplement, a
certificate account may contain funds relating to more than one series of
mortgage pass-through certificates and may contain other funds respecting
payments on mortgage loans belonging to the master servicer or serviced or
master serviced by it on behalf of others.


Deposits

      A master servicer or the trustee will deposit or cause to be deposited in
the certificate account for one or more trust funds on a daily basis, unless
otherwise provided in the related Agreement, the following payments and
collections received, or advances made, by the master servicer or the trustee or
on its behalf subsequent to the cut-off date, other than payments due on or
before the cut-off date, and exclusive of any amounts representing a retained
interest:

      1. all payments on account of principal, including principal prepayments,
on the assets;

      2. all payments on account of interest on the assets, including any
default interest collected, in each case net of any portion thereof retained by
a master servicer or a subservicer as its servicing compensation and net of any
retained interest;

      3. all proceeds of the hazard insurance policies to be maintained in
respect of each mortgaged property securing a mortgage loan in the trust fund,
to the extent the proceeds are not applied to the restoration of the property or
released to the borrower in accordance with the normal servicing procedures of a
master servicer or the related subservicer, subject to the terms and conditions
of the related mortgage and mortgage note, insurance proceeds and all
liquidation proceeds, together with the net proceeds on a monthly basis with
respect to any mortgaged properties acquired for the benefit of
certificateholders by foreclosure or by deed in lieu of foreclosure or
otherwise;

      4. any amounts paid under any instrument or drawn from any fund that
constitutes credit support for the related series of certificates as described
under "Description of Credit Support";


                                       50


<PAGE>

      5. any advances made as described under "Description of the
Certificates--Advances in Respect of Delinquencies";

      6. any amounts paid under any cash flow agreement, as described under
"Description of the Trust Funds--Cash Flow Agreements";

      7. all proceeds of any asset or, with respect to a mortgage loan, property
acquired in respect thereof purchased by Morgan Stanley Capital I Inc., any
asset seller or any other specified person as described above under
"--Assignment of Assets; Repurchases" and "--Representations and Warranties;
Repurchases," all proceeds of any defaulted mortgage loan purchased as described
under "--Realization Upon Defaulted Mortgage loans," and all proceeds of any
asset purchased as described above under "Description of the
Certificates--Termination";

      8. any amounts paid by a master servicer to cover certain interest
shortfalls arising out of the prepayment of mortgage loans in the trust fund as
described under "Description of the Agreements--Retained Interest; Servicing
Compensation and Payment of Expenses";

      9. to the extent that any item does not constitute additional servicing
compensation to a master servicer, any payments on account of modification or
assumption fees, late payment charges or prepayment premiums on the mortgage
loans and mortgage-backed securities;

      10. all payments required to be deposited in the certificate account with
respect to any deductible clause in any blanket insurance policy described under
"--Hazard Insurance Policies";

      11. any amount required to be deposited by a master servicer or the
trustee in connection with losses realized on investments for the benefit of the
master servicer or the trustee, as the case may be, of funds held in the
certificate account; and

      12. any other amounts required to be deposited in the certificate account
as provided in the related Agreement and described in the related prospectus
supplement.

Withdrawals

      A master servicer or the trustee may, from time to time, unless otherwise
provided in the related Agreement and described in the related prospectus
supplement, make withdrawals from the certificate account for each trust fund
for any of the following purposes:

      1.    to make distributions to the certificateholders on each
distribution date;

      2. to reimburse a master servicer for unreimbursed amounts advanced as
described under "Description of the Certificates--Advances in Respect of
Delinquencies," the reimbursement to be made out of amounts received which were
identified and applied by the master servicer as late collections of interest,
net of related servicing fees and retained interest, on and principal of the
particular mortgage loans with respect to which the advances were made or out of
amounts drawn under any form of credit support with respect to those mortgage
loans;


                                       51


<PAGE>

      3. to reimburse a master servicer for unpaid servicing fees earned and
certain unreimbursed servicing expenses incurred with respect to mortgage loans
and properties acquired in respect thereof, such reimbursement to be made out of
amounts that represent liquidation proceeds and insurance proceeds collected on
the particular mortgage loans and properties, and net income collected on the
particular properties, with respect to which the fees were earned or the
expenses were incurred or out of amounts drawn under any form of credit support
with respect to such mortgage loans and properties;

      4. to reimburse a master servicer for any advances described in clause (2)
above and any servicing expenses described in clause (3) above which, in the
master servicer's good faith judgment, will not be recoverable from the amounts
described in clauses (2) and (3), respectively, the reimbursement to be made
from amounts collected on other assets or, if and to the extent so provided by
the related Agreement and described in the related prospectus supplement, just
from that portion of amounts collected on other assets that is otherwise
distributable on one or more classes of subordinate certificates, if any, remain
outstanding, and otherwise any outstanding class of certificates, of the related
series;

      5. if and to the extent described in the related prospectus supplement, to
pay a master servicer interest accrued on the advances described in clause (2)
above and the servicing expenses described in clause (3) above while these
remain outstanding and unreimbursed;

      6. to reimburse a master servicer, Morgan Stanley Capital I Inc., or any
of their respective directors, officers, employees and agents, as the case may
be, for certain expenses, costs and liabilities incurred thereby, as and to the
extent described under "--Matters Regarding a Master Servicer and the Depositor;

      7.    if and to the extent described in the related prospectus
supplement, to pay or to transfer to a separate account for purposes of
escrowing for the payment of the trustee's fees;

      8. to reimburse the trustee or any of its directors, officers, employees
and agents, as the case may be, for certain expenses, costs and liabilities
incurred thereby, as and to the extent described below under "--Matters
Regarding the Trustee";

      9. unless otherwise provided in the related prospectus supplement, to pay
a master servicer, as additional servicing compensation, interest and investment
income earned in respect of amounts held in the certificate account;

      10. to pay the person entitled thereto any amounts deposited in the
certificate account that were identified and applied by the master servicer as
recoveries of retained interest;


      11. to pay for costs reasonably incurred in connection with the proper
management and maintenance of any mortgaged property acquired for the benefit of
certificateholders by foreclosure or by deed in lieu of foreclosure or
otherwise, these payments to be made out of income received on this type of
property;


      12. if one or more elections have been made to treat the trust fund or
designated portions thereof as a REMIC, to pay any federal, state or local taxes
imposed on the trust fund or


                                       52


<PAGE>

its assets or transactions, as and to the extent described below under "Federal
Income Tax Consequences--REMICS--Prohibited Transactions and Other Taxes";

      13. to pay for the cost of an independent appraiser or other expert in
real estate matters retained to determine a fair sale price for a defaulted
mortgage loan or a property acquired in respect thereof in connection with the
liquidation of the defaulted mortgage loan or property;

      14. to pay for the cost of various opinions of counsel obtained pursuant
to the related Agreement for the benefit of certificateholders;


      15. to pay for the costs of recording the related Agreement if recordation
materially and beneficially affects the interests of certificateholders,
provided that the payment shall not constitute a waiver with respect to the
obligation of the warrantying party to remedy any breach of representation or
warranty under the Agreement;


      16. to pay the person entitled thereto any amounts deposited in the
certificate account in error, including amounts received on any asset after its
removal from the trust fund whether by reason of purchase or substitution as
contemplated by "--Assignment of Assets; Repurchases" and "Representations and
Warranties; Repurchases" or otherwise;

      17. to make any other withdrawals permitted by the related Agreement and
described in the related prospectus supplement; and

      18. to clear and terminate the certificate account at the termination of
the trust fund.

      Other Collection Accounts


      Notwithstanding the foregoing, if so specified in the related prospectus
supplement, the Agreement for any series of certificates may provide for the
establishment and maintenance of a separate collection account into which the
master servicer or any related subservicer will deposit on a daily basis the
amounts described under "--Deposits" above for one or more series of
certificates. Any amounts on deposit in any collection account will be withdrawn
from the collection account and deposited into the appropriate certificate
account by a time specified in the related prospectus supplement. To the extent
specified in the related prospectus supplement, any amounts which could be
withdrawn from the certificate account as described under "--Withdrawals" above,
may also be withdrawn from any collection account. The prospectus supplement
will set forth any restrictions with respect to any collection account,
including investment restrictions and any restrictions with respect to financial
institutions with which any collection account may be maintained.


COLLECTION AND OTHER SERVICING PROCEDURES

      The master servicer, directly or through subservicers, is required to make
reasonable efforts to collect all scheduled payments under the mortgage loans
and will follow or cause to be followed the collection procedures as it would
follow with respect to mortgage loans that are comparable to the mortgage loans
and held for its own account, provided the procedures are consistent with the
Servicing Standard. In connection therewith, the master servicer will be


                                       53


<PAGE>

permitted in its discretion to waive any late payment charge or penalty interest
in respect of a late mortgage loan payment.

      Each master servicer will also be required to perform other customary
functions of a servicer of comparable loans, including maintaining hazard
insurance policies as described in this prospectus and in any related prospectus
supplement, and filing and settling claims thereunder; maintaining escrow or
impoundment accounts of borrowers for payment of taxes, insurance and other
items required to be paid by any borrower pursuant to the mortgage loan;
processing assumptions or substitutions in those cases where the master servicer
has determined not to enforce any applicable due-on-sale clause; attempting to
cure delinquencies; supervising foreclosures; inspecting and managing mortgaged
properties under certain circumstances; and maintaining accounting records
relating to the mortgage loans. To the extent specified in the related
prospectus supplement, the master servicer will be responsible for filing and
settling claims in respect of particular mortgage loans under any applicable
instrument of credit support. See "Description of Credit Support."

      The master servicer may agree to modify, waive or amend any term of any
mortgage loan in a manner consistent with the Servicing Standard so long as the
modification, waiver or amendment will not:

            o     affect the amount or timing of any scheduled payments of
                  principal or interest on the mortgage loan; or

            o     in its judgment, materially impair the security for the
                  mortgage loan or reduce the likelihood of timely payment of
                  amounts due thereon.

      The master servicer also may agree to any modification, waiver or
amendment that would so affect or impair the payments on, or the security for, a
mortgage loan if, unless otherwise provided in the related prospectus
supplement:

            o     in its judgment, a material default on the mortgage loan has
                  occurred or a payment default is imminent; and

            o     in its judgment, that modification, waiver or amendment is
                  reasonably likely to produce a greater recovery with respect
                  to the mortgage loan on a present value basis than would
                  liquidation.

      The master servicer is required to notify the trustee in the event of any
modification, waiver or amendment of any mortgage loan.

SUBSERVICERS

      A master servicer may delegate its servicing obligations in respect of the
mortgage loans to a subservicer, but the master servicer will remain obligated
under the related Agreement. Each sub-servicing agreement must be consistent
with the terms of the related Agreement and must provide that, if for any reason
the master servicer for the related series of certificates is no longer acting
in the capacity, the trustee or any successor master servicer may assume the
master servicer's rights and obligations under a subservicing agreement.


                                       54


<PAGE>

      Unless otherwise provided in the related prospectus supplement, the master
servicer will be solely liable for all fees owed by it to any subservicer,
irrespective of whether the master servicer's compensation pursuant to the
related Agreement is sufficient to pay those fees. However, a subservicer may be
entitled to a retained interest in certain mortgage loans. Each subservicer will
be reimbursed by the master servicer for certain expenditures which it makes,
generally to the same extent the master servicer would be reimbursed under an
Agreement. See "Retained Interest, Servicing Compensation and Payment of
Expenses."

REALIZATION UPON DEFAULTED MORTGAGE LOANS

      A borrower's failure to make required payments may reflect inadequate
income or the diversion of that income from the service of payments due under
the mortgage loan, and may call into question the borrower's ability to make
timely payment of taxes and to pay for necessary maintenance of the related
mortgaged property. Unless otherwise provided in the related prospectus
supplement, the master servicer is required to:

            o     monitor any mortgage loan which is in default;

            o     contact the borrower concerning the default;

            o     evaluate whether the causes of the default can be cured over
                  a reasonable period without significant impairment of the
                  value of the mortgaged property;

            o     initiate corrective action in cooperation with the borrower
                  if cure is likely;

            o     inspect the mortgaged property; and

            o     take any other actions as are consistent with the Servicing
                  Standard.


      A significant period of time may elapse before the master servicer is able
to assess the success of the corrective action or the need for additional
initiatives.


      The time within which the master servicer makes the initial determination
of appropriate action, evaluates the success of corrective action, develops
additional initiatives, institutes foreclosure proceedings and actually
forecloses or takes a deed to a mortgaged property in lieu of foreclosure on
behalf of the certificateholders, may vary considerably depending on the
particular mortgage loan, the mortgaged property, the borrower, the presence of
an acceptable party to assume the mortgage loan and the laws of the jurisdiction
in which the mortgaged property is located. Under federal bankruptcy law, the
master servicer in certain cases may not be permitted to accelerate a mortgage
loan or to foreclose on a mortgaged property for a considerable period of time.
See "Legal Aspects of Mortgage Loans."


      Any Agreement relating to a trust fund that includes mortgage loans may
grant to the master servicer or the holder or holders of certain classes of
certificates, or both, a right of first refusal to purchase from the trust fund
at a predetermined purchase price any mortgage loan as to which a specified
number of scheduled payments thereunder are delinquent. Any such right granted
to the holder of an offered certificate will be described in the related
prospectus


                                       55


<PAGE>

supplement. The related prospectus supplement will also describe any such right
granted to any person if the predetermined purchase price is less than the
Purchase Price described under "--Representations and Warranties; Repurchases."

      If so specified in the related prospectus supplement, the master servicer
may offer to sell any defaulted mortgage loan described in the preceding
paragraph and not otherwise purchased by any person having a right of first
refusal with respect thereto, if and when the master servicer determines,
consistent with the Servicing Standard, that this sale would produce a greater
recovery on a present value basis than would liquidation through foreclosure or
similar proceeding. The related Agreement will provide that any sale of this
type be made in a commercially reasonable manner for a specified period and that
the master servicer accept the highest cash bid received from any person
including itself, an affiliate of the master servicer or any certificateholder
that constitutes a fair price for the defaulted mortgage loan. In the absence of
any bid determined in accordance with the related Agreement to be fair, the
master servicer shall proceed with respect to the defaulted mortgage loan as
described in the paragraphs below. Any bid in an amount at least equal to the
Purchase Price described under "--Representations and Warranties; Repurchases"
will in all cases be deemed fair.


      If a default on a mortgage loan has occurred or, in the master servicer's
judgment is imminent, and the action is consistent with the Servicing Standard,
the master servicer, on behalf of the trustee, may at any time:

            o     institute foreclosure proceedings;

            o     exercise any power of sale contained in any mortgage;

            o     obtain a deed in lieu of foreclosure; or

            o     otherwise acquire title to a mortgaged property securing the
                  mortgage loan.

      Unless otherwise provided in the related prospectus supplement, if title
to any mortgaged property is acquired by a trust fund as to which a REMIC
election has been made, the master servicer, on behalf of the trust fund, will
be required to sell the mortgaged property by the close of the third calendar
year following the year of acquisition, unless:

            o     the Internal Revenue Service grants an extension of time to
                  sell the property; or

            o     the trustee receives an opinion of independent counsel to the
                  effect that the holding of the property by the trust fund will
                  not result in the imposition of a tax on the trust fund or
                  cause the trust fund to fail to qualify as a REMIC under the
                  Internal Revenue Code at any time that any certificate is
                  outstanding.

Subject to the foregoing, the master servicer will be required to:


                                       56


<PAGE>

            o     solicit bids for any mortgaged property so acquired by the
                  trust fund as will be reasonably likely to realize a fair
                  price for the property; and

            o     accept the first and, if multiple bids are contemporaneously
                  received, the highest cash bid received from any person that
                  constitutes a fair price.

      The limitations imposed by the related Agreement and the REMIC provisions
of the Internal Revenue Code, if a REMIC election has been made with respect to
the related trust fund, on the ownership and management of any mortgaged
property acquired on behalf of the trust fund may result in the recovery of an
amount less than the amount that would otherwise be recovered. See "Legal
Aspects of Mortgage Loans--Foreclosure."

      If recovery on a defaulted mortgage loan under any related instrument of
credit support is not available, the master servicer nevertheless will be
obligated to follow or cause to be followed normal practices and procedures as
it deems necessary or advisable to realize upon the defaulted mortgage loan. If
the proceeds of any liquidation of the property securing the defaulted mortgage
loan are less than the outstanding principal balance of the defaulted mortgage
loan plus interest accrued thereon at the mortgage rate plus the aggregate
amount of expenses incurred by the master servicer in connection with such
proceedings and which are reimbursable under the Agreement, the trust fund will
realize a loss in the amount of that difference. The master servicer will be
entitled to withdraw or cause to be withdrawn from the certificate account out
of the liquidation proceeds recovered on any defaulted mortgage loan, prior to
the distribution of the liquidation proceeds to certificateholders, amounts
representing its normal servicing compensation on the mortgage loan,
unreimbursed servicing expenses incurred with respect to the mortgage loan and
any unreimbursed advances of delinquent payments made with respect to the
mortgage loan.

      If any property securing a defaulted mortgage loan is damaged and
proceeds, if any, from the related hazard insurance policy are insufficient to
restore the damaged property to a condition sufficient to permit recovery under
the related instrument of credit support, if any, the master servicer is not
required to expend its own funds to restore the damaged property unless it
determines:

            o     that the restoration will increase the proceeds to
                  certificateholders on liquidation of the mortgage loan after
                  reimbursement of the master servicer for its expenses; and

            o     that the expenses will be recoverable by it from related
                  insurance proceeds or liquidation proceeds.

      As servicer of the mortgage loans, a master servicer, on behalf of itself,
the trustee and the certificateholders, will present claims to the obligor under
each instrument of credit support, and will take such reasonable steps as are
necessary to receive payment or to permit recovery thereunder with respect to
defaulted mortgage loans.

      If a master servicer or its designee recovers payments under any
instrument of credit support with respect to any defaulted mortgage loan, the
master servicer will be entitled to


                                       57


<PAGE>

withdraw or cause to be withdrawn from the certificate account out of those
proceeds, prior to distribution thereof to certificateholders, amounts
representing its normal servicing compensation on the mortgage loan,
unreimbursed servicing expenses incurred with respect to the mortgage loan and
any unreimbursed advances of delinquent payments made with respect to the
mortgage loan. See "Hazard Insurance Policies" and "Description of Credit
Support."

HAZARD INSURANCE POLICIES


      To the extent specified in the related prospectus supplement, each
Agreement for a trust fund that includes mortgage loans will require the master
servicer to cause the borrower on each mortgage loan to maintain a hazard
insurance policy providing for the coverage required under the related mortgage
or, if any mortgage permits the holder thereof to dictate to the borrower the
insurance coverage to be maintained on the related mortgaged property, then the
coverage that is consistent with the Servicing Standard. To the extent specified
in the related prospectus supplement, the coverage will be in general in an
amount equal to the lesser of the principal balance owing on the mortgage loan
and the amount necessary to fully compensate for any damage or loss to the
improvements on the mortgaged property on a replacement cost basis, but in
either case not less than the amount necessary to avoid the application of any
co-insurance clause contained in the hazard insurance policy. The ability of the
master servicer to assure that hazard insurance proceeds are appropriately
applied may be dependent upon its being named as an additional insured under any
hazard insurance policy and under any other insurance policy referred to below,
or upon the extent to which information in this regard is furnished by
borrowers. All amounts collected by the master servicer under any policy, except
for amounts to be applied to the restoration or repair of the mortgaged property
or released to the borrower in accordance with the master servicer's normal
servicing procedures, subject to the terms and conditions of the related
mortgage and mortgage note will be deposited in the certificate account. The
Agreement will provide that the master servicer may satisfy its obligation to
cause each borrower to maintain a hazard insurance policy by the master
servicer's maintaining a blanket policy insuring against hazard losses on the
mortgage loans. If the blanket policy contains a deductible clause, the master
servicer will be required to deposit in the certificate account all sums that
would have been deposited in the certificate account but for that clause.


      In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although the policies relating to the mortgage loans will be underwritten by
different insurers under different state laws in accordance with different
applicable state forms, and therefore will not contain identical terms and
conditions, the basic terms thereof are dictated by respective state laws, and
most of these policies typically do not cover any physical damage resulting from
war, revolution, governmental actions, floods and other water-related causes,
earth movement, including earthquakes, landslides and mudflows, wet or dry rot,
vermin, domestic animals and certain other kinds of uninsured risks.

      The hazard insurance policies covering the mortgaged properties securing
the mortgage loans will typically contain a co-insurance clause that in effect
requires the insured at all times to carry insurance of a specified percentage,
generally 80% to 90%, of the full replacement value of the improvements on the
property in order to recover the full amount of any partial loss. If the


                                       58


<PAGE>

insured's coverage falls below this specified percentage, the co-insurance
clause generally provides that the insurer's liability in the event of partial
loss does not exceed the lesser of:

        o   the replacement cost of the improvements less physical depreciation;
            and


        o   the proportion of the loss as the amount of insurance carried bears
            to the specified percentage of the full replacement cost of the
            improvements.


      Each Agreement for a trust fund that includes mortgage loans will require
the master servicer to cause the borrower on each mortgage loan to maintain all
other insurance coverage with respect to the related mortgaged property as is
consistent with the terms of the related mortgage and the Servicing Standard,
which insurance may typically include flood insurance if the related mortgaged
property was located at the time of origination in a federally designated flood
area.

      Any cost incurred by the master servicer in maintaining any insurance
policy will be added to the amount owing under the mortgage loan where the terms
of the mortgage loan so permit; provided, however, that the addition of this
cost will not be taken into account for purposes of calculating the distribution
to be made to certificateholders. These costs may be recovered by the master
servicer or subservicer, as the case may be, from the Collection Account, with
interest thereon, as provided by the Agreement.

      Under the terms of the mortgage loans, borrowers will generally be
required to present claims to insurers under hazard insurance policies
maintained on the related mortgaged properties. The master servicer, on behalf
of the trustee and certificateholders, is obligated to present or cause to be
presented claims under any blanket insurance policy insuring against hazard
losses on mortgaged properties securing the mortgage loans. However, the ability
of the master servicer to present or cause to be presented these claims is
dependent upon the extent to which information in this regard is furnished to
the master servicer by borrowers.

FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

      To the extent specified in the related prospectus supplement, each
Agreement will require that the master servicer obtain and maintain in effect a
fidelity bond or similar form of insurance coverage which may provide blanket
coverage or any combination thereof insuring against loss occasioned by fraud,
theft or other intentional misconduct of the officers, employees and agents of
the master servicer. The related Agreement will allow the master servicer to
self-insure against loss occasioned by the errors and omissions of the officers,
employees and agents of the master servicer so long as criteria set forth in the
Agreement are met.


                                       59


<PAGE>


DUE-ON-SALE PROVISIONS

      Some of the mortgage loans may contain clauses requiring the consent of
the lender to any sale or other transfer of the related mortgaged property, or
due-on-sale clauses entitling the lender to accelerate payment of the mortgage
loan upon any sale, transfer or conveyance of the related mortgaged property.
Unless otherwise provided in the related prospectus supplement, the master
servicer will generally enforce any due-on-sale clause to the extent it has
knowledge of the conveyance or proposed conveyance of the underlying mortgaged
property and it is entitled to do so under applicable law; provided, however,
that the master servicer will not take any action in relation to the enforcement
of any due-on-sale provision which would adversely affect or jeopardize coverage
under any applicable insurance policy. To the extent specified in the related
prospectus supplement, any fee collected by or on behalf of the master servicer
for entering into an assumption agreement will be retained by or on behalf of
the master servicer as additional servicing compensation. See "Legal Aspects of
Mortgage Loans--Due-on-Sale Clauses."

RETAINED INTEREST; SERVICING COMPENSATION AND PAYMENT OF EXPENSES

      The prospectus supplement for a series of certificates will specify
whether there will be any retained interest in the assets, and, if so, the
initial owner thereof. If so, the retained interest will be established on a
loan-by-loan basis and will be specified on an exhibit to the related Agreement.

      To the extent specified in the related prospectus supplement, the master
servicer's and a subservicer's primary servicing compensation with respect to a
series of certificates will come from the periodic payment to it of a portion of
the interest payment on each asset. Since any retained interest and a master
servicer's primary compensation are percentages of the principal balance of each
asset, these amounts will decrease in accordance with the amortization of the
assets. The prospectus supplement with respect to a series of certificates
evidencing interests in a trust fund that includes mortgage loans may provide
that, as additional compensation, the master servicer or the subservicers may
retain all or a portion of assumption fees, modification fees, late payment
charges or prepayment premiums collected from borrowers and any interest or
other income which may be earned on funds held in the certificate account or any
account established by a subservicer pursuant to the Agreement.


      The master servicer may, to the extent provided in the related prospectus
supplement, pay from its servicing compensation certain expenses incurred in
connection with its servicing and managing of the assets, including, without
limitation, payment of the fees and disbursements of the trustee and independent
accountants, payment of expenses incurred in connection with distributions and
reports to certificateholders, and payment of any other expenses described in
the related prospectus supplement. Certain other expenses, including certain
expenses relating to defaults and liquidations on the mortgage loans and, to the
extent so provided in the related prospectus supplement, interest thereon at the
rate specified in the related prospectus supplement may be borne by the trust
fund.


      If and to the extent provided in the related prospectus supplement, the
master servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in


                                       60


<PAGE>

respect of any Due Period to certain interest shortfalls resulting from the
voluntary prepayment of any mortgage loans in the related trust fund during that
period prior to their respective due dates therein.

EVIDENCE AS TO COMPLIANCE


      Each Agreement relating to assets which include mortgage loans will
provide that on or before a specified date in each year, beginning with the
first such date at least six months after the related cut-off date, a firm of
independent public accountants will furnish a statement to the trustee to the
effect that, on the basis of the examination by that firm conducted
substantially in compliance with either the Uniform Single Attestation Program
for Mortgage Bankers or the Audit Program for Mortgages serviced for the Federal
Home Loan Mortgage Corporation, the servicing by or on behalf of the master
servicer of mortgage loans under pooling and servicing agreements substantially
similar to each other, including the related Agreement, was conducted in
compliance with the terms of such agreements except for any significant
exceptions or errors in records that, in the opinion of the firm, either the
Audit Program for Mortgages serviced for FHLMC, or paragraph 4 of the Uniform
Single Attestation Program for Mortgage Bankers, requires it to report. In
rendering its statement that firm may rely, as to matters relating to the direct
servicing of mortgage loans by subservicers, upon comparable statements for
examinations conducted substantially in compliance with the Uniform Single
Attestation Program for Mortgage Bankers or the Audit Program for Mortgages
serviced for FHLMC, rendered within one year of that statement, of firms of
independent public accountants with respect to the related subservicer.


      Each Agreement will also provide for delivery to the trustee, on or before
a specified date in each year, of an annual statement signed by two officers of
the master servicer to the effect that the master servicer has fulfilled its
obligations under the Agreement throughout the preceding calendar year or other
specified twelve-month period.

      Unless otherwise provided in the related prospectus supplement, copies of
annual accountants' statement and statements of officers will be obtainable by
certificateholders without charge upon written request to the master servicer at
the address set forth in the related prospectus supplement.

MATTERS REGARDING A MASTER SERVICER AND THE DEPOSITOR

      The master servicer, if any, or a servicer for substantially all the
mortgage loans under each Agreement will be named in the related prospectus
supplement. The entity serving as master servicer or as servicer may be an
affiliate of Morgan Stanley Capital I Inc. and may have other normal business
relationships with Morgan Stanley Capital I Inc. or Morgan Stanley Capital I
Inc.'s affiliates. Reference to the master servicer shall be deemed to be to the
servicer of substantially all of the mortgage loans, if applicable.

      To the extent specified in the related prospectus supplement, the related
Agreement will provide that the master servicer may resign from its obligations
and duties thereunder only upon a determination that its duties under the
Agreement are no longer permissible under applicable law or are in material
conflict by reason of applicable law with any other activities carried on by


                                       61


<PAGE>

it;  provided  that the other  activities  of the master  servicer  causing  the
conflict were carried on by the master servicer at the date of the Agreement. No
resignation will become effective until the trustee or a successor  servicer has
assumed the master servicer's obligations and duties under the Agreement.

      To the extent specified in the related prospectus supplement, each
Agreement will further provide that neither any master servicer, Morgan Stanley
Capital I Inc. nor any director, officer, employee, or agent of a master
servicer or Morgan Stanley Capital I Inc. will be under any liability to the
related trust fund or certificateholders for any action taken, or for refraining
from the taking of any action, in good faith pursuant to the Agreement;
provided, however, that neither a master servicer, Morgan Stanley Capital I Inc.
nor any director, officer, employee or agent of a master servicer or Morgan
Stanley Capital I Inc. will be protected against any breach of a representation,
warranty or covenant made in the Agreement, or against any liability
specifically imposed thereby, or against any liability which would otherwise be
imposed by reason of willful misfeasance, bad faith or gross negligence in the
performance of obligations or duties thereunder or by reason of reckless
disregard of obligations and duties thereunder. Unless otherwise described in
the related prospectus supplement, each Agreement will further provide that any
master servicer, Morgan Stanley Capital I Inc. and any director, officer,
employee or agent of a master servicer or Morgan Stanley Capital I Inc. will be
entitled to indemnification by the related trust fund and will be held harmless
against any loss, liability or expense incurred in connection with any legal
action relating to the Agreement or the certificates; provided, however, that
the indemnification will not extend to any loss, liability or expense:


      o     specifically imposed by the Agreement or otherwise incidental to the
            performance of obligations and duties thereunder, including, in the
            case of a master servicer, the prosecution of an enforcement action
            in respect of any specific mortgage loan or mortgage loans, except
            as any loss, liability or expense shall be otherwise reimbursable
            pursuant to the Agreement;


      o     incurred in connection with any breach of a representation,
            warranty or covenant made in the Agreement;

      o     incurred by reason of misfeasance, bad faith or gross negligence in
            the performance of obligations or duties thereunder, or by reason
            of reckless disregard of its obligations or duties;

      o     incurred in connection with any violation of any state or federal
            securities law; or

      o     imposed by any taxing authority if the loss, liability or expense
            is not specifically reimbursable pursuant to the terms of the
            related Agreement.

      In addition, each Agreement will provide that neither any master servicer
nor Morgan Stanley Capital I Inc. will be under any obligation to appear in,
prosecute or defend any legal action which is not incidental to its respective
responsibilities under the Agreement and which in its opinion may involve it in
any expense or liability. The master servicer or Morgan Stanley Capital I Inc.
may, however, in its discretion undertake any such action which it may deem
necessary or desirable with respect to the Agreement and the rights and duties
of the parties


                                       62


<PAGE>

thereto and the interests of the certificateholders thereunder. In this event,
the legal expenses and costs of the action and any liability resulting therefrom
will be expenses, costs and liabilities of the certificateholders, and the
master servicer or Morgan Stanley Capital I Inc., as the case may be, will be
entitled to be reimbursed therefor and to charge the certificate account.

      Any person into which the master servicer or Morgan Stanley Capital I Inc.
may be merged or consolidated, or any person resulting from any merger or
consolidation to which the master servicer or Morgan Stanley Capital I Inc. is a
party, or any person succeeding to the business of the master servicer or Morgan
Stanley Capital I Inc., will be the successor of the master servicer or Morgan
Stanley Capital I Inc., as the case may be, under the related Agreement.

EVENTS OF DEFAULT

      Unless otherwise provided in the related prospectus supplement for a trust
fund that includes mortgage loans, Events of Default under the related Agreement
will include:

      o     any failure by the master servicer to distribute or cause to be
            distributed to certificateholders, or to remit to the trustee for
            distribution to certificateholders, any required payment;

      o     any failure by the master servicer duly to observe or perform in
            any material respect any of its other covenants or obligations
            under the Agreement which continues unremedied for thirty days
            after written notice of the failure has been given to the master
            servicer by the trustee or Morgan Stanley Capital I Inc., or to the
            master servicer, Morgan Stanley Capital I Inc. and the trustee by
            the holders of certificates evidencing not less than 25% of the
            voting rights;

      o     any breach of a representation or warranty made by the master
            servicer under the Agreement which materially and adversely affects
            the interests of certificateholders and which continues unremedied
            for thirty days after written notice of that breach has been given
            to the master servicer by the trustee or Morgan Stanley Capital I
            Inc., or to the master servicer, Morgan Stanley Capital I Inc. and
            the trustee by the holders of certificates evidencing not less than
            25% of the voting rights; and

      o     certain events of insolvency, readjustment of debt, marshalling of
            assets and liabilities or similar proceedings and certain actions by
            or on behalf of the master servicer indicating its insolvency or
            inability to pay its obligations.

      Material variations to the foregoing Events of Default --other than to
shorten cure periods or eliminate notice requirements-- will be specified in the
related prospectus supplement. Unless otherwise described in the related
prospectus supplement, the trustee shall, not later than the later of 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 five days after certain
officers of the trustee become aware of the occurrence of such an event,
transmit by mail to


                                       63


<PAGE>

Morgan Stanley Capital I Inc. and all certificateholders of the applicable
series notice of the occurrence, unless the default shall have been cured or
waived.

RIGHTS UPON EVENT OF DEFAULT


      So long as an Event of Default under an Agreement remains unremedied,
Morgan Stanley Capital I Inc. or the trustee may, and at the direction of
holders of certificates evidencing not less than 51% of the voting rights, the
trustee shall, terminate all of the rights and obligations of the master
servicer under the Agreement and in and to the mortgage loans, other than as a
certificateholder or as the owner of any retained interest, whereupon the
trustee will succeed to all of the responsibilities, duties and liabilities of
the master servicer under the Agreement, except that if the trustee is
prohibited by law from obligating itself to make advances regarding delinquent
mortgage loans, or if the related prospectus supplement so specifies, then the
trustee will not be obligated to make the advances, and will be entitled to
similar compensation arrangements. Unless otherwise described in the related
prospectus supplement, in the event that the trustee is unwilling or unable so
to act, it may or, at the written request of the holders of certificates
entitled to at least 51% of the voting rights, it shall appoint, or petition a
court of competent jurisdiction for the appointment of, a loan servicing
institution acceptable to the rating agency with a net worth at the time of
appointment of at least $15,000,000 to act as successor to the master servicer
under the Agreement. Pending appointment, the trustee is obligated to act in the
capacity of master servicer. The trustee and any successor may agree upon the
servicing compensation to be paid, which in no event may be greater than the
compensation payable to the master servicer under the Agreement.

      Unless otherwise described in the related prospectus supplement, the
holders of certificates representing at least 66 2/3% of the voting rights
allocated to the respective classes of certificates affected by any Event of
Default will be entitled to waive that Event of Default; provided, however, that
an Event of Default involving a failure to distribute a required payment to
certificateholders described in clause (1) under "--Events of Default" may be
waived only by all of the certificateholders. Upon any waiver of an Event of
Default, the Event of Default shall cease to exist and shall be deemed to have
been remedied for every purpose under the Agreement.


      No certificateholder will have the right under any Agreement to institute
any proceeding with respect thereto unless the holder previously has given to
the trustee written notice of default and unless the holders of certificates
evidencing not less than 25% of the voting rights have made written request upon
the trustee to institute the proceeding in its own name as trustee thereunder
and have offered to the trustee reasonable indemnity, and the trustee for sixty
days has neglected or refused to institute any proceeding. The trustee, however,
is under no obligation to exercise any of the trusts or powers vested in it by
any Agreement or to make any investigation of matters arising thereunder or to
institute, conduct or defend any litigation thereunder or in relation thereto at
the request, order or direction of any of the holders of certificates covered by
the Agreement, unless the certificateholders have offered to the trustee
reasonable security or indemnity against the costs, expenses and liabilities
which may be incurred therein or thereby.


                                       64


<PAGE>


AMENDMENT

      Each Agreement may be amended by the parties thereto, without the consent
of any of the holders of certificates covered by the Agreement:

      o     to cure any ambiguity;


      o     to correct, modify or supplement any provision  in the Agreement
            which may be inconsistent with any other provision  in the
            Agreement;


      o     to make any other provisions with respect to matters or questions
            arising under the Agreement which are not inconsistent with the
            provisions thereof; or

      o     to comply with any requirements imposed by the  Internal Revenue
            Code;

provided that the amendment --other than an amendment for the purpose specified
in clause (4) above-- will not, as evidenced by an opinion of counsel to that
effect, adversely affect in any material respect the interests of any holder of
certificates covered by the Agreement.

      To the extent specified in the related prospectus supplement, each
Agreement may also be amended by Morgan Stanley Capital I Inc., the master
servicer, if any, and the trustee, with the consent of the holders of
certificates affected thereby evidencing not less than 51% of the voting rights,
for any purpose; provided, however, that to the extent specified in the related
prospectus supplement, no such amendment may:

      o     reduce in any manner the amount of or delay the timing of, payments
            received or advanced on mortgage loans which are required to be
            distributed on any certificate without the consent of the holder of
            that certificate;

      o     adversely affect in any material respect the interests of the
            holders of any class of certificates in a manner other than as
            described in (1), without the consent of the holders of all
            certificates of that class; or

      o     modify the provisions of the Agreement described in this paragraph
            without the consent of the holders of all certificates covered by
            the Agreement then outstanding.

      However, with respect to any series of certificates as to which a REMIC
election is to be made, the trustee will not consent to any amendment of the
Agreement unless it shall first have received an opinion of counsel to the
effect that the amendment will not result in the imposition of a tax on the
related trust fund or cause the related trust fund to fail to qualify as a REMIC
at any time that the related certificates are outstanding.

THE TRUSTEE

      The trustee under each Agreement will be named in the related prospectus
supplement. The commercial bank, national banking association, banking
corporation or trust company


                                       65


<PAGE>

serving as trustee may have a banking relationship with Morgan Stanley Capital I
Inc. and its affiliates and with any master servicer and its affiliates.

DUTIES OF THE TRUSTEE

      The trustee will make no representations as to the validity or sufficiency
of any Agreement, the certificates or any asset or related document and is not
accountable for the use or application by or on behalf of any master servicer of
any funds paid to the master servicer or its designee in respect of the
certificates or the assets, or deposited into or withdrawn from the certificate
account or any other account by or on behalf of the master servicer. If no Event
of Default has occurred and is continuing, the trustee is required to perform
only those duties specifically required under the related Agreement. However,
upon receipt of the various certificates, reports or other instruments required
to be furnished to it, the trustee is required to examine the documents and to
determine whether they conform to the requirements of the Agreement.

MATTERS REGARDING THE TRUSTEE

      Unless otherwise described in the related prospectus supplement, the
trustee and any director, officer, employee or agent of the trustee shall be
entitled to indemnification out of the certificate account for any loss,
liability or expense, including costs and expenses of litigation, and of
investigation, counsel fees, damages, judgments and amounts paid in settlement,
incurred in connection with the trustee's:

      o     enforcing its rights and remedies and protecting the interests, and
            enforcing the rights and remedies, of the certificateholders during
            the continuance of an Event of Default;

      o     defending or prosecuting any legal action in respect of the related
            Agreement or series of certificates;

      o     being the lender of record with respect to the mortgage loans in a
            trust fund and the owner of record with respect to any mortgaged
            property acquired in respect thereof for the benefit of
            certificateholders; or


      o     acting or refraining from acting in good faith at the direction of
            the holders of the related series of certificates entitled to not
            less than 25% or a higher percentage as is specified in the related
            Agreement with respect to any particular matter of the voting
            rights for the series; provided, however, that the indemnification
            will not extend to any loss, liability or expense that constitutes
            a specific liability of the trustee pursuant to the related
            Agreement, or to any loss, liability or expense incurred by reason
            of willful misfeasance, bad faith or negligence on the part of the
            trustee in the performance of its obligations and duties  under
            the related Agreement, or by reason of its reckless disregard of
            the obligations or duties, or as may arise from a breach of any
            representation, warranty or covenant of the trustee made  in the
            related Agreement.



                                       66


<PAGE>


RESIGNATION AND REMOVAL OF THE TRUSTEE

      The trustee may at any time resign from its obligations and duties under
an Agreement by giving written notice thereof to Morgan Stanley Capital I Inc.,
the master servicer, if any, and all certificateholders. Upon receiving the
notice of resignation, Morgan Stanley Capital I Inc. is required promptly to
appoint a successor trustee acceptable to the master servicer, if any. If no
successor trustee shall have been so appointed and have accepted appointment
within 30 days after the giving of the notice of resignation, the resigning
trustee may petition any court of competent jurisdiction for the appointment of
a successor trustee.

      If at any time the trustee shall cease to be eligible to continue as
trustee under the related Agreement, or if at any time the trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the trustee or of its property shall be appointed, or any public officer
shall take charge or control of the trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, then Morgan Stanley
Capital I Inc. may remove the trustee and appoint a successor trustee acceptable
to the master servicer, if any. Holders of the certificates of any series
entitled to at least 51% of the voting rights for that series may at any time
remove the trustee without cause and appoint a successor trustee.

      Any resignation or removal of the trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee.

                          DESCRIPTION OF CREDIT SUPPORT

GENERAL


      For any series of certificates, credit support may be provided with
respect to one or more classes thereof or the related assets. Credit support may
be in the form of the subordination of one or more classes of certificates,
letters of credit, insurance policies, guarantees, the establishment of one or
more reserve funds or another method of credit support described in the related
prospectus supplement, or any combination of the foregoing. If so provided in
the related prospectus supplement, any form of credit support may be structured
so as to be drawn upon by more than one series to the extent described in the
related prospectus supplement.


      Unless otherwise provided in the related prospectus supplement for a
series of certificates, the credit support will not provide protection against
all risks of loss and will not guarantee repayment of the entire certificate
balance of the certificates and interest thereon. If losses or shortfalls occur
that exceed the amount covered by credit support or that are not covered by
credit support, certificateholders will bear their allocable share of
deficiencies. Moreover, if a form of credit support covers more than one series
of certificates, holders of certificates evidencing interests in any of the
trusts will be subject to the risk that the credit support will be exhausted by
the claims of other trusts prior to the trust fund receiving any of its intended
share of coverage.

      If credit support is provided with respect to one or more classes of
certificates of a series, or the related assets, the related prospectus
supplement will include a description of:


                                       67


<PAGE>

            o  the nature and amount of coverage under the credit support;

            o  any conditions to payment thereunder not otherwise described in
               this prospectus;

            o  the conditions, if any, under which the amount of coverage under
               the credit support may be reduced and under which the credit
               support may be terminated or replaced;

            o  the material provisions relating to such credit support; and

            o  information regarding the obligor under any instrument of credit
               support, including:

            o  a brief description of its principal business activities;

            o  its principal place of business, place of incorporation and the
               jurisdiction under which it is chartered or licensed to do
               business;

            o  if applicable, the identity of regulatory agencies that exercise
               primary jurisdiction over the conduct of its business; and

            o  its total assets, and its stockholders' or policyholders'
               surplus, if applicable, as of the date specified in the
               prospectus supplement.

See "Risk Factors--Credit Enhancement is Limited in Amount and Coverage."

SUBORDINATE CERTIFICATES

      If so specified in the related prospectus supplement, one or more classes
of certificates of a series may be subordinate certificates. To the extent
specified in the related prospectus supplement, the rights of the holders of
subordinate certificates to receive distributions of principal and interest from
the certificate account on any distribution date will be subordinated to the
rights of the holders of senior certificates. If so provided in the related
prospectus supplement, the subordination of a class may apply only in the event
of or may be limited to certain types of losses or shortfalls. The related
prospectus supplement will set forth information concerning the amount of
subordination of a class or classes of subordinate certificates in a series, the
circumstances in which the subordination will be applicable and the manner, if
any, in which the amount of subordination will be effected.

CROSS-SUPPORT PROVISIONS

      If the assets for a series are divided into separate groups, each
supporting a separate class or classes of certificates of a series, credit
support may be provided by cross-support provisions requiring that distributions
be made on senior certificates evidencing interests in one group of mortgage
loans and mortgage-backed securities prior to distributions on subordinate
certificates evidencing interests in a different group of mortgage loans and
mortgage-backed securities


                                       68


<PAGE>

within the trust fund. The prospectus supplement for a series that includes a
cross-support provision will describe the manner and conditions for applying
these provisions.

INSURANCE OR GUARANTEES FOR THE MORTGAGE LOANS

      If so provided in the prospectus supplement for a series of certificates,
the mortgage loans in the related trust fund will be covered for various default
risks by insurance policies or guarantees. A copy of any material instrument for
a series will be filed with the Securities and Exchange Commission as an exhibit
to a Current Report on Form 8-K to be filed within 15 days of issuance of the
certificates of the related series.

LETTER OF CREDIT

      If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain classes
thereof will be covered by one or more letters of credit, issued by the letter
of credit bank. Under a letter of credit, the letter of credit bank will be
obligated to honor draws thereunder in an aggregate fixed dollar amount, net of
unreimbursed payments thereunder, generally equal to a percentage specified in
the related prospectus supplement of the aggregate principal balance of the
mortgage loans and mortgage-backed securities on the related cut-off date or of
the initial aggregate certificate balance of one or more classes of
certificates. If so specified in the related prospectus supplement, the letter
of credit may permit draws in the event of only certain types of losses and
shortfalls. The amount available under the letter of credit will, in all cases,
be reduced to the extent of the unreimbursed payments thereunder and may
otherwise be reduced as described in the related prospectus supplement. The
obligations of the letter of credit bank under the letter of credit for each
series of certificates will expire at the earlier of the date specified in the
related prospectus supplement or the termination of the trust fund. A copy of
any letter of credit for a series will be filed with the Securities and Exchange
Commission as an exhibit to a Current Report on Form 8-K to be filed within 15
days of issuance of the certificates of the related series.

INSURANCE POLICIES AND SURETY BONDS


      If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain classes
thereof will be covered by insurance policies or surety bonds provided by one or
more insurance companies or sureties. The instruments may cover, with respect to
one or more classes of certificates of the related series, timely distributions
of interest or full distributions of principal on the basis of a schedule of
principal distributions set forth in or determined in the manner specified in
the related prospectus supplement. A copy of any instrument for a series will be
filed with the Securities and Exchange Commission as an exhibit to a Current
Report on Form 8-K to be filed with the Securities and Exchange Commission
within 15 days of issuance of the certificates of the related series.


RESERVE FUNDS


      If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain classes
thereof will be covered by one or more reserve funds in which cash, a letter of
credit, Permitted Investments, a demand note or a


                                       69


<PAGE>

combination thereof will be deposited, in the amounts so specified in the
prospectus supplement. The reserve funds for a series may also be funded over
time by depositing in the reserve funds a specified amount of the distributions
received on the related assets as specified in the related prospectus
supplement.

      Amounts on deposit in any reserve fund for a series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent described in the related prospectus supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on the certificates. If so specified in the related
prospectus supplement, reserve funds may be established to provide limited
protection against only certain types of losses and shortfalls. Following each
distribution date amounts in a reserve fund in excess of any amount required to
be maintained in the reserve fund may be released from the reserve fund under
the conditions and to the extent specified in the related prospectus supplement
and will not be available for further application to the certificates.


      Moneys deposited in any reserve funds will be invested in Permitted
Investments, except as otherwise specified in the related prospectus supplement.
Unless otherwise described in the related prospectus supplement, any
reinvestment income or other gain from these investments will be credited to the
related reserve fund for the series, and any loss resulting from these
investments will be charged to the reserve fund. However, the income may be
payable to any related master servicer or another service provider as additional
compensation. The reserve fund, if any, for a series will not be a part of the
trust fund unless otherwise described in the related prospectus supplement.

      Additional information concerning any reserve fund will be set forth in
the related prospectus supplement, including the initial balance of the reserve
fund, the balance required to be maintained in the reserve fund, the manner in
which the required balance will decrease over time, the manner of funding the
reserve fund, the purposes for which funds in the reserve fund may be applied to
make distributions to certificateholders and use of investment earnings from the
reserve fund, if any.

CREDIT SUPPORT FOR MORTGAGE-BACKED SECURITIES


      If so provided in the prospectus supplement for a series of certificates,
the mortgage-backed securities in the related trust fund or the mortgage loans
underlying the mortgage-backed securities may be covered by one or more of the
types of credit support described in this prospectus. The related prospectus
supplement will specify as to each form of credit support the information
indicated above under "Description of Credit Support--General," to the extent
the information is material and available.


                         LEGAL ASPECTS OF MORTGAGE LOANS

      The following discussion contains general summaries of certain legal
aspects of loans secured by single-family residential properties. The legal
aspects are governed primarily by applicable state law, which laws may differ
substantially. As such, the summaries do not purport to:


                                       70


<PAGE>

        o   be complete;

        o   reflect the laws of any particular state; or

        o   encompass the laws of all states in which the security for the
            mortgage loans is situated.

The summaries are qualified in their entirety by reference to the applicable
federal and state laws governing the mortgage loans. See "Description of the
Trust Funds--Assets."

GENERAL

      All of the mortgage loans are loans evidenced by a note or bond and
secured by instruments granting a security interest in real property. The
instrument granting a security interest may be a mortgage, deed of trust,
security deed or deed to secure debt, depending upon the prevailing practice and
law in the state in which the mortgaged property is located. Any of the
foregoing types of mortgages will create a lien upon, or grant a title interest
in, the subject property. The priority of the mortgage will depend on the terms
of the particular security instrument, as well as separate, recorded,
contractual arrangements with others holding interests in the mortgaged
property, the knowledge of the parties to the instrument as well as the order of
recordation of the instrument in the appropriate public recording office.
However, recording does not generally establish priority over governmental
claims for real estate taxes and assessments and other charges imposed under
governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

      A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties:

        o   a mortgagor--the borrower and usually the owner of the subject
            property, and

        o   a mortgagee--the lender.

      In contrast, a deed of trust is a three-party instrument, among:

        o   a trustor--the equivalent of a borrower,

        o   a trustee to whom the mortgaged property is conveyed, and

        o   a beneficiary--the lender--for whose benefit the conveyance is made.

Under a deed of trust, the borrower grants the property, irrevocably until the
debt is paid, in trust, generally with a power of sale as security for the
indebtedness evidenced by the related note. A deed to secure debt typically has
two parties.

      By executing a deed to secure debt, the grantor conveys title to, as
opposed to merely creating a lien upon, the subject property to the grantee
until the time that the underlying debt is repaid, generally with a power of
sale as security for the indebtedness evidenced by the related


                                       71


<PAGE>

mortgage note. If a borrower under a mortgage is a land trust, there would be an
additional party because legal title to the property is held by a land trustee
under a land trust agreement for the benefit of the borrower. At origination of
a mortgage loan involving a land trust, the borrower executes a separate
undertaking to make payments on the mortgage note. The lender's authority under
a mortgage, the trustee's authority under a deed of trust and the grantee's
authority under a deed to secure debt are governed by the express provisions of
the mortgage, the law of the state in which the real property is located,
certain federal laws including, without limitation, the Soldiers' and Sailors'
Civil Relief Act of 1940 and, in some cases, in deed of trust transactions, the
directions of the beneficiary.

INTEREST IN REAL PROPERTY

      The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, the mortgage or other instrument may encumber other interests in real
property such as:

        o   a tenant's interest in a lease of land or improvements, or both, and

        o   the leasehold estate created by the lease.

A mortgage or other instrument covering an interest in real property other than
the fee estate requires special provisions in the instrument creating the
interest to protect the lender against termination of the interest before the
note secured by the mortgage, deed of trust, security deed or deed to secure
debt is paid. To the extent specified in the prospectus supplement, Morgan
Stanley Capital I Inc. or the asset seller will make certain representations and
warranties in the Agreement with respect to any mortgage loans that are secured
by an interest in a leasehold estate. The representations and warranties, if
applicable, will be set forth in the prospectus supplement.

COOPERATIVE LOANS

      If specified in the prospectus supplement relating to a series of offered
certificates, the mortgage loans may also consist of cooperative apartment loans
secured by security interests in shares issued by a cooperative and in the
related proprietary leases or occupancy agreements granting exclusive rights to
occupy specific dwelling units in the cooperatives' buildings. The security
agreement will create a lien upon, or grant a title interest in, the property
which it covers, the priority of which will depend on the terms of the
particular security agreement as well as the order of recordation of the
agreement in the appropriate recording office. This type of lien or title
interest is not prior to the lien for real estate taxes and assessments and
other charges imposed under governmental police powers.

      Each cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling units
therein. The cooperative is directly responsible for property management and, in
most cases, payment of real estate taxes, other governmental impositions and
hazard and liability insurance. If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the case,
or an underlying lease of the land, as is the case in some instances, the
cooperative, as property


                                       72


<PAGE>

borrower, or lessee, as the case may be, is also responsible for meeting these
mortgage or rental obligations. A blanket mortgage is ordinarily incurred by the
cooperative in connection with either the construction or purchase of the
cooperative's apartment building or obtaining of capital by the cooperative. The
interest of the occupant under proprietary leases or occupancy agreements as to
which that cooperative is the landlord are generally subordinate to the interest
of the holder of a blanket mortgage and to the interest of the holder of a land
lease. If the cooperative is unable to meet the payment obligations:

      o  arising under a blanket mortgage, the lender holding a blanket mortgage
         could foreclose on that mortgage and terminate all subordinate
         proprietary leases and occupancy agreements, or

      o  arising under its land lease, the holder of the landlord's interest
         under the land lease could terminate it and all subordinate proprietary
         leases and occupancy agreements.

      Also, a blanket mortgage on a cooperative may provide financing in the
form of a mortgage that does not fully amortize, with a significant portion of
principal being due in one final payment at maturity. The inability of the
cooperative to refinance a mortgage and its consequent inability to make the
final payment could lead to foreclosure by the lender. Similarly, a land lease
has an expiration date and the inability of the cooperative to extend its term
or, in the alternative, to purchase the land could lead to termination of the
cooperatives' interest in the property and termination of all proprietary leases
and occupancy agreement. In either event, a foreclosure by the holder of a
blanket mortgage or the termination of the underlying lease could eliminate or
significantly diminish the value of any collateral held by the lender that
financed the purchase by an individual tenant stockholder of cooperative shares
or, in the case of the mortgage loans, the collateral securing the cooperative
loans.

      The cooperative is owned by tenant-stockholders who, through ownership of
stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally, a
tenant-stockholder of a cooperative must make a monthly payment to the
cooperative representing the tenant-stockholder's pro rata share of the
cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a cooperative and accompanying occupancy rights are financed through
a cooperative share loan evidenced by a promissory note and secured by an
assignment of and a security interest in the occupancy agreement or proprietary
lease and a security interest in the related cooperative shares. The lender
generally takes possession of the share certificate and a counterpart of the
proprietary lease or occupancy agreement and a financing statement covering the
proprietary lease or occupancy agreement and the cooperative shares is filed in
the appropriate state and local offices to perfect the lender's interest in its
collateral. Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the promissory note,
dispose of the collateral at a public or private sale or otherwise proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of cooperative shares. See "Foreclosure--Cooperative
Loans" below.


                                       73


<PAGE>


FORECLOSURE

General

      Foreclosure is a legal procedure that allows the lender to recover its
mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the borrower defaults in payment or performance of its obligations
under the note or mortgage, the lender has the right to institute foreclosure
proceedings to sell the mortgaged property at public auction to satisfy the
indebtedness.

      Foreclosure procedures with respect to the enforcement of a mortgage vary
from state to state. Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial foreclosure pursuant to a power of sale granted in
the mortgage instrument. There are several other foreclosure procedures
available in some states that are either infrequently used or available only in
certain limited circumstances, such as strict foreclosure.

Judicial Foreclosure

      A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated by
the service of legal pleadings upon all parties having an interest of record in
the real property. Delays in completion of the foreclosure may occasionally
result from difficulties in locating defendants. When the lender's right to
foreclose is contested, the legal proceedings can be time-consuming. Upon
successful completion of a judicial foreclosure proceeding, the court generally
issues a judgment of foreclosure and appoints a referee or other officer to
conduct a public sale of the mortgaged property, the proceeds of which are used
to satisfy the judgment. The sales are made in accordance with procedures that
vary from state to state.

Equitable Limitations on Enforceability of Certain Provisions

      United States courts have traditionally imposed general equitable
principles to limit the remedies available to a lender in connection with
foreclosure. These equitable principles are generally designed to relieve the
borrower from the legal effect of mortgage defaults, to the extent that the
effect is perceived as harsh or unfair. Relying on these principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the borrower's default and the likelihood that the borrower will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lender's and have required that lenders reinstate loans or recast payment
schedules in order to accommodate borrowers who are suffering from a temporary
financial disability. In other cases, courts have limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
borrower failed to maintain the mortgaged property adequately or the borrower
executed a junior mortgage on the mortgaged property. The exercise by the court
of its equity powers will depend on the individual circumstances of each case
presented to it. Finally, some courts have been faced with the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a borrower receive notice in addition to
statutorily-prescribed minimum notice. For the most part,


                                       74


<PAGE>

these cases have upheld the reasonableness of the notice provisions or have
found that a public sale under a mortgage providing for a power of sale does not
involve sufficient state action to afford constitutional protections to the
borrower.

Non-Judicial Foreclosure/Power of Sale

      Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale pursuant to the power of sale granted in the deed of trust. A
power of sale is typically granted in a deed of trust. It may also be contained
in any other type of mortgage instrument. A power of sale allows a non-judicial
public sale to be conducted generally following a request from the
beneficiary/lender to the trustee to sell the property upon any default by the
borrower under the terms of the mortgage note or the mortgage instrument and
after notice of sale is given in accordance with the terms of the mortgage
instrument, as well as applicable state law. In some states, prior to the sale,
the trustee under a deed of trust must record a notice of default and notice of
sale and send a copy to the borrower and to any other party who has recorded a
request for a copy of a notice of default and notice of sale. In addition, in
some states the trustee must provide notice to any other party having an
interest of record in the real property, including junior lienholders. A notice
of sale must be posted in a public place and, in most states, published for a
specified period of time in one or more newspapers. The borrower or junior
lienholder may then have the right, during a reinstatement period required in
some states, to cure the default by paying the entire actual amount in arrears,
without acceleration, plus the expenses incurred in enforcing the obligation. In
other states, the borrower or the junior lienholder is not provided a period to
reinstate the loan, but has only the right to pay off the entire debt to prevent
the foreclosure sale. Generally, the procedure for public sale, the parties
entitled to notice, the method of giving notice and the applicable time periods
are governed by state law and vary among the states. Foreclosure of a deed to
secure debt is also generally accomplished by a non-judicial sale similar to
that required by a deed of trust, except that the lender or its agent, rather
than a trustee, is typically empowered to perform the sale in accordance with
the terms of the deed to secure debt and applicable law.

Public Sale

      A third party may be unwilling to purchase a mortgaged property at a
public sale because of the difficulty in determining the value of the property
at the time of sale, due to, among other things, redemption rights which may
exist and the possibility of physical deterioration of the property during the
foreclosure proceedings. For these reasons, it is common for the lender to
purchase the mortgaged property for an amount equal to or less than the
underlying debt and accrued and unpaid interest plus the expenses of
foreclosure. Generally, state law controls the amount of foreclosure costs and
expenses which may be recovered by a lender. Thereafter, subject to the
borrower's right in some states to remain in possession during a redemption
period, if applicable, the lender will become the owner of the property and have
both the benefits and burdens of ownership of the mortgaged property. For
example, the lender will become obligated to pay taxes, obtain casualty
insurance and to make the repairs at its own expense as are necessary to render
the property suitable for sale. The lender will commonly obtain the services of
a real estate broker and pay the broker's commission in connection with the sale
of the property. Depending upon market conditions, the ultimate proceeds of the
sale of the property may not equal the lender's investment in the property.
Moreover, a lender commonly incurs


                                       75


<PAGE>


substantial legal fees and court costs in acquiring a mortgaged property through
contested foreclosure or bankruptcy proceedings. Generally, state law controls
the amount of foreclosure expenses and costs, including attorneys' fees, that
may be recovered by a lender.


      A junior lender may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior mortgages
to avoid their foreclosure. In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale" clause contained in
a senior mortgage, the junior lender may be required to pay the full amount of
the senior mortgage to avoid its foreclosure. Accordingly, with respect to those
mortgage loans, if any, that are junior mortgage loans, if the lender purchases
the property the lender's title will be subject to all senior mortgages, prior
liens and certain governmental liens.

      The proceeds received by the referee or trustee from the sale are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the mortgage under which the sale was conducted. Any
proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the borrower is in default. Any additional
proceeds are generally payable to the borrower. The payment of the proceeds to
the holders of junior mortgages may occur in the foreclosure action of the
senior mortgage or a subsequent ancillary proceeding or may require the
institution of separate legal proceedings by these holders.

REO Properties

      If title to any mortgaged property is acquired by the trustee on behalf of
the certificateholders, the master servicer or any related subservicer, on
behalf of the certificateholders, will be required to sell the mortgaged
property by the close of the third calendar year following the year of
acquisition, unless:

      o  the Internal Revenue Service grants an REO extension or

      o  it obtains an opinion of counsel generally to the effect that the
         holding of the property beyond the close of the third calendar year
         after its acquisition will not result in the imposition of a tax on the
         trust fund or cause any REMIC created pursuant to the Agreement to fail
         to qualify as a REMIC under the Internal Revenue Code.


Subject to the foregoing, the master servicer or any related subservicer will
generally be required to solicit bids for any mortgaged property so acquired in
a manner as will be reasonably likely to realize a fair price for the property.
The master servicer or any related subservicer may retain an independent
contractor to operate and manage any REO property; however, the retention of an
independent contractor will not relieve the master servicer or any related
subservicer of its obligations with respect to the REO property.

      In general, the master servicer or any related subservicer or an
independent contractor employed by the master servicer or any related
subservicer at the expense of the trust fund will be obligated to operate and
manage any mortgaged property acquired as REO property in a manner that would,
to the extent commercially feasible, maximize the trust fund's net after-tax


                                       76


<PAGE>

proceeds from the property. After the master servicer or any related subservicer
reviews the operation of the property and consults with the trustee to determine
the trust fund's federal income tax reporting position with respect to the
income it is anticipated that the trust fund would derive from the property, the
master servicer or any related subservicer could determine, particularly in the
case of an REO property that is a hospitality or residential health care
facility, that it would not be commercially feasible to manage and operate the
property in a manner that would avoid the imposition of an REO Tax. To the
extent that income the trust fund receives from an REO property is subject to a
tax on (i) "net income from foreclosure property" that income would be subject
to federal income tax at the highest marginal corporate tax rate --currently 35%
or (ii) "prohibited transactions," that income would be subject to federal
income tax at a 100% rate. The determination as to whether income from an REO
property would be subject to an REO Tax will depend on the specific facts and
circumstances relating to the management and operation of each REO property.
Generally, income from an REO property that is directly operated by the master
servicer or any related subservicer would be apportioned and classified as
"service" or "non-service" income. The "service" portion of the income could be
subject to federal income tax either at the highest marginal corporate tax rate
or at the 100% rate on "prohibited transactions," and the "non-service" portion
of the income could be subject to federal income tax at the highest marginal
corporate tax rate or, although it appears unlikely, at the 100% rate applicable
to "prohibited transactions." Any REO Tax imposed on the trust fund's income
from an REO property would reduce the amount available for distribution to
certificateholders. Certificateholders are advised to consult their tax advisors
regarding the possible imposition of REO Taxes in connection with the operation
of commercial REO properties by REMICs. See "Federal Income Tax Consequences" in
this prospectus and "Federal Income Tax Consequences" in the prospectus
supplement.


Rights of Redemption

      The purposes of a foreclosure action are to enable the lender to realize
upon its security and to bar the borrower, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their "equity of redemption." The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing lender have
an equity of redemption and may redeem the property by paying the entire debt
with interest. In addition, in some states, when a foreclosure action has been
commenced, the redeeming party must pay certain costs of the action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

      The equity of redemption is a common-law or non-statutory right which
exists prior to completion of the foreclosure, is not waivable by the borrower,
must be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the borrower and foreclosed junior
lienors are given a statutory period in which to redeem the property from the
foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former borrower pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would


                                       77


<PAGE>

defeat the title of any purchaser from a foreclosure sale or sale under a deed
of trust. Consequently, the practical effect of the redemption right is to force
the lender to maintain the property and pay the expenses of ownership until the
redemption period has expired. In some states, a post-sale statutory right of
redemption may exist following a judicial foreclosure, but not following a
trustee's sale under a deed of trust.

      Under the REMIC provisions currently in effect, property acquired by
foreclosure generally must not be held beyond the close of the third calendar
year following the year of acquisition. Unless otherwise provided in the related
prospectus supplement, with respect to a series of certificates for which an
election is made to qualify the trust fund or a part thereof as a REMIC, the
Agreement will permit foreclosed property to be held beyond the close of the
third calendar year following the year of acquisition if the Internal Revenue
Service grants an extension of time within which to sell the property or
independent counsel renders an opinion to the effect that holding the property
for such additional period is permissible under the REMIC provisions.

Cooperative Loans

      The cooperative shares owned by the tenant-stockholder and pledged to the
lender are, in almost all cases, subject to restrictions on transfer as set
forth in the cooperative's certificate of incorporation and by-laws, as well as
the proprietary lease or occupancy agreement, and may be cancelled by the
cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by the tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by the
tenant-stockholder. The proprietary lease or occupancy agreement generally
permit the cooperative to terminate the lease or agreement in the event an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the cooperative enter into a
recognition agreement which establishes the rights and obligations of both
parties in the event of a default by the tenant-stockholder under the
proprietary lease or occupancy agreement which will usually constitute a default
under the security agreement between the lender and the tenant-stockholder.

      The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the cooperative will take no action to terminate the lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the cooperative will recognize the
lender's lien against proceeds from the sale of the cooperative apartment,
subject, however, to the cooperative's right to sums due under the proprietary
lease or occupancy agreement. The total amount owed to the cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the cooperative loan and accrued and unpaid interest
thereon.

      Recognition agreements also provide that in the event of a foreclosure on
a cooperative loan, the lender must obtain the approval or consent of the
cooperative as required by the proprietary lease before transferring the
cooperative shares or assigning the proprietary lease. Generally, the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.


                                       78


<PAGE>

      In some states, foreclosure on the cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the Uniform Commercial
Code and the security agreement relating to those shares. Article 9 of the
Uniform Commercial Code requires that a sale be conducted in a "commercially
reasonable" manner. Whether a foreclosure sale has been conducted in a
"commercially reasonable" manner will depend on the facts in each case. In
determining commercial reasonableness, a court will look to the notice given the
debtor and the method, manner, time, place and terms of the foreclosure.
Generally, a sale conducted according to the usual practice of banks selling
similar collateral will be considered reasonably conducted.

      Article 9 of the Uniform Commercial Code provides that the proceeds of the
sale will be applied first to pay the costs and expenses of the sale and then to
satisfy the indebtedness secured by the lender's security interest. The
recognition agreement, however, generally provides that the lender's right to
reimbursement is subject to the right of the cooperatives to receive sums due
under the proprietary lease or occupancy agreement. If there are proceeds
remaining, the lender must account to the tenant-stockholder for the surplus.
Conversely, if a portion of the indebtedness remains unpaid, the
tenant-stockholder is generally responsible for the deficiency.

      In the case of foreclosure on a building which was converted from a rental
building to a building owned by a cooperative under a non-eviction plan, some
states require that a purchaser at a foreclosure sale take the property subject
to rent control and rent stabilization laws which apply to certain tenants who
elected to remain in the building was so converted.

JUNIOR MORTGAGES

      Some of the mortgage loans may be secured by junior mortgages or deeds of
trust, which are subordinate to first mortgages or deeds of trust held by other
lenders. The rights of the trust fund as the holder of a junior deed of trust or
a junior mortgage are subordinate in lien and in payment to those of the holder
of the senior mortgage or deed of trust, including the prior rights of the
senior lender or beneficiary to receive and apply hazard insurance and
condemnation proceeds and, upon default of the borrower, to cause a foreclosure
on the property. Upon completion of the foreclosure proceedings by the holder of
the senior mortgage or the sale pursuant to the deed of trust, the junior
lender's or junior beneficiary's lien will be extinguished unless the junior
lienholder satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See "--Foreclosure" in this
prospectus.

      Furthermore, because the terms of the junior mortgage or deed of trust are
subordinate to the terms of the first mortgage or deed of trust, in the event of
a conflict between the terms of the first mortgage or deed of trust and the
junior mortgage or deed of trust, the terms of the first mortgage or deed of
trust will generally govern. Upon a failure of the borrower or trustor to
perform any of its obligations, the senior lender or beneficiary, subject to the
terms of the senior mortgage or deed of trust, may have the right to perform the
obligation itself. Generally, all sums so expended by the lender or beneficiary
become part of the indebtedness secured by the mortgage or deed of trust. To the
extent a first lender expends these sums, such sums will generally have priority
over all sums due under the junior mortgage.


                                       79


<PAGE>


ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

      Statutes in some states limit the right of a beneficiary under a deed of
trust or a lender under a mortgage to obtain a deficiency judgment against the
borrower following foreclosure or sale under a deed of trust. A deficiency
judgment would be a personal judgment against the former borrower equal to the
difference between the net amount realized upon the public sale of the real
property and the amount due to the lender. Some states require the lender to
exhaust the security afforded under a mortgage by foreclosure in an attempt to
satisfy the full debt before bringing a personal action against the borrower. In
certain other states, the lender has the option of bringing a personal action
against the borrower on the debt without first exhausting the security; however,
in some of these states, the lender, following judgment on a personal action,
may be deemed to have elected a remedy and may be precluded from exercising
remedies with respect to the security. In some cases, a lender will be precluded
from exercising any additional rights under the note or mortgage if it has taken
any prior enforcement action. Consequently, the practical effect of the election
requirement, in those states permitting such election, is that lenders will
usually proceed against the security first rather than bringing a personal
action against the borrower. Finally, other statutory provisions limit any
deficiency judgment against the former borrower following a judicial sale to the
excess of the outstanding debt over the fair market value of the property at the
time of the public sale. The purpose of these statutes is generally to prevent a
lender from obtaining a large deficiency judgment against the former borrower as
a result of low or no bids at the judicial sale.

      In addition to laws limiting or prohibiting deficiency judgments, numerous
other federal and state statutory provisions, including the federal bankruptcy
laws and state laws affording relief to debtors, may interfere with or affect
the ability of the secured mortgage lender to realize upon collateral or enforce
a deficiency judgment. For example, with respect to federal bankruptcy law, a
court with federal bankruptcy jurisdiction may permit a debtor through his or
her Chapter 11 or Chapter 13 rehabilitative plan to cure a monetary default in
respect of a mortgage loan on a debtor's residence by paying arrearages within a
reasonable time period and reinstating the original mortgage loan payment
schedule even though the lender accelerated the mortgage loan and final judgment
of foreclosure had been entered in state court (provided no sale of the
residence had yet occurred) prior to the filing of the debtor's petition. Some
courts with federal bankruptcy jurisdiction have approved plans, based on the
particular facts of the reorganization case, that effected the curing of a
mortgage loan default by paying arrearages over a number of years.

      Courts with federal bankruptcy jurisdiction have also indicated that the
terms of a mortgage loan secured by property of the debtor may be modified.
These courts have allowed modifications that include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving all or a portion of the debt and reducing the lender's security
interest to the value of the residence, thus leaving the lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan. Generally, however, the terms of a mortgage
loan secured only by a mortgage on real property that is the debtor's principal
residence may not be modified pursuant to a plan confirmed pursuant to Chapter
11 or Chapter 13 except with respect to mortgage payment arrearages, which may
be cured within a reasonable time period.


                                       80


<PAGE>

      Certain tax liens arising under the Internal Revenue Code of 1986, as
amended, may in certain circumstances provide priority over the lien of a
mortgage or deed of trust. In addition, substantive requirements are imposed
upon mortgage lenders in connection with the origination and the servicing of
mortgage loans by numerous federal and some state consumer protection laws.
These laws include the federal Truth-in-Lending Act, Real Estate Settlement
Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing Act, Fair
Credit Reporting Act and related statutes. These federal laws impose specific
statutory liabilities upon lenders who originate mortgage loans and who fail to
comply with the provisions of the law. In some cases this liability may affect
assignees of the mortgage loans.

      Generally, Article 9 of the Uniform Commercial Code governs foreclosure on
cooperative shares and the related proprietary lease or occupancy agreement.
Some courts have interpreted section 9-504 of the Uniform Commercial Code to
prohibit a deficiency award unless the creditor establishes that the sale of the
collateral which, in the case of a cooperative loan, would be the shares of the
cooperative and the related proprietary lease or occupancy agreement, was
conducted in a commercially reasonable manner.

ENVIRONMENTAL LEGISLATION

      Certain states impose a statutory lien for associated costs on property
that is the subject of a cleanup action by the state on account of hazardous
wastes or hazardous substances released or disposed of on the property. Such a
lien will generally have priority over all subsequent liens on the property and,
in certain of these states, will have priority over prior recorded liens
including the lien of a mortgage. In addition, under federal environmental
legislation and under state law in a number of states, a secured party that
takes a deed in lieu of foreclosure or acquires a mortgaged property at a
foreclosure sale or becomes involved in the operation or management of a
property so as to be deemed an "owner" or "operator" of the property may be
liable for the costs of cleaning up a contaminated site. Although such costs
could be substantial, it is unclear whether they would be imposed on a lender
(such as a trust fund) secured by residential real property. In the event that
title to a mortgaged property securing a mortgage loan in a trust fund was
acquired by the trust fund and cleanup costs were incurred in respect of the
mortgaged property, the holders of the related series of certificates might
realize a loss if such costs were required to be paid by the trust fund.

DUE-ON-SALE CLAUSES

      Unless the related prospectus supplement indicates otherwise, the mortgage
loans will contain due-on-sale clauses. These clauses generally provide that the
lender may accelerate the maturity of the loan if the borrower sells, transfers
or conveys the related mortgaged property. The enforceability of due-on-sale
clauses has been the subject of legislation or litigation in many states and, in
some cases, the enforceability of these clauses was limited or denied. However,
with respect to certain loans the Garn-St Germain Depository Institutions Act of
1982 preempts state constitutional, statutory and case law that prohibits the
enforcement of due-on-sale clauses and permits lenders to enforce these clauses
in accordance with their terms, subject to certain limited exceptions.
Due-on-sale clauses contained in mortgage loans originated by federal savings
and loan associations of federal savings banks are fully enforceable pursuant to
regulations of the United States Federal Home Loan Bank Board, as succeeded by
the Office of


                                       81


<PAGE>

Thrift Supervision, which preempt state law restrictions on the enforcement of
these clauses. Similarly, "due-on-sale" clauses in mortgage loans made by
national banks and federal credit unions are now fully enforceable pursuant to
preemptive regulations of the Comptroller of the Currency and the National
Credit Union Administration, respectively.

      The Garn-St Germain Act also sets forth nine specific instances in which a
mortgage lender covered by the act (including federal savings and loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding the fact that a transfer of the property may have occurred.
These include intra-family transfers, certain transfers by operation of law,
leases of fewer than three years and the creation of a junior encumbrance.
Regulations promulgated under the Garn-St Germain Act also prohibit the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. The inability to enforce a "due-on-sale" clause may result
in a mortgage that bears an interest rate below the current market rate being
assumed by a new home buyer rather than being paid off, which may affect the
average life of the mortgage loans and the number of mortgage loans which may
extend to maturity.

PREPAYMENT CHARGES

      Under certain state laws, prepayment charges may not be imposed after a
certain period of time following the origination of mortgage loans secured by
liens encumbering owner-occupied residential properties, if the loans are paid
prior to maturity. Since many of the mortgaged properties will be
owner-occupied, it is anticipated that prepayment charges may not be imposed
with respect to many of the mortgage loans. The absence of a restraint on
prepayment, particularly with respect to fixed rate mortgage loans having higher
mortgage rates, may increase the likelihood of refinancing or other early
retirement of the loans.

SUBORDINATE FINANCING


      Where a borrower encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risks including:

        o   the borrower may have difficulty servicing and repaying multiple
            loans;

        o   if the junior loan permits recourse to the borrower --as junior
            loans often do-- and the senior loan does not, a borrower may be
            more likely to repay sums due on the junior loan than those on the
            senior loan;

        o   acts of the senior lender that prejudice the junior lender or impair
            the junior lender's security may create a superior equity in favor
            of the junior lender. For example, if the borrower and the senior
            lender agree to an increase in the principal amount of or the
            interest rate payable on the senior loan, the senior lender may lose
            its priority to the extent any existing junior lender is harmed or
            the borrower is additionally burdened;

        o   if the borrower defaults on the senior loan or any junior loan or
            loans, the existence of junior loans and actions taken by junior
            lenders can impair the


                                       82


<PAGE>

            security available to the senior lender and can interfere with or
            delay the taking of action by the senior lender; and


        o   the bankruptcy of a junior lender may operate to stay foreclosure or
            similar proceedings by the senior lender.

APPLICABILITY OF USURY LAWS


      Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980, provides that state usury limitations shall
not apply to certain types of residential first mortgage loans originated by
certain lenders after March 31, 1980. A similar federal statute was in effect
with respect to mortgage loans made during the first three months of 1980. The
Office of Thrift Supervision is authorized to issue rules and regulations and to
publish interpretations governing implementation of Title V. The statute
authorized any state to reimpose interest rate limits by adopting, before April
1, 1983, a law or constitutional provision that expressly rejects application of
the federal law. In addition, even where Title V is not so rejected, any state
is authorized by the law to adopt a provision limiting discount points or other
charges on mortgage loans covered by Title V. Certain states have taken action
to reimpose interest rate limits or to limit discount points or other charges.


      Morgan Stanley Capital I Inc. has been advised by counsel that a court
interpreting Title V would hold that residential first mortgage loans that are
originated on or after January 1, 1980 are subject to federal preemption.
Therefore, in a state that has not taken the requisite action to reject
application of Title V or to adopt a provision limiting discount points or other
charges prior to origination of mortgage loans, any such limitation under the
state's usury law would not apply to the mortgage loans.

      In any state in which application of Title V has been expressly rejected
or a provision limiting discount points or other charges is adopted, no mortgage
loan originated after the date of the state action will be eligible for
inclusion in a trust fund unless the mortgage loan provides:

        o   the interest rate, discount points and charges as are permitted in
            that state; or

        o   that the terms of the loan shall be construed in accordance with the
            laws of another state under which the interest rate, discount points
            and charges would not be usurious and the borrower's counsel has
            rendered an opinion that the choice of law provision would be given
            effect.

      Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this statutory
scheme, the borrower may cancel the recorded mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful interest. A second group of statutes is more severe. A
violation of this type of usury law results in the invalidation of the
transaction, thereby permitting the borrower to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.


                                       83


<PAGE>

ALTERNATIVE MORTGAGE INSTRUMENTS

      Alternative mortgage instruments, including adjustable rate mortgage loans
and early ownership mortgage loans, originated by non-federally chartered
lenders have historically been subject to a variety of restrictions. The
restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated substantially as a result of the enactment of Title VIII of the
Garn-St Germain Act. Title VIII of the Garn-St Germain Act provides that,
notwithstanding any state law to the contrary:

      o  state-chartered banks may originate alternative mortgage instruments in
         accordance with regulations promulgated by the Comptroller of the
         Currency with respect to origination of alternative mortgage
         instruments by national banks;

      o  state-chartered credit unions may originate alternative mortgage
         instruments in accordance with regulations promulgated by the National
         Credit Union Administration with respect to origination of alternative
         mortgage instruments by federal credit unions; and

      o  all other non-federally chartered housing creditors, including
         state-chartered savings and loan associations, state-chartered savings
         banks and mutual savings banks and mortgage banking companies, may
         originate alternative mortgage instruments in accordance with the
         regulations promulgated by the Federal Home Loan Bank Board,
         predecessor to the Office of Thrift Supervision, with respect to
         origination of alternative mortgage instruments by federal savings and
         loan associations.

      Title VIII of the Garn-St Germain Act provides that any state may reject
applicability of the provisions of Title VIII of the Garn-St Germain Act by
adopting, prior to October 15, 1985, a law or constitutional provision expressly
rejecting the applicability of the provisions. Certain states have taken this
type of action.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

      Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended, a borrower who enters military service after the origination of a
mortgage loan, including a borrower who was in reserve status and is called to
active duty after origination of the mortgage loan, may not be charged interest,
including fees and charges, above an annual rate of 6% during the period of the
borrower's active duty status, unless a court orders otherwise upon application
of the lender. The Soldiers' and Sailors' Civil Relief Act of 1940, as amended,
applies to borrowers who are members of the Army, Navy, Air Force, Marines,
National Guard, Reserves, Coast Guard and officers of the U.S. Public Health
Service assigned to duty with the military. Because the Soldiers' and Sailors'
Civil Relief Act of 1940, as amended, applies to borrowers who enter military
service, including reservists who are called to active duty, after origination
of the related mortgage loan, no information can be provided as to the number of
loans that may be affected by the Soldiers' and Sailors' Civil Relief Act of
1940, as amended. Application of the Soldiers' and Sailors' Civil Relief Act of
1940, as amended, would adversely affect, for an indeterminate period of time,
the ability of any servicer to collect full amounts of interest on


                                       84


<PAGE>

certain of the mortgage loans. Any shortfalls in interest collections resulting
from the application of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended, would result in a reduction of the amounts distributable to the holders
of the related series of certificates, and would not be covered by advances or,
to the extent specified in the related prospectus supplement, any form of credit
support provided in connection with the certificates. In addition, the Soldiers'
and Sailors' Civil Relief Act of 1940, as amended, imposes limitations that
would impair the ability of the servicer to foreclose on an affected mortgage
loan during the borrower's period of active duty status, and, under certain
circumstances, during an additional three month period thereafter. Thus, in the
event that an affected mortgage loan goes into default, there may be delays and
losses occasioned thereby.

FORFEITURES IN DRUG AND RICO PROCEEDINGS

      Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations statute can be seized by the government if the property
was used in, or purchased with the proceeds of, such crimes. Under procedures
contained in the Comprehensive Crime Control Act of 1984, the government may
seize the property even before conviction. The government must publish notice of
the forfeiture proceeding and may give notice to all parties "known to have an
alleged interest in the property," including the holders of mortgage loans.

      A lender may avoid forfeiture of its interest in the property if it
establishes that:


        o   its mortgage was executed and recorded before commission of the
            crime upon which the forfeiture is based, or

        o   the lender was, at the time of execution of the mortgage,
            "reasonably without cause to believe" that the property was used in,
            or purchased with the proceeds of, illegal drug or RICO activities.


                         FEDERAL INCOME TAX CONSEQUENCES

      The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of offered certificates
is based on the advice of Brown & Wood LLP or Latham & Watkins or Cadwalader,
Wickersham & Taft, counsel to Morgan Stanley Capital I Inc. This summary is
based on laws, regulations, including the REMIC Regulations promulgated by the
Treasury Department, rulings and decisions now in effect or, with respect to
regulations, proposed, all of which are subject to change either prospectively
or retroactively. This summary does not address the federal income tax
consequences of an investment in certificates applicable to all categories of
investors, some of which, for example, banks and insurance companies, may be
subject to special rules. Prospective investors should consult their tax
advisors regarding the federal, state, local and any other tax consequences to
them of the purchase, ownership and disposition of certificates.


                                       85


<PAGE>


GENERAL

      The federal income tax consequences to certificateholders will vary
depending on whether an election is made to treat the trust fund relating to a
particular series of certificates as a REMIC under the Internal Revenue Code.
The prospectus supplement for each series of certificates will specify whether a
REMIC election will be made.

GRANTOR TRUST FUNDS

      If a REMIC election is not made, Brown & Wood LLP or Cadwalader,
Wickersham & Taft or Latham & Watkins will deliver its opinion that the trust
fund will not be classified as an association taxable as a corporation and that
the trust fund will be classified as a grantor trust under subpart E, Part I of
subchapter J of Chapter 1 of Subtitle A of the Internal Revenue Code. In this
case, owners of certificates will be treated for federal income tax purposes as
owners of a portion of the trust fund's assets as described in this section of
the prospectus.

A.  SINGLE CLASS OF GRANTOR TRUST CERTIFICATES

      Characterization. The trust fund may be created with one class of grantor
trust certificates. In this case, each grantor trust certificateholder will be
treated as the owner of a pro rata undivided interest in the interest and
principal portions of the trust fund represented by the grantor trust
certificates and will be considered the equitable owner of a pro rata undivided
interest in each of the mortgage loans and mortgage-backed securities in the
pool. Any amounts received by a grantor trust certificateholder in lieu of
amounts due with respect to any mortgage loan and mortgage-backed security
because of a default or delinquency in payment will be treated for federal
income tax purposes as having the same character as the payments they replace.


      Each grantor trust certificateholder will be required to report on its
federal income tax return in accordance with the grantor trust
certificateholder's method of accounting its pro rata share of the entire income
from the mortgage loans in the trust fund represented by grantor trust
certificates, including interest, original issue discount, if any, prepayment
fees, assumption fees, any gain recognized upon an assumption and late payment
charges received by the master servicer. Under Internal Revenue Code Section 162
or 212 each grantor trust certificateholder will be entitled to deduct its pro
rata share of servicing fees, prepayment fees, assumption fees, any loss
recognized upon an assumption and late payment charges retained by the master
servicer, provided that the amounts are reasonable compensation for services
rendered to the trust fund. Grantor trust certificateholders that are
individuals, estates or trusts will be entitled to deduct their share of
expenses as itemized deductions only to the extent these expenses plus all other
Internal Revenue Code Section 212 expenses exceed two percent of its adjusted
gross income. In addition, the amount of itemized deductions otherwise allowable
for the taxable year for an individual whose adjusted gross income exceeds the
applicable amount under Internal Revenue Code Section 68(b)--which amount will
be adjusted for inflation--will be reduced by the lesser of:



                                       86


<PAGE>


        o   3% of the excess of adjusted gross income over the applicable amount
            and

        o   80% of the amount of itemized deductions otherwise allowable for
            such taxable year.


      In general, a grantor trust certificateholder using the cash method of
accounting must take into account its pro rata share of income and deductions as
and when collected by or paid to the master servicer or, with respect to
original issue discount or certain other income items for which the
certificateholder has made an election, as the amounts are accrued by the trust
fund on a constant interest basis, and will be entitled to claim its pro rata
share of deductions, subject to the foregoing limitations, when the amounts are
paid or the certificateholder would otherwise be entitled to claim the
deductions had it held the mortgage loans and mortgage-backed securities
directly. A grantor trust certificateholder using an accrual method of
accounting must take into account its pro rata share of income as payment
becomes due or is paid to the master servicer, whichever is earlier, and may
deduct its pro rata share of expense items, subject to the foregoing
limitations, when the amounts are paid or the certificateholder otherwise would
be entitled to claim the deductions had it held the mortgage loans and
mortgage-backed securities directly. If the servicing fees paid to the master
servicer are deemed to exceed reasonable servicing compensation, the amount of
the excess could be considered as an ownership interest retained by the master
servicer or any person to whom the master servicer assigned for value all or a
portion of the servicing fees in a portion of the interest payments on the
mortgage loans and mortgage-backed securities. The mortgage loans and
mortgage-backed securities would then be subject to the "coupon stripping" rules
of the Internal Revenue Code discussed below under "--Stripped Bonds and
Coupons."


      Unless otherwise described in the related prospectus supplement or
otherwise provided below in this section of the prospectus, as to each series of
certificates counsel to Morgan Stanley Capital I Inc. will have advised Morgan
Stanley Capital I Inc. that:

        o   a grantor trust certificate owned by a "domestic building and loan
            association" within the meaning of Internal Revenue Code Section
            7701(a)(19) representing principal and interest payments on mortgage
            loans and mortgage-backed securities will be considered to represent
            "loans . . . secured by an interest in real property which is . . .
            residential property" within the meaning of Internal Revenue Code
            Section 7701(a)(19)(C)(v), to the extent that the mortgage loans and
            mortgage-backed securities represented by that grantor trust
            certificate are of a type described in that Internal Revenue Code
            section;

        o   a grantor trust certificate owned by a real estate investment trust
            representing an interest in mortgage loans and mortgage-backed
            securities will be considered to represent "real estate assets"
            within the meaning of Internal Revenue Code Section 856(c)(4)(A),
            and interest income on the mortgage loans and mortgage-backed
            securities will be considered "interest on obligations secured by
            mortgages on real property" within the meaning of Internal Revenue
            Code Section 856(c)(3)(B), to the extent that the mortgage


                                       87


<PAGE>

            loans and mortgage-backed securities represented by that grantor
            trust certificate are of a type described in that Internal Revenue
            Code section; and

        o   a grantor trust certificate owned by a REMIC will represent
            "obligation[s] ... which [are] principally secured by an interest in
            real property" within the meaning of Internal Revenue Code Section
            860G(a)(3).

      The Small Business Job Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application of
Internal Revenue Code Section 593(d) to any taxable year beginning after
December 31, 1995.

      Stripped Bonds and Coupons. Certain trust funds may consist of government
securities that constitute "stripped bonds" or "stripped coupons" as those terms
are defined in section 1286 of the Internal Revenue Code, and, as a result,
these assets would be subject to the stripped bond provisions of the Internal
Revenue Code. Under these rules, these government securities are treated as
having original issue discount based on the purchase price and the stated
redemption price at maturity of each Security. As such, grantor trust
certificateholders would be required to include in income their pro rata share
of the original issue discount on each government security recognized in any
given year on an economic accrual basis even if the grantor trust
certificateholder is a cash method taxpayer. Accordingly, the sum of the income
includible to the grantor trust certificateholder in any taxable year may exceed
amounts actually received during such year.

      Buydown Loans. The assets constituting certain trust funds may include
buydown loans. The characterization of any investment in buydown loans will
depend upon the precise terms of the related buydown agreement, but to the
extent that buydown loans are secured in part by a bank account or other
personal property, they may not be treated in their entirety as assets described
in the foregoing sections of the Internal Revenue Code. There are no directly
applicable precedents with respect to the federal income tax treatment or the
characterization of investments in buydown loans. Accordingly, grantor trust
certificateholders should consult their own tax advisors with respect to the
characterization of investments in grantor trust certificates representing an
interest in a trust fund that includes buydown loans.

      Premium. The price paid for a grantor trust certificate by a holder will
be allocated to the holder's undivided interest in each mortgage loan and
mortgage-backed security based on each asset's relative fair market value, so
that the holder's undivided interest in each asset will have its own tax basis.
A grantor trust certificateholder that acquires an interest in mortgage loans
and mortgage-backed securities at a premium may elect to amortize the premium
under a constant interest method, provided that the underlying mortgage loans
with respect to the mortgage loans and mortgage-backed securities were
originated after September 27, 1985. Premium allocable to mortgage loans
originated on or before September 27, 1985 should be allocated among the
principal payments on such mortgage loans and allowed as an ordinary deduction
as principal payments are made. Amortizable bond premium will be treated as an
offset to interest income on such grantor trust certificate. The basis for the
grantor trust certificate will be reduced to the extent that amortizable premium
is applied to offset interest payments. It is not clear whether a reasonable
Prepayment Assumption should be used in computing amortization of premium
allowable under Internal Revenue Code Section 171. A certificateholder that
makes this election


                                       88


<PAGE>

for a certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such certificateholder acquires during the year of
the election or thereafter.

      If a premium is not subject to amortization using a reasonable Prepayment
Assumption, the holder of a grantor trust certificate acquired at a premium
should recognize a loss if a mortgage loan or an underlying mortgage loan with
respect to an asset prepays in full, equal to the difference between the portion
of the prepaid principal amount of such mortgage loan or underlying mortgage
loan that is allocable to the certificate and the portion of the adjusted basis
of the certificate that is allocable to the mortgage loan or underlying mortgage
loan. If a reasonable Prepayment Assumption is used to amortize the premium, it
appears that such a loss would be available, if at all, only if prepayments have
occurred at a rate faster than the reasonable assumed prepayment rate. It is not
clear whether any other adjustments would be required to reflect differences
between an assumed prepayment rate and the actual rate of prepayments.

      The Internal Revenue Service has issued Amortizable Bond Premium
Regulations. The Amortizable Bond Premium Regulations specifically do not apply
to prepayable debt instruments or any pool of debt instruments the yield on
which may be affected by prepayments, such as the trust fund, which are subject
to Section 1272(a)(6) of the Internal Revenue Code. Absent further guidance from
the Internal Revenue Service and unless otherwise described in the related
prospectus supplement, the trustee will account for amortizable bond premium in
the manner described above. Prospective purchasers should consult their tax
advisors regarding amortizable bond premium and the Amortizable Bond Premium
Regulations.

      Original Issue Discount. The Internal Revenue Service has stated in
published rulings that, in circumstances similar to those described in this
prospectus, the OID Regulations will be applicable to a grantor trust
certificateholder's interest in those mortgage loans and mortgage-backed
securities meeting the conditions necessary for these sections to apply. Rules
regarding periodic inclusion of original issue discount income are applicable to
mortgages of corporations originated after May 27, 1969, mortgages of
noncorporate borrowers other than individuals originated after July 1, 1982, and
mortgages of individuals originated after March 2, 1984. Such original issue
discount could arise by the financing of points or other charges by the
originator of the mortgages in an amount greater than a statutory de minimis
exception to the extent that the points are not currently deductible under
applicable Internal Revenue Code provisions or are not for services provided by
the lender. Original issue discount generally must be reported as ordinary gross
income as it accrues under a constant interest method. See "--Multiple Classes
of Grantor Trust Certificates--Accrual of Original Issue Discount" below.

      Market Discount. A grantor trust certificateholder that acquires an
undivided interest in mortgage loans and mortgage-backed securities may be
subject to the market discount rules of Internal Revenue Code Sections 1276
through 1278 to the extent an undivided interest in the asset is considered to
have been purchased at a "market discount." Generally, the amount of market
discount is equal to the excess of the portion of the principal amount of the
mortgage loan or mortgage-backed security allocable to the holder's undivided
interest over the holder's tax basis in such interest. Market discount with
respect to a grantor trust certificate will be considered to be zero if the
amount allocable to the grantor trust certificate is less than 0.25% of


                                       89


<PAGE>

the grantor trust certificate's stated redemption price at maturity multiplied
by the weighted average maturity remaining after the date of purchase. Treasury
regulations implementing the market discount rules have not yet been issued;
therefore, investors should consult their own tax advisors regarding the
application of these rules and the advisability of making any of the elections
allowed under Internal Revenue Code Sections 1276 through 1278.

      The Internal Revenue Code provides that any principal payment, whether a
scheduled payment or a prepayment, or any gain on disposition of a market
discount bond acquired by the taxpayer after October 22, 1986 shall be treated
as ordinary income to the extent that it does not exceed the accrued market
discount at the time of such payment. The amount of accrued market discount for
purposes of determining the tax treatment of subsequent principal payments or
dispositions of the market discount bond is to be reduced by the amount so
treated as ordinary income.

      The Internal Revenue Code also grants the Treasury Department authority to
issue regulations providing for the computation of accrued market discount on
debt instruments, the principal of which is payable in more than one
installment. While the Treasury Department has not yet issued regulations, rules
described in the relevant legislative history will apply. Under those rules, the
holder of a market discount bond may elect to accrue market discount either on
the basis of a constant interest rate or according to one of the following
methods. If a grantor trust certificate is issued with original issue discount,
the amount of market discount that accrues during any accrual period would be
equal to the product of

        o   the total remaining market discount and

        o   a fraction, the numerator of which is the original issue discount
            accruing during the period and the denominator of which is the total
            remaining original issue discount at the beginning of the accrual
            period.

      For grantor trust certificates issued without original issue discount, the
amount of market discount that accrues during a period is equal to the product
of

        o   the total remaining market discount and

        o   a fraction, the numerator of which is the amount of stated interest
            paid during the accrual period and the denominator of which is the
            total amount of stated interest remaining to be paid at the
            beginning of the accrual period.

      For purposes of calculating market discount under any of the above methods
in the case of instruments, such as the grantor trust certificates, that provide
for payments that may be accelerated by reason of prepayments of other
obligations securing such instruments, the same Prepayment Assumption applicable
to calculating the accrual of original issue discount will apply. Because the
regulations described above have not been issued, it is impossible to predict
what effect those regulations might have on the tax treatment of a grantor trust
certificate purchased at a discount or premium in the secondary market.


                                       90


<PAGE>


      A holder who acquired a grantor trust certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to purchase
or carry the grantor trust certificate purchased with market discount. For these
purposes, the de minimis rule referred to above applies. Any such Deferred
Interest expense would not exceed the market discount that accrues during such
taxable year and is, in general, allowed as a deduction not later than the year
in which the market discount is includible in income. If such holder elects to
include market discount in income currently as it accrues on all market discount
instruments acquired by such holder in that taxable year or thereafter, the
interest deferral rule described above will not apply.


      Election to Treat All Interest as Original Issue Discount. The OID
Regulations permit a certificateholder to elect to accrue all interest, discount
(including de minimis market or original issue discount) and premium in income
as interest, based on a constant yield method for certificates acquired on or
after April 4, 1994. If this election were to be made with respect to a grantor
trust certificate with market discount, the certificateholder would be deemed to
have made an election to include in income currently market discount with
respect to all other debt instruments having market discount that such
certificateholder acquires during the year of the election or thereafter.
Similarly, a certificateholder that makes this election for a certificate that
is acquired at a premium will be deemed to have made an election to amortize
bond premium with respect to all debt instruments having amortizable bond
premium that such certificateholder owns or acquires. See "Premium" in this
prospectus. The election to accrue interest, discount and premium on a constant
yield method with respect to a certificate is irrevocable.

      Anti-abuse Rule. The Internal Revenue Service can apply or depart from the
rules contained in the OID Regulations as necessary or appropriate to achieve a
reasonable result where a principal purpose in structuring a mortgage loan,
mortgage-backed security or grantor trust certificate or the effect of applying
the otherwise applicable rules is to achieve a result that is unreasonable in
light of the purposes of the applicable statutes, which generally are intended
to achieve the clear reflection of income for both issuers and holders of debt
instruments.

B.  MULTIPLE CLASSES OF GRANTOR TRUST CERTIFICATES

      1.  Stripped Bonds and Stripped Coupons

      Pursuant to Internal Revenue Code Section 1286, the separation of
ownership of the right to receive some or all of the interest payments on an
obligation from ownership of the right to receive some or all of the principal
payments results in the creation of "stripped bonds" with respect to principal
payments and "stripped coupons" with respect to interest payments. For purposes
of Internal Revenue Code Sections 1271 through 1288, Internal Revenue Code
Section 1286 treats a stripped bond or a stripped coupon as an obligation issued
on the date that such stripped interest is created.

      Excess Servicing will be Treated Under the Stripped Bond Rules. If the
excess servicing fee is less than 100 basis points, i.e., 1% interest on the
mortgage asset principal balance, or the certificates are initially sold with a
de minimis discount, assuming no prepayment assumption is required, any non-de
minimis discount arising from a subsequent transfer of the certificates should
be treated as market discount. The Internal Revenue Service appears to require
that


                                       91


<PAGE>

reasonable servicing fees be calculated on a mortgage asset by mortgage asset
basis, which could result in some mortgage loans and mortgage-backed securities
being treated as having more than 100 basis points of interest stripped off. See
"Multiple Classes of Grantor Trust Certificates--Stripped Bonds and Stripped
Coupons" in this prospectus.

      Although not entirely clear, a Stripped Bond Certificate generally should
be treated as an interest in mortgage loans and mortgage-backed securities
issued on the day the certificate is purchased for purposes of calculating any
original issue discount. Generally, if the discount on a mortgage loan or
mortgage-backed security is larger than a de minimis amount, as calculated for
purposes of the original issue discount rules, a purchaser of such a certificate
will be required to accrue the discount under the original issue discount rules
of the Internal Revenue Code. See "--Single Class of Grantor Trust
Certificates--Original Issue Discount" in this prospectus. However, a purchaser
of a Stripped Bond Certificate will be required to account for any discount on
the mortgage loans and mortgage-backed securities as market discount rather than
original issue discount if either

        o   the amount of original issue discount with respect to the mortgage
            loans and mortgage-backed securities is treated as zero under the
            original issue discount de minimis rule when the certificate was
            stripped or

        o   no more than 100 basis points, including any amount of servicing
            fees in excess of reasonable servicing fees, is stripped off of the
            trust fund's mortgage loans and mortgage-backed securities.

      Pursuant to Revenue Procedure 91-49, issued on August 8, 1991, purchasers
of Stripped Bond Certificates using an inconsistent method of accounting must
change their method of accounting and request the consent of the Internal
Revenue Service to the change in their accounting method on a statement attached
to their first timely tax return filed after August 8, 1991.

      The precise tax treatment of Stripped Coupon Certificates is substantially
uncertain. The Internal Revenue Code could be read literally to require that
original issue discount computations be made for each payment from each mortgage
loan or mortgage-backed security. Unless otherwise described in the related
prospectus supplement, all payments from a mortgage loan or mortgage-backed
security underlying a Stripped Coupon Certificate will be treated as a single
installment obligation subject to the original issue discount rules of the
Internal Revenue Code, in which case, all payments from the mortgage loan or
mortgage-backed security would be included in the stated redemption price at
maturity for the mortgage loan and mortgage-backed security purposes of
calculating income on the certificate under the original issue discount rules of
the Internal Revenue Code.

      It is unclear under what circumstances, if any, the prepayment of mortgage
loans and mortgage-backed securities will give rise to a loss to the holder of a
Stripped Bond Certificate purchased at a premium or a Stripped Coupon
Certificate. If the certificate is treated as a single instrument rather than an
interest in discrete mortgage loans and the effect of prepayments is taken into
account in computing yield with respect to the grantor trust certificate, it
appears that no loss will be available as a result of any particular prepayment
unless prepayments occur at a


                                       92


<PAGE>

rate faster than the assumed prepayment rate. However, if the certificate is
treated as an interest in discrete mortgage loans or mortgage-backed securities,
or if no Prepayment Assumption is used, then when a mortgage loan or
mortgage-backed security is prepaid, the holder of the certificate should be
able to recognize a loss equal to the portion of the adjusted issue price of the
certificate that is allocable to the mortgage loan or mortgage-backed security.

      Holders of Stripped Bond Certificates and Stripped Coupon Certificates are
urged to consult with their own tax advisors regarding the proper treatment of
these certificates for federal income tax purposes.

      Treatment of Certain Owners.  Several Internal Revenue Code sections
provide beneficial treatment to certain taxpayers that invest in mortgage loans
and mortgage-backed securities of the type that make up the trust fund.  With
respect to these Internal Revenue Code sections, no specific legal authority
exists regarding whether the character of the grantor trust certificates, for
federal income tax purposes, will be the same as that of the underlying
mortgage loans and mortgage-backed securities.  While Internal Revenue Code
Section 1286 treats a stripped obligation as a separate obligation for purposes
of the Internal Revenue Code provisions addressing original issue discount, it
is not clear whether such characterization would apply with regard to these
other Internal Revenue Code sections.  Although the issue is not free from
doubt, each class of grantor trust certificates, unless otherwise described in
the related prospectus supplement, should be considered to represent "real
estate assets" within the meaning of Internal Revenue Code Section 856(c)(4)(A)
and "loans .  .  .  secured by, an interest in real property which is .  .  .
residential real property" within the meaning of Internal Revenue Code Section
7701(a)(19)(C)(v), and interest income attributable to grantor trust
certificates should be considered to represent "interest on obligations secured
by mortgages on real property" within the meaning of Internal Revenue Code
Section 856(c)(3)(B), provided that in each case the underlying mortgage loans
and mortgage-backed securities and interest on such mortgage loans and
mortgage-backed securities qualify for such treatment.  Prospective purchasers
to which such characterization of an investment in certificates is material
should consult their own tax advisors regarding the characterization of the
grantor trust certificates and the income therefrom.  Grantor trust
certificates will be "obligation[s] ...  which [are] principally secured, by an
interest in real property" within the meaning of Internal Revenue Code Section
860G(a)(3)(A).

      2.  Grantor Trust Certificates Representing Interests in Loans Other Than
Adjustable Rate Loans

      The original issue discount rules of Internal Revenue Code Sections 1271
through 1275 will be applicable to a certificateholder's interest in those
mortgage loans and mortgage-backed securities as to which the conditions for the
application of those sections are met. Rules regarding periodic inclusion of
original issue discount in income are applicable to mortgages of corporations
originated after May 27, 1969, mortgages of noncorporate borrowers -- other than
individuals -- originated after July 1, 1982, and mortgages of individuals
originated after March 2, 1984. Under the OID Regulations, such original issue
discount could arise by the charging of points by the originator of the mortgage
in an amount greater than the statutory de minimis exception, including a
payment of points that is currently deductible by the borrower under applicable
Internal Revenue Code provisions, or under certain circumstances, by the
presence of "teaser" rates on the mortgage loans and mortgage-backed securities.
Original issue discount on


                                       93


<PAGE>

each grantor trust certificate must be included in the owner's ordinary income
for federal income tax purposes as it accrues, in accordance with a constant
interest method that takes into account the compounding of interest, in advance
of receipt of the cash attributable to such income. The amount of original issue
discount required to be included in an owner's income in any taxable year with
respect to a grantor trust certificate representing an interest in mortgage
loans and mortgage-backed securities other than adjustable rate loans likely
will be computed as described below under "--Accrual of Original Issue
Discount." The following discussion is based in part on the OID Regulations and
in part on the provisions of the Tax Reform Act of 1986. The OID Regulations
generally are effective for debt instruments issued on or after April 4, 1994,
but may be relied upon as authority with respect to debt instruments, such as
the grantor trust certificates, issued after December 21, 1992. Alternatively,
proposed Treasury regulations issued December 21, 1992 may be treated as
authority for debt instruments issued after December 21, 1992 and prior to April
4, 1994, and proposed Treasury regulations issued in 1986 and 1991 may be
treated as authority for instruments issued before December 21, 1992. In
applying these dates, the issue date of the mortgage loans and mortgage-backed
securities should be used, or, in the case of Stripped Bond Certificates or
Stripped Coupon Certificates, the date such certificates are acquired. The
holder of a certificate should be aware, however, that neither the proposed OID
Regulations nor the OID Regulations adequately address certain issues relevant
to prepayable securities.

      Under the Internal Revenue Code, the mortgage loans and mortgage-backed
securities underlying the grantor trust certificate will be treated as having
been issued on the date they were originated with an amount of original issue
discount equal to the excess of such asset's stated redemption price at maturity
over its issue price. The issue price of a mortgage loan or mortgage-backed
security is generally the amount lent to the lender, which may be adjusted to
take into account certain loan origination fees. The stated redemption price at
maturity of a mortgage loan or mortgage-backed security is the sum of all
payments to be made on these assets other than payments that are treated as
qualified stated interest payments. The accrual of this original issue discount,
as described below under "--Accrual of Original Issue Discount," will, unless
otherwise described in the related prospectus supplement, utilize the Prepayment
Assumption on the issue date of such grantor trust certificate, and will take
into account events that occur during the calculation period. The Prepayment
Assumption will be determined in the manner prescribed by regulations that have
not yet been issued. In the absence of such regulations, the Prepayment
Assumption used will be the prepayment assumption that is used in determining
the offering price of such certificate. No representation is made that any
certificate will prepay at the Prepayment Assumption or at any other rate.

      Accrual of Original Issue Discount. Generally, the owner of a grantor
trust certificate must include in gross income the sum of the "daily portions,"
as defined below in this section, of the original issue discount on the grantor
trust certificate for each day on which it owns the certificate, including the
date of purchase but excluding the date of disposition. In the case of an
original owner, the daily portions of original issue discount with respect to
each component generally will be determined as set forth under the OID
Regulations. A calculation will be made by the master servicer or such other
entity specified in the related prospectus supplement of the portion of original
issue discount that accrues during each successive monthly accrual period, or
shorter period from the date of original issue, that ends on the day in the
calendar year


                                       94


<PAGE>

corresponding to each of the distribution dates on the grantor trust
certificates, or the day prior to each such date. This will be done, in the case
of each full month accrual period, by

        o   adding (1) the present value at the end of the accrual period --
            determined by using as a discount factor the original yield to
            maturity of the respective component under the Prepayment Assumption
            -- of all remaining payments to be received under the Prepayment
            Assumption on the respective component and (2) any payments included
            in the stated redemption price at maturity received during such
            accrual period, and

        o   subtracting from that total the "adjusted issue price" of the
            respective component at the beginning of such accrual period.

      The adjusted issue price of a grantor trust certificate at the beginning
of the first accrual period is its issue price; the adjusted issue price of a
grantor trust certificate at the beginning of a subsequent accrual period is the
adjusted issue price at the beginning of the immediately preceding accrual
period plus the amount of original issue discount allocable to that accrual
period reduced by the amount of any payment other than a payment of qualified
stated interest made at the end of or during that accrual period. The original
issue discount accruing during such accrual period will then be divided by the
number of days in the period to determine the daily portion of original issue
discount for each day in the period. With respect to an initial accrual period
shorter than a full monthly accrual period, the daily portions of original issue
discount must be determined according to an appropriate allocation under any
reasonable method.


      Original issue discount generally must be reported as ordinary gross
income as it accrues under a constant interest method that takes into account
the compounding of interest as it accrues rather than when received. However,
the amount of original issue discount includible in the income of a holder of an
obligation is reduced when the obligation is acquired after its initial issuance
at a price greater than the sum of the original issue price and the previously
accrued original issue discount, less prior payments of principal. Accordingly,
if the mortgage loans and mortgage-backed securities acquired by a
certificateholder are purchased at a price equal to the then unpaid principal
amount of the asset, no original issue discount attributable to the difference
between the issue price and the original principal amount of the asset -- i.e.,
points -- will be includible by the holder. Other original issue discount on the
mortgage loans and mortgage-backed securities -- e.g., that arising from a
"teaser" rate -- would still need to be accrued.


      3.  Grantor Trust Certificates Representing Interests in Adjustable Rate
Loans


      The OID Regulations do not address the treatment of instruments, such as
the grantor trust certificates, which represent interests in adjustable rate
loans. Additionally, the Internal Revenue Service has not issued guidance under
the Internal Revenue Code's coupon stripping rules with respect to such
instruments. In the absence of any authority, the master servicer will report
Stripped ARM Obligations to holders in a manner it believes is consistent with
the rules described above under the heading "--Grantor Trust Certificates
Representing Interests in Loans Other Than Adjustable Rate Loans" and with the
OID Regulations. In general, application of these rules may require inclusion of
income on a Stripped ARM Obligation in advance of the


                                       95


<PAGE>

receipt of cash attributable to such income. Further, the addition of Deferred
Interest to the principal balance of an adjustable rate loan may require the
inclusion of the amount in the income of the grantor trust certificateholder
when the amount accrues. Furthermore, the addition of Deferred Interest to the
grantor trust certificate's principal balance will result in additional income,
including possibly original issue discount income, to the grantor trust
certificateholder over the remaining life of such grantor trust certificates.


      Because the treatment of Stripped ARM Obligations is uncertain, investors
are urged to consult their tax advisors regarding how income will be includible
with respect to such certificates.

C.  SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE

      Sale or exchange of a grantor trust certificate prior to its maturity will
result in gain or loss equal to the difference, if any, between the amount
received and the owner's adjusted basis in the grantor trust certificate. Such
adjusted basis generally will equal the seller's purchase price for the grantor
trust certificate, increased by the original issue discount included in the
seller's gross income with respect to the grantor trust certificate, and reduced
by principal payments on the grantor trust certificate previously received by
the seller. Such gain or loss will be capital gain or loss to an owner for which
a grantor trust certificate is a "capital asset" within the meaning of Internal
Revenue Code Section 1221, except to the extent described above with respect to
the market discount, and will generally be long-term capital gain if the grantor
trust certificate has been owned for more than one year.

      Long-term capital gains of individuals are subject to reduced maximum tax
rates while capital gains recognized by individuals on capital assets held less
than twelve months are generally subject to ordinary income tax rates. The use
of capital losses is limited.

      It is possible that capital gain realized by holders of one or more
classes of grantor trust certificates could be considered gain realized upon the
disposition of property that was part of a "conversion transaction." A sale of a
grantor trust certificate will be part of a conversion transaction if
substantially all of the holder's expected return is attributable to the time
value of the holder's net investment, and:

        o   the holder entered the contract to sell the grantor trust
            certificate substantially contemporaneously with acquiring the
            grantor trust;

        o   the grantor trust certificate is part of a straddle;

        o   the grantor trust certificate is marketed or sold as producing
            capital gain; or

        o   other transactions to be specified in Treasury regulations that have
            not yet been issued.

If the sale or other disposition of a grantor trust certificate is part of a
conversion transaction, all or any portion of the gain realized upon the sale or
other disposition would be treated as ordinary income instead of capital gain.


                                       96


<PAGE>

      Grantor trust certificates will be "evidences of indebtedness" within the
meaning of Internal Revenue Code Section 582(c)(1), so that gain or loss
recognized from the sale of a grantor trust certificate by a bank or a thrift
institution to which such section applies will be treated as ordinary income or
loss.

D.  NON-U.S. PERSONS

      Generally, to the extent that a grantor trust certificate evidences
ownership in underlying mortgage loans and mortgage-backed securities that were
issued on or before July 18, 1984, interest or original issue discount paid by
the person required to withhold tax under Internal Revenue Code Section 1441 or
1442 to

        o   an owner that is not a U.S. Person or

        o   a grantor trust certificate holder holding on behalf of an owner
            that is not a U.S. Person will be subject to federal income tax,
            collected by withholding, at a rate of 30% or such lower rate as may
            be provided for interest by an applicable tax treaty, unless such
            income is effectively connected with a U.S. trade or business of
            such owner or beneficial owner.


      Accrued original issue discount recognized by the owner on the sale or
exchange of such a grantor trust certificate also will be subject to federal
income tax at the same rate. Generally, such payments would not be subject to
withholding to the extent that a grantor trust certificate evidences ownership
in mortgage loans and mortgage-backed securities issued after July 18, 1984, by
natural persons if such grantor trust certificateholder complies with certain
identification requirements, including delivery of a statement, signed by the
grantor trust certificateholder under penalties of perjury, certifying that the
grantor trust certificateholder is not a U.S. Person and providing the name and
address of the grantor trust certificateholder. To the extent payments to
grantor trust certificateholders that are not U.S. Persons are payments of
"contingent interest" on the underlying mortgage loans and mortgage-backed
securities, or such grantor trust certificateholder is ineligible for the
exemption described in the preceding sentence, the 30% withholding tax will
apply unless such withholding taxes are reduced or eliminated by an applicable
tax treaty and such holder meets the eligibility and certification requirements
necessary to obtain the benefits of such treaty. Additional restrictions apply
to mortgage loans and mortgage-backed securities of where the borrower is not a
natural person in order to qualify for the exemption from withholding. If
capital gain derived from the sale, retirement or other disposition of a grantor
trust certificate is effectively connected with a U.S. trade or business of a
grantor trust certificateholder that is not a U.S. Person, the certificateholder
will be taxed on the net gain under the graduated U.S. federal income tax rates
applicable to U.S. Persons and, with respect to grantor trust certificates held
by or on behalf of corporations, also may be subject to branch profits tax. In
addition, if the trust fund acquires a United States real property interest
through foreclosure, deed in lieu of foreclosure or otherwise on a mortgage loan
or mortgage-backed security secured by such an interest, which for this purpose
includes real property located in the United States and the Virgin Islands, a
grantor trust certificateholder that is not a U.S. Person will potentially be
subject to federal income tax on any gain attributable to such real property
interest that is allocable to such holder. Non-U.S. Persons should consult their
tax advisors regarding the application to them of the foregoing rules.



                                       97


<PAGE>

E.  INFORMATION REPORTING AND BACKUP WITHHOLDING


      The master servicer will furnish or make available, within a reasonable
time after the end of each calendar year, to each person who was a
certificateholder at any time during the year, such information as may be deemed
necessary or desirable to assist certificateholders in preparing their federal
income tax returns, or to enable holders to make the information available to
beneficial owners or financial intermediaries that hold such certificates as
nominees on behalf of beneficial owners. If a holder, beneficial owner,
financial intermediary or other recipient of a payment on behalf of a beneficial
owner fails to supply a certified taxpayer identification number or if the
Secretary of the Treasury determines that such person has not reported all
interest and dividend income required to be shown on its federal income tax
return, 31% backup withholding may be required with respect to any payments to
registered owners who are not "exempt recipients." In addition, upon the sale of
a grantor trust certificate to, or through, a broker, the broker must withhold
31% of the entire purchase price, unless either


        o   the broker determines that the seller is a corporation or other
            exempt recipient, or


        o   the seller provides, in the required manner, certain identifying
            information and, in the case of a non-U.S. Person, certifies that
            the seller is a Non-U.S. Person, and other conditions are met.


      Such a sale must also be reported by the broker to the Internal Revenue
Service, unless either

        o   the broker determines that the seller is an exempt recipient or

        o   the seller certifies its non-U.S. Person status and other conditions
            are met.


      Certification of the registered owner's non-U.S. Person status normally
would be made on Internal Revenue Service Form W-8 under penalties of perjury,
although in some cases it may be possible to submit other documentary evidence.
Any amounts deducted and withheld from a distribution to a recipient would be
allowed as a credit against the recipient's federal income tax liability.


      On October 6, 1997, the Treasury Department issued new regulations which
make certain modifications to the withholding, backup withholding and
information reporting rules described above. The New Regulations attempt to
unify certification requirements and modify reliance standards. The New
Regulations will generally be effective for payments made after December 31,
1999, subject to certain transition rules. Prospective investors are urged to
consult their own tax advisors regarding the New Regulations.

REMICS

      The trust fund relating to a series of certificates may elect to be
treated as a REMIC. Qualification as a REMIC requires ongoing compliance with
certain conditions. Although a REMIC is not generally subject to federal income
tax (see, however "--Taxation of Owners of REMIC Residual Certificates" and
"--Prohibited Transactions" below), if a trust fund with


                                       98


<PAGE>

respect to which a REMIC election is made fails to comply with one or more of
the ongoing requirements of the Internal Revenue Code for REMIC status during
any taxable year, including the implementation of restrictions on the purchase
and transfer of the residual interests in a REMIC as described below under
"--Taxation of Owners of REMIC Residual Certificates," the Internal Revenue Code
provides that a trust fund will not be treated as a REMIC for the year and
thereafter. In that event, the entity may be taxable as a separate corporation,
and the REMIC Certificates may not be accorded the status or given the tax
treatment described below in this section. While the Internal Revenue Code
authorizes the Treasury Department to issue regulations providing relief in the
event of an inadvertent termination of the status of a trust fund as a REMIC, no
such regulations have been issued. Any relief, moreover, may be accompanied by
sanctions, such as the imposition of a corporate tax on all or a portion of the
REMIC's income for the period in which the requirements for such status are not
satisfied. With respect to each trust fund that elects REMIC status, Brown &
Wood LLP or Cadwalader, Wickersham & Taft or Latham & Watkins will deliver its
opinion generally to the effect that, under then existing law and assuming
compliance with all provisions of the related Agreement, the trust fund will
qualify as a REMIC, and the related certificates will be considered to be REMIC
Regular Certificates or a sole class of REMIC Residual Certificates in the
REMIC. The related prospectus supplement for each series of certificates will
indicate whether the trust fund will make a REMIC election and whether a class
of certificates will be treated as a regular or residual interest in the REMIC.

      In general, with respect to each series of certificates for which a REMIC
election is made:

        o   certificates held by a thrift institution taxed as a "domestic
            building and loan association" will constitute assets described in
            Internal Revenue Code Section 7701(a)(19)(C);

        o   certificates held by a real estate investment trust will constitute
            "real estate assets" within the meaning of Internal Revenue Code
            Section 856(c)(4)(A); and

        o   interest on certificates held by a real estate investment trust will
            be considered "interest on obligations secured by mortgages on real
            property" within the meaning of Internal Revenue Code Section
            856(c)(3)(B).

      If less than 95% of the REMIC's assets are assets qualifying under any of
the foregoing Internal Revenue Code sections, the certificates will be
qualifying assets only to the extent that the REMIC's assets are qualifying
assets.

      In some instances the mortgage loans and mortgage-backed securities may
not be treated entirely as assets described in the foregoing sections. See, in
this regard, the discussion of buydown loans contained in "--Single Class of
Grantor Trust Certificates" above. REMIC Certificates held by a real estate
investment trust will not constitute "Government Securities" within the meaning
of Internal Revenue Code Section 856(c)(4)(A), and REMIC Certificates held by a
regulated investment company will not constitute "Government Securities" within
the meaning of Internal Revenue Code Section 851(b)(4)(A)(ii). REMIC
Certificates held by certain financial institutions will constitute "evidences
of indebtedness" within the meaning of Internal Revenue Code Section 582(c)(1).


                                       99


<PAGE>

      A "qualified mortgage" for REMIC purposes includes any obligation,
including certificates of participation in such an obligation, that is
principally secured by an interest in real property and that is transferred to
the REMIC within a prescribed time period in exchange for regular or residual
interests in the REMIC. The REMIC Regulations provide that manufactured housing
or mobile homes, not including recreational vehicles, campers or similar
vehicles, that are "single family residences" under Internal Revenue Code
Section 25(e)(10) will qualify as real property without regard to state law
classifications. Under Internal Revenue Code Section 25(e)(10), a single family
residence includes any manufactured home that has a minimum of 400 square feet
of living space and a minimum width in excess of 102 inches and that is of a
kind customarily used at a fixed location.

      Tiered REMIC Structures. For certain series of certificates, two or more
separate elections may be made to treat designated portions of the related trust
fund as REMICs for federal income tax purposes. Upon the issuance of any such
series of certificates, Brown & Wood LLP or Cadwalader, Wickersham & Taft or
Latham & Watkins, counsel to Morgan Stanley Capital I Inc., will deliver its
opinion generally to the effect that, assuming compliance with all provisions of
the related Agreement, the Master REMIC as well as any Subsidiary REMIC will
each qualify as a REMIC, and the REMIC Certificates issued by the Master REMIC
and the Subsidiary REMIC or REMICs, respectively, will be considered REMIC
Regular Certificates or REMIC Residual Certificates in the related REMIC within
the meaning of the REMIC Provisions.

      Other than the residual interest in a Subsidiary REMIC, only REMIC
Certificates issued by the Master REMIC will be offered hereunder. The
Subsidiary REMIC or REMICs and the Master REMIC will be treated as one REMIC
solely for purposes of determining whether the REMIC Certificates will be:

        o   "real estate assets" within the meaning of Section 856(c)(4)(A) of
            the Internal Revenue Code;

        o   "loans secured by an interest in real property" under Section
            7701(a)(19)(C) of the Internal Revenue Code; and

        o   whether the income on such certificates is interest described in
            Section 856(c)(3)(B) of the Internal Revenue Code.

A.  TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

      General. Except as otherwise stated in this discussion, REMIC Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as ownership interests in the REMIC or its assets.
Moreover, holders of REMIC Regular Certificates that otherwise report income
under a cash method of accounting will be required to report income with respect
to REMIC Regular Certificates under an accrual method.

      Original Issue Discount and Premium. The REMIC Regular Certificates may be
issued with original issue discount. Generally, the original issue discount, if
any, will equal the difference between the "stated redemption price at maturity"
of a REMIC Regular Certificate


                                      100


<PAGE>

and its "issue price." Holders of any class of certificates issued with original
issue discount will be required to include such original issue discount in gross
income for federal income tax purposes as it accrues, in accordance with a
constant interest method based on the compounding of interest as it accrues
rather than in accordance with receipt of the interest payments. The following
discussion is based in part on the OID Regulations and in part on the provisions
of the Tax Reform Act of 1986. The REMIC Regular Certificateholders should be
aware, however, that the OID Regulations do not adequately address certain
issues relevant to prepayable securities, such as the REMIC Regular
Certificates.


      Rules governing original issue discount are set forth in Internal Revenue
Code Sections 1271 through 1273 and 1275. These rules require that the amount
and rate of accrual of original issue discount be calculated based on the
Prepayment Assumption and the anticipated reinvestment rate, if any, relating to
the REMIC Regular Certificates and prescribe a method for adjusting the amount
and rate of accrual of the discount where the actual prepayment rate differs
from the Prepayment Assumption. Under the Internal Revenue Code, the Prepayment
Assumption must be determined in the manner prescribed by regulations, which
regulations have not yet been issued. The legislative history provides, however,
that Congress intended the regulations to require that the Prepayment Assumption
be the Prepayment Assumption that is used in determining the initial offering
price of such REMIC Regular Certificates. The prospectus supplement for each
series of REMIC Regular Certificates will specify the Prepayment Assumption to
be used for the purpose of determining the amount and rate of accrual of
original issue discount. No representation is made that the REMIC Regular
Certificates will prepay at the Prepayment Assumption or at any other rate.

      In general, each REMIC Regular Certificate will be treated as a single
installment obligation issued with an amount of original issue discount equal to
the excess of its "stated redemption price at maturity" over its "issue price."
The issue price of a REMIC Regular Certificate is the first price at which a
substantial amount of REMIC Regular Certificates of that class are first sold to
the public (excluding bond houses, brokers, underwriters or wholesalers). If
less than a substantial amount of a particular class of REMIC Regular
Certificates is sold for cash on or prior to the closing date, the issue price
for that class will be treated as the fair market value of that class on the
closing date. The issue price of a REMIC Regular Certificate also includes the
amount paid by an initial certificateholder for accrued interest that relates to
a period prior to the issue date of the REMIC Regular Certificate. The stated
redemption price at maturity of a REMIC Regular Certificate includes the
original principal amount of the REMIC Regular Certificate, but generally will
not include distributions of interest if the distributions constitute "qualified
stated interest." Qualified stated interest generally means interest payable at
a single fixed rate or qualified variable rate, provided that the interest
payments are unconditionally payable at intervals of one year or less during the
entire term of the REMIC Regular Certificate. Interest is payable at a single
fixed rate only if the rate appropriately takes into account the length of the
interval between payments. Distributions of interest on REMIC Regular
Certificates with respect to which Deferred Interest will accrue will not
constitute qualified stated interest payments, and the stated redemption price
at maturity of the REMIC Regular Certificates includes all distributions of
interest as well as principal thereon.


      Where the interval between the issue date and the first distribution date
on a REMIC Regular Certificate is longer than the interval between subsequent
distribution dates, the greater


                                      101


<PAGE>

of any original issue discount, disregarding the rate in the first period, and
any interest foregone during the first period is treated as the amount by which
the stated redemption price at maturity of the certificate exceeds its issue
price for purposes of the de minimis rule described below in this section. The
OID Regulations suggest that all interest on a long first period REMIC Regular
Certificate that is issued with non-de minimis original issue discount, as
determined under the foregoing rule, will be treated as original issue discount.
Where the interval between the issue date and the first distribution date on a
REMIC Regular Certificate is shorter than the interval between subsequent
distribution dates, interest due on the first distribution date in excess of the
amount that accrued during the first period would be added to the certificate's
stated redemption price at maturity. REMIC Regular Certificateholders should
consult their own tax advisors to determine the issue price and stated
redemption price at maturity of a REMIC Regular Certificate.


      Under the de minimis rule, original issue discount on a REMIC Regular
Certificate will be considered to be zero if such original issue discount is
less than 0.25% of the stated redemption price at maturity of the REMIC Regular
Certificate multiplied by the weighted average maturity of the REMIC Regular
Certificate. For this purpose, the weighted average maturity of the REMIC
Regular Certificate is computed as the sum of the amounts determined by
multiplying the number of full years, i.e., rounding down partial years, from
the issue date until each distribution in reduction of stated redemption price
at maturity is scheduled to be made by a fraction, the numerator of which is the
amount of each distribution included in the stated redemption price at maturity
of the REMIC Regular Certificate and the denominator of which is the stated
redemption price at maturity of the REMIC Regular Certificate. Although
currently unclear, it appears that the schedule of the distributions should be
determined in accordance with the Prepayment Assumption. The Prepayment
Assumption with respect to a series of REMIC Regular Certificates will be set
forth in the related prospectus supplement. Holders generally must report de
minimis original issue discount pro rata as principal payments are received, and
the income will be capital gain if the REMIC Regular Certificate is held as a
capital asset. However, accrual method holders may elect to accrue all de
minimis original issue discount as well as market discount under a constant
interest method.


      The prospectus supplement with respect to a trust fund may provide for
Super-Premium Certificates. The income tax treatment of such REMIC Regular
Certificates is not entirely certain. For information reporting purposes, the
trust fund intends to take the position that the stated redemption price at
maturity of such REMIC Regular Certificates is the sum of all payments to be
made on such REMIC Regular Certificates determined under the Prepayment
Assumption, with the result that such REMIC Regular Certificates would be issued
with original issue discount. The calculation of income in this manner could
result in negative original issue discount, which delays future accruals of
original issue discount rather than being immediately deductible, when
prepayments on the mortgage loans and mortgage-backed securities exceed those
estimated under the Prepayment Assumption. The Internal Revenue Service might
contend, however, that certain contingent payment rules contained in final
regulations issued on June 11, 1996, with respect to original issue discount,
should apply to such certificates. Although such rules are not applicable to
instruments governed by Internal Revenue Code Section 1272(a)(6), they represent
the only guidance regarding the current views of the Internal Revenue Service
with respect to contingent payment instruments. In the alternative, the Internal
Revenue Service could assert that the stated redemption price at maturity of
such REMIC


                                      102


<PAGE>

Regular Certificates should be limited to their principal amount, subject to the
discussion below under "--Accrued Interest Certificates", so that such REMIC
Regular Certificates would be considered for federal income tax purposes to be
issued at a premium. If such a position were to prevail, the rules described
below under "--Taxation of Owners of REMIC Regular Certificates--Premium" would
apply. It is unclear when a loss may be claimed for any unrecovered basis for a
Super-Premium Certificate. It is possible that a holder of a Super-Premium
Certificate may only claim a loss when its remaining basis exceeds the maximum
amount of future payments, assuming no further prepayments or when the final
payment is received with respect to such Super-Premium Certificate.

      Under the REMIC Regulations, if the issue price of a REMIC Regular
Certificate, other than a REMIC Regular Certificate based on a notional amount,
does not exceed 125% of its actual principal amount, the interest rate is not
considered disproportionately high. Accordingly, such REMIC Regular Certificate
generally should not be treated as a Super-Premium Certificate and the rules
described below under "--Premium" should apply. However, it is possible that
holders of REMIC Regular Certificates issued at a premium, even if the premium
is less than 25% of such certificate's actual principal balance, will be
required to amortize the premium under an original issue discount method or
contingent interest method even though no election under Internal Revenue Code
Section 171 is made to amortize such premium.

      Generally, a REMIC Regular Certificateholder must include in gross income
the "daily portions," as determined below, of the original issue discount that
accrues on a REMIC Regular Certificate for each day a certificateholder holds
the REMIC Regular Certificate, including the purchase date but excluding the
disposition date. In the case of an original holder of a REMIC Regular
Certificate, a calculation will be made of the portion of the original issue
discount that accrues during each successive period -- an "accrual period" --
that ends on the day in the calendar year corresponding to a distribution date,
or if distribution dates are on the first day or first business day of the
immediately preceding month, interest may be treated as payable on the last day
of the immediately preceding month and begins on the day after the end of the
immediately preceding accrual period or on the issue date in the case of the
first accrual period. This will be done, in the case of each full accrual
period, by:

        o   adding (1) the present value at the end of the accrual period --
            determined by using as a discount factor the original yield to
            maturity of the REMIC Regular Certificates as calculated under the
            Prepayment Assumption -- of all remaining payments to be received on
            the REMIC Regular Certificates under the Prepayment Assumption and
            (2) any payments included in the stated redemption price at maturity
            received during such accrual period, and

        o   subtracting from that total the adjusted issue price of the REMIC
            Regular Certificates at the beginning of such accrual period.

      The adjusted issue price of a REMIC Regular Certificate at the beginning
of the first accrual period is its issue price; the adjusted issue price of a
REMIC Regular Certificate at the beginning of a subsequent accrual period is the
adjusted issue price at the beginning of the immediately preceding accrual
period plus the amount of original issue discount allocable to that accrual
period and reduced by the amount of any payment other than a payment of
qualified


                                      103


<PAGE>

stated interest made at the end of or during that accrual period. The original
issue discount accrued during an accrual period will then be divided by the
number of days in the period to determine the daily portion of original issue
discount for each day in the accrual period. The calculation of original issue
discount under the method described above will cause the accrual of original
issue discount to either increase or decrease -- but never below zero -- in a
given accrual period to reflect the fact that prepayments are occurring faster
or slower than under the Prepayment Assumption. With respect to an initial
accrual period shorter than a full accrual period, the "daily portions" of
original issue discount may be determined according to an appropriate allocation
under any reasonable method.

      A subsequent purchaser of a REMIC Regular Certificate issued with original
issue discount who purchases the REMIC Regular Certificate at a cost less than
the remaining stated redemption price at maturity will also be required to
include in gross income the sum of the daily portions of original issue discount
on that REMIC Regular Certificate. In computing the daily portions of original
issue discount for such a purchaser, as well as an initial purchaser that
purchases at a price higher than the adjusted issue price but less than the
stated redemption price at maturity, however, the daily portion is reduced by
the amount that would be the daily portion for such day, computed in accordance
with the rules set forth above, multiplied by a fraction, the numerator of which
is the amount, if any, by which the price paid by such holder for that REMIC
Regular Certificate exceeds the following amount:

        o   the sum of the issue price plus the aggregate amount of original
            issue discount that would have been includible in the gross income
            of an original REMIC Regular Certificateholder, who purchased the
            REMIC Regular Certificate at its issue price, less

        o   any prior payments included in the stated redemption price at
            maturity, and the denominator of which is the sum of the daily
            portions for that REMIC Regular Certificate for all days beginning
            on the date after the purchase date and ending on the maturity date
            computed under the Prepayment Assumption.

      A holder who pays an acquisition premium instead may elect to accrue
original issue discount by treating the purchase as a purchase at original
issue.

      Variable Rate REMIC Regular Certificates. REMIC Regular Certificates may
provide for interest based on a qualifying variable rate. Under the original
issue discount rules, interest based on a variable rate will constitute
qualified stated interest and not contingent interest if, generally:

        o   the interest is unconditionally payable at least annually;

        o   the issue price of the debt instrument does not exceed the total
            noncontingent principal payments; and

        o   interest is based on a "qualified floating rate," an "objective
            rate," a combination of a single fixed rate and one or more
            "qualified floating rates," one "qualified inverse floating rate,"
            or a combination of "qualified floating rates" that do not operate
            in a


                                      104


<PAGE>

            manner that significantly accelerates or defers interest payments on
            the REMIC Regular Certificate.

      The amount of original issue discount with respect to a REMIC Regular
Certificate bearing a variable rate of interest will accrue in the manner
described above under "--Original Issue Discount and Premium" by assuming
generally that the index used for the variable rate will remain fixed throughout
the term of the certificate at the rate applicable on the date they are issued.
Appropriate adjustments are made for the actual variable rate.

      Although unclear at present, Morgan Stanley Capital I Inc. intends to
treat interest on a REMIC Regular Certificate that is a weighted average of the
net interest rates on mortgage loans as qualified stated interest. In such case,
the weighted average rate used to compute the initial pass-through rate on the
REMIC Regular Certificates will be deemed to be the index in effect through the
life of the REMIC Regular Certificates. It is possible, however, that the
Internal Revenue Service may treat some or all of the interest on REMIC Regular
Certificates with a weighted average rate as taxable under the rules relating to
obligations providing for contingent payments. No guidance is currently
available as to how original issue discount would be determined for debt
instruments subject to Internal Revenue Code Section 1272(a)(6) that provide for
contingent interest. The treatment of REMIC Regular Certificates as contingent
payments debt instruments may affect the timing of income accruals on the REMIC
Regular Certificates.

      Election to Treat All Interest as Original Issue Discount. The OID
Regulations permit a certificateholder to elect to accrue all interest, discount
(including de minimis market discount or original issue discount) and premium in
income as interest, based on a constant yield method. If such an election were
to be made with respect to a REMIC Regular Certificate with market discount, the
certificateholder would be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that such certificateholder acquires during the year of the
election or thereafter. Similarly, a certificateholder that makes this election
for a certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such certificateholder owns or acquires. See
"--Premium" in this prospectus. The election to accrue interest, discount and
premium on a constant yield method with respect to a certificate is irrevocable.


      Market Discount. A purchaser of a REMIC Regular Certificate may also be
subject to the market discount provisions of Internal Revenue Code Sections 1276
through 1278. Under these provisions and the OID Regulations, "market discount"
equals the excess, if any, of (1) the REMIC Regular Certificate's stated
principal amount or, in the case of a REMIC Regular Certificate with original
issue discount, the adjusted issue price, determined for this purpose as if the
purchaser had purchased such REMIC Regular Certificate from an original holder,
over (2) the price for such REMIC Regular Certificate paid by the purchaser. A
certificateholder that purchases a REMIC Regular Certificate at a market
discount will recognize income upon receipt of each distribution representing
amounts included in such certificate's stated redemption price at maturity. In
particular, under Section 1276 of the Internal Revenue Code such a holder
generally will be required to allocate each such distribution first to accrued
market discount not previously included in income, and to recognize ordinary
income to that extent. A certificateholder may


                                      105


<PAGE>

elect to include market discount in income currently as it accrues rather than
including it on a deferred basis in accordance with the foregoing. If made, the
election will apply to all market discount bonds acquired by the
certificateholder on or after the first day of the first taxable year to which
the election applies.


      Market discount with respect to a REMIC Regular Certificate will be
considered to be zero if the amount allocable to the REMIC Regular Certificate
is less than 0.25% of the REMIC Regular Certificate's stated redemption price at
maturity multiplied by the REMIC Regular Certificate's weighted average maturity
remaining after the date of purchase. If market discount on a REMIC Regular
Certificate is considered to be zero under this rule, the actual amount of
market discount must be allocated to the remaining principal payments on the
REMIC Regular Certificate, and gain equal to the allocated amount will be
recognized when the corresponding principal payment is made. Treasury
regulations implementing the market discount rules have not yet been issued;
therefore, investors should consult their own tax advisors regarding the
application of these rules and the advisability of making any of the elections
allowed under Internal Revenue Code Sections 1276 through 1278.

      The Internal Revenue Code provides that any principal payment, whether a
scheduled payment or a prepayment, or any gain on disposition of a market
discount bond acquired by the taxpayer after October 22, 1986, shall be treated
as ordinary income to the extent that it does not exceed the accrued market
discount at the time of the payment. The amount of accrued market discount for
purposes of determining the tax treatment of subsequent principal payments or
dispositions of the market discount bond is to be reduced by the amount so
treated as ordinary income.

      The Internal Revenue Code also grants authority to the Treasury Department
to issue regulations providing for the computation of accrued market discount on
debt instruments, the principal of which is payable in more than one
installment. Until such time as regulations are issued by the Treasury, rules
described in the legislative history will apply. Under those rules, the holder
of a market discount bond may elect to accrue market discount either on the
basis of a constant interest method rate or according to one of the following
methods. For REMIC Regular Certificates issued with original issue discount, the
amount of market discount that accrues during a period is equal to the product
of

      1) the total remaining market discount and

      2) a fraction, the numerator of which is the original issue discount
         accruing during the period and the denominator of which is the total
         remaining original issue discount at the beginning of the period.

      For REMIC Regular Certificates issued without original issue discount, the
amount of market discount that accrues during a period is equal to the product
of

      1) the total remaining market discount and

      2) a fraction, the numerator of which is the amount of stated interest
         paid during the accrual period and the denominator of which is the
         total amount of stated interest remaining to be paid at the beginning
         of the period.


                                      106


<PAGE>

      For purposes of calculating market discount under any of the above methods
in the case of instruments (such as the REMIC Regular Certificates) that provide
for payments that may be accelerated by reason of prepayments of other
obligations securing such instruments, the same Prepayment Assumption applicable
to calculating the accrual of original issue discount will apply.

      A holder who acquired a REMIC Regular Certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to purchase
or carry the certificate purchased with market discount. For these purposes, the
de minimis rule referred to above applies. Any such Deferred Interest expense
would not exceed the market discount that accrues during such taxable year and
is, in general, allowed as a deduction not later than the year in which such
market discount is includible in income. If such holder elects to include market
discount in income currently as it accrues on all market discount instruments
acquired by such holder in that taxable year or thereafter, the interest
deferral rule described above will not apply.

      Premium. A purchaser of a REMIC Regular Certificate that purchases the
REMIC Regular Certificate at a cost, not including accrued qualified stated
interest greater than its remaining stated redemption price at maturity will be
considered to have purchased the REMIC Regular Certificate at a premium and may
elect to amortize the premium under a constant yield method. A certificateholder
that makes this election for a certificate that is acquired at a premium will be
deemed to have made an election to amortize bond premium with respect to all
debt instruments having amortizable bond premium that such certificateholder
acquires during the year of the election or thereafter. It is not clear whether
the Prepayment Assumption would be taken into account in determining the life of
the REMIC Regular Certificate for this purpose. However, the legislative history
states that the same rules that apply to accrual of market discount, which rules
require use of a Prepayment Assumption in accruing market discount with respect
to REMIC Regular Certificates without regard to whether such certificates have
original issue discount, will also apply in amortizing bond premium under
Internal Revenue Code Section 171. The Internal Revenue Code provides that
amortizable bond premium will be allocated among the interest payments on such
REMIC Regular Certificates and will be applied as an offset against the interest
payment. The Amortizable Bond Premium Regulations do not apply to prepayable
securities described in Section 1272(a)(6) of the Internal Revenue Code, such as
the REMIC Regular Certificates. Certificateholders should consult their tax
advisors regarding the possibility of making an election to amortize any such
bond premium.

      Deferred Interest. Certain classes of REMIC Regular Certificates may
provide for the accrual of Deferred Interest with respect to one or more
adjustable rate loans. Any Deferred Interest that accrues with respect to a
class of REMIC Regular Certificates will constitute income to the holders of
such certificates prior to the time distributions of cash with respect to such
Deferred Interest are made. It is unclear, under the OID Regulations, whether
any of the interest on such certificates will constitute qualified stated
interest or whether all or a portion of the interest payable on such
certificates must be included in the stated redemption price at maturity of the
certificates and accounted for as original issue discount, which could
accelerate such inclusion. Interest on REMIC Regular Certificates must in any
event be accounted for under an accrual method by the holders of such
certificates and, therefore, applying the latter analysis may


                                      107


<PAGE>

result only in a slight difference in the timing of the inclusion in income of
interest on such REMIC Regular Certificates.

      Effects of Defaults and Delinquencies. Certain series of certificates may
contain one or more classes of subordinate certificates, and in the event there
are defaults or delinquencies on the mortgage loans and mortgage-backed
securities, amounts that would otherwise be distributed on the subordinate
certificates may instead be distributed on the senior certificates. Subordinate
certificateholders nevertheless will be required to report income with respect
to such certificates under an accrual method without giving effect to delays and
reductions in distributions on such subordinate certificates attributable to
defaults and delinquencies on the mortgage loans and mortgage-backed securities,
except to the extent that it can be established that those amounts are
uncollectible. As a result, the amount of income reported by a subordinate
certificateholder in any period could significantly exceed the amount of cash
distributed to such holder in that period. The holder will eventually be allowed
a loss, or will be allowed to report a lesser amount of income, to the extent
that the aggregate amount of distributions on the subordinate certificate is
reduced as a result of defaults and delinquencies on the mortgage loans and
mortgage-backed securities. Timing and characterization of such losses is
discussed in "--Taxation of Owners of REMIC Regular Certificates--Treatment of
Realized Losses" below.

      Sale, Exchange or Redemption. If a REMIC Regular Certificate is sold,
exchanged, redeemed or retired, the seller will recognize gain or loss equal to
the difference between the amount realized on the sale, exchange, redemption, or
retirement and the seller's adjusted basis in the REMIC Regular Certificate.
Such adjusted basis generally will equal the cost of the REMIC Regular
Certificate to the seller, increased by any original issue discount and market
discount included in the seller's gross income with respect to the REMIC Regular
Certificate, and reduced, but not below zero, by payments included in the stated
redemption price at maturity previously received by the seller and by any
amortized premium. Similarly, a holder who receives a payment that is part of
the stated redemption price at maturity of a REMIC Regular Certificate will
recognize gain equal to the excess, if any, of the amount of the payment over
the holder's adjusted basis in the REMIC Regular Certificate. A REMIC Regular
Certificateholder who receives a final payment that is less than the holder's
adjusted basis in the REMIC Regular Certificate will generally recognize a loss.
Except as provided in the following paragraph and as provided under "--Market
Discount" above, any such gain or loss will be capital gain or loss, provided
that the REMIC Regular Certificate is held as a "capital asset" (generally,
property held for investment) within the meaning of Internal Revenue Code
Section 1221.

      Such capital gain or loss will generally be long-term capital gain or loss
if the REMIC Regular Certificate was held for more than one year. Long-term
capital gains of individuals are subject to reduced maximum tax rates while
capital gains recognized by individuals on capital assets held less than twelve
months are generally subject to ordinary income tax rates. The use of capital
losses is limited.


      Gain from the sale or other disposition of a REMIC Regular Certificate
that might otherwise be capital gain will be treated as ordinary income to the
extent that the gain does not exceed the excess, if any, of



                                      108


<PAGE>

        o   the amount that would have been includible in the holder's income
            with respect to the REMIC Regular Certificate had income accrued
            thereon at a rate equal to 110% of the AFR as defined in Internal
            Revenue Code Section 1274(d) determined as of the date of purchase
            of such REMIC Regular Certificate, over

        o   the amount actually includible in such holder's income.

      Gain from the sale or other disposition of a REMIC Regular Certificate
that might otherwise be capital gain will be treated as ordinary income if the
REMIC Regular Certificate is held as part of a "conversion transaction" as
defined in Internal Revenue Code Section 1258(c), up to the amount of interest
that would have accrued on the REMIC Regular Certificateholder's net investment
in the conversion transaction at 120% of the appropriate applicable federal rate
under Internal Revenue Code Section 1274(d) in effect at the time the taxpayer
entered into the transaction minus any amount previously treated as ordinary
income with respect to any prior disposition of property that was held as part
of such transaction, or if the REMIC Regular Certificate is held as part of a
straddle. Potential investors should consult their tax advisors with respect to
tax consequences of ownership and disposition of an investment in REMIC Regular
Certificates in their particular circumstances.

      The certificates will be "evidences of indebtedness" within the meaning of
Internal Revenue Code Section 582(c)(1), so that gain or loss recognized from
the sale of a REMIC Regular Certificate by a bank or a thrift institution to
which this section applies will be ordinary income or loss.

      The REMIC Regular Certificate information reports will include a statement
of the adjusted issue price of the REMIC Regular Certificate at the beginning of
each accrual period. In addition, the reports will include information necessary
to compute the accrual of any market discount that may arise upon secondary
trading of REMIC Regular Certificates. Because exact computation of the accrual
of market discount on a constant yield method would require information relating
to the holder's purchase price which the REMIC may not have, it appears that the
information reports will only require information pertaining to the appropriate
proportionate method of accruing market discount.


      Accrued Interest Certificates. Payment Lag Certificates may provide for
payments of interest based on a period that corresponds to the interval between
distribution dates but that ends prior to each such distribution date. The
period between the closing date for Payment Lag Certificates and their first
distribution date may or may not exceed the interval. Purchasers of Payment Lag
Certificates for which the period between the closing date and the first
distribution date does not exceed the interval could pay upon purchase of the
REMIC Regular Certificates accrued interest in excess of the accrued interest
that would be paid if the interest paid on the distribution date were interest
accrued from distribution date to distribution date. If a portion of the initial
purchase price of a REMIC Regular Certificate is allocable to pre-issuance


                                      109


<PAGE>

accrued interest and the REMIC Regular Certificate provides for a payment of
stated interest on the first payment date and the first payment date is within
one year of the issue date that equals or exceeds the amount of the pre-issuance
accrued interest, then the REMIC Regular Certificate's issue price may be
computed by subtracting from the issue price the amount of pre-issuance accrued
interest, rather than as an amount payable on the REMIC Regular Certificate.
However, it is unclear under this method how the OID Regulations treat interest
on Payment Lag Certificates. Therefore, in the case of a Payment Lag
Certificate, the trust fund intends to include accrued interest in the issue
price and report interest payments made on the first distribution date as
interest to the extent such payments represent interest for the number of days
that the certificateholder has held the Payment Lag Certificate during the first
accrual period.


      Investors should consult their own tax advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates.

      Non-Interest Expenses of the REMIC. Under temporary Treasury regulations,
if the REMIC is considered to be a "single-class REMIC," a portion of the
REMIC's servicing, administrative and other non-interest expenses will be
allocated as a separate item to those REMIC Regular Certificateholders that are
"pass-through interest holders." Certificateholders that are pass-through
interest holders should consult their own tax advisors about the impact of these
rules on an investment in the REMIC Regular Certificates. See "Pass-Through of
Non-Interest Expenses of the REMIC" under "Taxation of Owners of REMIC Residual
Certificates" below.


      Treatment of Realized Losses. Although not entirely clear, it appears that
holders of REMIC Regular Certificates that are corporations should in general be
allowed to deduct as an ordinary loss any loss sustained during the taxable year
on account of any such certificates becoming wholly or partially worthless, and
that, in general, holders of certificates that are not corporations should be
allowed to deduct as a short-term capital loss any loss sustained during the
taxable year on account of any such certificates becoming wholly worthless.
Although the matter is not entirely clear, non-corporate holders of certificates
may be allowed a bad debt deduction at such time that the principal balance of
any such certificate is reduced to reflect realized losses resulting from any
liquidated mortgage loans and mortgage-backed securities. The Internal Revenue
Service, however, could take the position that non-corporate holders will be
allowed a bad debt deduction to reflect realized losses only after all mortgage
loans and mortgage-backed securities remaining in the related trust fund have
been liquidated or the certificates of the related series have been otherwise
retired. Potential investors and holders of the certificates are urged to
consult their own tax advisors regarding the appropriate timing, amount and
character of any loss sustained with respect to such certificates, including any
loss resulting from the failure to recover previously accrued interest or
discount income. Special loss rules are applicable to banks and thrift
institutions, including rules regarding reserves for bad debts. These taxpayers
are advised to consult their tax advisors regarding the treatment of losses on
certificates.


      Non-U.S. Persons.  Generally, payments of interest on the REMIC Regular
Certificates, including any payment with respect to accrued original issue
discount, to a REMIC Regular Certificateholder who is not a U.S. Person and is
not engaged in a trade or business within the United States will not be subject
to federal withholding tax if:

        o   the REMIC Regular Certificateholder does not actually or
            constructively own 10 percent or more of the combined voting power
            of all classes of equity in the issuer;


                                      110


<PAGE>

        o   the REMIC Regular Certificateholder is not a controlled foreign
            corporation, within the meaning of Internal Revenue Code Section
            957, related to the issuer; and

        o   the REMIC Regular Certificateholder complies with identification
            requirements, including delivery of a statement, signed by the REMIC
            Regular Certificateholder under penalties of perjury, certifying
            that the REMIC Regular Certificateholder is a foreign person and
            providing the name and address of the REMIC Regular
            Certificateholder.

      If a REMIC Regular Certificateholder is not exempt from withholding,
distributions of interest to the holder, including distributions in respect of
accrued original issue discount, may be subject to a 30% withholding tax,
subject to reduction under any applicable tax treaty. If the interest on a REMIC
Regular Certificate is effectively connected with the conduct by a holder that
is a non-U.S. Person of a trade or business in the United States, then the
holder will not be subject to the 30% withholding tax on gross income therefrom
but will be subject to U.S. income tax at regular graduated rates on its net
income and, if such holder is a corporation, may be subject to U.S. branch
profits tax as well.

      Further, a REMIC Regular Certificate will not be included in the estate of
a non-resident alien individual and will not be subject to United States estate
taxes. However, certificateholders who are non-resident alien individuals should
consult their tax advisors concerning this question.

      REMIC Regular Certificateholders who are not U.S. Persons and persons
related to such holders should not acquire any REMIC Residual Certificates, and
REMIC Residual Certificateholders and persons related to REMIC Residual
Certificateholders should not acquire any REMIC Regular Certificates without
consulting their tax advisors as to the possible adverse tax consequences of
doing so. In addition, the Internal Revenue Service may assert that non-U.S
Persons that own directly or indirectly, a greater than 10% interest in any
borrower, and foreign corporations that are "controlled foreign corporations" as
to the United States of which such a borrower is a "United States shareholder"
within the meaning of Section 951(b) of the Internal Revenue Code, are subject
to United States withholding tax on interest distributed to them to the extent
of interest concurrently paid by the related borrower.


      Information Reporting and Backup Withholding. The master servicer will
furnish or make available, within a reasonable time after the end of each
calendar year, to each person who was a REMIC Regular Certificateholder at any
time during that year, the information as may be deemed necessary or desirable
to assist REMIC Regular Certificateholders in preparing their federal income tax
returns, or to enable holders to make the information available to beneficial
owners or financial intermediaries that hold the REMIC Regular Certificates on
behalf of beneficial owners. If a holder, beneficial owner, financial
intermediary or other recipient of a payment on behalf of a beneficial owner
fails to supply a certified taxpayer identification number or if the Secretary
of the Treasury determines that such person has not reported all interest and
dividend income required to be shown on its federal income tax return, 31%
backup withholding may be required with respect to any payments with respect to
any payments to registered owners who are not "exempt recipients." In addition,
upon the sale of a REMIC Regular Certificate to, or through, a broker, the
broker must withhold 31% of the entire purchase price, unless either:



                                      111


<PAGE>

        o   the broker determines that the seller is a corporation or other
            exempt recipient, or

        o   the seller provides, in the required manner, identifying information
            and, in the case of a non-U.S. Person, certifies that such seller is
            a Non-U.S. Person, and other conditions are met.

      A sale of a REMIC Regular Certificate to, or through, a broker must also
be reported by the broker to the Internal Revenue Service, unless either:

        o   the broker determines that the seller is an exempt recipient or


        o   the seller certifies its non-U.S. Person status and other conditions
            are met.


      Certification of the registered owner's non-U.S. Person status normally
would be made on Internal Revenue Service Form W-8 under penalties of perjury,
although in certain cases it may be possible to submit other documentary
evidence. Any amounts deducted and withheld from a distribution to a recipient
would be allowed as a credit against such recipient's federal income tax
liability.

      On October 6, 1997, the Treasury Department issued the New Regulations,
which make certain modifications to the withholding, backup withholding and
information reporting rules described above. The New Regulations attempt to
unify certification requirements and modify reliance standards. The New
Regulations will generally be effective for payments made after December 31,
1999, subject to certain transition rules. Prospective investors are urged to
consult their own tax advisors regarding the New Regulations.

B.  TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES


      Allocation of the Income of the REMIC to the REMIC Residual Certificates.
The REMIC will not be subject to federal income tax except with respect to
income from prohibited transactions and certain other transactions. See
"--Prohibited Transactions and Other Taxes" below. Instead, each original holder
of a REMIC Residual Certificate will report on its federal income tax return, as
ordinary income, its share of the taxable income of the REMIC for each day
during the taxable year on which the holder owns any REMIC Residual
Certificates. The taxable income of the REMIC for each day will be determined by
allocating the taxable income of the REMIC for each calendar quarter ratably to
each day in the quarter. Such a holder's share of the taxable income of the
REMIC for each day will be based on the portion of the outstanding REMIC
Residual Certificates that the holder owns on that day. The taxable income of
the REMIC will be determined under an accrual method and will be taxable to the
holders of REMIC Residual Certificates without regard to the timing or amounts
of cash distributions by the REMIC. Ordinary income derived from REMIC Residual
Certificates will be "portfolio income" for purposes of the taxation of
taxpayers subject to the limitations on the deductibility of "passive losses."
As residual interests, the REMIC Residual Certificates will be subject to tax
rules, described below, that differ from those that would apply if the REMIC
Residual Certificates were treated for federal income tax purposes as direct
ownership interests in the certificates or as debt instruments issued by the
REMIC.



                                      112


<PAGE>

      A REMIC Residual Certificateholder may be required to include taxable
income from the REMIC Residual Certificate in excess of the cash distributed.
For example, a structure where principal distributions are made serially on
regular interests, that is, a fast-pay, slow-pay structure, may generate such a
mismatching of income and cash distributions -- that is, "phantom income". This
mismatching may be caused by the use of certain required tax accounting methods
by the REMIC, variations in the prepayment rate of the underlying mortgage loans
and mortgage-backed securities and certain other factors. Depending upon the
structure of a particular transaction, the aforementioned factors may
significantly reduce the after-tax yield of a REMIC Residual Certificate to a
REMIC Residual Certificateholder or cause the REMIC Residual Certificate to have
negative "value." Investors should consult their own tax advisors concerning the
federal income tax treatment of a REMIC Residual Certificate and the impact of
the tax treatment on the after-tax yield of a REMIC Residual Certificate.


      A subsequent REMIC Residual Certificateholder also will report on its
federal income tax return amounts representing a daily share of the taxable
income of the REMIC for each day that the REMIC Residual Certificateholder owns
the REMIC Residual Certificate. Those daily amounts generally would equal the
amounts that would have been reported for the same days by an original REMIC
Residual Certificateholder, as described above. The legislative history
indicates that certain adjustments may be appropriate to reduce or increase the
income of a subsequent holder of a REMIC Residual Certificate that purchased the
REMIC Residual Certificate at a price greater than or less than the adjusted
basis the REMIC Residual Certificate would have in the hands of an original
REMIC Residual Certificateholder. See "--Sale or Exchange of REMIC Residual
Certificates" below. It is not clear, however, whether the adjustments will in
fact be permitted or required and, if so, how they would be made. The REMIC
Regulations do not provide for any such adjustments.


      Taxable Income of the REMIC Attributable to Residual Interests.  The
taxable income of the REMIC will reflect a netting of:

        o   the income from the mortgage loans and mortgage-backed securities
            and the REMIC's other assets, and

        o   the deductions allowed to the REMIC for interest and original issue
            discount on the REMIC Regular Certificates and, except as described
            above under "--Taxation of Owners of REMIC Regular
            Certificates--Non-Interest Expenses of the REMIC," other expenses.

      REMIC taxable income is generally determined in the same manner as the
taxable income of an individual using the accrual method of accounting, except
that:

        o   the limitations on deductibility of investment interest expense and
            expenses for the production of income do not apply,

        o   all bad loans will be deductible as business bad debts, and

        o   the limitation on the deductibility of interest and expenses related
            to tax-exempt income will apply.


                                      113


<PAGE>

      The REMIC's gross income includes interest, original issue discount
income, and market discount income, if any, on the mortgage loans, reduced by
amortization of any premium on the mortgage loans, plus income on reinvestment
of cash flows and reserve assets, plus any cancellation of indebtedness income
upon allocation of realized losses to the REMIC Regular Certificates. Note that
the timing of cancellation of indebtedness income recognized by REMIC Residual
Certificateholders resulting from defaults and delinquencies on mortgage loans
and mortgage-backed securities may differ from the time of the actual loss on
the assets. The REMIC's deductions include interest and original issue discount
expense on the REMIC Regular Certificates, servicing fees on the mortgage loans,
other administrative expenses of the REMIC and realized losses on the mortgage
loans. The requirement that REMIC Residual Certificateholders report their pro
rata share of taxable income or net loss of the REMIC will continue until there
are no certificates of any class of the related series outstanding.

      For purposes of determining its taxable income, the REMIC will have an
initial aggregate tax basis in its assets equal to the sum of the issue prices
of the REMIC Regular Certificates and the REMIC Residual Certificates, or, if a
class of certificates is not sold initially, its fair market value. The
aggregate basis will be allocated among the mortgage loans and mortgage-backed
securities and other assets of the REMIC in proportion to their respective fair
market value. A mortgage loan or mortgage-backed security will be deemed to have
been acquired with discount or premium to the extent that the REMIC's basis
therein is less than or greater than its principal balance, respectively. Any
such discount, whether market discount or original issue discount, will be
includible in the income of the REMIC as it accrues, in advance of receipt of
the cash attributable to the income, under a method similar to the method
described above for accruing original issue discount on the REMIC Regular
Certificates. The REMIC may elect under Internal Revenue Code Section 171 to
amortize any premium on the mortgage loans and mortgage-backed securities.
Premium on any mortgage loan or mortgage-backed security to which the election
applies would be amortized under a constant yield method. It is not clear
whether the yield of a mortgage loan or mortgage-backed security would be
calculated for this purpose based on scheduled payments or taking account of the
Prepayment Assumption. Additionally, such an election would not apply to the
yield with respect to any underlying mortgage loan originated on or before
September 27, 1985. Instead, premium with respect to such a mortgage loan would
be allocated among the principal payments thereon and would be deductible by the
REMIC as those payments become due.

      The REMIC will be allowed a deduction for interest and original issue
discount on the REMIC Regular Certificates. The amount and method of accrual of
original issue discount will be calculated for this purpose in the same manner
as described above with respect to REMIC Regular Certificates except that the
0.25% per annum de minimis rule and adjustments for subsequent holders described
therein will not apply.

      A REMIC Residual Certificateholder will not be permitted to amortize the
cost of the REMIC Residual Certificate as an offset to its share of the REMIC's
taxable income. However, REMIC taxable income will not include cash received by
the REMIC that represents a recovery of the REMIC's basis in its assets, and, as
described above, the issue price of the REMIC Residual Certificates will be
added to the issue price of the REMIC Regular Certificates in determining the
REMIC's initial basis in its assets. See "--Sale or Exchange of REMIC Residual
Certificates" below. For a discussion of possible adjustments to income of a


                                      114


<PAGE>

subsequent holder of a REMIC Residual Certificate to reflect any difference
between the actual cost of the REMIC Residual Certificate to the holder and the
adjusted basis the REMIC Residual Certificate would have in the hands of an
original REMIC Residual Certificateholder, see "--Allocation of the Income of
the REMIC to the REMIC Residual Certificates" above.


      Net Losses of the REMIC. The REMIC will have a net loss for any calendar
quarter in which its deductions exceed its gross income. The net loss would be
allocated among the REMIC Residual Certificateholders in the same manner as the
REMIC's taxable income. The net loss allocable to any REMIC Residual Certificate
will not be deductible by the holder to the extent that the net loss exceeds the
holder's adjusted basis in the REMIC Residual Certificate. Any net loss that is
not currently deductible by reason of this limitation may only be used by the
REMIC Residual Certificateholder to offset its share of the REMIC's taxable
income in future periods (but not otherwise). The ability of REMIC Residual
Certificateholders that are individuals or closely held corporations to deduct
net losses may be subject to additional limitations under the Internal Revenue
Code.


      Mark-to-Market Rules. Prospective purchasers of a REMIC Residual
Certificate should be aware that the Internal Revenue Service finalized
Mark-to-Market Regulations which provide that a REMIC Residual Certificate
acquired after January 3, 1995 cannot be marked to market. The Mark-to-Market
Regulations replaced the temporary regulations which allowed a residual
certificate to be marked to market provided that it was not a "negative value"
residual interest and did not have the same economic effect as a "negative
value" residual interest.

      Pass-Through of Non-Interest Expenses of the REMIC. As a general rule, all
of the fees and expenses of a REMIC will be taken into account by holders of the
REMIC Residual Certificates. In the case of a single class REMIC, however, the
expenses and a matching amount of additional income will be allocated, under
temporary Treasury regulations, among the REMIC Regular Certificateholders and
the REMIC Residual Certificateholders on a daily basis in proportion to the
relative amounts of income accruing to each certificateholder on that day. In
general terms, a single class REMIC is one that either:

        o   would qualify, under existing Treasury regulations, as a grantor
            trust if it were not a REMIC, treating all interests as ownership
            interests, even if they would be classified as debt for federal
            income tax purposes, or

        o   is similar to such a trust and is structured with the principal
            purpose of avoiding the single class REMIC rules. Unless otherwise
            stated in the applicable prospectus supplement, the expenses of the
            REMIC will be allocated to holders of the related REMIC Residual
            Certificates in their entirety and not to holders of the related
            REMIC Regular Certificates.

      In the case of individuals or trusts, estates or other persons that
compute their income in the same manner as individuals who own an interest in a
REMIC Regular Certificate or a REMIC Residual Certificate directly or through a
pass-through interest holder that is required to pass miscellaneous itemized
deductions through to its owners or beneficiaries, e.g., a partnership, an S
corporation or a grantor trust, such expenses will be deductible under Internal
Revenue Code Section 67 only to the extent that such expenses, plus other
"miscellaneous itemized


                                      115


<PAGE>

deductions" of the individual, exceed 2% of such individual's adjusted gross
income. In addition, Internal Revenue Code Section 68 provides that the
applicable amount will be reduced by the lesser of:

        o   3% of the excess of the individual's adjusted gross income over the
            applicable amount or

        o   80% of the amount of itemized deductions otherwise allowable for the
            taxable year.

      The amount of additional taxable income recognized by REMIC Residual
Certificateholders who are subject to the limitations of either Internal Revenue
Code Section 67 or Internal Revenue Code Section 68 may be substantial. Further,
holders other than corporations subject to the alternative minimum tax may not
deduct miscellaneous itemized deductions in determining such holders'
alternative minimum taxable income. The REMIC is required to report to each
pass-through interest holder and to the Internal Revenue Service such holder's
allocable share, if any, of the REMIC's non-interest expenses. The term
"PASS-THROUGH INTEREST HOLDER" generally refers to individuals, entities taxed
as individuals and certain pass-through entities, but does not include real
estate investment trusts. REMIC Residual Certificateholders that are
pass-through interest holders should consult their own tax advisors about the
impact of these rules on an investment in the REMIC Residual Certificates.

      Excess Inclusions. A portion of the income on a REMIC Residual Certificate
referred to in the Internal Revenue Code as an "excess inclusion", for any
calendar quarter will be subject to federal income tax in all events.
Thus, for example, an excess inclusion:

        o   may not, except as described below, be offset by any unrelated
            losses, deductions or loss carryovers of a REMIC Residual
            Certificateholder;

        o   will be treated as "unrelated business taxable income" within the
            meaning of Internal Revenue Code Section 512 if the REMIC Residual
            Certificateholder is a pension fund or any other organization that
            is subject to tax only on its unrelated business taxable income, as
            discussed under "--Tax-Exempt Investors" below; and

        o   is not eligible for any reduction in the rate of withholding tax in
            the case of a REMIC Residual Certificateholder that is a foreign
            investor, as discussed under "--Non-U.S. Persons" below.

      Except as discussed in the following paragraph, with respect to any REMIC
Residual Certificateholder, the excess inclusions for any calendar quarter is
the excess, if any, of (1) the income of such REMIC Residual Certificateholder
for that calendar quarter from its REMIC Residual Certificate over (2) the sum
of the "daily accruals" for all days during the calendar quarter on which the
REMIC Residual Certificateholder holds a REMIC Residual Certificate. For this
purpose, the daily accruals with respect to a REMIC Residual Certificate are
determined by allocating to each day in the calendar quarter its ratable portion
of the product of the "adjusted issue price" of the REMIC Residual Certificate
at the beginning of the calendar quarter and 120 percent of the "Federal
long-term rate" in effect at the time the REMIC Residual Certificate is
issued.  For this  purpose,  the  "adjusted  issue  price"  of a REMIC  Residual
Certificate at the


                                      116


<PAGE>

beginning of any calendar quarter equals the issue price of the REMIC Residual
Certificate, increased by the amount of daily accruals for all prior quarters,
and decreased -- but not below zero -- by the aggregate amount of payments made
on the REMIC Residual Certificate before the beginning of the quarter. The
"FEDERAL LONG-TERM RATE" is an average of current yields on Treasury securities
with a remaining term of greater than nine years, computed and published monthly
by the Internal Revenue Service.

      In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to the REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Internal Revenue Code
Section 857(b)(2), excluding any net capital gain), will be allocated among the
shareholders of such trust in proportion to the dividends received by the
shareholders from such trust, and any amount so allocated will be treated as an
excess inclusion with respect to a REMIC Residual Certificate as if held
directly by the shareholder. Regulated investment companies, common trust funds
and certain cooperatives are subject to similar rules.

      The Small Business Job Protection Act of 1996 eliminated the special rule
permitting Section 593 institutions ("THRIFT INSTITUTIONS") to use net operating
losses and other allowable deductions to offset their excess inclusion income
from REMIC Residual Certificates that have "significant value" within the
meaning of the REMIC Regulations, effective for taxable years beginning after
December 31, 1995, except with respect to residual certificates continuously
held by a thrift institution since November 1, 1995.

      In addition, the Small Business Job Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative minimum
taxable income of a residual holder. First, alternative minimum taxable income
for the residual holder is determined without regard to the special rule that
taxable income cannot be less than excess inclusions. Second, the amount of any
alternative minimum tax net operating loss deductions must be computed without
regard to any excess inclusions. Third, a residual holder's alternative minimum
taxable income for a tax year cannot be less than excess inclusions for the
year. The effect of this last statutory amendment is to prevent the use of
nonrefundable tax credits to reduce a taxpayer's income tax below its tentative
minimum tax computed only on excess inclusions. These rules are effective for
tax years beginning after December 31, 1986, unless a residual holder elects to
have such rules apply only to tax years beginning after August 20, 1996.

      Payments. Any distribution made on a REMIC Residual Certificate to a REMIC
Residual Certificateholder will be treated as a non-taxable return of capital to
the extent it does not exceed the REMIC Residual Certificateholder's adjusted
basis in the REMIC Residual Certificate. To the extent a distribution exceeds
the adjusted basis, it will be treated as gain from the sale of the REMIC
Residual Certificate.


      Sale or Exchange of REMIC Residual Certificates. If a REMIC Residual
Certificate is sold or exchanged, the seller will generally recognize gain or
loss equal to the difference between the amount realized on the sale or exchange
and its adjusted basis in the REMIC Residual Certificate except that the
recognition of loss may be limited under the "wash sale" rules described in the
second following paragraph. A holder's adjusted basis in a REMIC Residual
Certificate  generally equals the cost of the REMIC Residual  Certificate to the
REMIC Residual


                                      117

<PAGE>


Certificateholder, increased by the taxable income of the REMIC that was
included in the income of the REMIC Residual Certificateholder with respect to
the REMIC Residual Certificate, and decreased--but not below zero--by the net
losses that have been allowed as deductions to the REMIC Residual
Certificateholder with respect to the REMIC Residual Certificate and by the
distributions received thereon by the REMIC Residual Certificateholder. In
general, the gain or loss will be capital gain or loss provided the REMIC
Residual Certificate is held as a capital asset. However, REMIC Residual
Certificates will be "evidences of indebtedness" within the meaning of Internal
Revenue Code Section 582(c)(1), so that gain or loss recognized from sale of a
REMIC Residual Certificate by a bank or thrift institution to which such section
applies would be ordinary income or loss.


      The capital gain or loss will generally be long-term capital gain or loss
if the REMIC Regular Certificate was held for more than one year. Long-term
capital gains of individuals are subject to reduced maximum tax rates while
capital gains recognized by individuals on capital assets held twelve months or
less are generally subject to ordinary income tax rates. The use of capital
losses is limited.

      Except as provided in Treasury regulations yet to be issued, if the seller
of a REMIC Residual Certificate reacquires such REMIC Residual Certificate, or
acquires any other REMIC Residual Certificate, any residual interest in another
REMIC or similar interest in a "taxable mortgage pool", as defined in Internal
Revenue Code Section 7701(i), during the period beginning six months before, and
ending six months after, the date of such sale, such sale will be subject to the
"wash sale" rules of Internal Revenue Code Section 1091. In that event, any loss
realized by the REMIC Residual Certificateholder on the sale will not be
deductible, but, instead, will increase such REMIC Residual Certificateholder's
adjusted basis in the newly acquired asset.

PROHIBITED TRANSACTIONS AND OTHER TAXES

      The Internal Revenue Code imposes a tax on REMICs equal to 100% of the net
income derived from "prohibited transactions". In general, subject to certain
specified exceptions, a prohibited transaction means:

        o   the disposition of a mortgage loan or mortgage-backed security;

        o   the receipt of income from a source other than a mortgage loan or
            mortgage-backed security or certain other permitted investments;

        o   the receipt of compensation for services; or

        o   gain from the disposition of an asset purchased with the payments on
            the mortgage loans and mortgage-backed securities for temporary
            investment pending distribution on the certificates.

      It is not anticipated that the trust fund for any series of certificates
will engage in any prohibited transactions in which it would recognize a
material amount of net income.


                                      118


<PAGE>

      In addition, certain contributions to a trust fund as to which an election
has been made to treat the trust fund as a REMIC made after the day on which the
trust fund issues all of its interests could result in the imposition of the
Contributions Tax. No trust fund for any series of certificates will accept
contributions that would subject it to such tax.

      In addition, a trust fund as to which an election has been made to treat
the trust fund as a REMIC may also be subject to federal income tax at the
highest corporate rate on "net income from foreclosure property," determined by
reference to the rules applicable to real estate investment trusts. "Net income
from foreclosure property" generally means income from foreclosure property
other than qualifying income for a real estate investment trust.

      Where any Prohibited Transactions Tax, Contributions Tax, tax on net
income from foreclosure property or state or local income or franchise tax that
may be imposed on a REMIC relating to any series of certificates arises out of
or results from:

        o   a breach of the related servicer's, trustee's or depositor's
            obligations, as the case may be, under the related Agreement for
            such series, such tax will be borne by such servicer, trustee or
            depositor, as the case may be, out of its own funds; or

        o   Morgan Stanley Capital I Inc.'s obligation to repurchase a mortgage
            loan, such tax will be borne by Morgan Stanley Capital I Inc.

      In the event that the servicer, trustee or depositor, as the case may be,
fails to pay or is not required to pay any Prohibited Transactions Tax,
Contributions Tax, tax on net income from foreclosure property or state or local
income or franchise tax, the tax will be payable out of the trust fund for the
series and will result in a reduction in amounts available to be distributed to
the certificateholders of the series.

LIQUIDATION AND TERMINATION

      If the REMIC adopts a plan of complete liquidation, within the meaning of
Internal Revenue Code Section 860F(a)(4)(A)(i), which may be accomplished by
designating in the REMIC's final tax return a date on which such adoption is
deemed to occur, and sells all of its assets other than cash within a 90-day
period beginning on such date, the REMIC will not be subject to any Prohibited
Transaction Tax, provided that the REMIC credits or distributes in liquidation
all of the sale proceeds plus its cash, other than the amounts retained to meet
claims, to holders of Regular and REMIC Residual Certificates within the 90-day
period.

      The REMIC will terminate shortly following the retirement of the REMIC
Regular Certificates. If a REMIC Residual Certificateholder's adjusted basis in
the REMIC Residual Certificate exceeds the amount of cash distributed to such
REMIC Residual Certificateholder in final liquidation of its interest, then it
would appear that the REMIC Residual Certificateholder would be entitled to a
loss equal to the amount of such excess. It is unclear whether such a loss, if
allowed, will be a capital loss or an ordinary loss.


                                      119


<PAGE>


ADMINISTRATIVE MATTERS

      Solely for the purpose of the administrative provisions of the Internal
Revenue Code, the REMIC generally will be treated as a partnership and the REMIC
Residual Certificateholders will be treated as the partners. Information will be
furnished quarterly to each REMIC Residual Certificateholder who held a REMIC
Residual Certificate on any day in the previous calendar quarter.

      Each REMIC Residual Certificateholder is required to treat items on its
return consistently with their treatment on the REMIC's return, unless the REMIC
Residual Certificateholder either files a statement identifying the
inconsistency or establishes that the inconsistency resulted from incorrect
information received from the REMIC. The Internal Revenue Service may assert a
deficiency resulting from a failure to comply with the consistency requirement
without instituting an administrative proceeding at the REMIC level. The REMIC
does not intend to register as a tax shelter pursuant to Internal Revenue Code
Section 6111 because it is not anticipated that the REMIC will have a net loss
for any of the first five taxable years of its existence. Any person that holds
a REMIC Residual Certificate as a nominee for another person may be required to
furnish the REMIC, in a manner to be provided in Treasury regulations, with the
name and address of such person and other information.

TAX-EXEMPT INVESTORS

      Any REMIC Residual Certificateholder that is a pension fund or other
entity that is subject to federal income taxation only on its "unrelated
business taxable income" within the meaning of Internal Revenue Code Section 512
will be subject to such tax on that portion of the distributions received on a
REMIC Residual Certificate that is considered an excess inclusion. See
"--Taxation of Owners of REMIC Residual Certificates--Excess Inclusions" above.

RESIDUAL CERTIFICATE PAYMENTS--NON-U.S. PERSONS

      Amounts paid to REMIC Residual Certificateholders who are not U.S. Persons
(see "--Taxation of Owners of REMIC Regular Certificates--Non-U.S. Persons"
above) are treated as interest for purposes of the 30% or lower treaty rate,
United States withholding tax. Amounts distributed to holders of REMIC Residual
Certificates should qualify as "portfolio interest," subject to the conditions
described in "--Taxation of Owners of REMIC Regular Certificates" above, but
only to the extent that the underlying mortgage loans were originated after July
18, 1984. Furthermore, the rate of withholding on any income on a REMIC Residual
Certificate that is excess inclusion income will not be subject to reduction
under any applicable tax treaties. See "--Taxation of Owners of REMIC Residual
Certificates--Excess Inclusions" above. If the portfolio interest exemption is
unavailable, such amount will be subject to United States withholding tax when
paid or otherwise distributed, or when the REMIC Residual Certificate is
disposed of, under rules similar to those for withholding upon disposition of
debt instruments that have original issue discount. The Internal Revenue Code,
however, grants the Treasury Department authority to issue regulations requiring
that those amounts be taken into account earlier than otherwise provided where
necessary to prevent avoidance of tax, for example, where the REMIC Residual
Certificates do not have significant value. See "--Taxation of Owners of REMIC
Residual Certificates--Excess Inclusions" above. If the amounts paid to REMIC


                                      120


<PAGE>

Residual Certificateholders that are not U.S. Persons are effectively connected
with their conduct of a trade or business within the United States, the 30% or
lower treaty rate withholding will not apply. Instead, the amounts paid to such
non-U.S. Person will be subject to U.S. federal income taxation at regular
graduated rates. For special restrictions on the transfer of REMIC Residual
Certificates, see "--Tax-Related Restrictions on Transfers of REMIC Residual
Certificates" below.

      REMIC Regular Certificateholders and persons related to such holders
should not acquire any REMIC Residual Certificates, and REMIC Residual
Certificateholders and persons related to REMIC Residual Certificateholders
should not acquire any REMIC Regular Certificates, without consulting their tax
advisors as to the possible adverse tax consequences of such acquisition.

TAX RELATED RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES


      Disqualified Organizations. An entity may not qualify as a REMIC unless
there are reasonable arrangements designed to ensure that residual interests in
the entity are not held by "disqualified organizations". Further, a tax is
imposed on the transfer of a residual interest in a REMIC to a "disqualified
organization." The amount of the tax equals the product of (A) an amount, as
determined under the REMIC Regulations, equal to the present value of the total
anticipated "excess inclusions" with respect to such interest for periods after
the transfer and (B) the highest marginal federal income tax rate applicable to
corporations. The tax is imposed on the transferor unless the transfer is
through an agent, including a broker or other middleman, for a disqualified
organization, in which event the tax is imposed on the agent. The person
otherwise liable for the tax shall be relieved of liability for the tax if the
transferee furnished to such person an affidavit that the transferee is not a
disqualified organization and, at the time of the transfer, such person does not
have actual knowledge that the affidavit is false. A "DISQUALIFIED ORGANIZATION"
means:


      (A)   the United States, any State, possession or political subdivision
            thereof, any foreign government, any international organization or
            any agency or instrumentality of any of the foregoing (provided that
            such term does not include an instrumentality if all its activities
            are subject to tax and, except for FHLMC, a majority of its board of
            directors is not selected by any such governmental agency),

      (B)   any organization, other than certain farmers' cooperatives,
            generally exempt from federal income taxes unless such organization
            is subject to the tax on "unrelated business taxable income", and

      (C)   a rural electric or telephone cooperative.

      A tax is imposed on a "pass-through entity" holding a residual interest in
a REMIC if at any time during the taxable year of the pass-through entity a
disqualified organization is the record holder of an interest in such entity.
The amount of the tax is equal to the product of (A) the amount of excess
inclusions for the taxable year allocable to the interest held by the
disqualified organization and (B) the highest marginal federal income tax rate
applicable to corporations. The pass-through entity otherwise liable for the
tax, for any period during which


                                      121


<PAGE>

the disqualified organization is the record holder of an interest in such
entity, will be relieved of liability for the tax if such record holder
furnishes to such entity an affidavit that such record holder is not a
disqualified organization and, for such period, the pass-through entity does not
have actual knowledge that the affidavit is false. For this purpose, a
"PASS-THROUGH ENTITY" means:

        o   a regulated investment company, real estate investment trust or
            common trust fund,

        o   a partnership, trust or estate and

        o   certain cooperatives.

      Except as may be provided in Treasury regulations not yet issued, any
person holding an interest in a pass-through entity as a nominee for another
will, with respect to such interest, be treated as a pass-through entity.
Electing large partnerships -- generally, non-service partnerships with 100 or
more members electing to be subject to simplified Internal Revenue Service
reporting provisions under Internal Revenue Code sections 771 through 777 --
will be taxable on excess inclusion income as if all partners were disqualified
organizations.


      In order to comply with these rules, the Agreement will provide that no
record or beneficial ownership interest in a REMIC Residual Certificate may be
purchased, transferred or sold, directly or indirectly, without the express
written consent of the master servicer. The master servicer will grant consent
to a proposed transfer only if it receives the following:


        o   an affidavit from the proposed transferee to the effect that it is
            not a disqualified organization and is not acquiring the REMIC
            Residual Certificate as a nominee or agent for a disqualified
            organization and

        o   a covenant by the proposed transferee to the effect that the
            proposed transferee agrees to be bound by and to abide by the
            transfer restrictions applicable to the REMIC Residual Certificate.

      Noneconomic REMIC Residual Certificates. The REMIC Regulations disregard,
for federal income tax purposes, any transfer of a Noneconomic REMIC Residual
Certificate to a U.S. Person, unless no significant purpose of the transfer is
to enable the transferor to impede the assessment or collection of tax. A
Noneconomic REMIC Residual Certificate is any REMIC Residual Certificate,
including a REMIC Residual Certificate with a positive value at issuance,
unless, at the time of transfer, taking into account the Prepayment Assumption
and any required or permitted clean up calls or required liquidation provided
for in the REMIC's organizational documents,

        o   the present value of the expected future distributions on the REMIC
            Residual Certificate at least equals the product of the present
            value of the anticipated excess inclusions and the highest corporate
            income tax rate in effect for the year in which the transfer occurs
            and


                                      122


<PAGE>

        o   the transferor reasonably expects that the transferee will receive
            distributions from the REMIC at or after the time at which taxes
            accrue on the anticipated excess inclusions in an amount sufficient
            to satisfy the accrued taxes.

      A significant purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the transferee would be unwilling or unable to pay taxes due on its share
of the taxable income of the REMIC. A transferor is presumed not to have such
knowledge if:

        o   the transferor conducted a reasonable investigation of the
            transferee and

        o   the transferee acknowledges to the transferor that the residual
            interest may generate tax liabilities in excess of the cash flow and
            the transferee represents that it intends to pay such taxes
            associated with the residual interest as they become due.

      If a transfer of a Noneconomic REMIC Residual Certificate is disregarded,
the transferor would continue to be treated as the owner of the REMIC Residual
Certificate and would continue to be subject to tax on its allocable portion of
the net income of the REMIC.


      Foreign Investors. The REMIC Regulations provide that the transfer of a
REMIC Residual Certificate that has a "tax avoidance potential" to a "foreign
person" will be disregarded for federal income tax purposes. This rule appears
to apply to a transferee who is not a U.S. Person unless the transferee's income
in respect of the REMIC Residual Certificate is effectively connected with the
conduct of a United States trade or business. A REMIC Residual Certificate is
deemed to have a tax avoidance potential unless, at the time of transfer, the
transferor reasonably expects that the REMIC will distribute to the transferee
amounts that will equal at least 30 percent of each excess inclusion, and that
such amounts will be distributed at or after the time the excess inclusion
accrues and not later than the end of the calendar year following the year of
accrual. If the non-U.S. Person transfers the REMIC Residual Certificate to a
U.S. Person, the transfer will be disregarded, and the foreign transferor will
continue to be treated as the owner, if the transfer has the effect of allowing
the transferor to avoid tax on accrued excess inclusions. The provisions in the
REMIC Regulations regarding transfers of REMIC Residual Certificates that have
tax avoidance potential to foreign persons are effective for all transfers after
June 30, 1992. The pooling and servicing agreement will provide that no record
or beneficial ownership interest in a REMIC Residual Certificate may be
transferred, directly or indirectly, to a non-U.S. Person unless the person
provides the trustee with a duly completed Internal Revenue Service Form 4224 or
applicable successor form adopted by the Internal Revenue Service for such
purposes and the trustee consents to the transfer in writing.


      Any attempted transfer or pledge in violation of the transfer restrictions
shall be absolutely null and void and shall vest no rights in any purported
transferee. Investors in REMIC Residual Certificates are advised to consult
their own tax advisors with respect to transfers of the REMIC Residual
Certificates and, in addition, pass-through entities are advised to consult
their own tax advisors with respect to any tax which may be imposed on a
pass-through entity.


                                      123


<PAGE>


                            STATE TAX CONSIDERATIONS

      In addition to the federal income tax consequences described in "Federal
Income Tax Consequences," potential investors should consider the state income
tax consequences of the acquisition, ownership, and disposition of the offered
certificates. State income tax law may differ substantially from the
corresponding federal law, and this discussion does not purport to describe any
aspect of the income tax laws of any state. Therefore, potential investors
should consult their own tax advisors with respect to the various tax
consequences of investments in the offered certificates.


                              ERISA CONSIDERATIONS


GENERAL

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA")
and Section 4975 of the Internal Revenue Code, impose certain restrictions on
Plans and on persons who are parties in interest or disqualified persons with
respect to the Plans. Certain employee benefit plans, such as governmental plans
and church plans (if no election has been made under Section 410(d) of the
Internal Revenue Code), are not subject to the restrictions of ERISA, and assets
of these plans may be invested in the certificates without regard to the ERISA
considerations described below, subject to other applicable federal and state
law. However, any governmental or church plan that is not subject to ERISA but
is qualified under Section 401(a) of the Internal Revenue Code and exempt from
taxation under Section 501(a) of the Internal Revenue Code is subject to the
prohibited transaction rules set forth in Section 503 of the Internal Revenue
Code.

      Investments by Plans are subject to ERISA's general fiduciary
requirements, including the requirement of investment prudence and
diversification and the requirement that a Plan's investments be made in
accordance with the documents governing the Plan.

PROHIBITED TRANSACTIONS

      General

      Section 406 of ERISA prohibits parties in interest with respect to a Plan
from engaging in certain transactions involving a Plan and its assets unless a
statutory, regulatory or administrative exemption applies to the transaction.
Section 4975 of the Internal Revenue Code imposes excise taxes (or, in some
cases, a civil penalty may be assessed pursuant to Section 502(i) of ERISA) on
parties in interest which engage in non-exempt prohibited transactions.

      The United States Department of Labor has issued a final regulation (29
C.F.R. Section 2510.3-101) containing rules for determining what constitutes the
assets of a Plan. This regulation provides that, as a general rule, the
underlying assets and properties of corporations, partnerships, trusts and
certain other entities in which a Plan makes an "equity investment" will be
deemed for purposes of ERISA to be assets of the Plan unless an exception
applies.

      Under the terms of the regulation, the trust may be deemed to hold plan
assets by reason of a Plan's investment in a certificate; such plan assets would
include an undivided interest in the


                                      124


<PAGE>

mortgage loans and any other assets held by the trust. In this event, the asset
seller, the master servicer, the trustee, any insurer of the mortgage loans and
mortgage-backed securities and other persons, in providing services with respect
to the assets of the trust, may be parties in interest, subject to the fiduciary
responsibility provisions of Title I of ERISA, including the prohibited
transaction provisions of Section 406 of ERISA (and of Section 4975 of the
Internal Revenue Code), with respect to transactions involving the plan assets
unless such transactions are subject to a statutory, regulatory or
administrative exemption.

      The regulations contain a de minimis safe-harbor rule that exempts the
assets of any entity from plan assets status as long as the aggregate equity
investment in such entity by plans is not significant. For this purpose, equity
participation in the entity will be significant if immediately after any
acquisition of any equity interest in the entity, "benefit plan investors" in
the aggregate, own 25% or more of the value of ANY CLASS of equity interest,
excluding from the calculation the value of equity interest held by persons who
have discretionary authority or control with access to the assets of the entity
or held by affiliates of such persons. "BENEFIT PLAN INVESTORS" include both
Plans and employee benefit plans not subject to ERISA (e.g., governmental and
foreign plans). To fit within the safe harbor, the 25% limitation must be met
with respect to each class of certificates, regardless of the portion of total
equity value represented by such class, on an ongoing basis.

      Availability of Underwriter's Exemption for Certificates

      The United States Department of Labor has granted to Morgan Stanley & Co.
Incorporated Prohibited Transaction Exemption 90-24, Exemption Application No.
D-8019, 55 Fed. Reg. 20548 (1990) which exempts from the application of the
prohibited transaction rules transactions relating to:

        o   the acquisition, sale and holding by Plans of certain certificates
            representing an undivided interest in certain asset-backed
            pass-through trusts, with respect to which Morgan Stanley & Co.
            Incorporated or any of its affiliates is the sole underwriter or the
            manager or co-manager of the underwriting syndicate; and

        o   the servicing, operation and management of those asset-backed
            pass-through trusts, provided that the general conditions and
            certain other conditions set forth in the Exemption are satisfied.

      The Exemption sets forth the following general conditions which must be
satisfied before a transaction involving the acquisition, sale and holding of
the certificates or a transaction in connection with the servicing, operation
and management of the trust may be eligible for exemptive relief thereunder:

            (1) The acquisition of the certificates by a Plan is on terms
            (including the price for such certificates) that are at least as
            favorable to the investing Plan as they would be in an arm's-length
            transaction with an unrelated party;


                                      125


<PAGE>

            (2) The rights and interests evidenced by the certificates acquired
            by the Plan are not subordinated to the rights and interests
            evidenced by other certificates of the trust;


            (3) The certificates acquired by the Plan have received a rating at
            the time of such acquisition that is in one of the three highest
            generic rating categories from any of the following rating agencies:
            Duff & Phelps Inc., Fitch IBCA, Inc., Moody's Investors Service,
            Inc. and Standard & Poor's Ratings Services.


            (4) The trustee is not an affiliate of the underwriter, the asset
            seller, the master servicer, any insurer of the mortgage loans and
            mortgage-backed securities, any borrower whose obligations under one
            or more mortgage loans constitute more than 5% of the aggregate
            unamortized principal balance of the assets in the trust, or any of
            their respective affiliates (the "RESTRICTED GROUP");

            (5) The sum of all payments made to and retained by the underwriter
            in connection with the distribution of the certificates represents
            not more than reasonable compensation for underwriting such
            certificates; the sum of all payments made to and retained by the
            asset seller pursuant to the sale of the mortgage loans to the trust
            represents not more than the fair market value of such mortgage
            loans; the sum of all payments made to and retained by each servicer
            represents not more than reasonable compensation for such servicer's
            services under the pooling and servicing agreement and reimbursement
            of such servicer's reasonable expenses in connection therewith; and

            (6) The Plan investing in the certificates is an "accredited
            investor" as defined in Rule 501(a)(1) of Regulation D of the
            Securities and Exchange Commission under the Securities Act of 1933
            as amended.

      The trust fund must also meet the following requirements:

            (i) the corpus of the trust fund must consist solely of assets of a
      type that have been included in other investment pools;

            (ii) certificates evidencing interests in such other investment
      pools must have been rated in one of the three highest rating categories
      of a rating agency for at least one year prior to the Plan's acquisition
      of the securities; and

            (iii) certificates evidencing interests in such other investment
      pools must have been purchased by investors other than Plans for at least
      one year prior to any Plan's acquisition of the securities.

      On July 21, 1997, Labor published in the Federal Register an amendment to
the Exemption, which extends exemptive relief to certain mortgage-backed and
asset-backed securities transactions using pre-funding accounts for trusts
issuing pass-through certificates. The amendment generally allows mortgage loans
or other secured receivables supporting payments to certificateholders, and
having a value equal to no more than twenty-five percent (25%) of the total
principal amount of the certificates being offered by the trust, to be
transferred


                                      126


<PAGE>


to the trust within a 90-day or three-month pre-funding period following the
closing date, instead of requiring that all such receivables be either
identified or transferred on or before the closing date. The relief is available
when the following conditions are met:

            (1) The ratio of the amount allocated to the pre-funding account to
      the total principal amount of the certificates being offered (the
      "PRE-FUNDING LIMIT") must not exceed twenty-five percent (25%).

            (2) All receivables transferred after the closing date (the
      "ADDITIONAL OBLIGATIONS") must meet the same terms and conditions for
      eligibility as the original receivables used to create the trust, which
      terms and conditions have been approved by a rating agency.

            (3) The transfer of such additional obligations to the trust during
      the pre-funding period must not result in the certificates to be covered
      by the Exemption receiving a lower credit rating from a rating agency upon
      termination of the pre-funding period than the rating that was obtained at
      the time of the initial issuance of the certificates by the trust.

            (4) Solely as a result of the use of pre-funding, the weighted
      average annual percentage interest rate for all of the receivables in the
      trust at the end of the pre-funding period must not be more than 100 basis
      points lower than the average interest rate for the receivables
      transferred to the trust on the closing date.


            (5) In order to insure that the characteristics of the additional
      obligations are substantially similar to the original receivables which
      were transferred to the trust fund:


                  (i) the characteristics of the additional obligations must be
            monitored by an insurer or other credit support provider that is
            independent of Morgan Stanley Capital I Inc.; or


                  (ii) an independent accountant retained by Morgan Stanley
            Capital I Inc. must provide Morgan Stanley Capital I Inc. with a
            letter (with copies provided to each rating agency rating the
            certificates, the related underwriter and the related trustee)
            stating whether or not the characteristics of the additional
            obligations conform to the characteristics described in the related
            prospectus or prospectus supplement or pooling and servicing
            agreement. In preparing such letter, the independent accountant must
            use the same type of procedures as were applicable to the
            receivables transferred to the trust as of the closing date.


            (6) The pre-funding period must end no later than three months or 90
      days after the closing date or earlier if the pre-funding account falls
      below the minimum level specified in the pooling and servicing agreement
      or an Event of Default occurs.


            (7) Amounts transferred to any pre-funding account or capitalized
      interest account, or both, used in connection with the pre-funding may be
      invested only in certain permitted investments.



                                      127


<PAGE>

            (8) The related prospectus or prospectus supplement must describe:


                  (i) any pre-funding account or capitalized interest account,
            or both, used in connection with a pre-funding account;


                  (ii)  the duration of the pre-funding period;


                  (iii) the percentage  or dollar amount, or both, of the
            pre-funding limit for the trust; and


                  (iv) that the amounts remaining in the pre-funding account at
            the end of the pre-funding period will be remitted to
            certificateholders as repayments of principal.


            (9) The related pooling and servicing agreement must describe the
      permitted investments for the pre-funding account or capitalized interest
      account, or both, and, if not disclosed in the related prospectus or
      prospectus supplement, the terms and conditions for eligibility of
      additional obligations.


      Moreover, the Exemption provides relief from certain self-dealing/conflict
of interest prohibited transactions that may occur when any person who has
discretionary authority or renders investment advice with respect to the
investment of plan assets causes a Plan to acquire certificates in a trust
holding receivables on which that person or an affiliate is an obligor, provided
that, among other requirements:


        o   the person or its affiliate is an obligor with respect to five
            percent or less of the fair market value of the obligations or
            receivables contained in the trust;

        o   no member of the Restricted Group (as defined below) is the "plan
            sponsor" (as defined in Section 3(16)(B) of ERISA) of the
            Plan;

        o   in the case of an acquisition in connection with the initial
            issuance of certificates, at least fifty percent of each class of
            certificates in which Plans have invested and at least fifty percent
            of the aggregate interest in the trust fund is acquired by persons
            independent of the Restricted Group;

        o   a Plan's investment in certificates of any class does not exceed
            twenty-five percent of all of the certificates of that class
            outstanding at the time of the acquisition; and

        o   immediately after the acquisition, no more than twenty-five percent
            of the assets of any Plan with respect to which the person has
            discretionary authority or renders investment advice are invested in
            certificates representing an interest in one or more trusts
            containing assets sold or serviced by the same entity.


The Exemption does not apply to Plans sponsored by the seller, Morgan Stanley
Capital I Inc., Morgan Stanley & Co. Incorporated and the other underwriters set
forth in the related prospectus


                                      128


<PAGE>

supplement, the trustee, the master servicer, any pool insurer, any obligor with
respect to obligations included in the trust fund constituting more than five
percent of the aggregate unamortized principal balance of the assets in the
trust fund, or any affiliate of any of such parties (the "Restricted Group").

      Before purchasing a certificate, a fiduciary of a Plan should itself
confirm (a) that the certificates constitute "certificates" for purposes of the
Exemption and (b) that the specific and general conditions set forth in the
Exemption and the other requirements set forth in the Exemption would be
satisfied. The prospectus supplement for each series of certificates will
specify whether there is a "pre-funding period" and whether such additional
conditions will be satisfied.

REVIEW BY PLAN FIDUCIARIES

      Any Plan fiduciary considering whether to purchase any certificates on
behalf of a Plan should consult with its counsel regarding the applicability of
the fiduciary responsibility and prohibited transaction provisions of ERISA and
the Internal Revenue Code to such investment. Among other things, before
purchasing any certificates, a fiduciary of a Plan should make its own
determination as to the availability of the exemptive relief provided in the
Exemption, and also consider the availability of any other prohibited
transaction exemptions. In particular, in connection with a contemplated
purchase of certificates representing a beneficial ownership interest in a pool
of single family residential first mortgage loans, such Plan fiduciary should
consider the availability of the Exemption or Prohibited Transaction Class
Exemption 83-1 ("PTCE 83-1") for certain transactions involving mortgage pool
investment trusts. PTCE 83-1 does not apply to pools containing loans secured by
shares issued by a cooperative association. The prospectus supplement with
respect to a series of certificates may contain additional information regarding
the application of the Exemption, PTCE 83-1, or any other exemption, with
respect to the certificates offered thereby.

                                LEGAL INVESTMENT

      Each class of offered certificates will be rated at the date of issuance
in one of the four highest rating categories by at least one rating agency.
Unless otherwise described in the related prospectus supplement, each class that
is rated in one of the two highest rating categories by at least one rating
agency will constitute "mortgage related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984, as amended and, as such, will
constitute legal investments for persons, trusts, corporations, partnerships,
associations, business trusts and business entities including, but not limited
to, depository institutions, insurance companies, trustees and pension funds
created pursuant to or existing under the laws of the United States or of any
state, including the District of Columbia and Puerto Rico, whose authorized
investments are subject to state regulation to the same extent that, under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any agency or instrumentality thereof constitute legal
investments for such entities. Pursuant to SMMEA, a number of states enacted
legislation, on or before the October 3, 1991 cutoff for such enactments,
limiting to varying extents the ability of certain entities, in particular,
insurance companies, to invest in mortgage related securities, in most cases by
requiring the affected investors to rely solely upon


                                      129


<PAGE>

existing state law, and not SMMEA. Accordingly, investors affected by the
legislation will be authorized to invest in SMMEA certificates only to the
extent provided in such legislation.


      SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal in "mortgage related
securities" without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may purchase such securities for their own account without regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
ss. 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory authority may prescribe. In this connection, the Office of
the Comptroller of the Currency amended 12 C.F.R. Part I to authorize national
banks to purchase and sell for their own account, without limitation as to a
percentage of the bank's capital and surplus (but subject to compliance with
certain general standards in 12 C.F.R. ss. 1.5 concerning "safety and soundness"
and retention of credit information), certain "Type IV securities" defined in 12
C.F.R. ss. 1.2(1) to include certain "residential mortgage-related securities"
As so defined, "residential mortgage-related security" means, in relevant part,
"mortgage related security" within the meaning of SMMEA. The National Credit
Union Administration has adopted rules, codified at 12 C.F.R. Part 703, which
permit federal credit unions to invest in "mortgage related securities" under
certain limited circumstances, other than stripped mortgage related securities,
residual interests in mortgage related securities, and commercial mortgage
related securities, unless the credit union has obtained written approval from
the National Credit Union Administration to participate in the "investment pilot
program" described in 12 C.F.R. ss. 703.140. The Office of Thrift Supervision
has issued Thrift Bulletin 13a (December 1, 1998), "Management of Interest Rate
Risk, Investment securities and Derivative Activities," which thrift
institutions subject to the jurisdiction of the Office of Thrift Supervision
should consider before investing in any of the offered certificates.


      All depository institutions considering an investment in the offered
certificates shall review the "Supervisory Policy Statement on Investment
Securities and End User Derivatives Activities" of the Federal Financial
Institutions Examination Council, which has been adopted by the Board of
Governors of the Federal Reserve System, the Federal Deposit Insurance
Corporation, the Office of the Comptroller of the Currency and the Office of
Thrift Supervision effective May 26, 1998, and by the National Credit Union
Administration, effective October 1, 1998. The "Supervisory Policy Statement on
Investment Securities and End User Derivatives Activities" sets forth general
guidelines which depository institutions must follow in managing risks,
including market, credit, liquidity, operational (transaction), and legal risks
applicable to all securities, including mortgage pass-through securities and
mortgage-derivative products, used for investment purposes.

      Institutions whose investment activities are subject to regulation by
federal or state authorities should review rules, policies and guidelines
adopted from time to time by such authorities before purchasing any offered
certificates, as certain series or classes may be deemed to be unsuitable
investments, or may otherwise be restricted, under such rules, policies or
guidelines, in certain instances irrespective of SMMEA.


                                      130


<PAGE>

      If specified in the related prospectus supplement, other classes of
offered certificates offered pursuant to this Prospectus will not constitute
"mortgage related securities" under SMMEA. The appropriate characterization of
those offered certificates under various legal investment restrictions, and thus
the ability of investors subject to these restrictions to purchase such offered
certificates, may be subject to significant interpretive uncertainties.

      The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may restrict or prohibit investment in securities which are not "interest
bearing" or "income paying," and, with regard to any offered certificates issued
in book-entry form, provisions which may restrict or prohibit investments in
securities which are issued in book-entry form.

      Except as to the status of SMMEA certificates identified in the prospectus
supplement for a series as "mortgage related securities" under SMMEA, no
representations are made as to the proper characterization of the offered
certificates for legal investment purposes, financial institution regulatory
purposes, or other purposes, or as to the ability of particular investors to
purchase any offered certificates under applicable legal investment
restrictions. The uncertainties described in this section and any unfavorable
future determinations concerning legal investment or financial institution
regulatory characteristics of the offered certificates may adversely affect the
liquidity of the offered certificates. Accordingly, all investors whose
investment activities are subject to legal investment laws and regulations,
regulatory capital requirements or review by regulatory authorities should
consult with their own legal advisors in determining whether and to what extent
the offered certificates of any class constitute legal investments or are
subject to investment, capital or other restrictions, and, if applicable,
whether SMMEA has been overridden in any jurisdiction relevant to such investor.

                              PLAN OF DISTRIBUTION

      The offered certificates offered hereby and by the supplements to this
prospectus will be offered in series. The distribution of the certificates may
be effected from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices to be
determined at the time of sale or at the time of commitment therefor. If so
specified in the related prospectus supplement, the offered certificates will be
distributed in a firm commitment underwriting, subject to the terms and
conditions of the underwriting agreement, by Morgan Stanley & Co. Incorporated
acting as underwriter with other underwriters, if any, named therein. In such
event, the prospectus supplement may also specify that the underwriters will not
be obligated to pay for any offered certificates agreed to be purchased by
purchasers pursuant to purchase agreements acceptable to Morgan Stanley Capital
I Inc. In connection with the sale of offered certificates, underwriters may
receive compensation from Morgan Stanley Capital I Inc. or from purchasers of
offered certificates in the form of discounts, concessions or commissions. The
prospectus supplement will describe any such compensation paid by Morgan Stanley
Capital I Inc.

      Alternatively, the prospectus supplement may specify that offered
certificates will be distributed by Morgan Stanley & Co. Incorporated acting as
agent or in some cases as principal


                                      131


<PAGE>

with respect to offered certificates that it has previously purchased or agreed
to purchase. If Morgan Stanley & Co. Incorporated acts as agent in the sale of
offered certificates, Morgan Stanley & Co. Incorporated will receive a selling
commission with respect to the offered certificates, depending on market
conditions, expressed as a percentage of the aggregate certificate balance or
notional amount of the offered certificates as of the cut-off date. The exact
percentage for each series of certificates will be disclosed in the related
prospectus supplement. To the extent that Morgan Stanley & Co. Incorporated
elects to purchase offered certificates as principal, Morgan Stanley & Co.
Incorporated may realize losses or profits based upon the difference between its
purchase price and the sales price. The prospectus supplement with respect to
any series offered other than through underwriters will contain information
regarding the nature of such offering and any agreements to be entered into
between Morgan Stanley Capital I Inc. and purchasers of offered certificates of
such series.

      Morgan Stanley Capital I Inc. will indemnify Morgan Stanley & Co.
Incorporated and any underwriters against certain civil liabilities, including
liabilities under the Securities Act of 1933, or will contribute to payments
Morgan Stanley & Co. Incorporated and any underwriters may be required to make
in respect thereof.


      In the ordinary course of business, Morgan Stanley & Co. Incorporated and
Morgan Stanley Capital I Inc. may engage in various securities and financing
transactions, including repurchase agreements to provide interim financing of
Morgan Stanley Capital I Inc.'s mortgage loans pending the sale of such mortgage
loans or interests in the mortgage loans, including the certificates.


      Offered certificates will be sold primarily to institutional investors.
Purchasers of offered certificates, including dealers, may, depending on the
facts and circumstances of the purchases, be deemed to be "underwriters" within
the meaning of the Securities Act of 1933 in connection with reoffers and sales
by them of offered certificates. Certificateholders should consult with their
legal advisors in this regard prior to any such reoffer or sale.


      If specified in the prospectus supplement relating to certificates of a
particular series offered hereby, Morgan Stanley Capital I Inc., any affiliate
thereof or any other person or persons specified in the prospectus supplement
may purchase some or all of the certificates of any series from Morgan Stanley &
Co. Incorporated and any other underwriters thereof. This purchaser may
thereafter from time to time offer and sell, pursuant to this prospectus and the
related prospectus supplement, some or all of the certificates so purchased,
directly, through one or more underwriters to be designated at the time of the
offering of the certificates, through dealers acting as agent or principal or in
such other manner as may be specified in the related prospectus supplement. The
offering may be restricted in the manner specified in the prospectus supplement.
The transactions may be effected at market prices prevailing at the time of
sale, at negotiated prices or at fixed prices. Any underwriters and dealers
participating in the purchaser's offering of the certificates may receive
compensation in the form of underwriting discounts or commissions from such
purchaser and such dealers may receive commissions from the investors purchasing
the certificates for whom they may act as agent (which discounts or commissions
will not exceed those customary in those types of transactions involved). Any
dealer that participates in the distribution of the certificates may be deemed
to be an "underwriter" within the meaning of the Securities Act, and any
commissions and discounts


                                      132


<PAGE>

received by such dealer and any profit on the resale or such certificates by
such dealer might be deemed to be underwriting discounts and commissions under
the Securities Act.


      All or part of any class of certificates may be reacquired by Morgan
Stanley Capital I Inc. or acquired by an affiliate of Morgan Stanley Capital I
Inc. in a secondary market transaction or from an affiliate, including Morgan
Stanley & Co. Incorporated. Such certificates may then be included in a trust
fund, the beneficial ownership of which will be evidenced by one or more classes
of mortgage-backed certificates, including subsequent series of certificates
offered pursuant to this prospectus and a prospectus supplement.

      As to each series of certificates, only those classes rated in an
investment grade rating category by any rating agency will be offered hereby.
Any non-investment-grade class may be initially retained by Morgan Stanley
Capital I Inc., and may be sold by Morgan Stanley Capital I Inc. at any time in
private transactions.

                                  LEGAL MATTERS

      Certain legal matters in connection with the certificates, including
certain federal income tax consequences, will be passed upon for Morgan Stanley
Capital I Inc. by Cadwalader, Wickersham & Taft, Brown & Wood LLP or Latham &
Watkins.

                              FINANCIAL INFORMATION

      A new trust fund will be formed with respect to each series of
certificates and no trust fund will engage in any business activities or have
any assets or obligations prior to the issuance of the related series of
certificates. Accordingly, no financial statements with respect to any trust
fund will be included in this prospectus or in the related prospectus
supplement.

                                     RATING

      It is a condition to the issuance of any class of offered certificates
that they shall have been rated not lower than investment grade, that is, in one
of the four highest rating categories, by a rating agency.

      Ratings on mortgage pass-through certificates address the likelihood of
receipt by certificateholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying mortgage loans
and the credit quality of the guarantor, if any. ratings on mortgage
pass-through certificates do not represent any assessment of the likelihood of
principal prepayments by borrowers or of the degree by which such prepayments
might differ from those originally anticipated. As a result, certificateholders
might suffer a lower than anticipated yield, and, in addition, holders of
stripped interest certificates in extreme cases might fail to recoup their
initial investments.

      A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each security rating should be evaluated independently of any
other security rating.


                                      133


<PAGE>

                    INCORPORATION OF INFORMATION BY REFERENCE

      The SEC allows Morgan Stanley Capital I Inc. to "incorporate by reference"
information it files with the SEC, which means that Morgan Stanley Capital I
Inc. can disclose important information to you by referring you to those
documents. The information incorporated by reference is considered to be part of
this prospectus. Information that Morgan Stanley Capital I Inc. files later with
the SEC will automatically update the information in this prospectus. In all
cases, you should rely on the later information rather than on any different
information included in this prospectus or the accompanying prospectus
supplement. Morgan Stanley Capital I Inc. incorporates by reference any future
annual, monthly and special SEC reports filed by or on behalf of the trust until
the termination of the offering of the certificates.

      As a recipient of this prospectus, you may request a copy of any document
Morgan Stanley Capital I Inc. incorporates by reference, except exhibits to the
documents, unless the exhibits are specifically incorporated by reference, at no
cost, by writing or calling Morgan Stanley Capital I Inc. at Morgan Stanley &
Co. Incorporated, 1585 Broadway, 37th Floor, New York, New York 10036,
Attention: Mortgage Securities, telephone number (212) 761-4700.

      Morgan Stanley Capital I Inc. filed a registration statement relating to
the certificates with the Securities and Exchange Commission.  This prospectus
is part of the registration statement, but the registration statement includes
additional information.

      Copies of the registration statement may be obtained from the Public
Reference Section of the Securities and Exchange Commission, Washington, D.C.
20549 upon payment of the prescribed charges, or may be examined free of charge
at the Securities and Exchange Commission's offices, 450 Fifth Street N.W.,
Washington, D.C. 20549 or at the regional offices of the Securities and Exchange
Commission located at Suite 1300, 7 World Trade Center, New York, New York 10048
and Suite 1400, Citicorp Center, 500 West Madison Street, Chicago, Illinois
60661-2511. The Securities and Exchange Commission also maintains a site on the
World Wide Web at "http://www.sec.gov" at which you can view and download copies
of reports, proxy and information statements and other information filed
electronically through the Electronic Data Gathering Analysis and Retrieval
system. Morgan Stanley Capital I Inc. has filed the registration statement,
including all exhibits, through the EDGAR system and the materials should be
available by logging onto the Securities and Exchange Commission's Web site. The
Securities and Exchange Commission maintains computer terminals providing access
to the EDGAR system at each of the offices referred to above. Copies of any
documents incorporated to this prospectus by reference will be provided to each
person to whom a Prospectus is delivered upon written or oral request directed
to Morgan Stanley & Co. Incorporated, 1585 Broadway, 37th Floor, New York, New
York 10036, Attention: Mortgage Securities, telephone number (212) 761-4700.


                                      134


<PAGE>


                                GLOSSARY OF TERMS

      The certificates will be issued pursuant to the Agreement. The following
Glossary of Terms is not complete. You should also refer to the prospectus
supplement and the Agreement for additional or more complete definitions. If you
send a written request to the trustee at its corporate office, the trustee will
provide to you without charge a copy of the Agreement (without exhibits and
schedules).

      Unless the context requires otherwise, the definitions contained in this
Glossary of Terms apply only to this series of certificates.

      "Agreement" means the pooling and servicing agreement or the trust
agreement, as applicable.

      "Amortizable Bond Premium Regulations" means final regulations issued by
the Internal Revenue Service which deal with the amortizable bond premium.

      "Available Distribution Amount" means for each distribution date, the sum
of the following amounts:

        o   the total amount of all cash on deposit in the related certificate
            account as of the corresponding determination date, exclusive of:

            o   all scheduled payments of principal and interest collected but
                due on a date subsequent to the related Due Period;

            o   unless the related prospectus supplement provides otherwise, all
                prepayments, together with related payments of the interest
                thereon and related prepayment premiums, liquidation proceeds,
                insurance proceeds and other unscheduled recoveries received
                subsequent to the related Due Period; and

            o   all amounts in the certificate account that are due or
                reimbursable to Morgan Stanley Capital I Inc., the trustee, an
                asset seller, a subservicer, the master servicer or any other
                entity as specified in the related prospectus supplement or that
                are payable in respect of certain expenses of the related trust
                fund;

        o   if the related prospectus supplement so provides, interest or
            investment income on amounts on deposit in the certificate account,
            including any net amounts paid under any cash flow agreements;

        o   all advances made by a servicer or any other entity as specified in
            the related prospectus supplement with respect to the distribution
            date;

        o   if and to the extent the related prospectus supplement so provides,
            amounts paid by a servicer or any other entity as specified in the
            related


                                      135


<PAGE>

            prospectus supplement with respect to interest shortfalls resulting
            from prepayments during the related prepayment period; and

        o   unless the related prospectus supplement provides otherwise, to the
            extent not on deposit in the related certificate account as of the
            corresponding determination date, any amounts collected under, from
            or in respect of any credit support with respect to the distribution
            date.

      "Contributions Tax" means a tax on the trust fund equal to 100% of the
value of the contributed property.

      "Deferred Interest" means interest deferred by reason of negative
amortization.

      "Determination Date" means the close of business on the date specified in
the related prospectus supplement.

      "Due Period" means the period which will commence on the second day of the
month in which the immediately preceding distribution date occurs, or the day
after the cut-off date in the case of the first Due Period, and will end on the
first day of the month of the related distribution date.

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

      "Events of Default" means, with respect to the master servicer under the
pooling and servicing agreement, any one of the following events:

        o   any failure by the master servicer to distribute or cause to be
            distributed to certificateholders, or to remit to the trustee for
            distribution to certificateholders, any required payment.

        o   any failure by the master servicer duly to observe or perform in any
            material respect any of its other covenants or obligations under the
            pooling and servicing agreement which continues unremedied for
            thirty days after written notice of such failure has been given to
            the master servicer by the trustee or Morgan Stanley Capital I Inc.,
            or to the master servicer, Morgan Stanley Capital I Inc., and the
            trustee by the holders of certificates evidencing not less than 25%
            of the voting rights;

        o   any breach of a representation or warranty made by the master
            servicer under the pooling and servicing agreement which materially
            and adversely affects the interests of certificateholders and which
            continues unremedied for thirty days after written notice of such
            breach has been given to the master servicer by the trustee or
            Morgan Stanley Capital I Inc., or to the master servicer, Morgan
            Stanley Capital I Inc. and the trustee by the holders of
            certificates evidencing not less than 25% of the voting rights; and


                                      136


<PAGE>

        o   certain events of insolvency, readjustment of debt, marshalling of
            assets and liabilities or similar proceedings and certain actions by
            or on behalf of the master servicer indicating its insolvency or
            inability to pay its obligations.

      "FHLMC" means the Federal Home Loan Mortgage Corporation.

      "Mark-to-Market Regulations" means the finalized Internal Revenue Service
regulations which provide that a REMIC Residual Certificate acquired after
January 3, 1995 cannot be marked to market.


      "Mortgage Rate" means the interest rate for a mortgage loan which provides
for no accrual of interest or for accrual of interest thereon at an interest
rate that is fixed over its term or that adjusts from time to time, or that may
be converted from an adjustable to a fixed mortgage rate, or from a fixed to an
adjustable mortgage rate, from time to time pursuant to an election or as
otherwise specified on the related mortgage note, in each case as described in
the related prospectus supplement.


      "New Regulations" means the regulations issued by the Treasury Department
on October 6, 1997.

      "OID Regulations" means the special rules of the Internal Revenue Code
relating to original issue discount (currently Internal Revenue Code Sections
1271 through 1273 and 1275) and Treasury regulations issued on January 27, 1994.

      "Payment Lag Certificates" means certain of the REMIC Regular
Certificates.

      "Permitted Investments" means United States government securities and
other investment grade obligations specified in the Pooling and servicing
agreement.

      "Plans" means employee benefit plans subject to ERISA and certain other
similar plans and arrangements, including but not limited to individual
retirement accounts and annuities.

      "Prepayment Assumption" means the original yield to maturity of the
grantor trust certificate calculated based on a reasonable assumed prepayment
rate for the mortgage loans underlying the grantor trust certificates.

      "Prohibited Transaction Tax" means the tax the Internal Revenue Code
imposes on REMICs equal to 100% of the net income derived from "prohibited
transactions."

      "Purchase Price" means, with respect to any mortgage loan and to the
extent set forth in the related prospectus supplement, the amount that is equal
to the sum of the unpaid principal balance, plus unpaid accrued interest at the
mortgage rate from the date as to which interest was last paid to the due date
in the Due Period in which the relevant purchase is to occur, plus certain
servicing expenses that are reimbursable to the master servicer.

      "Record Date" means the last business day of the month immediately
preceding the month in which the distribution date for a class of certificates
occurs.


                                      137


<PAGE>

      "Related Proceeds" means related recoveries on the mortgage loans,
including amounts received under any form of credit support, for which advances
were made.

      "REMIC Certificates" means a certificate issued by a trust fund relating
to a series of certificate where an election is made to treat the trust fund as
a REMIC.

      "REMIC Provisions" means provisions of the federal income tax law relating
to real estate mortgage investment conduits, which appear at Section 860A
through 860G of Subchapter M of Chapter 1 of the Internal Revenue Code of 1986,
as amended from time to time, and related provisions, and regulations (including
any proposed regulations) and rulings promulgated thereunder, as the foregoing
may be in effect from time to time.

      "REMIC Regular Certificates" means REMIC Certificates issued by the trust
fund that qualify as REMIC Certificates and are considered to be regular
interests.

      "REMIC Regular Certificateholders" means holders of REMIC and Regular
Certificates.

      "REMIC Regulations" means the REMIC Regulations promulgated by the
Treasury Department.

      "REMIC Residual Certificate" means the sole class of residual interests
in the REMIC.

      "REMIC Residual Certificateholders" means holders of the REMIC Regular
Certificates.

      "REO Tax" means a tax on "net income from foreclosure property," within
the meaning of Section 857(b)(4)(B) of the Internal Revenue Code.

      "Restricted Group" means the underwriter, the asset seller, the master
servicer, any insurer of the mortgage loans and mortgage-backed securities, any
borrower whose obligations under one or more mortgage loans constitute more than
5% of the aggregate unamortized principal balance of the assets in the trust, or
any of their respective.

      "RICO" means the Racketeer Influenced and Corrupt Organizations statute.

      "Servicing Standard" means:

        o   the standard for servicing the servicer must follow as defined by
            the terms of the related pooling and servicing agreement and any
            related hazard, business interruption, rental interruption or
            general liability insurance policy or instrument of credit support
            included in the related trust fund as described in this prospectus
            under "Description of Credit Support" and in the prospectus
            supplement;

        o   applicable law; and

        o   the general servicing standard specified in the related prospectus
            supplement or, if no such standard is so specified, its normal
            servicing practices.


                                      138


<PAGE>

      "SMMEA" means the Secondary Mortgage Market Enhancement Act of 1984, as
amended.

      "Stripped ARM Obligations" means original issue discount on grantor trust
certificates attributable to adjustable rate loans.

      "Stripped Bond Certificates" means a class of grantor trust certificates
that represents the right to principal and interest, or principal only, on all
or a portion of the mortgage loans and mortgage-backed securities, if a trust
fund is created with two classes of grantor trust certificates.

      "Stripped Coupon Certificates" means a class of grantor trust certificates
that represents the right to some or all of the interest on a portion of the
mortgage loans and mortgage-backed securities, if a trust fund is created with
two classes of grantor trust certificates.

      "Stripped Interest Certificates" means certificates which are entitled to
interest distributions with disproportionately low, nominal or no principal
distributions.

      "Stripped Principal Certificates" means certificates which are entitled to
principal distributions with disproportionately low, or no interest
distributions.

      "Super-Premium Certificates" means certain REMIC Regular Certificates to
be issued at prices significantly exceeding their principal amounts or based on
notional principal balances.

      "Title V" means Title V of the depository Institutions Deregulation and
Monetary Control Act of 1980.

      "U.S. Person" means a citizen or resident of the United States, a
corporation or a partnership organized in or under the laws of the United States
or any political subdivision thereof (other than a partnership that is not
treated as a U.S. Person under any applicable Treasury regulations), an estate
the income of which from sources outside the United States is included in gross
income for federal income tax purposes regardless of its connection with the
conduct of a trade or business within the United States or a trust if a court
within the United States is able to exercise primary supervision of the
administration of the trust and one or more U.S. Persons have the authority to
control all substantial decisions of the trust. In addition, certain trusts
treated as U.S. Persons before August 20, 1996 may elect to continue to be so
treated to the extent provided in regulations.

      "Value" means:

        o   with respect to any mortgaged property other than a mortgaged
            property securing a refinance loan, generally the lesser of

            o   the appraised value determined in an appraisal obtained by the
                originator at origination of that loan, and

            o   the sales price for that property; and


                                      139


<PAGE>

        o   with respect to any refinance loan, unless otherwise specified in
            the related prospectus supplement, the appraised value determined in
            an appraisal obtained at the time of origination of the refinance
            loan.



                                      140

<PAGE>

Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  supplement  and the prospectus to which it relates
shall not constitute an offer to sell or the solicitation of an offer to buy nor
shall  there be any sale of these  securities  in any State in which such offer,
solicitation or sale would be unlawful prior to  registration  or  qualification
under the securities laws of any such State.

                                                                     (version 2)
               SUBJECT TO COMPLETION, DATED _______________, 199_
Prospectus Supplement
(To Prospectus dated ________________ __, 199_)

                               [$ ] (APPROXIMATE)
                    MORGAN STANLEY CAPITAL I TRUST 199__-__,
                                     ISSUER
                         MORGAN STANLEY CAPITAL I INC.,
                                    DEPOSITOR

        COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES __________

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


         Morgan Stanley Capital I Inc. is offering __ classes of its Series
199_-___ Commercial Mortgage Pass-Through Certificates which represent
beneficial ownership interests in a trust fund. The trust fund's assets will
primarily be ___ [fixed rate] [adjustable rate] mortgage loans secured by [first
liens, junior liens or first and junior] liens on ___ [multifamily] [commercial]
properties, [mortgage participations, mortgage pass-through certificates,
mortgaged-backed securities [and] [direct obligations of the United States or
other governmental agencies].


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


         INVESTING IN THE CERTIFICATES OFFERED TO YOU INVOLVES RISKS. SEE "RISK
FACTORS" BEGINNING ON PAGE S- 21 IN THIS PROSPECTUS SUPPLEMENT AND PAGE 15 OF
THE PROSPECTUS.


                               -----------------
           CHARACTERISTICS OF THE CERTIFICATES OFFERED TO YOU INCLUDE:

<TABLE>
<CAPTION>
                   APPROXIMATE
                     INITIAL                                                                EXPECTED       RATED
                   CERTIFICATE         INITIAL                                               FINAL         FINAL
                    BALANCE OR       PASS-THROUGH           RATE             RATINGS      DISTRIBUTION  DISTRIBUTION
     CLASS       NOTIONAL AMOUNT        RATE             DESCRIPTION        ([ ]/[ ])         DATE          DATE
     -----       ---------------     ------------        -----------        ---------     ------------  ------------
<S>              <C>                 <C>                 <C>                <C>           <C>           <C>

Class [  ].......$                        %          fixed interest rate
Class [  ].......$                        %          fixed interest rate
Class [  ].......$                        %       Weighted average coupon
                                                            risk

</TABLE>

                               -----------------
         The Securities and Exchange Commission and state securities regulators
have not approved or disapproved the certificates offered to you or determined
if this prospectus supplement or the accompanying prospectus are truthful or
complete. Any representation to the contrary is a criminal offense.

         Morgan Stanley & Co. Incorporated will purchase the certificates
offered to you from Morgan Stanley Capital I Inc. and will offer them to the
public at negotiated prices determined at the time of sale. Morgan Stanley & Co.
Incorporated expects to deliver the certificates to purchasers on _____________
__, 199_. Morgan Stanley Capital I Inc. expects to receive from this offering
approximately [ ]% of the initial principal balance of the certificates offered
to you, plus accrued interest from ___________ __, 199_, before deducting
expenses payable by Morgan Stanley Capital I Inc.

                               -----------------
                           MORGAN STANLEY DEAN WITTER

                           __________________ __, 199_


<PAGE>

With respect to the table on the cover page:

         o        The amounts under the column "Approximate Initial Certificate
                  Balance or Notional Amount" are approximate and may vary by up
                  to 5%.


         o        In the column "Rate Description," weighted average coupon rate
                  generally means the weighted average coupon rate as described
                  in this prospectus supplement and fixed interest rate means
                  the fixed rate coupon. Weighted averaged coupon rate and fixed
                  interest rate are descriptions of the type of pass-through
                  rates borne by the related classes.

         o        The Class [I/O] Certificates are entitled only to
                  distributions of interest. These certificates will not have a
                  principal amount and will not be entitled to receive
                  distributions of principal. Interest will accrue on the Class
                  [I/O] Certificates at their pass-through rate on their
                  notional amount. The notional amount of the Class [I/O]
                  Certificates is initially $[ ], [which is equal to the
                  aggregate initial principal balance of the Class [ ], Class [
                  ], Class [ ] and Class [ ] Certificates.]


         o        The expected final distribution date is the date on which the
                  class of certificates is expected to be paid in full, assuming
                  timely payments will be made, no principal prepayments will be
                  made, and otherwise based on certain maturity assumptions.

         o        The rated final distribution date is the distribution date in
                  _________. It is a date at least 36 months after the
                  amortization term of the mortgage loan in the trust fund that
                  has the longest amortization term.



                                       S-2
<PAGE>


              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

         Information about the certificates offered to you is contained in two
separate documents that progressively provide more detail: (a) the accompanying
prospectus, which provides general information, some of which may not apply to
the certificates offered to you; and (b) this prospectus supplement, which
describes the specific terms of the offered certificates. IF THE TERMS OF THE
CERTIFICATES OFFERED TO YOU VARY BETWEEN THIS PROSPECTUS SUPPLEMENT AND THE
ACCOMPANYING PROSPECTUS, YOU SHOULD RELY ON THE INFORMATION IN THIS PROSPECTUS
SUPPLEMENT.

        You should rely only on the information contained in this prospectus
supplement and the accompanying prospectus. Morgan Stanley Capital I Inc. has
not authorized anyone to provide you with information that is different from
that contained in this prospectus supplement and the prospectus.

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


        This prospectus supplement and the accompanying prospectus include cross
references to sections in these materials where you can find further related
discussions. The tables of contents in this prospectus supplement and the
prospectus identify the pages where these sections are located.


        The Series 199_-___ Certificates are not obligations of Morgan Stanley
Capital I Inc. or any of its affiliates, and neither the certificates nor the
underlying mortgage loans are insured or guaranteed by any governmental agency.

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

        Morgan Stanley Capital I Inc. will not list the certificates offered to
you on any national securities exchange or on any automated quotation system of
any registered securities association such as NASDAQ.

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

         Until ninety days after the date of this prospectus supplement, all
dealers that buy, sell or trade the certificates offered by this prospectus
supplement, whether or not participating in this offering, may be required to
deliver a prospectus supplement and the accompanying prospectus. This is in
addition to the dealers' obligation to deliver a prospectus supplement and the
accompanying prospectus when acting as underwriters and with respect to their
unsold allotments or subscriptions.



                                       S-3
<PAGE>


                                TABLE OF CONTENTS

                                                                            PAGE


Executive Summary............................................................S-6
Summary Of Prospectus Supplement.............................................S-8
Risk Factors................................................................S-22
    General.................................................................S-55
   [The Mortgage Backed Securities (MBS)]...................................S-56
   [The Index]..............................................................S-56
   Characteristics of the Mortgage Loans....................................S-57
   Underwriting Standards...................................................S-68
   Additional Information...................................................S-68
Description Of The Offered Certificates.....................................S-69
   General..................................................................S-69
   Distributions............................................................S-70
   Subordination............................................................S-75
   Appraisal Reductions.....................................................S-76
   Delivery, Form and Denomination..........................................S-76
   Book-Entry Registration..................................................S-77
   Definitive Certificates..................................................S-79
   Transfer Restrictions....................................................S-80
Yield, Prepayment And Maturity Considerations...............................S-81
   Yield....................................................................S-81
   [Yield on the Offered Certificates]......................................S-83
   [Rated Final Distribution Date]..........................................S-86
   Weighted Average Life of Offered Certificates............................S-86
The Pooling Agreement.......................................................S-90
   General..................................................................S-90
   Assignment of the Mortgage Loans.........................................S-90
   The Master Servicer......................................................S-91
   [Special Servicers]......................................................S-92
   [Certificate Account]....................................................S-92
   Servicing and Other Compensation and Payment of Expenses.................S-93
   Reports to Certificateholders............................................S-94
   [Voting Rights]..........................................................S-94
   Optional Termination.....................................................S-94
Legal Aspects Of The Mortgage Loans.........................................S-95
Use Of Proceeds.............................................................S-96
Federal Income Tax Consequences.............................................S-96
ERISA Considerations........................................................S-98
Legal Investment...........................................................S-101
Plan Of Distribution.......................................................S-102
Validity Of Offered Certificates...........................................S-103
Ratings....................................................................S-103
Glossary Of Terms..........................................................S-105



                                       S-4
<PAGE>



Appendix I.................................................................A-I-1
Appendix II...............................................................A-II-1
Appendix III.............................................................A-III-1


                                       S-5
<PAGE>


                                EXECUTIVE SUMMARY

         This Executive Summary highlights selected information regarding the
certificates offered to you and underlying mortgage loans. It does not contain
all of the information you need to consider in making your investment decision.
TO UNDERSTAND ALL OF THE TERMS OF THIS OFFERING AND THE UNDERLYING MORTGAGE
LOANS, YOU SHOULD READ THIS ENTIRE PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING
PROSPECTUS CAREFULLY.

                              CERTIFICATE STRUCTURE

<TABLE>
<CAPTION>
                                                                    APPROXIMATE                         APPROXIMATE
                                                                      INITIAL                           PERCENT OF
APPROXIMATE                                                         CERTIFICATE         RATINGS            TOTAL
CREDIT SUPPORT                                        CLASS           BALANCE          ([ ]/[ ])       CERTIFICATES
- --------------                                        -----         -----------        ---------       -------------
<S>               <C>                            <C>              <C>                  <C>             <C>
                  CLASS [I/O]                    CLASS [  ]       $                                          %
                  $ [            ]
       %          (approximate notional amount)  CLASS [ ]        $                                          %
       %                                         CLASS [ ]        $                                          %
       %                                         CLASS [ ]        $                                          %
       %                                         CLASS [ ]        $                                          %
       %                                         CLASS [ ]        $                                          %
</TABLE>

         o        The percentages indicated under the columns "Approximate
                  Credit Support" and "Approximate Percent of Total
                  Certificates" with respect to the Class [ ] and Class [ ]
                  Certificates represent the approximate credit support or total
                  certificates, as applicable, for the Class [ ] and Class [ ]
                  Certificates in the aggregate.

         o        The Class [ ], Class [ ] and Class [ ] Certificates are not
                  being offered to you.

         o        The Series 1999-__-____ Class [R] and Class [LR] Certificates
                  also represent ownership interests in the trust fund. These
                  certificates are not being offered to you and are not
                  represented in this table.


                                      S-6
<PAGE>


                               CERTIFICATE SUMMARY

<TABLE>
<CAPTION>
                         INITIAL
                       CERTIFICATE                                            INITIAL
          RATINGS      PRINCIPAL OR    % OF                                 PASS-THROUGH    WTD. AVG.    PRINCIPAL
 CLASS    [ ]/[ ]    NOTIONAL AMOUNT   TOTAL           DESCRIPTION              RATE       LIFE (YRS.)     WINDOW
 -----    -------    ---------------   -----           -----------          ------------   -----------   ---------
<S>       <C>        <C>               <C>             <C>                  <C>            <C>           <C>
  Offered Certificates
  --------------------

  [ ]                         $        %          fixed interest rate              %
  [ ]                         $        %          fixed interest rate              %
  [I/O]                       $        N/A        [interest only:                  %           N/A          N/A
                                                  weighted average coupon
                                                  rate]
  [ ]                         $        %          [weighted average coupon         %
                                                  rate]

  Non-Offered Certificates
  ------------------------

  [ ]                         $        %          [weighted average coupon         %
                                                  rate]
  [ ]                         $        %          [weighted average coupon         %
                                                  rate]
  [ ]                         $        %          [weighted average coupon         %
                                                  rate]

</TABLE>

With respect to the table above:

         o        The Class [ ], Class [ ] and Class [ ] Certificates are not
                  represented in this table.

         o        The initial certificate balances may vary by up to 5%.


         o        With respect to the column entitled "Description," weighted
                  average coupon rate and fixed interest rate are descriptions
                  of the type of pass-through rates borne by the related classes
                  and interest only designates that the related class is
                  entitled only to distributions of interest.

         o        The columns entitled "Weighted Average Life" and "Principal
                  Window" reflect the period during which distributions of
                  principal are anticipated to be received, based on the
                  assumption that the mortgage loans suffer no losses and are
                  fully paid on their respective maturity dates.


         o        The Class [I/O] Certificates will not have a principal amount
                  and will not be entitled to receive distributions of
                  principal. Interest will accrue on the Class [I/O]
                  Certificates at its pass-through rate on its notional amount.
                  The notional amount of the Class [I/O] Certificates is
                  initially $[ ], which is equal to the [aggregate initial
                  principal amount of the Class [ ], Class [ ], Class [ ] and
                  Class [ ] Certificates.]


                                      S-7
<PAGE>


                        SUMMARY OF PROSPECTUS SUPPLEMENT

         This summary highlights selected information from this prospectus
supplement. It does not contain all of the information you need to consider in
making your investment decision. TO UNDERSTAND ALL OF THE TERMS OF THE OFFERING
OF THE CERTIFICATES, READ THIS ENTIRE DOCUMENT AND THE ACCOMPANYING PROSPECTUS
CAREFULLY.

                                WHAT YOU WILL OWN

CERTIFICATES..................  Your certificates represent beneficial interests
                                in a trust fund created by Morgan Stanley
                                Capital I Inc. All payments to you will come
                                only from the amounts received in connection
                                with the assets of the trust fund. The trust
                                fund's assets will primarily consist of:


                                o    [ ] [fixed rate] [adjustable rate] mortgage
                                     loans secured by [first liens, junior liens
                                     or first and junior] liens on ___
                                     [multifamily] [commercial] properties;


                                o    [mortgage participations];

                                o    [mortgage pass-through certificates];

                                o    [mortgaged-backed securities; and]

                                o    [direct obligations of the United States or
                                     other governmental agencies].

TITLE OF CERTIFICATES...........Mortgage Pass-Through Certificates, Series
                                199_-__

MORTGAGE POOL...................The mortgage pool consists of approximately [ ]
                                mortgage loans with an aggregate principal
                                balance as of _____, 199_ of approximately $
                                _____. As of _______ __, 199_, the outstanding
                                principal balances of the mortgage loans in the
                                mortgage pool ranged from $[ ] to $[ ] and the
                                mortgage loans had an average balance of $[ ].

                           RELEVANT PARTIES AND DATES

ISSUER..........................Morgan Stanley Capital I 199__-__ Trust.

DEPOSITOR.......................Morgan Stanley Capital I Inc., a wholly-owned
                                subsidiary of Morgan Stanley Group Inc.

MASTER SERVICER................._____________________, a _____________________.

[SUB-SERVICERS.................._____________________, a _____________________.]

[SPECIAL SERVICER..............._____________________, a _____________________.]


                                       S-8
<PAGE>


TRUSTEE........................._____________________, a _____________________.

MORTGAGE LOAN SELLER............_____________________, a _____________________.

CUT-OFF DATE....................___________ __, 199_.

CLOSING DATE....................___________ __, 199_.

DISTRIBUTION DATE...............The ____ business day of each month, commencing
                                in __________, 199_.

RECORD DATE.....................With respect to each distribution date, the
                                close of business on the last business day of
                                the preceding month.

                              OFFERED CERTIFICATES

GENERAL.........................Morgan Stanley Capital I Inc. is offering the
                                following [ ] classes of its Series 199__
                                Commercial Mortgage Pass-Through Certificates:

                                o    Class [ ]

                                o    Class [ ]

                                o    Class [ ]

                                o    Class [ ]

                                The entire series will consist of a total of [ ]
                                classes. The Class [ ], Class [ ], Class [ ] and
                                Class [ ] are not being offered by this
                                prospectus supplement and the accompanying
                                prospectus.

PRINCIPAL AND NOTIONAL AMOUNTS..Your certificates will have the approximate
                                aggregate initial principal amount set forth in
                                the chart below, which may vary by up to 5%:

                                Class [ ]          $            Principal Amount
                                Class [ ]          $            Principal Amount
                                Class [ ]          $            Principal Amount
                                Class [ ]          $            Principal Amount

                                The Class [I/O] Certificates will have the
                                approximate aggregate notional amount generally
                                equal to:

                                o    the sum of the certificate balances of the
                                     Class [ ], Class [ ], Class [ ] and Class
                                     [ ] Certificates,


                                       S-9
<PAGE>


                                o    plus the amount of any unpaid interest on
                                     the above classes of certificates.

PASS-THROUGH RATES

A.   CERTIFICATES OFFERED TO
     YOU (OTHER THAN CLASS
     [I/O]).....................Your certificates will accrue interest at an
                                annual rate called a pass-through rate. The
                                following table lists the pass-through rates for
                                all but the Class [I/O] Certificates.

                                Class [ ]        [     ]%
                                Class [ ]        [     ]%

                                Class [ ]        [ weighted average coupon minus
                                                 [    %]]


                                Class [ ]        [ weighted average coupon]


                                Interest on the certificates offered to you,
                                including the Class [I/O] Certificates, will be
                                calculated based on a 360-day year consisting of
                                twelve 30-day months, also referred to in this
                                prospectus supplement as a 30/360 basis.


                                The weighted average coupon rate for a
                                particular distribution date is a weighted
                                average of the mortgage loan interest rates in
                                effect as of the first day of the preceding
                                month, minus the annual servicing fee rate of [
                                ]% , which includes the trustee fee rate. This
                                average is then weighted by the principal
                                balances of the mortgage loans.


                                [Describe any other method used to calculate the
                                pass-through rate.]

B.   INTEREST ONLY
     CERTIFICATES...............The Class [I/O] Certificate is an interest only
                                certificate. A holder of this certificate will
                                only receive distributions of interest.

                                [The Class [I/O] Certificate is issued in a
                                notional amount equal to the sum of the balance
                                of components, which correspond to the
                                certificate balance of one of the Class [ ],
                                Class [ ], Class [ ], and Class [ ]
                                Certificates. Each component is assigned an
                                interest rate. The pass-through rate of the
                                Class [I/O] Certificate is the weighted average
                                of the rates for each of the components,
                                weighted by the balance of the component.]

                                [The Class [I/O] Certificate is issued in a
                                notional amount equal to the sum of the
                                principal balances of the outstanding mortgage
                                loans. The pass-through rate of the Class [I/O]
                                Certificate is equal to the weighted average


                                       S-10
<PAGE>


                                interest rate of the mortgage loans minus the
                                weighted average pass-through rates of the
                                certificates which have a principal balance.]

                                [Describe any other method used to calculate the
                                pass-through rate.]

                                [The components used to determine the Class [ ]
                                pass-through rate and the specified rates on
                                those components are as follows:


                                Class [ ] Component [ ]% [weighted average
                                                         coupon minus
                                                         pass-through rate on
                                                         Class [ ]
                                                         Certificates]
                                Class [ ] Component [ ]% [weighted average
                                                         coupon minus
                                                         pass-through rate on
                                                         Class [ ]
                                                         Certificates]

                                Class [ ] Component [ ]%

DISTRIBUTIONS

A.   AMOUNT AND ORDER OF
     DISTRIBUTIONS..............On each distribution date, the funds received
                                from the mortgage loans minus specific trust
                                fund expenses will be distributed to the holders
                                of the certificates in the following amounts and
                                priority:

                                Step 1/Class [ ] and Class [ ]: To interest on
                                the Class [ ] and Class [ ], pro rata, based on
                                their interest entitlements.

                                Step 2/Class [ ]: If funds are available for
                                principal, to principal on Classes [ ] and [ ],
                                in that order, until reduced to zero. If each
                                class of certificates other than Class [ ] has
                                been reduced to zero, funds available for
                                principal will be distributed to Classes [ ] and
                                [ ], pro rata, rather than sequentially.

                                Step 3/ Class [ ]: After each class of
                                certificates other than Class [ ] has been
                                reduced to zero, to reimburse Classes [ ] and [
                                ], pro rata, for any previously unreimbursed
                                losses on the mortgage loans allocable to
                                principal that were previously borne by those
                                classes, together with interest.

                                Step 4/Class [ ]: To Class [ ] as follows: (a)
                                to interest on Class [ ] in the amount of its
                                interest entitlement; (b) if funds are available
                                for principal, to principal on Class [ ] until
                                reduced to zero; and (c) to reimburse Class [ ]
                                for any previously unreimbursed losses on the
                                mortgage loans allocable to principal that were
                                previously borne by that class, together with
                                interest.


                                      S-11
<PAGE>


                                Step 5/Class [ ]: To Class [ ] in a manner
                                analogous to the Class [ ] allocations of Step
                                4.

                                Step 6/Private Certificates: In the amounts and
                                order of priority described in this prospectus
                                supplement.

B.   INTEREST AND PRINCIPAL
     ENTITLEMENTS...............A description of each class' interest
                                entitlement can be found in "Description of the
                                Offered Certificates--Distributions" in this
                                prospectus supplement. [As described in that
                                section, there are circumstances relating to the
                                timing of prepayments in which a class' interest
                                entitlement for a distribution date could be
                                less than one full month's interest at the
                                pass-through rate on the certificate's principal
                                amount or notional amount.]

                                The amount of principal required to be
                                distributed to the classes entitled to principal
                                on a particular distribution date will, in
                                general, be equal to:

                                o    the principal portion of all scheduled
                                     payments, other than balloon payments,
                                     whether or not received, due during the
                                     related collection period;

                                o    all principal prepayments and the principal
                                     portion of balloon payments received during
                                     the related collection period;

                                o    the principal portion of other collections
                                     on the mortgage loans received during the
                                     related collection period including,
                                     liquidation proceeds, condemnation
                                     proceeds, insurance proceeds and income on
                                     "real estate owned" property; and

                                o    the principal portion of proceeds of
                                     mortgage loan repurchases received during
                                     the related collection period.

C.   PREPAYMENT PREMIUMS........The manner in which any prepayment premiums and
                                yield maintenance premiums received during a
                                particular collection period will be allocated
                                to the Class [I/O] Certificates, on the one
                                hand, and the classes of certificates entitled
                                to principal, on the other hand, is described in
                                "Description of Offered
                                Certificates--Distributions" in this prospectus
                                supplement.

[D.  DEFERRED INTEREST..........As further described in this prospectus
                                supplement, some of the mortgage loans provide
                                that after a specified date, they will bear
                                interest at an increased rate and will require
                                excess cash flow from the related mortgaged
                                property or


                                       S-12
<PAGE>


                                properties to be used to repay principal on the
                                mortgage loan. The interest that accrues at the
                                increased rate that is in excess of the interest
                                that would have accrued at the initial rate will
                                not be paid until the principal balance of the
                                mortgage loan has been reduced to zero, but that
                                unpaid amount of interest will accrue interest
                                at the increased interest rate.]

SUBORDINATION

A.   GENERAL....................The chart below describes the manner in which
                                the rights of various classes will be senior to
                                the rights of other classes. Entitlement to
                                receive principal and interest [,other than
                                deferred interest,] on any distribution date is
                                depicted in descending order--top to bottom. The
                                manner in which mortgage loan losses are
                                allocated is depicted in ascending order--bottom
                                to top. However, no principal payments or loan
                                losses will be allocated to the Class [ ]
                                Certificates.

                                Class [ ], Class [ ], Class [ ]


                                            Class [ ]


                                            Class [ ]


                                            Class [ ]


                                            Class [ ]

                                NO OTHER FORM OF CREDIT ENHANCEMENT WILL BE
                                AVAILABLE TO YOU AS A HOLDER OF CERTIFICATES.

B.   SHORTFALLS IN AVAILABLE
     FUNDS......................The following types of shortfalls in available
                                funds will be allocated in the same manner as
                                mortgage loan losses:

                                o    shortfalls resulting from additional
                                     compensation, other than the servicing fee,
                                     which the master servicer or special
                                     servicer is entitled to receive;

                                o    shortfalls resulting from interest on
                                     advances made by the master servicer and
                                     the trustee, to the extent not covered by
                                     Default Interest paid by the borrower;


                                       S-13
<PAGE>


                                o    shortfalls resulting from extraordinary
                                     expenses of the trust fund;

                                o    shortfalls resulting from a reduction of a
                                     mortgage loan's interest rate by a
                                     bankruptcy court or from other
                                     unanticipated or default-related expenses
                                     of the trust fund; and

                                o    shortfalls in mortgage loan interest as a
                                     result of the timing of prepayments, net of
                                     the master servicer's servicing fee payable
                                     on the related distribution date.

                       INFORMATION ABOUT THE MORTGAGE POOL

A.   GENERAL....................All numerical information provided in this
                                prospectus supplement with respect to the
                                mortgage loans is approximate. All weighted
                                average information regarding the mortgage loans
                                reflects weighting of the mortgage loans based
                                upon their outstanding principal balances as of
                                _________, 1999.

B.   PRINCIPAL BALANCES.........The trust fund's primary assets will be _____
                                mortgage loans with an aggregate principal
                                balance of $__________ as of _________ __, 199_.
                                As of that date, the outstanding principal
                                balances of the mortgage loans in the mortgage
                                pool ranged from $[ ] to $[ ] and the mortgage
                                loans had an average balance of $[ ].

C.   NON-RECOURSE...............Substantially all of the mortgage loans are
                                [recourse] [non-recourse] obligations. [No
                                mortgage loan will be insured or guaranteed by
                                any governmental entity, private insurer, or any
                                other person.]


D.   FEE SIMPLE/LEASEHOLD.......Each mortgage loan is secured by a [first lien,
                                a junior lien or both a first and junior]
                                mortgage lien on the borrower's [fee simple or
                                leasehold estate in an income-producing real
                                property.


E.   PROPERTY TYPES.............The following table shows how the mortgage loans
                                are distributed among different types of
                                properties.

                                         Percentage of
                                          Initial Pool       Number of Mortgage
                 Property Type              Balance                Loans
                 -------------           -------------       ------------------
           Multifamily                  __%
           Retail                       __%
           Industrial                   __%


                                       S-14
<PAGE>

           Office                       __%
           Senior Housing               __%
           Self-Storage                 __%
           Hospitality                  __%
           Manufactured Housing         __%
           Mixed Use                    __%

F.   PROPERTY LOCATION..........The following table shows the states that have
                                the largest concentration of the mortgage loans.

                               Percentage of
                                Initial Pool       Number of Mortgage
           State                  Balance                Loans
           -----               -------------       ------------------
                                    --%
                                    --%
                                    --%

                                The remaining mortgaged properties are located
                                throughout [ ] other states. No other state has
                                a concentration of mortgaged properties that
                                represents security for more than [ ]% of the
                                initial pool balance.

[G.  BALLOON LOANS..............[ ] of the mortgage loans, representing [ ]% of
                                the initial pool balance, are balloon loans.
                                These types of loans have a significant amount
                                of principal due at the time of their maturity.
                                The large final principal payment is the result
                                of one of the following:

                                o    Monthly payments based on amortization
                                     schedules significantly longer than their
                                     respective terms to maturity. There are [ ]
                                     mortgage loans with this characteristic,
                                     representing [ ]% of the initial pool
                                     balance;

                                o    Monthly payments that provide for payment
                                     of interest only for a period after
                                     _______, 1999 and then payments of interest
                                     and principal based on amortization
                                     schedules significantly longer than their
                                     respective terms to maturity.  There are
                                     [ ] mortgage loans with this
                                     characteristic, representing [ ]% of the
                                     initial pool balance; or


                                o    Increases in the mortgage rate or principal
                                     amortization at a date prior to stated
                                     maturity that create an incentive for the
                                     related borrower to


                                       S-15
<PAGE>

                                     prepay the loan. There
                                     are [ ]mortgage loans with this
                                     characteristic, representing [ ]% of the
                                     initial pool balance; these mortgage loans
                                     will have substantial payments payable on
                                     their respective maturity dates, but
                                     balloon payments on these mortgage loans
                                     are anticipated to be made on the date
                                     prior to stated maturity that these
                                     increases occur unless the loans are
                                     prepaid.


                                [The remaining [ ] mortgage loans, representing
                                [ ]% of the initial pool balance, have an
                                expected balloon balance equal to less than [ ]%
                                of the original principal balance of each loan.]

H.   PREPAYMENT PROVISIONS......As of __________ __, 199__, all of the mortgage
                                loans restricted voluntary prepayments of
                                principal as follows:


                                o    [ ] mortgage loans, representing [ ]% of
                                     the initial pool balance, contain a
                                     defeasance provision, under which the
                                     related borrower is permitted, after an
                                     initial period during which voluntary
                                     prepayments are prohibited and until
                                     generally 90 days prior to maturity, to
                                     substitute direct, non-callable United
                                     States Treasury obligations for the
                                     mortgaged property securing the mortgage
                                     loan. By this substitution of collateral,
                                     the related property will be released from
                                     the lien of the mortgage without prepaying
                                     the mortgage loan.

                                o    [ ] mortgage loans, representing [ ]% of
                                     the initial pool balance, prohibit
                                     voluntary prepayments for a period ending
                                     on a date specified in the related mortgage
                                     note and, in most cases, after this period
                                     impose prepayment premiums until a
                                     specified date prior to maturity;


                                o    [ ] mortgage loans, representing [ ]% of
                                     the initial pool balance, do not provide
                                     for initial lockout periods but impose
                                     prepayment premiums in connection with
                                     voluntary principal prepayments made prior
                                     to a specified date, generally zero to
                                     three months, but in [ ] cases,
                                     representing [ ]% of the initial pool
                                     balance, [ ] to [ ] months prior to
                                     maturity.

                                o    [ ] mortgage loans, representing [ ]% of
                                     the initial pool balance, permit voluntary
                                     principal prepayments of up to [ ]% of the
                                     original principal


                                       S-16
<PAGE>


                                     balance of the mortgage loan in any
                                     calendar year without the imposition of a
                                     prepayment premium.

I.   MORTGAGE LOAN RANGES AND
     WEIGHTED AVERAGES...............As of __________ __, 199__, the mortgage
                                     loans will have the following additional
                                     characteristics:

         I.   MORTGAGE RATES    o    Interest rates ranging from [ ]% per
                                     annum to [ ]% per annum, and a weighted
                                     average rate of [ ]% per annum;


         II.  REMAINING TERMS   o    Remaining terms to scheduled maturity
                                     ranging from [ ] months to [ ] months, and
                                     a weighted average remaining term to
                                     scheduled maturity of [ ] months;


         III. REMAINING
              AMORTIZATION
              TERMS             o    Remaining amortization terms ranging from
                                     [ ] months to [ ] months, and a weighted
                                     average remaining amortization term of [ ]
                                     months--for the amortizing loans;


         IV.  LOAN-TO-VALUE
              RATIOS            o    Loan-to-value ratios ranging from [ ]% to
                                     [ ]% and a weighted average loan-to-value
                                     ratio, calculated as described in this
                                     prospectus supplement, of [ ]%; and


         V.   DEBT SERVICE
              COVERAGE RATIOS   o    Debt service coverage ratios ranging from
                                     [ ]x to [ ]x and a weighted average debt
                                     service coverage ratio, calculated as
                                     described in this prospectus supplement, of
                                     [ ]x.


ADVANCES OF PRINCIPAL AND INTEREST


A.   GENERAL....................The master servicer is required to advance
                                delinquent monthly mortgage loan payments. The
                                master servicer will not be required to advance
                                any additional interest accrued as a result of
                                the imposition of any default rate. The master
                                servicer also is not required to advance
                                prepayment or yield maintenance premiums, or
                                balloon payments. With respect to any balloon
                                payment, the master servicer will instead be
                                required to advance an amount equal to the
                                scheduled payment that would have been due, had
                                there not been a balloon payment. If the master
                                servicer does make an


                                       S-17
<PAGE>


                                advance it will not advance its servicing fee,
                                but will advance the trustee fee.


                                If the master servicer fails to make a required
                                advance, the trustee will be required to make
                                the advance, subject to the same limitations,
                                and with the same rights of the master servicer.


                                All advances made by the master servicer or the
                                trustee will accrue interest at a rate equal to
                                the prime rate as reported in The Wall Street
                                Journal.


                                Neither the master servicer nor the trustee will
                                be obligated to make an advance if it reasonably
                                determines that the advance would not be
                                recoverable.


B.   ADVANCES DURING AN
     APPRAISAL REDUCTION EVENT..The occurrence of certain adverse events
                                affecting a mortgage loan will require the
                                special servicer to obtain a new appraisal or
                                other valuation of the related mortgaged
                                property. If the value of the mortgaged property
                                decreases, as determined by an appraisal or
                                other valuation, an appraisal reduction may be
                                created as described in this prospectus
                                supplement. If there exists an appraisal
                                reduction for any mortgage loan, the amount
                                required to be advanced in respect of interest
                                on that mortgage loan will be proportionately
                                reduced to the extent of the appraisal
                                reduction. This will reduce the funds available
                                to pay interest on the most subordinate class or
                                classes then-outstanding.


                       ADDITIONAL ASPECTS OF CERTIFICATES

RATINGS.........................The certificates offered to you will not be
                                issued unless each of the classes of
                                certificates being offered by this prospectus
                                supplement receives the following ratings:


                                       S-18
<PAGE>


                                                                 RATINGS
                                         CLASS                   [ ]/[ ]
                                Class [ ] and [ ]                [ ]/[ ]
                                Class [ ]                        [ ]/[ ]
                                Class [ ]                        [ ]/[ ]
                                Class [ ]                        [ ]/[ ]
                                Class [ ]                        [ ]/[ ]
                                Class [ ]                        [ ]/[ ]

                                A rating agency may lower or withdraw a security
                                rating at any time.

                                See "Ratings" in this prospectus supplement and
                                the prospectus for a discussion of the basis
                                upon which ratings are given, the limitations of
                                and restrictions on the ratings and the
                                conclusions you should not draw from a rating.


OPTIONAL TERMINATION............On any distribution date on which the aggregate
                                principal balance of the mortgage loans
                                remaining in the trust fund is less than [ ]% of
                                the aggregate unpaid balance of the mortgage
                                loans as of [the cut-off date], Morgan Stanley
                                Capital I Inc., the master servicer, the
                                sub-servicer, the special servicer, the majority
                                holders of the controlling class and any holder
                                of a majority interest in the Class [R]
                                Certificate will have the option to purchase all
                                of the remaining mortgage loans at a price
                                specified in this prospectus supplement.
                                Exercise of this option will terminate the trust
                                fund and retire the then-outstanding
                                certificates.


DENOMINATIONS...................The certificates offered to you [,other than the
                                Class [ ] Certificates,] will be offered in
                                minimum denominations of $10,000 initial
                                principal amount. [The Class [ ] Certificates
                                will be offered in minimum denominations of
                                $100,000 initial notional amount.] If you wish
                                to purchase more than the minimum denominations,
                                you may do so in multiples of $1.


REGISTRATION, CLEARANCE AND
SETTLEMENT......................Your certificates will be registered in the name
                                of CEDE & Co., as nominee of the Depository
                                Trust Company, and will not be registered in
                                your name. You will not receive a definitive
                                certificate representing your interest, except
                                in very limited circumstances described in this
                                prospectus supplement. As a result, you will
                                hold your certificates only in book-entry form
                                and will not be a certificateholder


                                       S-19
<PAGE>


                                of record. You will receive distributions on
                                your certificates and reports relating to
                                distributions only through The Depository Trust
                                Company, Cedel or Euroclear or through
                                participants in The Depository Trust Company,
                                Cedel or Euroclear.


                                You may hold your certificates through:


                                o    The Depository Trust Company in the United
                                     States; or

                                o    Cedel or Euroclear in Europe.

                                Transfers within The Depository Trust Company,
                                Cedel or Euroclear will be made in accordance
                                with the usual rules and operating procedures of
                                those systems. Cross-market transfers between
                                persons holding directly through The Depository
                                Trust Company, Cedel or Euroclear will be
                                effected in The Depository Trust Company through
                                the relevant depositories of Cedel or Euroclear.

                                Morgan Stanley Capital I Inc. may elect to
                                terminate the book-entry system through The
                                Depository Trust Company for all or any portion
                                of any class of the certificates offered to you.

                                Morgan Stanley Capital I Inc. expects that the
                                certificates offered to you will be delivered in
                                book-entry form through the facilities of The
                                Depository Trust Company, Cedel or Euroclear on
                                or about __________ __, 199_.

TAX STATUS......................[An election will be made to treat a portion of
                                the trust fund as [two] [three] separate real
                                estate mortgage investment conduits [REMIC I,
                                REMIC II and REMIC III]. In the opinion of
                                counsel, the trust fund will qualify for this
                                treatment and each class of certificates offered
                                to you will constitute regular interests in the
                                [REMIC III].


                                Pertinent federal income tax consequences of an
                                investment in the certificates offered to you
                                include:

                                o    The regular interests will be treated as
                                     newly originated debt instruments for
                                     federal income tax purposes.

                                o    As a beneficial owner, you will be required
                                     to report income on your certificates in
                                     accordance with the accrual method of
                                     accounting.

                                o    The Class [ ], Class [ ], Class [ ] and
                                     Class [ ] Certificates, along with the
                                     Class [ ] and Class [ ]


                                       S-20
<PAGE>


                                     Certificates, will represent undivided
                                     beneficial interests in portions of the
                                     deferred interest. That portion of the
                                     trust fund will be treated as part of a
                                     grantor trust for federal income tax
                                     purposes. Deferred interest will be
                                     reportable as income as it accrues,
                                     commencing after the [effective maturity
                                     date] of the related mortgage loan.

                                o    The Class [ ] Certificates will be issued
                                     with original issue discount. The other
                                     classes of certificates being offered to
                                     you will not.


CONSIDERATIONS RELATED TO TITLE
I OF THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974 ....Subject to the satisfaction of important
                                conditions described under ERISA Considerations
                                in this prospectus supplement and in the
                                accompanying prospectus, the Class [ ] and Class
                                [ ] Certificates may be purchased by persons
                                investing assets of employee benefit plans or
                                individual retirement accounts.

                                THE CLASS [ ], CLASS [ ], CLASS [ ] AND CLASS [
                                ] CERTIFICATES MAY NOT BE PURCHASED BY, OR
                                TRANSFERRED TO, AN EMPLOYEE BENEFIT PLAN OR
                                INDIVIDUAL RETIREMENT ACCOUNT OR ANY PERSON
                                INVESTING THE ASSETS OF AN EMPLOYEE BENEFIT PLAN
                                OR INDIVIDUAL RETIREMENT ACCOUNT, UNLESS THE
                                TRANSACTION IS COVERED BY A PROHIBITED
                                TRANSACTION CLASS EXEMPTION ISSUED BY THE U.S.
                                DEPARTMENT OF LABOR (PTCE 95-60, SECTIONS I AND
                                II).


LEGAL INVESTMENT................The Class [ ], Class [ ], Class [ ] and Class
                                [ ] Certificates will constitute "mortgage
                                related securities" for purposes of the
                                Secondary Mortgage Market Enhancement Act of
                                1984, as amended.


                                For purposes of any applicable legal investment
                                restrictions, regulatory capital requirements or
                                other similar purposes, neither the prospectus
                                nor this prospectus supplement make any
                                representation to you regarding the proper
                                characterization of the certificates offered by
                                this prospectus supplement. Regulated entities
                                should consult with their own advisors regarding
                                these matters.


                                       S-21
<PAGE>


                                  RISK FACTORS

   [Description will depend on the particulars of the mortgage loans and MBS]

         You should carefully consider the risks involved in owning a
certificate before purchasing a certificate. In particular, the timing of
payments and payments you receive on your certificates will depend on payments
received and other recoveries with respect to the mortgage loans. Therefore, you
should carefully consider the risk factors relating to the mortgage loans and
the mortgaged properties.


         The risks and uncertainties described in this section Risk Factors,
together with those risks described in the prospectus under Risk Factors
summarize the material risks relating to your certificates. If any of the
following risks actually occur, your investment could be materially and
adversely affected.


YOUR INVESTMENT IS NOT INSURED OR
GUARANTEED AND YOUR SOURCE OF REPAYMENT IS
LIMITED TO PAYMENTS UNDER
THE MORTGAGE LOANS              Payments under the mortgage loans are not
                                guaranteed by any person or entity. You should
                                consider all of the mortgage loans to be
                                nonrecourse loans. If a default occurs, the
                                lender's remedies generally are limited to
                                foreclosing against the specific property and
                                other assets pledged to secure the loan. These
                                remedies may be insufficient to provide a full
                                return on your investment.

CONVERTING COMMERCIAL PROPERTIES TO
ALTERNATIVE USES MAY BE EXPENSIVE AND
COULD REDUCE PAYMENTS ON
YOUR CERTIFICATES               Some of the mortgaged properties may not be
                                readily convertible to alternative uses. This is
                                because:

                                o    converting commercial properties to
                                     alternate uses generally requires
                                     substantial capital expenditures; and

                                o    alternative uses may be restricted by
                                     zoning or other restrictions.

                                The liquidation value of a property not readily
                                convertible to an alternative use may be
                                substantially less than would be the case if the
                                property were readily adaptable to other uses.
                                If this type of property were liquidated and a
                                lower liquidation value were obtained, less
                                funds would be available for distribution to
                                certificateholders.


                                       S-22
<PAGE>


TENANT CONCENTRATION INCREASES THE RISK
THAT CASH FLOW WILL BE INTERRUPTED WHICH
COULD
REDUCE PAYMENTS ON YOUR
CERTIFICATES                    [ ] mortgage loans, representing [ ]% of the
                                initial pool balance, are secured by mortgaged
                                properties leased to single tenants.

                                The deterioration in the financial condition of
                                a tenant can be particularly significant if a
                                mortgaged property is leased to a single tenant,
                                or a small number of tenants because rent
                                interruptions by a tenant may cause the borrower
                                to default on its obligations to the lender.
                                Mortgaged properties leased to a single tenant,
                                or a small number of tenants, are also more
                                susceptible to interruptions of cash flow if a
                                tenant fails to renew its lease. This is so
                                because: more time may be required to re-lease
                                the space which could cause an interruption in
                                rental payments. In addition, substantial
                                capital costs may be required to make the space
                                appropriate for replacement tenants.

                                Another factor you should consider is that
                                retail or office properties with a concentration
                                of a particular type of tenant will be
                                susceptible to interruptions of cash flow if
                                there is a downturn in a particular industry or
                                if a particular type of retail business goes out
                                of favor with consumers.


FLUCTUATIONS IN CREDIT RATINGS OR
TENANT DEFAULTS FOR CREDIT LEASE LOANS
MAY REDUCE PAYMENTS
ON YOUR CERTIFICATES            [ ] mortgage loans, representing [ ]% of the
                                initial pool balance, are credit lease loans.
                                Credit lease loans are secured by net lease
                                obligations of a rated tenant or guarantor. In
                                reliance on the ratings, credit lease loans are
                                generally underwritten to lower debt service
                                coverage ratios and higher loan-to-value ratios
                                than would be acceptable === had the related
                                mortgage properties been leased to less
                                creditworthy tenants. In the event that a tenant
                                defaults in its obligations under a credit lease
                                it can not be assured that the mortgaged
                                property will be relet for sufficiently high
                                rent to support debt service on the related
                                credit lease loan nor can it be assured that the
                                funds received in liquidation of the mortgaged
                                property will be sufficient to satisfy the
                                borrower's obligations under the credit lease
                                loan.



                                       S-23
<PAGE>


                                The rating assigned to a credit tenant or
                                guarantor by a rating agency will reflect only
                                the rating agency's assessment of the long-term
                                unsecured debt obligations of the entity. The
                                rating does not suggest:

                                o    that the credit leases will not be
                                     terminated pursuant to their terms or
                                     otherwise;

                                o    that the credit lease loans will not be
                                     prepaid; or

                                o    that if a credit lease loan is prepaid,
                                     that any prepayment premium will be paid
                                     or, if paid, that the prepayment premium
                                     will be sufficient to provide you with the
                                     yield on your certificates that you
                                     anticipated.

LEASING MORTGAGED PROPERTIES TO
MULTIPLE TENANTS MAY RESULT IN HIGHER
RE-LEASING COSTS WHICH COULD REDUCE

PAYMENTS On Your
CERTIFICATES                    If a mortgaged property has multiple tenants,
                                the costs involved in re-leasing the space may
                                be higher than in a mortgaged property with
                                fewer tenants. These costs may necessitate a
                                borrower to default in its obligations to
                                lender, which would reduce the cash flow
                                available for debt service payments.
                                Multi-tenanted mortgaged properties also may
                                experience higher continuing vacancy rates and
                                greater volatility in rental income and
                                expenses.


LOSSES ON LARGER LOANS MAY ADVERSELY
AFFECT PAYMENTS ON
YOUR CERTIFICATES

                                The effect of loan losses will be more severe
                                if:

                                o    the pool is comprised of a small number of
                                     loans, each with a relatively large
                                     principal amount; or

                                o    the losses relate to loans that account for
                                     a disproportionately large percentage of
                                     the pool's aggregate principal balance.

                                The total principal balance of the [five]
                                largest loans in the trust fund equals $[ ],
                                which amount represents [ ]% of the initial pool
                                balance. Losses on any of these loans could
                                reduce payments on your certificates.


                                       S-24
<PAGE>


LOANS TO THE SAME OR RELATED BORROWERS
INCREASES THE POSSIBILITY OF LOSS WHICH
COULD REDUCE PAYMENTS ON YOUR
CERTIFICATES                    Loans to the same borrower or related borrowers
                                can also pose increased risks to you. For
                                example, if the person that owns or controls
                                several mortgaged properties experiences
                                financial difficulty at one mortgaged property,
                                it could defer maintenance at another mortgaged
                                property in order to satisfy current expenses
                                with respect to the first mortgaged property, or
                                it could attempt to avert foreclosure by filing
                                a bankruptcy petition that might have the effect
                                of interrupting monthly payments of debt service
                                for an indefinite period on all of the related
                                mortgage loans.

                                In this pool of mortgage loans, several groups
                                of mortgage loans were made to the same borrower
                                or to borrowers related through common
                                ownership, where, in general, the related
                                mortgaged properties are managed by the same
                                entity. The three largest of these groups
                                represent [ ]%, [ ]%, and [ ]%, respectively,
                                of the mortgage pool.


A CONCENTRATION OF MORTGAGED PROPERTIES
IN A LIMITED NUMBER OF LOCATIONS MAY
ADVERSELY AFFECT PAYMENTS ON YOUR

CERTIFICATES                    The concentration of mortgaged properties in one
                                or a few geographic areas may increase the
                                frequency and severity of losses on mortgage
                                loans secured by those mortgaged properties.
                                This is because there are adverse situations
                                that could affect a particular location or area
                                that could prevent a borrower from paying his
                                debt in a timely manner. The following are some
                                factors which may cause adverse conditions:

                                o    poor economic conditions generally or in
                                     regions where the borrowers and the
                                     mortgage properties are located;

                                o    downturns in the real estate markets where
                                     the mortgage properties are located;

                                o    changes in governmental rules and fiscal
                                     policies;

                                o    acts of nature, which may result in
                                     uninsured losses; and


                                       S-25
<PAGE>


                                o    other factors beyond the control of the
                                     borrowers.

                                The mortgaged properties are located in [ ]
                                states. Approximately [ ]% of the mortgaged
                                properties, representing [ ]% of the initial
                                pool balance are located in [ ] states. The
                                following states have concentrations of 5% or
                                more of the initial pool balance.

                                o [   ]..............................[ ]%.

                                o [   ]..............................[ ]%.

A LARGE CONCENTRATION OF MULTIFAMILY
PROPERTIES IN THE MORTGAGE POOL WILL
SUBJECT YOUR INVESTMENT TO THE SPECIAL
RISKS OF MULTIFAMILY
PROPERTIES                      Multifamily properties secure [ ] of the
                                underlying mortgage loans, representing [ ]% of
                                the initial pool balance.

                                A large number of factors may adversely affect
                                the value and successful operation of a
                                multifamily property, which in turn would result
                                in a reduction of the amount of funds available
                                for distribution to the certificateholders. Some
                                of these factors include:

                                o    the physical attributes of the apartment
                                     building, for example, its age, appearance
                                     and construction quality;

                                o    the location of the property, for example,
                                     a change in the neighborhood over time;

                                o    the ability of management to provide
                                     adequate maintenance and insurance;

                                o    the types of services the property
                                     provides;

                                o    the property's reputation;

                                o    the level of mortgage interest rates, which
                                     may encourage tenants to purchase rather
                                     than rent housing;

                                o    the presence of competing properties;

                                o    adverse local or national economic
                                     conditions;

                                o    state and local regulations; and

                                o    government assistance/rent subsidy
                                     programs.


                                       S-26
<PAGE>


A LARGE CONCENTRATION OF RETAIL
PROPERTIES IN THE MORTGAGE POOL WILL
SUBJECT YOUR INVESTMENT TO THE SPECIAL
RISKS Of
RETAIL PROPERTIES

                                Retail properties secure [ ] of the underlying
                                mortgage loans, representing [ ]% of the initial
                                pool balance. The quality and success of the
                                tenants significantly affect the property's
                                value. If sales were to decline:

                                o    the rent received from tenants who pay rent
                                     tied to a percentage of gross sales may be
                                     insufficient for the borrower to make
                                     payments to the lender; and

                                o    tenants may default in rental payments due
                                     to the borrower.

                                In addition, anchor tenants often play a key
                                role in generating customer traffic and making a
                                retail property desirable for other tenants.
                                Therefore, the economic performance of a retail
                                property will consequently be adversely affected
                                by:

                                o    an anchor tenant's failure to renew its
                                     lease;

                                o    termination of an anchor tenant's lease;

                                o    the bankruptcy or economic decline of an
                                     anchor tenant or self-owned anchor; and

                                o    the cessation of the business of a
                                     self-owned anchor or of an anchor tenant,
                                     notwithstanding its continued payment of
                                     rent.

                                The closing of an anchor tenant store may
                                adversely affect payments on your certificates
                                because:

                                o    the borrower may be unable to replace the
                                     anchor tenant without expending significant
                                     re-letting costs; or

                                o    some of the smaller stores at the retail
                                     property may have co-tenancy clauses in
                                     their leases or operating agreements which
                                     permits those stores to cease operating if
                                     specific other stores, generally anchor
                                     tenants, are not operated at the retail
                                     property.

                                Retail properties face competition from sources
                                including:

                                o    other retail properties in close proximity,
                                     including newly built or newly renovated
                                     retail properties;


                                       S-27
<PAGE>


                                o    factory outlet centers;

                                o    discount shopping centers and clubs;

                                o    catalogue retailers;

                                o    home shopping networks;

                                o    internet web sites; and

                                o    telemarketing.

                                The continued growth of these alternative retail
                                outlets, which often have lower operating costs,
                                could adversely affect the rents collectible at
                                the retail properties, as well as the market
                                value of the retail properties.

A LARGE CONCENTRATION OF INDUSTRIAL
PROPERTIES IN THE MORTGAGE POOL WILL
SUBJECT YOUR INVESTMENT TO THE SPECIAL
RISKS
OF INDUSTRIAL PROPERTIES        Industrial properties secure [ ] of the
                                underlying mortgage loans, representing [ ]% of
                                the initial pool balance. Various factors may
                                adversely affect the economic performance of an
                                industrial property, which could adversely
                                affect payments on your certificates, including:

                                o    reduced demand for industrial space because
                                     of a decline in a particular industry
                                     segment;

                                o    a property becoming functionally obsolete;

                                o    the unavailability of labor sources;

                                o    changes in access, energy prices, strikes,
                                     relocation of highways, the construction of
                                     additional highways or other factors;

                                o    a change in the proximity of supply
                                     sources; and

                                o    environmental hazards.

A LARGE CONCENTRATION OF OFFICE
PROPERTIES IN THE MORTGAGE POOL WILL
SUBJECT YOUR INVESTMENT TO THE SPECIAL
RISKS OF
OFFICE PROPERTIES               Office properties secure [ ] of the underlying
                                mortgage loans, representing [ ]% of the initial
                                pool balance.


                                       S-28
<PAGE>


                                A large number of factors may adversely affect
                                the value of office properties, including:

                                o    the quality of an office building's
                                     tenants;

                                o    the diversity of an office building's
                                     tenants or reliance on a single or dominant
                                     tenant;

                                o    the physical attributes of the building in
                                     relation to competing buildings, e.g., age,
                                     condition, design, location, access to
                                     transportation and ability to offer
                                     sophisticated amenities;

                                o    the desirability of the area as a business
                                     location; and

                                o    the strength and nature of the local
                                     economy, including labor costs and quality,
                                     tax environment and quality of life for
                                     employees.

                                Moreover, the cost of refitting office space for
                                a new tenant is often higher than the cost of
                                refitting other types of property.

A LARGE CONCENTRATION OF SENIOR HOUSING
PROPERTIES IN THE MORTGAGE POOL WILL
SUBJECT YOUR INVESTMENT TO THE SPECIAL
RISKS
OF SENIOR HOUSING PROPERTIES    Congregate care, senior care and assisted living
                                facilities secure [ ] of the underlying mortgage
                                loans, representing [ ]% of the initial pool
                                balance. Of those loans, [ ] of the mortgage
                                loans, representing [ ]% of the initial pool
                                balance, are secured by facilities that
                                typically depend upon a portion of their
                                revenues from government reimbursement programs,
                                primarily Social Security, Medicaid and
                                Medicare. Social Security, Medicaid and Medicare
                                are subject to various regulatory changes, rate
                                adjustments, rulings, delays in payment and
                                government restrictions, all of which can
                                adversely affect revenues from operations of
                                facilities. In addition, government payors have
                                employed measures that limit payments to health
                                care providers.

                                Providers of long-term nursing care and other
                                medical services are highly regulated, subject
                                to licensing requirements, facility inspections,
                                rate setting and reimbursement policies and are
                                subject to laws relating to the adequacy of
                                medical care, distribution of pharmaceuticals,
                                equipment, personnel operating policies


                                       S-29
<PAGE>


                                and maintenance of and additions to facilities
                                and services. These factors can increase the
                                cost of operations, limit growth and in extreme
                                cases, require or result in suspension or
                                cessation of operations.

                                In addition, in the event that the trustee or
                                another party forecloses on a senior care
                                facility:

                                o    it is generally not entitled Social
                                     Security, Medicare and Medicaid payments
                                     for services rendered prior to the
                                     foreclosure; and

                                o    it may have to apply in its own name for
                                     licenses and government approvals. There
                                     can be no assurance that a new license
                                     could be obtained or that new approvals
                                     would be granted.  This uncertainty may
                                     adversely affect the liquidation value of
                                     the facility.

                                Other factors that may adversely effect the
                                value and successful operation of a senior
                                housing facility include:

                                o    increasing governmental regulation and
                                     supervision, as to those facilities not
                                     already subject to it;

                                o    a decline in the financial health, skills
                                     or reputation of the operator;

                                o    increased operational expenses; and

                                o    competing facilities owned by non-profit
                                     organizations or government agencies
                                     supported by endowments, charitable
                                     contributions, tax revenues and other
                                     sources.

A LARGE CONCENTRATION OF SELF-STORAGE
FACILITIES IN THE MORTGAGE POOL WILL
SUBJECT YOUR INVESTMENT TO THE SPECIAL
RISKS
OF SELF-STORAGE FACILITIES      Self-storage facilities secure [ ] of the
                                underlying mortgage loans, representing [ ]% of
                                the initial pool balance. Various factors may
                                adversely affect the value and successful
                                operation of a self-storage facility, including:

                                o    competition because both acquisition and
                                     development costs and break-even occupancy
                                     are relatively low;

                                o    conversion of a self-storage facility to an
                                     alternative use generally requires
                                     substantial capital expenditures;


                                       S-30
<PAGE>


                                o    security concerns; and

                                o    user privacy and ease of access to
                                     individual storage space may increase
                                     environmental risks, although lease
                                     agreements generally prohibit users
                                     storing hazardous substances in the units.

                                [The environmental assessments conducted with
                                respect to most of the mortgaged properties and
                                discussed in this prospectus supplement did not
                                include an inspection of the contents of the
                                self-storage units of the self-storage
                                properties. Accordingly, there is no assurance
                                that all of the units included in the
                                self-storage properties are free from hazardous
                                substances or will remain so in the future.]

A LARGE CONCENTRATION OF HOSPITALITY
PROPERTIES IN THE MORTGAGE POOL WILL
SUBJECT YOUR INVESTMENT TO THE SPECIAL
RISKS
OF HOSPITALITY PROPERTIES       Hospitality properties, such as hotel, motel or
                                resort properties, secure [ ] of the underlying
                                mortgage loans, representing [ ]% of the initial
                                pool balance. Various factors may adversely
                                affect the economic performance of a hotel,
                                including:

                                o    adverse economic and social conditions,
                                     either local, regional or national which
                                     may limit the amount that can be charged
                                     for a room and reduce occupancy levels;

                                o    the construction of competing hotels or
                                     resorts;

                                o    continuing expenditures for modernizing,
                                     refurbishing, and maintaining existing
                                     facilities prior to the expiration of their
                                     anticipated useful lives;

                                o    a deterioration in the financial strength
                                     or managerial capabilities of the owner and
                                     operator of a hotel; and

                                o    changes in travel patterns caused by
                                     changes in access, energy prices, strikes,
                                     relocation of highways, the construction of
                                     additional highways or other factors.

                                Because hotel rooms generally are rented for
                                short periods of time, the financial performance
                                of hotels tends to be affected by adverse
                                economic conditions and competition more quickly
                                than other types of commercial properties.


                                      S-31
<PAGE>


                                Moreover, the hotel and lodging industry is
                                generally seasonal in nature. This seasonality
                                can be expected to cause periodic fluctuations
                                in a hotel property's revenues, occupancy
                                levels, room rates and operating expenses.

THE AFFILIATION OF SOME OF THE
PROPERTIES WITH A FRANCHISE OR HOTEL
MANAGEMENT COMPANY MAY ADVERSELY AFFECT

PAYMENTS ON YOUR

CERTIFICATES                    Some of the hospitality properties are
                                franchises of national hotel chains or managed
                                by a hotel management company. The performance
                                of a hotel property affiliated with a franchise
                                or hotel management company depends in part on:

                                o    the continued existence and financial
                                     strength of the franchiser or hotel
                                     management company;

                                o    the public perception of the franchise or
                                     hotel chain service mark; and

                                o    the duration of the franchise licensing or
                                     agreements.

                                The transferability of franchise license
                                agreements may be restricted. In the event of a
                                foreclosure, the lender or its agent may not
                                have the right to use the franchise license
                                without the franchiser's consent. Conversely, in
                                the case of some mortgage loans, the lender may
                                be unable to remove a franchiser or a hotel
                                management company that it desires to replace
                                following a foreclosure.

                                Further, in the event of a foreclosure, the
                                trustee or a purchaser of the mortgaged property
                                probably would not be entitled to the rights
                                under any liquor license for the mortgaged
                                property. The trustee or purchaser would be
                                required to apply in its own right for a
                                license, and Morgan Stanley Capital I Inc.
                                cannot assure you that a new license could be
                                obtained.

                                If a particular hotel chain or management
                                company, suffers economic decline, your
                                certificates will be affected if the mortgage
                                pool contains a large concentration of that
                                hotel chain or management company. The largest
                                concentration is as follows:


                                       S-32
<PAGE>


                                o    [ ] mortgaged properties, representing
                                     approximately [ ]% of the initial pool
                                     balance, are operated as hotels under the
                                     ________________ franchise; and

                                o    [ ] mortgaged properties, representing
                                     approximately [ ]% of the initial pool
                                     balance, are operated by the [ ] management
                                     company.

A LARGE CONCENTRATION OF MANUFACTURED
HOUSING COMMUNITIES IN THE MORTGAGE
POOL WILL SUBJECT YOUR INVESTMENT TO
THE SPECIAL RISKS OF MANUFACTURED
HOUSING
COMMUNITIES

                                Manufactured housing communities secure [ ] of
                                the underlying mortgage loans, representing [ ]%
                                of the initial pool balance. Various factors may
                                adversely affect the value and successful
                                operation of a manufactured housing community
                                including:

                                o    the number of competing manufactured
                                     housing communities and other residential
                                     developments, including, apartment
                                     buildings and single family homes, in the
                                     local market;

                                o    the age, appearance and reputation of the
                                     community;

                                o    the ability of management to provide
                                     adequate maintenance and insurance; and

                                o    the types of services and amenities it
                                     provides.

                                Other factors you should consider regarding
                                manufactured housing communities:

                                o    they are a property type that is not easily
                                     converted to another property type; and

                                o    some manufactured housing communities may
                                     lease sites to non-permanent recreational
                                     vehicles, which occupancy is often very
                                     seasonal in nature.


                                       S-33
<PAGE>


RELIANCE ON TENANTS INCREASES THE RISK
THAT CASH FLOW WILL BE INTERRUPTED
WHICH MAY ADVERSELY AFFECT PAYMENTS

ON YOUR CERTIFICATES            The income from, and market value of, the
                                mortgaged properties leased to various tenants
                                would be adversely affected if:


                                o    space in the mortgaged properties could
                                     not be leased or re-leased;

                                o    tenants were unable to meet their lease
                                     obligations;

                                o    a significant tenant were to become a
                                     debtor in a bankruptcy case; or

                                o    rental payments could not be collected
                                     for any other reason.

                                Repayment of the mortgage loans secured by
                                retail and office properties will be affected by
                                the expiration of leases and the ability of the
                                respective borrowers to renew the leases or
                                relet the space on comparable terms.

                                Even if vacated space is successfully relet, the
                                costs associated with reletting, including
                                tenant improvements and leasing commissions,
                                could be substantial and could reduce cash flow
                                from the mortgaged properties. Moreover, if a
                                tenant defaults in its obligations to a
                                borrower, the borrower may incur substantial
                                costs and experience significant delays
                                associated with enforcing its rights and
                                protecting its investment, including costs
                                incurred in renovating and reletting the
                                property.

ENVIRONMENTAL ISSUES RELATING TO
SPECIFIC PROPERTIES MAY ADVERSELY
AFFECT PAYMENTS ON
YOUR CERTIFICATES               [All] [Some] of the mortgaged properties have
                                been subject to recent environmental site
                                assessments, including Phase I site assessments
                                or updates of previously performed Phase I site
                                assessments. In several cases, Phase II site
                                assessments also have been performed. These
                                assessments were intended to evaluate the
                                environmental condition of the mortgaged
                                properties and generally included a site visit,
                                a review of certain records and public
                                information concerning the mortgaged properties,
                                and the preparation of


                                       S-34
<PAGE>


                                a written report. Some of the assessments
                                included sampling or analysis of soil,
                                groundwater or other environmental media or
                                subsurface investigations. [The environmental
                                assessments on properties securing [ ] of the
                                underlying mortgage loans, representing [ ]% of
                                the initial pool balance, are more than [ ]
                                months old but in no event more than [ ] months
                                old.] Morgan Stanley Capital I Inc. cannot
                                assure you that the environmental reports
                                revealed all existing or potential environmental
                                conditions or risks.


                                Some of the environmental assessments identified
                                environmental conditions which have impacted, or
                                may impact, some of the mortgaged properties.
                                Those conditions include the presence of
                                asbestos containing materials, leaks from
                                chemical storage tanks and on-site spills. Some
                                mortgaged properties presently have or formerly
                                had landfills, waste disposal areas, historic
                                industrial use, oil wells, gasoline stations and
                                dry cleaning businesses located on or near the
                                premises. Corrective action, as required by the
                                regulatory agencies, has been undertaken and, in
                                some cases, the related borrowers have made
                                deposits into environmental reserve accounts or
                                have assigned rights to existing reserve
                                accounts. However, Morgan Stanley Capital I Inc.
                                cannot assure you that the reserve amounts will
                                be sufficient to remediate the environmental
                                conditions or that all the environmental
                                conditions have been identified.


                                Some of the mortgaged properties are in the
                                vicinity of sites containing leaking underground
                                storage tanks or other potential sources of
                                groundwater contamination. Although the owners
                                of those mortgaged properties and the trust may
                                not have legal liability for contamination from
                                those off-site sources, the enforcement of
                                rights against third parties may result in
                                additional transaction costs and Morgan Stanley
                                Capital I Inc. cannot assure you that these
                                factors will not impact your certificates.


                                Asbestos containing materials have been detected
                                through sampling by environmental consultants at
                                several mortgaged properties and suspected at
                                others. Asbestos containing materials found or
                                suspected at these mortgaged properties are not
                                expected to present a significant risk as long
                                as the property continues to be properly
                                managed. Nonetheless, the value of a mortgaged
                                property as collateral for the mortgage loan
                                could be adversely affected


                                       S-35
<PAGE>


                                and Morgan Stanley Capital I Inc. cannot assure
                                you that these factors will not impact your
                                certificates.


                                The environmental assessments have not revealed
                                any environmental liability that Morgan Stanley
                                Capital I Inc., as depositor, believes would
                                have a material adverse effect on the borrowers'
                                businesses, assets or results of operations
                                taken as a whole. [For several mortgaged
                                properties, the site assessments recommend
                                limited further investigations or minor repairs;
                                however, based on the information currently
                                available to Morgan Stanley Capital I Inc. and
                                reviews performed by Morgan Stanley Capital I
                                Inc.'s environmental consultants, Morgan Stanley
                                Capital I Inc. does not believe any of these
                                other issues would have a material adverse
                                effect on the related mortgaged properties.]
                                Nevertheless, there may be material
                                environmental liabilities of which Morgan
                                Stanley Capital I Inc. is unaware. Moreover,
                                Morgan Stanley Capital I Inc. CANNOT assure you
                                that:

                                o    future laws, ordinances or regulations
                                     will not impose any material environmental
                                     liability; or

                                o    the current environmental condition of a
                                     mortgaged property will not be adversely
                                     affected by tenants, by land conditions or
                                     by operations in the vicinity of that
                                     property, such as underground storage
                                     tanks.

DELAYS IN OBTAINING ENVIRONMENTAL
REPORTS IN THE FUTURE MAY ADVERSELY

AFFECT PAYMENT ON YOUR

CERTIFICATES                    Before the special servicer acquires title to a
                                property on behalf of the trust fund or assumes
                                operation of the property, it must obtain an
                                environmental assessment of the property. This
                                requirement will decrease the likelihood that
                                the trust fund will become liable under any
                                environmental law. However, Morgan Stanley
                                Capital I Inc. cannot assure you that this will
                                effectively insulate the trust fund from
                                potential liability. In addition, this
                                requirement may effectively preclude foreclosure
                                until a satisfactory environmental assessment is
                                obtained or until any required remedial action
                                is taken. There is some risk that the mortgaged
                                property will decline in value while this
                                assessment is being obtained. Morgan Stanley
                                Capital I Inc. cannot assure you the mortgaged
                                property will not decline in value during this
                                time.


                                       S-36
<PAGE>


IF A BORROWER IS UNABLE TO REPAY ITS

LOAN ON ITS MATURITY DATE, YOU MAY

EXPERIENCE A LOSS               [ ] of the mortgage loans, representing [ ]% of
                                the initial pool balance, are expected to have
                                substantial remaining principal balances, equal
                                to or greater than [ ]% of the original
                                principal balance of each respective mortgage
                                loan, as of their effective maturity dates or
                                stated maturity dates. Morgan Stanley Capital I
                                Inc. cannot assure you that each borrower will
                                have the ability to repay the remaining
                                principal balances on its maturity or effective
                                maturity date. Mortgage loans with substantial
                                remaining principal balances at their stated
                                maturity, also called balloon loans, involve
                                greater risk than fully amortizing loans because
                                if a borrower is unable to pay the balloon
                                payment on the maturity date, the loan will be
                                in default. A borrower's ability to repay a loan
                                on its maturity date or effective maturity date,
                                also called effective maturity date loans,
                                typically will depend upon its ability either to
                                refinance the loan or to sell the mortgaged
                                property at a price sufficient to permit
                                repayment. Although a borrower is not required
                                to repay an anticipated repayment date loan on
                                the effective maturity date, if you assumed that
                                effective maturity date loans would be paid in
                                full on the effective maturity date, you may
                                experience delays in payment or unanticipated
                                yield.

                                Morgan Stanley Capital I Inc. cannot assure you
                                that each borrower will have the ability to
                                repay the remaining principal balances on its
                                maturity date or effective maturity date.

A BORROWER'S ORGANIZATIONAL STRUCTURE
MAY ADVERSELY AFFECT
PAYMENT ON YOUR CERTIFICATES    If a borrower is not limited to owning the
                                mortgaged property in the trust fund, that
                                borrower may be subject to other debts which
                                could force the borrower into bankruptcy. To
                                avoid borrower bankruptcy, it is prudent to
                                have:

                                o    the business activities of a borrower
                                     limited to owning their mortgaged property;
                                     and

                                o    a borrower with an independent director
                                     whose consent would be required to file a
                                     voluntary bankruptcy petition on behalf of
                                     the borrower.


                                       S-37
<PAGE>


                                The organizational documents for some of the
                                borrowers do not limit the business activities
                                of that borrower. With respect to [most/all] of
                                those borrowers, however, the loan documents
                                contain covenants customarily employed to ensure
                                that a borrower is a special purpose entity,
                                such as:

                                o    limitations on indebtedness;

                                o    limitations on affiliate transactions;
                                     and

                                o    restrictions on the borrower's ability to
                                     dissolve, liquidate, consolidate, merge,
                                     sell all of its assets or amend its
                                     organizational documents.

                                However, Morgan Stanley Capital I Inc. cannot
                                assure you that these provisions will prevent
                                borrower bankruptcy or that they will be
                                enforceable.

                                In addition, the borrowers under [ ] of the
                                mortgage loans, which represent [ ]% of the
                                initial pool balance, do not have an independent
                                director. It is anticipated that an independent
                                director would prevent a bankruptcy filing where
                                the filing is intended solely to benefit an
                                affiliate of the borrower and is not justified
                                by the borrower's own economic circumstances.
                                However, Morgan Stanley Capital I Inc. cannot
                                assure you that the independent director will
                                act in this manner or that the existence of an
                                independent director will reduce the likelihood
                                of a borrower bankruptcy.

A BORROWER'S OTHER LOANS MAY REDUCE THE
CASH FLOW AVAILABLE TO THE MORTGAGED
PROPERTY WHICH MAY ADVERSELY AFFECT
PAYMENTS ON YOUR CERTIFICATES   [ ] of the mortgage loans, representing [ ]% of
                                the initial pool balance, permit the borrower to
                                incur additional indebtedness, in addition to
                                that in the ordinary course of business, or to
                                utilize the mortgaged property as collateral for
                                junior loans. Generally, prior to a borrower
                                incurring any additional indebtedness,
                                especially prior to the granting of a junior
                                lien, certain conditions specified in the loan
                                documents must be met. Substantially all of the
                                mortgage loans permit the related borrower to
                                incur limited indebtedness in the ordinary
                                course of business.

                                When a mortgage loan borrower, or its
                                constituent members have other outstanding
                                loans, even if the other


                                       S-38
<PAGE>


                                loans are junior to the loan in the trust fund
                                or a loan to a parent of the borrower, the trust
                                fund will be subjected to additional risk, such
                                as:


                                o    the existence of another loan may make it
                                     more difficult for the borrower to
                                     refinance the loan in the mortgage pool,
                                     which could jeopardize repayment of the
                                     mortgage loan; and


                                o    the need to service additional debt may
                                     reduce the cash flow available to the
                                     borrower to operate and maintain the
                                     mortgaged property.

                                Additionally, if the borrower or the parent of
                                the borrower defaults on any junior or mezzanine
                                loan, actions taken by other lenders could
                                impair the security available to the trust fund.
                                If a junior lender files an involuntary petition
                                for bankruptcy against the borrower or the
                                borrower files a voluntary petition to stay
                                enforcement by a junior lender, the trust fund's
                                ability to foreclose would be automatically
                                stayed, and principal and interest payments
                                might not be made during the course of the
                                bankruptcy case. The bankruptcy of another
                                lender also may operate to stay foreclosure by
                                the trust fund.


                                Further, if another loan secured by the
                                mortgaged property is in default, the other
                                lender may foreclose on the mortgaged property,
                                absent an agreement to the contrary.  This could
                                cause a delay in payments or an involuntary
                                repayment of the mortgage loan prior to
                                maturity. The trust fund may also be subject to
                                the costs and administrative burdens of
                                involvement in foreclosure proceedings or
                                related litigation.


THE ABSENCE OF LOCKBOXES ENTAILS RISKS
THAT COULD ADVERSELY AFFECT PAYMENT

ON YOUR CERTIFICATES            With respect to [ ] of the mortgage loans,
                                representing [ ]% of the initial pool balance,
                                there is no requirement that the borrower
                                deposit or have deposited rents and other
                                proceeds into a lockbox account controlled by
                                lender. If rental payments are not required to
                                be made directly into a lockbox account, there
                                is a risk that the borrower will divert those
                                funds.


                                With respect to [ ] of the mortgage loans,
                                representing [ ]% of the initial pool balance,
                                the lender requires that all rent and other
                                proceeds be deposited into a lockbox


                                      S-39
<PAGE>


                                account. However, with respect to [ ] of the
                                mortgage loans, representing [ ]% of the initial
                                pool balance, the borrower has access to the
                                funds in the lockbox account, [generally the
                                business day after it is deposited], and may
                                withdraw these funds at any time, generally,
                                until one or more of the following occur, as
                                specified in the related loan documents:

                                (1) a default under the mortgage loan;

                                (2) it is a specified number of days prior to
                                    the effective maturity date; or

                                (3) the "debt service coverage ratio" is less
                                    than a specified amount.

                                In addition, with respect to [ ] of the mortgage
                                loans, representing [ ] of the initial pool
                                balance, the loan documents provide that the
                                borrower is not required to have rents and other
                                proceeds directly deposited into the lockbox
                                account until the occurrence of one or more of
                                the events listed in (1), (2) or (3) above.

RESERVES TO FUND CAPITAL EXPENDITURES
MAY BE INSUFFICIENT WHICH MAY ADVERSELY
AFFECT PAYMENTS

ON YOUR CERTIFICATES            The mortgage loans require that funds be put
                                aside for specific reserves. [Add particulars
                                from the mortgage loans.]


                                Morgan Stanley Capital I Inc. cannot assure you
                                that the reserve amounts will be great enough to
                                cover the actual costs of the items for which
                                the reserves were established. Morgan Stanley
                                Capital I Inc. also cannot assure you that cash
                                flow from the properties will be great enough to
                                fully fund the ongoing monthly reserve
                                requirements.

INADEQUACY OF TITLE INSURANCE MAY
ADVERSELY AFFECT PAYMENTS
ON YOUR CERTIFICATES            Title insurance for a mortgaged property
                                generally insures a lender against risks
                                relating to a borrower not having good title to
                                a mortgaged property, and in some cases can
                                insure a lender against specific other risks.
                                The protection afforded by title insurance
                                depends on the ability of the title insurer to
                                pay claims made upon it. Morgan Stanley Capital
                                I Inc. cannot assure you that


                                       S-40
<PAGE>


                                o    a title insurer will have the ability to
                                     pay title insurance claims made upon it;

                                o    the title insurer will maintain its
                                     present financial strength; or

                                o    a title insurer will not contest claims
                                     made upon it.

THE ABSENCE OF OR INADEQUACY OF
INSURANCE COVERAGE ON THE PROPERTY MAY
ADVERSELY AFFECT
PAYMENTS ON YOUR CERTIFICATES   The mortgaged properties may suffer casualty
                                losses due to risks which are not covered by
                                insurance, for which insurance coverage is
                                inadequate or for which insurance coverage is
                                not available at commercially reasonable rates.
                                In addition, some of the mortgaged properties
                                are located in [California and Texas], states
                                that have historically been at greater risk
                                regarding acts of nature, including, hurricanes,
                                floods and earthquakes, than other states.
                                Morgan Stanley Capital I Inc. CANNOT assure you
                                that the borrowers

                                o    purchased adequate insurance;

                                o    will be able to maintain adequate
                                     insurance; or

                                o    will be successful in claims against
                                     insurers to recover following losses.

                                Moreover, if reconstruction or major repairs are
                                required following a casualty, changes in laws
                                that have occurred since the time of original
                                construction may significantly increase costs
                                and affect the borrower's ability to reconstruct
                                or repair the property.

                                As a result of any of these factors, the amount
                                available to make distributions on the
                                certificates could be reduced.

CLAIMS UNDER BLANKET INSURANCE POLICIES

MAY ADVERSELY AFFECT THE PAYMENTS ON
YOUR

CERTIFICATES                    Some of the mortgaged properties are covered by
                                blanket insurance policies which also cover
                                other properties of the related borrower or its
                                affiliates. If those policies are drawn on to
                                cover losses on those other properties, the
                                amount of available insurance coverage would be
                                reduced and could be insufficient to cover each
                                mortgaged property's insurable risks.


                                       S-41
<PAGE>


PROPERTY INSPECTIONS AND ENGINEERING
REPORTS MAY NOT REFLECT ALL CONDITIONS

THAT REQUIRE REPAIR ON

THE PROPERTY                    An engineering report dated on or after [ ], was
                                obtained from an engineer or consultant in
                                connection with the origination of [ ] of the
                                mortgage loans, representing [ ]% of the initial
                                pool balance. These engineering reports were
                                prepared in order to assess items such as
                                structure, exterior walls, roofing, interior
                                construction, mechanical and electrical systems
                                and general condition of the site, buildings and
                                other improvements. However, Morgan Stanley
                                Capital I Inc. cannot assure you that all
                                conditions requiring repair or replacement were
                                identified.

APPRAISALS MAY INACCURATELY REFLECT THE

VALUE OF THE MORTGAGE

LOANS                           In connection with the origination or
                                acquisition of [each/some] of the mortgage
                                loans, the related mortgaged property was
                                appraised by an [independent appraiser] or an
                                [employee of the originator who was a state
                                certified appraiser]. [With respect to [ ]% of
                                the mortgaged properties, representing
                                approximately [ ]% of the initial pool balance,
                                which have appraisals that were dated [ ] or
                                later, the estimates of value in the appraisals
                                were used in the calculations of the
                                loan-to-value ratios for these mortgage loans].
                                You should consider the following issues when
                                considering the appraised value of a property:

                                o    An appraisal is an estimate which
                                     represents the analysis and opinion of the
                                     person performing the appraisal. It is not
                                     a guarantee of present or future values.

                                o    The value of a property may change
                                     significantly from the time an appraisal or
                                     market study was performed.

                                o    An appraisal seeks to establish the
                                     amount a typically motivated buyer would
                                     pay a typically motivated seller. It does
                                     not consider that the amount determined to
                                     be the value could be significantly higher
                                     than the amount that could be obtained from
                                     the sale of the property in a liquidation
                                     sale.

                                [With respect to [ ] of the mortgaged
                                properties, representing approximately [ ]% of
                                the initial pool balance, which have appraisals
                                that were dated prior to


                                       S-42
<PAGE>

                                [ ], loan-to-value ratios were determined using
                                a capitalization rate applied to the
                                underwritten cash flow of the property to
                                determine the value of the property]. [With
                                respect to [ ] of the mortgaged properties,
                                representing approximately [ ]% of the initial
                                pool balance, which have market studies, for
                                purposes of calculating the loan-to-value
                                ratios, value was defined as the purchase
                                price].

SUBORDINATION OF SOME CERTIFICATES MAY
AFFECT THE TIMING OF PAYMENTS AND THE
APPLICATION OF LOSSES

ON YOUR CERTIFICATES            As described in this prospectus supplement,
                                unless your certificates are Class [ ], Class
                                [ ] or Class [ ] Certificates, your rights to
                                receive distributions of amounts collected or
                                advanced on or in respect of the mortgage loans
                                will be subordinated to those of the holders of
                                certificates with an earlier alphabetical
                                designation.


THE TIMING OF MORTGAGE LOAN

AMORTIZATION MAY ADVERSELY AFFECT

PAYMENTS
ON YOUR CERTIFICATES            As principal payments or prepayments are made on
                                mortgage loans, the remaining mortgage pool may
                                be subject to increased concentrations of
                                property types, geographic locations and other
                                pool characteristics of the mortgage loans and
                                the mortgaged properties, some of which may be
                                unfavorable. Classes of certificates that have a
                                lower payment priority are more likely to be
                                exposed to this concentration risk than are
                                certificate classes with a higher payment
                                priority. This occurs because realized losses
                                are allocated to the class outstanding at any
                                time with the lowest payment priority and
                                principal on the certificates entitled to
                                principal is generally payable in sequential or
                                alphabetical order, with such classes generally
                                not being entitled to receive principal until
                                the principal amount of the preceding class or
                                classes entitled to receive principal has been
                                retired.


                                      S-43
<PAGE>


THE OPERATION OF THE MORTGAGED PROPERTY
UPON FORECLOSURE OF THE MORTGAGE LOAN
MAY AFFECT THE TAX STATUS OF THE TRUST
AND MAY ADVERSELY AFFECT PAYMENTS ON
YOUR CERTIFICATES               If the trust fund acquires a mortgaged property
                                pursuant to a foreclosure or deed in lieu of
                                foreclosure, the special servicer must retain an
                                independent contractor to operate the property.
                                Any net income from the operation of an acquired
                                mortgaged property, other than qualifying "rents
                                from real property", or any rental income based
                                on the net profits of a tenant or sub-tenant or
                                allocable to a non-customary service, will
                                subject the trust fund to a federal tax on the
                                income at the highest marginal corporate tax
                                rate, which is currently [35]%, and, in
                                addition, possibly state or local tax. In this
                                event, the net proceeds available for
                                distribution to certificateholders will be
                                reduced. The special servicer may permit the
                                trust fund to earn "net income from foreclosure
                                property" that is subject to tax if it
                                determines that the net after-tax benefit to
                                certificateholders is greater than under another
                                method of operating or leasing the mortgaged
                                property.

STATE LAWS APPLICABLE TO FORECLOSURE
ACTIONS MAY AFFECT THE TIMING OF
PAYMENTS ON
YOUR CERTIFICATES               Some states [including California and
                                Washington] have laws prohibiting more than one
                                "judicial action" to enforce a mortgage
                                obligation. Some courts have construed the term
                                "judicial action" broadly. In the case of a
                                mortgage loan secured by mortgaged properties
                                located in multiple states, the master servicer
                                or special servicer may be required to foreclose
                                first on mortgaged properties located in states
                                where "one action" rules apply--and where
                                non-judicial foreclosure is permitted--before
                                foreclosing on properties located in states
                                where judicial foreclosure is the only permitted
                                method of foreclosure. As a result, the ability
                                to realize upon the mortgage loans may be
                                limited by the application of state laws.


                                       S-44
<PAGE>


MORTGAGE LOANS SECURED BY LEASEHOLD
MORTGAGES ARE RISKIER THAN THOSE
SECURED BY FEE
MORTGAGES                       [ ] of the mortgaged properties, representing
                                approximately [ ]% of the initial pool balance,
                                are secured solely by mortgages on borrowers'
                                leasehold interests under ground leases.

                                o    [ ] mortgaged properties, representing
                                     approximately [ ]% of the initial pool
                                     balance, are secured by mortgages on both
                                     the borrower's leasehold interest in a
                                     portion of the related mortgaged property
                                     and the borrower's fee simple interest in
                                     the remaining portion of the related
                                     mortgaged property.

                                o    [ ] mortgage loans, representing
                                     approximately [ ]% of the initial pool
                                     balance, are secured by both the related
                                     borrower's leasehold interest in the
                                     related mortgaged property and the fee
                                     interest of the person/entity which owns
                                     the related mortgaged property.

                                The execution of these types of mortgages by the
                                related fee owner may be subject to challenge as
                                a fraudulent conveyance by creditors of the fee
                                owner in an action brought outside a bankruptcy
                                case or, if this fee owner were to become a
                                debtor in a bankruptcy case, by the creditors of
                                the fee owner. This would subject the trust fund
                                to the same risks described in this prospectus
                                supplement with respect to
                                cross-collateralization arrangements.

                                Leasehold mortgage loans are subject to risks
                                not associated with mortgage loans secured by a
                                lien on the fee estate of the borrower. The most
                                significant of these risks is that if the
                                borrower's leasehold were to be terminated upon
                                a lease default, the lender would lose its
                                security. Generally, the related ground lease
                                requires the lessor to

                                o    give the lender notice of borrower
                                     defaults and an opportunity to cure them;
                                     and

                                o    permit the leasehold estate to be
                                     assigned to the lender or a purchaser at a
                                     foreclosure sale.

                                In addition, the ground leases generally contain
                                other protective provisions typically included
                                in a "mortgageable" ground lease.


                                       S-45
<PAGE>


                                Upon the bankruptcy of a lessor or a lessee
                                under a ground lease, the debtor entity has the
                                right to assume or reject the lease. If a debtor
                                lessor rejects the lease, the lessee/borrower
                                has the right to remain in possession of the
                                leased premises at the current rent and for the
                                term of the lease, including renewals. If a
                                debtor lessee/borrower rejects any or all of its
                                leases, the lender could succeed to the
                                lessee/borrower's position under the lease only
                                if the lessor specifically grants the lender
                                this right. As a result, the lender may lose its
                                security. If both the lessor and the
                                lessee/borrower are involved in bankruptcy
                                proceedings, the trustee may be unable to
                                enforce the bankrupt lessee/borrower's
                                obligation to refuse to treat a ground lease
                                rejected by a bankrupt lessor as terminated. In
                                these circumstances, a lease could be terminated
                                notwithstanding lender protection provisions
                                contained in the lease or in the mortgage and
                                the lender could lose its security. Some of the
                                ground leases securing the mortgaged properties
                                provide that the ground rent payable under the
                                lease increases during the term of the lease.
                                These increases may adversely affect the cash
                                flow and net income of the borrower from the
                                mortgaged property.

CROSS-COLLATERALIZATION OF GROUPS OF
MORTGAGE LOANS COULD LEAD TO REDUCED
PAYMENTS ON YOUR CERTIFICATES   The mortgage pool includes [ ] groups of
                                mortgage loans, the largest of which
                                collectively represents [ ]% of the initial pool
                                balance, under which an aggregate amount of
                                indebtedness is evidenced by multiple
                                obligations that are cross-defaulted and
                                cross-collateralized among multiple mortgaged
                                properties.

                                Cross-collateralization arrangements involving
                                more than one borrower could be challenged as
                                fraudulent conveyances by creditors of the
                                related borrower in an action brought outside a
                                bankruptcy case or, if such borrower were to
                                become a debtor in a bankruptcy case, by the
                                borrower or its creditors. Specifically, a lien
                                granted by a borrower entity for the benefit of
                                another borrower or borrowers in a
                                cross-collateralization arrangement could be
                                avoided if a court were to determine that:

                                o    the borrower entity was insolvent when it
                                     granted the lien, was rendered insolvent by
                                     the granting of the lien or was left with
                                     inadequate capital, or was not able to pay
                                     its debts as they matured; and


                                       S-46
<PAGE>


                                o    the borrower entity did not receive fair
                                     consideration or reasonably equivalent
                                     value when it allowed its mortgaged
                                     property or properties to be encumbered by
                                     a lien benefiting the other borrowers.

                                Among other things, a legal challenge to the
                                granting of the liens may focus on the benefits
                                realized by a borrower entity from the
                                respective mortgage loan proceeds, as well as
                                the overall cross-collateralization. If a court
                                were to conclude that the granting of the liens
                                was an avoidable fraudulent conveyance, that
                                court could subordinate all or part of the
                                pertinent mortgage loan to existing or future
                                indebtedness of that borrower. The court also
                                could recover payments made under that mortgage
                                loan or take other actions detrimental to the
                                holders of the certificates, including, under
                                certain circumstances, invalidating the loan or
                                the mortgages that are subject to the
                                cross-collateralization.

THE BANKRUPTCY OR INSOLVENCY OF ANY
AFFILIATED BORROWERS MAY ADVERSELY
AFFECT PAYMENTS
ON YOUR CERTIFICATES            [ ] groups of mortgage loans--including
                                cross-collateralized mortgage loan groups-- the
                                largest of which represents [ ]% of the initial
                                pool balance, were made to borrowers which are
                                affiliated through common ownership of
                                partnership or other equity interests and where,
                                in general, the related mortgaged properties are
                                commonly managed.

                                The bankruptcy or insolvency of any affiliated
                                borrowers could have an adverse effect on the
                                operation of all of the related mortgaged
                                properties and an adverse effect on the ability
                                of the related mortgaged properties to produce
                                sufficient cash flow to make required payments
                                on the related mortgage loans. For example, if a
                                person that owns or controls several mortgaged
                                properties experiences financial difficulty at
                                one such property, it could defer maintenance at
                                one or more other mortgaged properties in order
                                to satisfy current expenses with respect to the
                                mortgaged property experiencing financial
                                difficulty, or it could attempt to avert
                                foreclosure by filing a bankruptcy petition that
                                might have the effect of interrupting monthly
                                payments for an indefinite period on all the
                                related mortgage loans.


                                       S-47
<PAGE>


TENANT LEASES MAY HAVE PROVISIONS THAT
COULD ADVERSELY AFFECT PAYMENTS

ON YOUR CERTIFICATES            In some jurisdictions, if tenant leases are
                                subordinate to the liens created by the mortgage
                                and do not contain attornment or subordination
                                provisions, the leases may terminate upon the
                                transfer of the property to a foreclosing lender
                                or purchaser at foreclosure. Attornment or
                                subordination provisions in a lease provide that
                                a tenant will recognize a successor owner as
                                landlord under the lease following foreclosure.
                                Not all leases were reviewed to ascertain the
                                existence of attornment or subordination
                                provisions. Accordingly, if a mortgaged property
                                is located in a jurisdiction that requires an
                                attornment or subordination provision and the
                                property or portions of the property are leased
                                to one or more desirable tenants under leases
                                that are subordinate to the mortgage but do not
                                contain attornment provisions, these mortgaged
                                properties could experience a decline in value
                                if these tenants' leases were terminated. This
                                is particularly likely if the tenants were
                                paying above-market rents or could not be easily
                                replaced.


                                If a lease is not subordinate to a mortgage, the
                                trust fund will not possess the right to
                                dispossess the tenant upon foreclosure of the
                                mortgaged property, unless it has otherwise
                                agreed with the tenant. If the lease contains
                                provisions inconsistent with the mortgage, for
                                example, provisions relating to application of
                                insurance proceeds or condemnation awards, or
                                which could affect the enforcement of the
                                lender's rights, for example, a right of first
                                refusal to purchase the property, the provisions
                                of the lease will take precedence over the
                                provisions of the mortgage. Some of the leases
                                at the [retail] properties included in the trust
                                fund may not be subordinate to the related
                                mortgage.

CONFLICTS OF INTEREST MAY HAVE AN
ADVERSE EFFECT ON

YOUR CERTIFICATES               Conflicts between various certificateholders.
                                The special servicer is given considerable
                                latitude in determining whether and in what
                                manner to liquidate or modify defaulted mortgage
                                loans. [The operating adviser will have the
                                right to replace the special servicer upon
                                satisfaction of certain conditions. At any given
                                time, the operating adviser will be controlled
                                generally by the holders of the most
                                subordinated, or, under certain circumstances,
                                the next


                                       S-48
<PAGE>


                                most subordinated, class of certificates--that
                                is, the controlling class--outstanding from time
                                to time, and such holders may have interests in
                                conflict with those of the holders of the other
                                certificates. For instance, the holders of
                                certificates of the controlling class might
                                desire to mitigate the potential for loss to
                                that class from a troubled mortgage loan by
                                deferring enforcement in the hope of maximizing
                                future proceeds. However, the interests of the
                                trust may be better served by prompt action,
                                since delay followed by a market downturn could
                                result in less proceeds to the trust than would
                                have been realized if earlier action had been
                                taken.]


                                Conflicts between borrowers and property
                                managers. Substantially all of the property
                                managers for the mortgaged properties, or their
                                affiliates, manage additional properties,
                                including properties that may compete with the
                                mortgaged properties. Affiliates of the
                                managers, and some of the managers themselves,
                                also may own other properties, including
                                competing properties. The managers of the
                                mortgaged properties may accordingly experience
                                conflicts of interest in the management of the
                                mortgaged properties in the trust fund.


                                Conflicts between parties to the Pooling
                                Agreement and Certificateholders. Related
                                parties, including the master servicer, the
                                special servicer or affiliates of the borrowers
                                may purchase certificates. A purchase by the
                                master servicer or special servicer could cause
                                a conflict between that entity's duties pursuant
                                to the pooling agreement and its interest as a
                                holder of a certificate, especially to the
                                extent that its actions have a disproportionate
                                effect on one or more classes of certificates.
                                However, the pooling agreement provides that the
                                mortgage loans will be administered in
                                accordance with the servicing standard as set
                                forth in the pooling agreement, without regard
                                to whether the master servicer, the special
                                servicer or any affiliate owns any certificates.


YOU BEAR THE RISK OF

BORROWER DEFAULTS

                                The rate and timing of delinquencies or defaults
                                on the mortgage loans will affect:


                                o    the aggregate amount of distributions on
                                     the certificates offered to you;

                                o    their yield to maturity;


                                      S-49
<PAGE>


                                o    the rate of principal payments; and

                                o    their weighted average life.

                                The rights of holders of each class of
                                subordinate certificates to receive payments of
                                principal and interest otherwise payable on
                                their certificates will be subordinated to the
                                rights of the holders of the more senior
                                certificates having an earlier alphabetical
                                class designation. Losses on the mortgage loans
                                will be allocated to the Class [ ], Class [ ],
                                Class [ ], Class [ ], Class [ ], Class [ ],
                                Class [ ], Class [ ], Class [ ], Class [ ],
                                Class [ ] and Class [ ] Certificates, in that
                                order, reducing amounts otherwise payable to
                                each class. Any remaining losses would then be
                                allocated to the Class [ ] Certificates.

                                If losses on the mortgage loans exceed the
                                aggregate principal amount of the class of most
                                subordinate certificates, the excess will be
                                absorbed by the remainder of the classes
                                starting with the most subordinate up to the
                                outstanding principal amount of each class.

                                If you calculate your anticipated yield based on
                                assumed rates of default and losses that are
                                lower than the default rate and losses actually
                                experienced and those losses are allocable to
                                your certificates, your actual yield to maturity
                                will be lower than the assumed yield. Under
                                specific extreme scenarios, the yield could be
                                negative. In general, the earlier a loss borne
                                by you on your certificates occurs, the greater
                                the effect on your yield to maturity.

                                Even if losses on the mortgage loans are not
                                borne by your certificates, those losses may
                                affect the weighted average life and yield to
                                maturity of your certificates. This may be so
                                because those losses lead to your certificates
                                having a higher percentage ownership interest in
                                the trust and related distributions of principal
                                payments on the mortgage loans than would
                                otherwise have been the case. The effect on the
                                weighted average life and yield to maturity of
                                your certificates will depend upon the
                                characteristics of the remaining mortgage loans.

                                Additionally, delinquencies and defaults on the
                                mortgage loans may significantly delay the
                                receipt of distributions by you on your
                                certificates, unless advances are made to cover
                                delinquent payments or the subordination of
                                another class of certificates fully offsets the
                                effects of any delinquency or default.


                                       S-50
<PAGE>


COMPENSATION TO THE MASTER SERVICER,
THE SPECIAL SERVICER AND THE TRUSTEE
MAY HAVE AN ADVERSE EFFECT ON THE

PAYMENT OF YOUR

CERTIFICATES                    To the extent described in this prospectus
                                supplement, the master servicer, the special
                                servicer or the trustee, as applicable, will be
                                entitled to receive interest on unreimbursed
                                advances. This interest will generally accrue
                                from the date on which the related advance is
                                made or the related expense is incurred through
                                the date of reimbursement. In addition, under
                                specific circumstances, including delinquencies
                                in the payment of principal and interest, a
                                mortgage loan will be specially serviced and the
                                special servicer is entitled to compensation for
                                special servicing activities. The right to
                                receive interest on advances or special
                                servicing compensation is senior to the rights
                                of certificateholders to receive distributions.


INTEREST RATES BASED ON  A WEIGHTED
AVERAGE COUPON RATE ENTAIL RISKS WHICH
MAY ADVERSELY AFFECT PAYMENT ON Your
CERTIFICATES                    The interest rates on the Class [ ], Class [ ],
                                Class [ ] and Class [ ] Certificates are based
                                on a weighted average of the mortgage loan
                                interest rates, which is calculated based upon
                                the respective principal balances of those
                                mortgage loans. This weighted average rate is
                                further described in this prospectus supplement
                                under the definition of weighted average coupon
                                rate. All of those classes of certificates which
                                are either full or partially based upon weighted
                                average rate will be affected by
                                disproportionate principal payments,
                                prepayments, defaults and other unscheduled
                                payments on the mortgage loans. Because some
                                mortgage loans will amortize their principal
                                more quickly than others, the rate will
                                fluctuate over the life of those classes of
                                certificates.


PASS-THROUGH RATE VARIABILITY
CONSIDERATIONS MAY ADVERSELY AFFECT
PAYMENT ON YOUR

CERTIFICATES                    The interest rate of the Class [ ] Certificates
                                is based on the weighted average coupon rate of
                                the mortgage loans. In general, mortgage loan
                                with relatively high mortgage


                                       S-51
<PAGE>


                                interest rates are more likely to prepay than
                                mortgage loans with relatively low mortgage
                                interest rates. Varying rates of principal
                                payments on mortgage loans having mortgage
                                interest rates above the weighted average of the
                                rates of the mortgage loans will have the effect
                                of reducing the interest rate of the
                                certificates.


COMPUTER PROGRAMMING PROBLEMS RELATED
TO THE YEAR 2000 MAY HAVE AN ADVERSE
EFFECT ON THE PAYMENT OF YOUR

CERTIFICATES                    Morgan Stanley Capital I Inc. is aware of the
                                issues associated with the programming code in
                                existing computer systems as the year 2000
                                approaches. The year 2000 problem is pervasive
                                and complex: ==== ======= virtually every
                                computer operation will be affected in some way
                                by the rollover of the two-digit year value to
                                00. The issue is whether computer systems will
                                properly recognize date-sensitive information
                                when the year changes to 2000. Systems that do
                                not properly recognize the information could
                                generate erroneous data, fail or cause another
                                system to fail. Systems include all hardware,
                                networks, system and application software,
                                commercial "off-the-shelf" software, data and
                                voice communication devices, and embedded
                                technology including, data-impacted processors
                                in automated systems such as elevators,
                                telephone systems, security systems, vault
                                systems, heating and cooling systems and others.


                                The depositor has been advised by each of the
                                master servicer, the special servicer, the
                                sub-servicer and the trustee that they will use
                                commercially reasonable efforts to either
                                implement modifications to their respective
                                existing systems to the extent required to cause
                                them to be year 2000 compliant or to acquire
                                computer systems that are year 2000 compliant,
                                in both cases prior to January 1, 2000. However,
                                neither Morgan Stanley Capital I Inc. nor any
                                affiliate of Morgan Stanley Capital I Inc. has
                                made any independent investigation of the
                                computer systems of the master servicer, the
                                special servicer, the sub-servicer or the
                                trustee. In the event that computer problems
                                arise out of a failure of the efforts to be
                                completed on time, or in the event that the
                                computer systems of the master servicer, the
                                special servicer, the sub-servicer or the
                                trustee are not fully year 2000 compliant, the
                                resulting disruptions in the collection or
                                distribution of sums collected or required to


                                       S-52
<PAGE>


                                be advanced on the mortgage loans could
                                materially and adversely affect the holders of
                                the certificates.


                                The Depository Trust Company has informed its
                                participants and other members of the financial
                                community that it has developed and is
                                implementing a program so that its systems, as
                                the same relate to the timely payment of
                                distributions, including principal and interest
                                payments to securityholders, book-entry
                                deliveries, and settlement of trades within the
                                Depository Trust Company, continue to function
                                appropriately. This program includes a technical
                                assessment and a remediation plan, each of which
                                is complete. Additionally, the Depository Trust
                                Company's plan includes a testing phase, which
                                is expected to be completed within appropriate
                                time frames.

                                However, the Depository Trust Company's ability
                                to perform properly its services is also
                                dependent upon other parties, including but not
                                limited to issuers and their agents, as well as
                                third party vendors from whom the Depository
                                Trust Company licenses software and hardware,
                                and third party vendors on whom the Depository
                                Trust Company relies for information or the
                                provision of services, including
                                telecommunication and electrical utility service
                                providers, among others. The Depository Trust
                                Company has informed its participants and other
                                members of the financial community that it is
                                contacting, and will continue to contact, third
                                party vendors from whom the Depository Trust
                                Company acquires services to impress upon them
                                the importance of their services being year 2000
                                compliant and to determine the extent of their
                                efforts for year 2000 remediation and, as
                                appropriate, testing of their services. In
                                addition, the Depository Trust Company is in the
                                process of developing contingency plans as it
                                deems appropriate.

                                According to the Depository Trust Company, the
                                foregoing information with respect to the
                                Depository Trust Company has been provided to
                                its participants and other members of the
                                financial community for informational purposes
                                only and is not intended to serve as a
                                representation, warranty or contract
                                modification of any kind.

                                In the event that computer problems arise out of
                                a failure of the efforts described above to be
                                completed on time, or in the event that the
                                systems of the trustee, the master servicer, the
                                special servicer, the sub-servicer or the
                                Depository Trust Company are not fully year 2000
                                compliant, any resulting disruptions in the
                                collection and


                                       S-53
<PAGE>


                                distribution of receipts on or in respect of the
                                mortgage loans could materially adversely affect
                                your certificates.


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


This prospectus supplement also contains forward-looking statements that involve
risks and uncertainties. Actual results could differ materially from those
anticipated in these forward-looking statements as a result of a variety of
factors, including the risks described above in the Risk Factors section and
elsewhere in this prospectus supplement.



                                       S-54
<PAGE>


                       MORTGAGE POOL [MBS] CHARACTERISTICS

         Capitalized terms are defined in the "Glossary of Terms" beginning on
page 80.

GENERAL

         The trust fund will consist primarily of:

         o        [ ] [fixed interest] [adjustable interest] rate mortgage loans
                  with an aggregate principal balance as of the Cut-off Date,
                  after deducting payments of principal due on that date, of $[
                  ];

         o        MBS; and

         o        government securities.

         Each mortgage loan is evidenced by a mortgage note and secured by a
mortgage creating a [first][junior] [fee][leasehold] lien on a mortgaged
property. The mortgaged properties consist of [description of commercial or
multifamily residential properties]. [Because no evaluation of any borrower's
financial condition has been conducted, investors should consider all of the
mortgage loans to be non-recourse loans so that, in the event of borrower
default, recourse may be had only against the specific property and the limited
other assets as have been pledged to secure the mortgage loan, and not against
the borrower's other assets.] All percentages of the mortgage loans described in
this prospectus supplement are approximate percentages, except as otherwise
indicated, by aggregate principal balance as of the Cut-off Date.

         [The mortgage loans to be included in the trust fund will have been
originated or acquired by the mortgage loan seller and will comply with the
underwriting criteria described in this prospectus supplement. Morgan Stanley
Capital I Inc. will purchase the mortgage loans to be included in the Mortgage
Pool on or before the Closing Date from the mortgage loan seller pursuant to a
Seller's Agreement.

         Under the Seller's Agreement, _______________, as seller of the
mortgage loans to Morgan Stanley Capital I Inc., will make representations,
warranties and covenants to Morgan Stanley Capital I Inc. relating to, among
other things, the due execution and enforceability of the Seller's Agreement and
certain characteristics of the mortgage loans, and will be obligated to
repurchase or substitute for any mortgage loans as to which there exists
deficient documentation or an uncured material breach of a representation,
warranty or covenant. Under the Pooling Agreement Morgan Stanley Capital I Inc.
will assign all its right, title and interest in these representations,
warranties and covenants, including [the Seller's] repurchase or substitution
obligation, to the trustee for the trust fund. Morgan Stanley Capital I Inc.
will make no representations or warranties with respect to the mortgage loans
and will have no obligation to repurchase or substitute for mortgage loans with
deficient documentation or which are otherwise defective. _____________, as
seller of the mortgage loans to Morgan Stanley Capital I Inc., is selling these
mortgage loans without recourse and, accordingly, in this capacity, will have no
obligations with respect to the certificates other than pursuant to these
representations, warranties, covenants and repurchase obligations. See
"Description of the Agreements--Representations and Warranties; Repurchases" in
the prospectus.


                                       S-55
<PAGE>


[THE MORTGAGE BACKED SECURITIES (MBS)]

         [Title and issuer of underlying securities, amount deposited or
pledged, amount originally issued, maturity date, interest rate, [redemption
provisions], together with description of other material terms.]

         [Description of principal and interest distributions on the MBS.]

         [Description of advances by the servicer of the mortgage loans
underlying the MBS.]

         [Description of effect on the MBS of allocation of losses on the
underlying mortgage loans.]

         As to each series of Mortgage Backed Securities included in the trust
fund, the various classes of certificates from these series [including classes
not in the trust fund but from the same series as classes that are in the trust
fund] are listed, together with the related pass-through rates and certain other
applicable information applicable, in [Appendix II to this prospectus
supplement.]

[THE INDEX]

         [As of any Payment Adjustment Date, the Index applicable to the
determination of the related mortgage rate will be a per annum rate equal to
______________, as most recently available as of the date [ ] days prior to the
Payment Adjustment Date. These average yields reflect the yields for the week
prior to that week in which the information is reported. In the event that the
Index is no longer available, an Index reasonably acceptable to the trustee that
is based on comparable information will be selected by the master servicer.

         The Index is currently calculated based on information reported in
___________. Listed below are the weekly average yields on actively traded
______________ as reported in ____________ on the date that would have been
applicable to mortgage loans having the following adjustment dates for the
indicated years. Average yields may fluctuate significantly from week to week as
well as over longer periods and may not increase or decrease in a constant
pattern from period to period. The following does not purport to be
representative of future average yields. No assurance can be given as to the
average yields on _______________ on any Payment Adjustment Date or during the
life of any mortgage loan.]


                                       S-56
<PAGE>


                                 [NAME OF INDEX]

Adjustment Date          1990     1991     1992     1993     1994     1995
- ---------------          ----     ----     ----     ----     ----     ----

January [ ]..............
February [ ] ............
March [ ]................
April [ ]................
May [ ]..................
June [ ].................
July [ ].................
August [ ]...............
September [ ]............
October [ ]..............
November [ ].............
December [ ].............

CHARACTERISTICS OF THE MORTGAGE LOANS

         [Approximately ___% of the mortgage loans have Due Dates that occur on
the ___ day of each month; approximately ___% of the mortgage loans have Due
Dates that occur on the ___ day of each month; approximately _____% of the
mortgage loans have Due Dates that occur on the ___ day of each month; and the
remainder of the mortgage loans have Due Dates that occur on the __________ day
of each month.]

         [As of the Cut-off Date, the mortgage loans had the following
characteristics:

         o    mortgage rates ranging from _____% per annum to _______% per
              annum;

         o    a weighted average mortgage rate of ______% per annum;

         o    Gross Margins ranging from ____ basis points to ______ basis
              points;

         o    a weighted average Gross Margin of ____ basis points;

         o    Cut-off Date principal balances ranging from $_______ to $______;

         o    an average principal balance of $_________;

         o    original terms to maturity ranging from _____ months to _________
              months;

         o    a weighted average original term to maturity of _____ months;

         o    remaining terms to maturity ranging from ____ months to _____
              months;

         o    a weighted average remaining term to maturity of ________ months;

         o    LTV Ratios as of the Cut-off Date ranging from ______% to
              ________%;

         o    a weighted average Cut-off Date LTV Ratio of _____%;


                                       S-57
<PAGE>


         o    as to the [ ]mortgage loans, representing [ ]% of the initial pool
              balance, to which this characteristic applies, (A) minimum
              lifetime mortgage rates ranging from ____% per annum to ______ %
              per annum and (B) a weighted average minimum lifetime mortgage
              rate of _______% per annum;

         o    as to the [ ]mortgage loans, representing [ ]% of the initial pool
              balance, to which this characteristic applies and for which it may
              be currently calculated, (A) maximum lifetime mortgage rate
              ranging from _______% per annum to ________% per annum and (B) a
              weighted average maximum lifetime mortgage rate of _________% per
              annum;

         o    Debt Service Coverage Ratios as of the Cut-off Date ranging from
              ______% to _____%; and

         o    a weighted average Cut-off Date Debt Service Coverage Ratio of
              _________%.]

         [ % of the mortgage loans provide for Balloon Payments on their
respective maturity dates. Loans providing for Balloon Payments involve a
greater degree of risk than self-amortizing loans. See "Risk Factors--Borrowers
May Be Unable To Repay The Remaining Principal Balance On Its Maturity Date
Which Would Adversely Affect Payment On Your Certificates" in the prospectus.]

         [The mortgage rate on each mortgage loan is subject to adjustment on
each Interest Rate Adjustment Date by adding the related Gross Margin to the
value of the Index, as most recently announced a specified number of days prior
to this Interest Rate Adjustment Date, subject, in the case of substantially all
of the mortgage loans, to minimum and maximum lifetime mortgage rates, with
ranges specified below. The mortgage rates on the mortgage loans generally are
adjusted monthly; however, some of the mortgage loans may provide for Interest
Rate Adjustment Dates to occur

         o    quarterly, ___% of the mortgage loans,

         o    semi-annually, __ % of the mortgage loans, or

         o    annually, ____% of the mortgage loans.

Other statistics are as follows:

         o    [[Each] of the mortgage loans provided for an initial fixed
              interest rate period.]

         o    [ mortgage loans, representing ___% of the initial pool balance,
              have not experienced their first Interest Rate Adjustment Date.]

         o    [The latest initial Interest Rate Adjustment Date for any mortgage
              loan is to occur in, subject to the Payment Caps described in
              this prospectus supplement, the amount of the monthly payment on
              each mortgage loan adjusts periodically on each Payment Adjustment
              Date to an amount that would fully amortize the principal balance
              of the mortgage loan over its then remaining amortization


                                       S-58
<PAGE>


              schedule and pay interest at the mortgage rate in effect during
              the one month period preceding this Payment Adjustment Date.]

         o    [Approximately __% of the mortgage loans provide that an
              adjustment of the amount of the monthly payment on a Payment
              Adjustment Date is subject to a Payment Cap; however, certain of
              those mortgage loans also provide that the Payment Cap will not
              apply on certain Payment Adjustment Dates or if the application
              thereof would result in the principal balance of the mortgage loan
              exceeding, through negative amortization, by a specified
              percentage the original principal balance thereof.]

         o    [Generally, the related mortgage note provides that if, as a
              result of negative amortization, the respective principal balance
              of the mortgage loan reaches an amount specified in the mortgage
              note, which as to most mortgage loans is not greater than _% of
              the mortgage loan principal balance as of the origination date
              thereof, the amount of the monthly payments due thereunder will be
              increased as necessary to prevent further negative amortization.]

        o     [Only in the case of _____% of the mortgage loans does a Payment
              Adjustment Date immediately follow each Interest Rate Adjustment
              Date. As a result, and because application of Payment Caps may
              limit the amount by which the monthly payments due on certain of
              the mortgage loans may adjust, the amount of a monthly payment may
              be more or less than the amount necessary to amortize the mortgage
              loan principal balance over the then remaining amortization
              schedule at the applicable mortgage rate. Accordingly, mortgage
              loans may be subject to slower amortization, if the monthly
              payment due on a Due Date is sufficient to pay interest accrued to
              this Due Date at the applicable mortgage rate but is not
              sufficient to reduce principal in accordance with the applicable
              amortization schedule, to negative amortization if interest
              accrued to a Due Date at the applicable mortgage rate is greater
              than the entire monthly payment due on this Due Date or to
              accelerated amortization, if the monthly payment due on a Due Date
              is greater than the amount necessary to pay interest accrued to
              this Due Date at the applicable mortgage rate and to reduce
              principal in accordance with the applicable amortization
              schedule.]

         o    [No mortgage loan currently prohibits principal prepayments;
              however, some of the mortgage loans impose prepayment premiums in
              connection with full or partial prepayments. Although prepayment
              premiums are payable to the master servicer as additional
              servicing compensation, the master servicer may waive the payment
              of any prepayment premium only in connection with a principal
              prepayment that is proposed to be made during the three month
              period prior to the scheduled maturity of the related mortgage
              loan, or under certain other limited circumstances.]


                                       S-59
<PAGE>


         The following table sets forth the range of mortgage rates on the
mortgage loans as of the Cut-off Date:

                      MORTGAGE RATES AS OF THE CUT-OFF DATE

                                                                   Percent by
                                               Aggregate           Aggregate
                   Number of     Percent       Principal           Principal
                    Mortgage        by       Balance as of       Balance as of
  Mortgage Rate       Loans       Number    the Cut-off Date    the Cut-off Date
  -------------    ---------     -------    ----------------    ----------------


Total                            100.00%       $                    100.00%

Weighted Average
Mortgage Rate:

Note: Percentage totals may not add due to rounding.

       The following table sets forth the types of mortgaged properties securing
the mortgage loans:

                                  PROPERTY TYPE

                                                                 Percent by
                                         Aggregate               Aggregate
          Number of       Percent        Principal               Principal
           Mortgage          by        Balance as of           Balance as of
Type         Loans         Number     the Cut-off Date        the Cut-off Date
- ----      ---------       -------     ----------------        ----------------

Total                     100.00%        $                       100.00%

Note:   Percentage totals may not add due to rounding.


                                       S-60
<PAGE>


       [The following table sets forth the range of Gross Margins for the
mortgage loans:]

                                 [GROSS MARGINS]

                                                                   Percent by
                                                Aggregate          Aggregate
                    Number of      Percent      Principal          Principal
                     Mortgage         by      Balance as of      Balance as of
  Mortgage Rate        Loans       Number    the Cut-off Date   the Cut-off Date
  -------------     ---------      -------   ----------------   ----------------

Total                              100.00%     $                    100.00%



Weighted Average
Gross Margin:

Note:  Percentage totals may not add due to rounding.

       [The following table sets forth the frequency of adjustments to the
mortgage rates on the mortgage loans as of the Cut-off Date:]

                  [FREQUENCY OF ADJUSTMENTS TO MORTGAGE RATES]


                                                                   Percent by
                                                Aggregate          Aggregate
                   Number of      Percent       Principal          Principal
                   Mortgage          by       Balance as of      Balance as of
   Frequency (A)    Loans        Number     the Cut-off Date   the Cut-off Date
   -------------   ---------     --------   ----------------   ----------------



Total                            100.00%        $                  100.00%

Weighted Average
Frequency of
Adjustments to
Mortgage Rate:

Note:  Percentage totals may not add due to rounding.

(A) _______ or ___% of mortgage loans have not experienced their first Interest
Rate Adjustment Date.


                                       S-61
<PAGE>


       [The following table sets forth the frequency of adjustments to the
monthly payments on the mortgage loans as of the Cut-off Date:]

                 [FREQUENCY OF ADJUSTMENTS TO MONTHLY PAYMENTS]

                                                                   Percent by
                                                Aggregate          Aggregate
                   Number of      Percent       Principal          Principal
                   Mortgage          by       Balance as of      Balance as of
   Frequency (A)    Loans        Number     the Cut-off Date   the Cut-off Date
   -------------   ---------     --------   ----------------   ----------------


Total                            100.00%        $                  100.00%

Weighted Average
Frequency of
Adjustments to
Monthly Payments:

Note:  Percentage totals may not add due to rounding.

       [The following table sets forth the range of maximum lifetime mortgage
rates for the mortgage loans:]

                        [MAXIMUM LIFETIME MORTGAGE RATES]

                                                                   Percent by
                                                Aggregate          Aggregate
     Maximum       Number of     Percent        Principal          Principal
     Lifetime      Mortgage        by         Balance as of      Balance as of
   Mortgage Rate    Loans        Number      the Cut-off Date   the Cut-off Date
   -------------   ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Weighted Average
Maximum Lifetime
Mortgage Rate:

Note:  Percentage totals may not add due to rounding.

(A) Represents mortgage loans without a lifetime rate cap.

(B)  The lifetime rate caps for these mortgage loans are based upon the Index as
     determined at a future point in time plus a fixed percentage. Therefore,
     the rate is not determinable as of the Cut-off Date.


                                       S-62
<PAGE>


(C)  This calculation does not include the ____ mortgage loans without a
     lifetime rate cap or the mortgage loans with lifetime rate caps which are
     currently not determinable.

       [The following table sets forth the range of minimum lifetime mortgage
rates on the mortgage loans:]

                        [MINIMUM LIFETIME MORTGAGE RATES]

                                                                   Percent by
                                                Aggregate          Aggregate
     Minimum       Number of     Percent        Principal          Principal
     Lifetime      Mortgage        by         Balance as of      Balance as of
   Mortgage Rate    Loans        Number      the Cut-off Date   the Cut-off Date
   -------------   ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Weighted Average
Minimum Lifetime
Mortgage Rate:

Note: Percentage totals may not add due to rounding.

(A) Represents mortgage loans without interest rate floors.

(B) This calculation does not include the mortgage loans without interest rate
floors.

         The following table sets forth the range of principal balances of the
mortgage loans as of the Cut-off Date:

                    PRINCIPAL BALANCES AS OF THE CUT-OFF DATE

                                                                   Percent by
     Principal                                  Aggregate          Aggregate
     Balance       Number of     Percent        Principal          Principal
     as of the     Mortgage        by         Balance as of      Balance as of
   Cut-off Date     Loans        Number      the Cut-off Date   the Cut-off Date
   -------------   ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Average Principal Balance
as of the
Cut-off Date:

Note: Percentage totals may not add due to rounding.


                                       S-63
<PAGE>


         The following tables set forth the original and remaining terms to
maturity, in months, of the mortgage loans:

                       ORIGINAL TERM TO MATURITY IN MONTHS

                                                                   Percent by
                                                Aggregate          Aggregate
     Original      Number of     Percent        Principal          Principal
     Term in       Mortgage        by         Balance as of      Balance as of
      Months        Loans        Number      the Cut-off Date   the Cut-off Date
     --------      ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

                      REMAINING TERM TO MATURITY IN MONTHS

                                                                   Percent by
                                                Aggregate          Aggregate
    Remaining      Number of     Percent        Principal          Principal
     Term in       Mortgage        by         Balance as of      Balance as of
      Months        Loans        Number      the Cut-off Date   the Cut-off Date
    ---------      ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Weighted Average Remaining
Term to Maturity:

Note: Percentage totals may not add due to rounding.


                                       S-64
<PAGE>


         The following tables set forth the respective years in which the
mortgage loans were originated and are scheduled to mature:

                        MORTGAGE LOAN YEAR OF ORIGINATION

                                                                   Percent by
                                                Aggregate          Aggregate
                   Number of     Percent        Principal          Principal
                   Mortgage        by         Balance as of      Balance as of
        Year        Loans        Number      the Cut-off Date   the Cut-off Date
        ----       ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Note: Percentage totals may not add due to rounding.

                    MORTGAGE LOAN YEAR OF SCHEDULED MATURITY

                                                                   Percent by
                                                Aggregate          Aggregate
                   Number of     Percent        Principal          Principal
                   Mortgage        by         Balance as of      Balance as of
       Year         Loans        Number      the Cut-off Date   the Cut-off Date
       ----        ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Note: Percentage totals may not add due to rounding.

         The following table sets forth the range of Original LTV Ratios of the
mortgage loans. There can be no assurance that the value, determined through an
appraisal or otherwise, of a mortgaged property determined after origination of
the related mortgage loan will be equal to or greater than the value thereof,
determined through an appraisal or otherwise, obtained in connection with the
origination. As a result, there can be no assurance that the loan-to-value ratio
for any mortgage loan determined at any time following origination thereof will
be lower than the Original LTV Ratio, notwithstanding any positive amortization
of the mortgage loan.


                                       S-65
<PAGE>


                               ORIGINAL LTV RATIOS

                                                                   Percent by
                                                Aggregate          Aggregate
                   Number of     Percent        Principal          Principal
      Original     Mortgage        by         Balance as of      Balance as of
      LTV Ratio     Loans        Number      the Cut-off Date   the Cut-off Date
      ---------    ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Weighted Average Original
LTV Ratio:

Note: Percentage totals may not add due to rounding

         The following table sets forth the range of Debt Service Coverage
Ratios for the mortgage loans. The annual operating statements for the mortgaged
properties used in preparing the following table were obtained from the
respective borrowers. The information contained in the operating statements was
unaudited, and Morgan Stanley Capital I Inc. has made no attempt to verify its
accuracy. The last day of the twelve-month period covered by each operating
statement is set forth in Appendix II with respect to the related mortgage loan.
[Some of the mortgaged properties have relatively short operating histories, and
this performance may be less indicative of future performance than in the case
of a property with a stable operating history over an extended period of time.
However, even with respect to mortgaged properties with longer operating
histories, operating income produced by mortgaged properties in the past should
not be construed as indicative of the future performance of any mortgaged
property. [Annual operating statements for any year following 19__ could not be
obtained with respect to _______ of the mortgaged properties and, consequently,
the Debt Service Coverage Ratios for the related mortgage loans were not
calculated. As a result, no conclusions should be drawn as to those mortgage
loans on the basis of the information set forth in the charts below.]


                                       S-66
<PAGE>


               DEBT SERVICE COVERAGE RATIOS AS OF THE CUT-OFF DATE

                                                                   Percent by
       Debt                                     Aggregate          Aggregate
      Service      Number of     Percent        Principal          Principal
     Coverage      Mortgage        by         Balance as of      Balance as of
       Ratio        Loans        Number      the Cut-off Date   the Cut-off Date
     --------      ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Weighted Average
Debt Service Coverage
Ratio:

Note: Percentage totals may not add due to rounding.

(A)  The debt service coverage ratios for these loans were not calculated due to
     a lack of operating statements with respect to years after 19__.

(B) This calculation does not include the ____ mortgage loans where debt service
    coverage ratios were not calculated.

         The mortgage loans are secured by mortgaged properties in different
states. The table below sets forth the states in which the mortgaged properties
are located:

                             GEOGRAPHIC DISTRIBUTION

                                                                   Percent by
                                                Aggregate          Aggregate
                   Number of     Percent        Principal          Principal
                   Mortgage        by         Balance as of      Balance as of
       State        Loans        Number      the Cut-off Date   the Cut-off Date
       -----       ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Note:    Percentage totals may not add due to rounding.
[regional breakdown to be provided as appropriate]


                                      S-67
<PAGE>


         [ % of the mortgage loans provide that upon any principal prepayment of
a mortgage loan, whether made voluntarily or involuntarily, the related borrower
will be required to pay a prepayment premium in the amount set forth in the
following table.]

                       [MORTGAGE LOAN PREPAYMENT PREMIUMS]

                                                                   Percent by
                                                Aggregate          Aggregate
                   Number of     Percent        Principal          Principal
     Prepayment    Mortgage        by         Balance as of      Balance as of
      Premium       Loans        Number      the Cut-off Date   the Cut-off Date
     ----------    ---------     --------    ----------------   ----------------


Total                            100.00%        $                  100.00%

Note: Percentage totals may not add due to rounding.

       [Certain individual characteristics of the mortgage loans are set forth
in Appendix II to this prospectus supplement.]

UNDERWRITING STANDARDS

         All of the mortgage loans were originated or acquired by _______,
generally in accordance with the underwriting criteria described in this
prospectus supplement.

         [Description of underwriting standards.]

ADDITIONAL INFORMATION

         The description in this prospectus supplement of the Mortgage Pool and
the mortgaged properties is based upon the Mortgage Pool as expected to be
constituted at the close of business on the Cut-off Date, as adjusted for the
scheduled principal payments due on or before this date. Prior to the issuance
of the Class [ ] Certificates, a mortgage loan may be removed from the Mortgage
Pool as a result of incomplete documentation or otherwise, if Morgan Stanley
Capital I Inc. deems removal necessary or appropriate and may be prepaid at any
time. A limited number of other mortgage loans may be included in the Mortgage
Pool prior to the issuance of the Class [ ] Certificates unless including the
mortgage loans would materially alter the characteristics of the Mortgage Pool
as described in this prospectus supplement. Morgan Stanley Capital I Inc.
believes that the information set forth in this prospectus supplement will be
representative of the characteristics of the Mortgage Pool as it will be
constituted at the time the Class [ ] Certificates are issued, although the
range of mortgage rates and maturities and other characteristics of the mortgage
loans in the Mortgage Pool may vary.

         A Current Report on Form 8-K will be available to purchasers of the
Class [ ] Certificates and will be filed, together with the Pooling Agreement,
with the Securities and Exchange Commission within fifteen days after the
initial issuance of the Class [ ] certificates. In the event


                                       S-68
<PAGE>


mortgage loans are removed from or added to the Mortgage Pool as set
forth in the preceding paragraph, this removal or addition will be noted in the
Form 8-K.

                     DESCRIPTION OF THE OFFERED CERTIFICATES

GENERAL

         The certificates will be issued pursuant to the Pooling Agreement and
will consist of [ ] classes to be designated as the Class [ ] Certificates and
the Class [ ] Certificates. The Class [ ] Certificates, the Class [ ]
Certificates, the Class [ ] Certificates, the Class [ ] Certificates, the Class
[ ] Certificates, the Class [ ] Certificates, the Class [ ] Certificates, the
Class [ ] Certificates, the Class [ ] Certificates and the Class [ ]
Certificates. The Class [ ], Class [ ], Class [ ], Class [ ] and Class [ ]
Certificates are not offered hereby.

         The certificates represent in the aggregate the entire beneficial
ownership interest in a trust fund consisting of:

         o    the mortgage loans and all payments under and proceeds of the
              mortgage loans due after the Cut-off Date;

         o    REO Property;

         o    any funds or assets as from time to time are deposited in the
              REO Account;

         o    the rights of the lender under all insurance policies with
              respect to the mortgage loans;

         o    rights and remedies under the [Seller's Agreement]; and

         o    all of the lender's right, title and interest in the [Reserve
              Accounts and the Lockbox Accounts]. The certificates do not
              represent an interest in or obligation of the [depositor, [ ],
              [the master servicer,] [the special servicer,] [the trustee,] [the
              underwriter,] the borrowers or any of their respective affiliates.

         [Upon initial issuance, the Principal Balance Certificates, which are
comprised of the Class [ ], Class [ ], Class [ ], Class [ ], Class [ ], Class [
], Class [ ] and Class [ ] Certificates, and the Class [ ] Certificates will
have the following Certificate Balance or Notional Amount, in each case, subject
to a variance of plus or minus 5%:]


                                       S-69
<PAGE>


                                                     INITIAL CERTIFICATE BALANCE
                           CLASS                         OR NOTIONAL AMOUNT
                           -----                     ---------------------------
         Class [ ].............................            $
         Class [ ].............................
         Class [ ].............................
         Class [ ].............................
         Class [ ].............................
         Class [ ].............................


         [The Certificate Balance of any class of Principal Balance Certificates
outstanding at any time represents the maximum amount which the holders thereof
are entitled to receive as distributions allocable to principal from the cash
flow on the mortgage loans and the other assets in the trust fund. However, in
the event that Realized Losses previously allocated to a class of certificates
in reduction of their Certificate Balances are recovered subsequent to the
reduction of the Certificate Balance of the class to zero, this class may
receive distributions in respect of recoveries in accordance with the priorities
set forth under "--Distributions--Payment Priorities" in this prospectus
supplement. The respective Certificate Balance of each class of certificates
entitled to distributions of principal will in each case be reduced by
distributions allocable to principal and by any Realized Losses allocated to
those classes of certificates.]


         [The Class [ ] will not have a Certificate Balance. This class will
represent the right to receive distributions of interest accrued as described in
this prospectus supplement on a Notional Amount. For convenience in describing
interest distributions, the Class [ ] Certificates will be deemed to consist of
[ ] components, the "Class [ ] Component", the "Class [ ] Component" and the
"Class [ ] Component", each of which will have a Component Notional Amount equal
to the Certificate Balance of the related class of certificates and will be
reduced by distributions allocable to principal and by any Realized Losses
allocated to those classes of certificates. The Notional Amount of the Class [ ]
Certificates will be reduced to the extent of all reductions in the aggregate of
the Certificate Balance of the Class [ ], Class [ ], Class [ ], Class [ ] and
Class [ ] Certificates.]

         [None of the Class [ ] Certificates are offered by this prospectus
supplement.]

DISTRIBUTIONS

         Method, Timing and Amount. Distributions on or with respect to the
certificates will be made, to the extent of Available Funds, on each
Distribution Date commencing in ___________. All distributions, other than the
final distribution on any certificate, will be made by the [master servicer]
[trustee] to the persons in whose names the certificates are registered at the
close of business on [the last day of the month] immediately preceding the month
in which the related Distribution Date occurs, or if this day is not a Business
Day, the immediately preceding Business Day. The distributions will be made

         o    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


                                       S-70
<PAGE>


              the certificateholder provides the trustee with wiring
              instructions no less than [five Business Days] prior to the
              related Record Date, or otherwise

         o    by check mailed to the certificateholder.

         [The final distribution on any offered certificates will be made in
like manner, but only upon presentment or surrender--for notation that the
Certificate Balance or the Notional Amount, as the case may be, of the offered
certificates has been reduced to zero-- of the certificate at the location
specified in the notice to the certificateholder of the final distribution.]
[All distributions made with respect to a class of certificates on each
Distribution Date will be allocated [pro rata] among the outstanding
certificates of the class based on their respective Percentage Interests.] [The
aggregate distribution to be made on the certificates on any Distribution Date
will equal the Available Funds. The Available Funds for a Distribution Date will
be the sum of:

         1)   [all monthly payments or other receipts on account of principal
              and interest on or in respect of the mortgage loans-- including
              Unscheduled Payments and Net REO Proceeds, if any--received by the
              master servicer in the related Collection Period;]

         2)   [all other amounts required to be deposited in the Collection
              Account by the master servicer pursuant to the Pooling Agreement
              in respect of the Distribution Date that are allocable to the
              mortgage loans, including all P&I Advances made by the master
              servicer or the trustee, as applicable, in respect of the
              Distribution Date, and any interest or other income earned on
              funds in the Interest Reserve Account;] and

         3)   [any late payments of the items set forth in clause (1) above
              received after the end of the Collection Period relating to the
              Distribution Date but prior to the related Master Servicer
              Remittance Date;]

                  [but excluding the following:]


                  a)       amounts permitted to be used to reimburse the master
                           servicer, the special servicer or the trustee, as
                           applicable, for previously unreimbursed Advances and
                           interest thereon as described in this prospectus
                           supplement under "The Pooling Agreement--Advances";]

                  b)       [the aggregate amount of Servicing Compensation;]

                  c)       [all amounts representing scheduled monthly payments
                           due after the related Due Date;]

                  d)       [to the extent permitted by the Pooling Agreement,
                           that portion of liquidation proceeds, insurance
                           proceeds, condemnation proceeds or the Repurchase
                           Price received with respect to a mortgage loan which
                           represents any unpaid Servicing Compensation as
                           described in this prospectus supplement, to which the
                           master servicer, the special servicer or the trustee
                           is entitled;]

                  e)       [all amounts representing certain unanticipated or
                           default related expenses reimbursable or payable to
                           the master servicer, the special servicer or the
                           trustee and other amounts permitted to be retained by
                           the master servicer


                                       S-71
<PAGE>


                           or withdrawn pursuant to the Pooling Agreement in
                           respect of various items, including indemnities;]

                  f)       [prepayment premiums;]

                  g)       [Default Interest;]

                  h)       [Deferred Interest;]

                  i)       [all amounts received with respect to each mortgage
                           loan previously purchased or repurchased pursuant to
                           the Pooling Agreement during the related Collection
                           Period and subsequent to the date as of which the
                           amount required to effect the purchase or repurchase
                           was determined;] and

                  j)       [the amount reasonably determined by the trustee to
                           be necessary to pay any applicable federal, state or
                           local taxes imposed on the [Master REMIC or the
                           Subsidiary REMIC] under the circumstances and to the
                           extent described in the Pooling Agreement.]

         Payment Priorities. On each Distribution Date [prior to the Cross-over
Date], the Available Funds for this Distribution Date will be distributed in the
following amounts and order of priority:

         o    [First, pro rata, in respect of interest, to the Class [ ] and
              Class [ ] Certificates, up to an amount equal to, and pro rata as
              among these classes in accordance with, the Interest Distribution
              Amounts of these classes;

         o    Second, to the Class [ ] Certificates, in reduction of their
              respective Certificate Balances in the following order: first, to
              the Class [ ] Certificates and, second, to the Class [ ]
              Certificates, in each case up to an amount equal to the lesser of
              (1) the Certificate Balance of the Certificates and (2) the
              Principal Distribution Amount for the Distribution Date;

         o    Third, to the Class [ ] Certificates, in respect of interest, up
              to an amount equal to the aggregate Interest Distribution Amount
              of this class;

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

         o    Fifth, to the Class [ ] Certificates, an amount equal to the
              aggregate of unreimbursed Realized Losses previously allocated to
              this class, plus interest on the Certificates at the pass-through
              rate for the class compounded monthly from the date the related
              Realized Loss was allocated to this class;

         o    Sixth, to the Class [ ] Certificates, in respect of interest, up
              to an amount equal to the aggregate Interest Distribution Amount
              of the class;

         o    Seventh, to the Class [ ] Certificates in reduction of the
              Certificate Balance of the Certificates, up to an amount equal to
              the Principal Distribution Amount less the


                                       S-72
<PAGE>


              portion of the Principal Distribution Amount distributed pursuant
              to all prior clauses, until the Certificate Balance of the
              Certificates is reduced to zero;

         o    Eighth, to the Class [ ] Certificates, an amount equal to the
              aggregate of unreimbursed Realized Losses previously allocated to
              the class, plus interest on the Certificates at the pass-through
              rate for the class compounded monthly from the date the related
              Realized Loss was allocated to the class; and

         o    Ninth, to the Class [ ] Certificates, any amounts remaining in the
              Master Distribution Account, and to the Class [ ] Certificates,
              any amounts remaining in the Subsidiary Distribution Account.]


         [On each Distribution Date occurring on and after the Cross-over Date,
regardless of the allocation of principal payments described in priority Second
above, an amount equal to the aggregate of the Principal Distribution Amounts
will be distributed as follows:

         o    First, to the Class [ ] and Class [ ] Certificates, pro rata,
              based on their respective Certificate Balances, in reduction of
              their respective Certificate Balances, until the Certificate
              Balance of each class is reduced to zero, and

         o    Second, to the Class [ ] and Class [ ] Certificates for
              unreimbursed amounts of Realized Losses previously allocated to
              these classes, pro rata in accordance with the amount of the
              unreimbursed Realized Losses so allocated, plus interest on the
              Certificates at the pass-through rates for these classes
              compounded monthly from the date the related Realized Losses were
              allocated for these classes.]


         [All references to "pro rata" in the preceding clauses, to the extent
set forth, mean pro rata based upon the amount distributable pursuant to this
clause.]

         Prepayment Premiums. [On any Distribution Date, Prepayment Premiums
collected during the related Collection Period will be distributed to the
holders of the certificates as described in this prospectus supplement.]

         [If any Class [ ] Certificate remains outstanding on this Distribution
Date, holders of the classes of Principal Balance Certificates entitled to
distributions of principal on this Distribution Date will be entitled to
distributions with respect to the applicable Prepayment Premium in an aggregate
amount, allocable among these classes if more than one class remains
outstanding, as described in this prospectus supplement, equal to the product of

         o    the amount of the Prepayment Premium, multiplied by

         o    a fraction, expressed as a percentage, the numerator of which is
              equal to the excess, if any, of the then current pass-through rate
              applicable to the most senior of these classes of Principal
              Balance Certificates or, in the case of both classes of Class [ ]
              Certificates remaining outstanding, the one with the earliest
              payment priority, over the relevant Discount Rate, and the
              denominator of which is equal to the excess, if any, of the
              mortgage rate for the prepaid mortgage loan over the relevant
              Discount Rate.


                                      S-73
<PAGE>


[If there is more than one class of Principal Balance Certificates entitled to
distributions of principal on this Distribution Date, the aggregate amount
described in the preceding sentence will be allocated among these classes on a
pro rata basis, in accordance with the relative amounts of distributions of
principal.] Any portion of this Prepayment Premium that is not so distributed to
the holders of these Principal Balance Certificates will be distributed to the
Class [ ] Certificates.]

         If no Class [ ] Certificate remains outstanding on the Distribution
Date, holders of the Class [ ] Certificates will be entitled to a distribution
with respect to the applicable Prepayment Premium equal to the product of the
Prepayment Premium, multiplied by a fraction, the numerator of which is equal to
the sum of the Servicing Fee Rate and the Component pass-through rate related to
the class of certificates with the earliest class designation which has a Class
Prepayment Percentage greater than zero, and the denominator of which is the
greater of

         o    the excess, if any, of the mortgage rate of the mortgage loan that
              prepaid over the Discount Rate, and

         o    the sum of the Component pass-through rate and the Servicing Fee
              Rate.

Any portion of this Prepayment Premium that is not so distributed to the holders
of the Class [ ] Certificates will be distributed to the holders of one or more
of the Class [ ], Class [ ], Class [ ] and Class [ ] Certificates in an amount
equal to the product of

         o    the related Class Prepayment Percentage for the Distribution Date
              and

         o    the remaining portion of the Prepayment Premium.

         [See "Legal Aspects of the Mortgage Loans and the Leases--Default
Interest, Prepayment Premiums and Prepayments" in the prospectus regarding the
enforceability of Prepayment Premiums.]

         [Deferred Interest. On each Distribution Date, the trustee shall
distribute any Deferred Interest received with respect to any mortgage loan
during the related Collection Period to holders of the following classes of
certificates in the following percentages: [ ] to the Class [ ] Certificates, [
] to the Class [ ] Certificates, [ ] to the Class [ ] Certificates and [ ] to
the Class [ ] Certificates.]

         Class [ ] Distributions. On each Distribution Date, [Net Default
Interest] received in the related Collection Period with respect to a default on
a mortgage loan will be distributed [solely] to the [Class [ ] Certificates], to
the extent set forth in the Pooling Agreement. The Class [ ] Certificates are
not entitled to any other distributions.]

         [Realized Losses. The Certificate Principal Amount of each class of
certificates entitled to distributions of principal will be reduced without
distribution on any Distribution Date as a write-off to the extent of any
Realized Loss allocated to the class on this Distribution Date. Any write-offs
will be applied to the classes of certificates in the following order, until
each is reduced to zero: first, to the Class [ ] Certificates; second, to the
Class [ ] Certificates; third, to


                                       S-74
<PAGE>


the Class [ ] Certificates; fourth, and, finally, pro rata, to the Class [ ] and
Class [ ] Certificates, based on their respective Certificate Balances.]

         [Shortfalls in Available Funds resulting from additional servicing
compensation other than the Servicing Fee, interest on Advances to the extent
not covered by Default Interest, extraordinary expenses of the trust fund, a
reduction of the interest rate of a mortgage loan by a bankruptcy court pursuant
to a plan of reorganization or pursuant to any of its equitable powers or other
unanticipated or default-related expenses will be allocated to each class of
certificates in the same manner as Realized Losses. The Notional Amount of the
Class [ ] Certificates will be reduced to reflect reductions in the Certificate
Balance of the Class [ ], Class [ ], Class [ ], Class [ ] and Class [ ]
Certificates resulting from allocations of Realized Losses. Excess Prepayment
Interest Shortfalls will be allocated to reduce the interest entitlement of the
classes of certificates in the following order of priority: first, to the Class
[ ] Certificates; second, to the Class [ ] Certificates; third, to the Class [ ]
Certificates; fourth, and finally to the Class [ ], Class [ ] and Class [ ]
Certificates, pro rata.]

         [Appraisal Reduction Amounts. In the event that an Appraisal Reduction
Event occurs with respect to a mortgage loan,

         o    the amount advanced by the [master servicer] with respect to
              delinquent payments of interest with respect to the related
              mortgage loan will be reduced as described under "The Pooling
              Agreement--Advances" below, and

         o    the Voting Rights of certain classes will be reduced as described
              under "The Pooling Agreement--Amendment" in this prospectus
              supplement.

The reduction of interest advanced by the [master servicer] will have the effect
of reducing the amount available to be distributed as interest on the then most
subordinate class or classes of certificates.]

         [The Certificate Balance of each of the Class [ ], Class [ ] and Class
[ ] Certificates will be notionally reduced, solely for purposes of determining
the Voting Rights of the related classes, on any Distribution Date to the extent
of any Appraisal Reduction Amounts allocated to this class on this Distribution
Date. If the aggregate of the Appraisal Reduction Amounts for any Distribution
Date exceed the Certificate Balance, the excess will be applied, subject to any
reversal described in this prospectus supplement, to notionally reduce the
Certificate Balance of the next most subordinate class of certificates on the
next Distribution Date. Any reductions will be applied in the following order of
priority: first, to the Class [ ] Certificates; second, to the Class [ ]
Certificates; third, to the Class [ ] Certificates; and finally, to the Class [
] Certificates, provided in each case that no Certificate Balance in respect of
the class may be notionally reduced below zero. See "--Payment Priorities" above
and "--Appraisal Reductions" below.]

SUBORDINATION

         As a means of providing a certain amount of protection to the holders
of the Class [ ], Class [ ] and Class [ ] Certificates against losses associated
with delinquent and defaulted mortgage loans, the rights of the holders of the
Class [ ], Class [ ] and Class [ ] Certificates to receive distributions of
interest, other than Deferred Interest, and principal, as applicable, will be


                                       S-75
<PAGE>


subordinated to the rights of the holders of the Class [ ], Class [ ] and Class
[ ] Certificates. This subordination will be effected in two ways:

         (1) by the preferential right of the holders of a class of certificates
to receive on any Distribution Date the amounts of interest and principal
distributable in respect of these certificates on the date prior to any
distribution being made on the Distribution Date in respect of any classes of
certificates subordinate thereto and

         (2) by the allocation of Realized Losses first, to the Class [ ]
Certificates; second, to the Class [ ] Certificates; third, to the Class [ ]
Certificates; fourth to the Class [ ] Certificates; fifth, to the Class [ ]
Certificates; and, finally, to the Class [ ] and Class [ ] Certificates, pro
rata, based on their respective Certificate Balances.

          No other form of credit enhancement will be available for the benefit
of the holders of the offered certificates.

APPRAISAL REDUCTIONS

         Upon the occurrence of an Appraisal Reduction Event, an Appraisal
Reduction Amount will be calculated. [Within [ ] days after the [special
servicer] receives notice or is otherwise aware of an Appraisal Reduction Event,
the [special servicer] will be required to obtain an independent MAI appraisal,
the cost of which will be paid by the [master servicer] as a Property Advance.]
[On the first Distribution Date occurring on or after the delivery of this
independent MAI appraisal, the special servicer will be required to adjust the
Appraisal Reduction Amount to take into account this appraisal--regardless of
whether the independent MAI appraisal is higher or lower than the [special
servicer's Appraisal Reduction Estimate]).] Annual updates of this independent
MAI appraisal will be obtained during the continuance of an Appraisal Reduction
Event and the Appraisal Reduction Amount will be adjusted accordingly.]

         Upon payment in full or liquidation of any mortgage loan for which an
Appraisal Reduction Amount has been determined, this Appraisal Reduction Amount
will be eliminated.]

DELIVERY, FORM AND DENOMINATION

         The offered certificates, other than the Class [ ] Certificates, will
be issued, maintained and transferred in the book-entry form only in
denominations of $[ ] initial Certificate Balance, and in multiples of $1 in
excess thereof, and the Class [ ] Certificates will be issued, maintained and
transferred in the book-entry form only in denominations of $[ ] initial
Notional Amount, and in multiples of $1 in excess thereof.


         The offered certificates will initially be represented by one or more
Global Certificates for each class registered in the name of the nominee of DTC.
Morgan Stanley Capital I Inc. has been informed by DTC that DTC's nominee will
be Cede & Co. No holder of an offered certificate will be entitled to receive a
definitive certificate representing its interest in this class, except under the
limited circumstances described in this prospectus supplement under
"--Definitive Certificates." Unless and until definitive certificates are
issued, all references to actions by holders of the offered certificates will
refer to actions taken by DTC upon instructions received from holders of offered
certificates through its participating organizations. All


                                       S-76
<PAGE>


references in this prospectus supplement to payments, notices, reports,
statements and other information to holders of offered certificates will refer
to payments, notices, reports and statements to DTC or Cede & Co., as the
registered holder of the offered certificates, for distribution to holders of
offered certificates through its Participants in accordance with DTC procedures.
However, to the extent that the party to the Pooling Agreement responsible for
distributing any report, statement or other information has been provided with
the name of the beneficial owner of a certificate, or the prospective transferee
of this beneficial owner, the report, statement or other information will be
provided to this beneficial owner, or prospective transferee.


         Until definitive certificates are issued in respect of the offered
certificates, interests in the offered certificates will be transferred on the
book-entry records of DTC and its Participants. The trustee will initially serve
as certificate registrar for purposes of recording and otherwise providing for
the registration of the offered certificates.

BOOK-ENTRY REGISTRATION


         Holders of offered certificates may hold their certificates through
DTC, in the United States, or CEDEL or Euroclear, in Europe, if they are
participants of DTC or CEDEL or Euroclear, or indirectly through organizations
that are participants in these systems. CEDEL and Euroclear will hold omnibus
positions on behalf of the CEDEL participants and the Euroclear participants,
respectively, through customers' securities accounts in CEDEL's and Euroclear's
names on the books of their respective depositories which in turn will hold
these positions in customers' securities accounts in the depositories' names on
the books of DTC. DTC is a limited purpose trust company organized under the New
York Banking Law, a "banking organization" within the meaning of the New York
Banking Law, member of the Federal Reserve System, a "clearing corporation"
within the meaning of the New York Uniform Commercial Code and a "clearing
agency" registered pursuant to Section 17A of the Securities Exchange Act of
1934, as amended. DTC was created to hold securities for its participants and to
facilitate the clearance and settlement of securities transactions between
participants through electronic computerized book-entries, eliminating the need
for physical movement of certificates. Participants include securities brokers
and dealers, banks, trust companies and clearing corporations. Indirect access
to the DTC system also is available to indirect participants such as banks,
brokers, dealers and trust companies that clear through or maintain a custodial
relationship with a participant, either directly or indirectly.


         Transfers between DTC participants will occur in accordance with DTC
rules. Transfers between CEDEL participants and Euroclear participants will
occur in accordance with their applicable rules and operating procedures.

         Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly through CEDEL participants or
Euroclear participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf of the relevant European international clearing system by
its Depository; however, these cross-market transactions will require delivery
of instructions to the relevant European international clearing system by the
counterparty in the system in accordance with its rules and procedures. If the
transaction


                                       S-77
<PAGE>


complies with all relevant requirements, Euroclear or CEDEL, as the case may be,
will then deliver instructions to the Depository to take action to effect final
settlement on its behalf.

         Because of time-zone differences, credits of securities in CEDEL or
Euroclear as a result of a transaction with a DTC participant will be made
during the subsequent securities settlement processing, dated the business day
following the DTC settlement date, and these credits or any transactions in
these securities settled during the processing will be reported to the relevant
CEDEL participant or Euroclear participant on that business day. Cash received
in CEDEL or Euroclear as a result of sales of securities by or through a CEDEL
participant or a Euroclear participant to a DTC participant will be received
with value on the DTC settlement date but will be available in the relevant
CEDEL or Euroclear cash account only as of the business day following settlement
in DTC.

         The holders of offered certificates that are not participants or
indirect participants but desire to purchase, sell or otherwise transfer
ownership of, or other interests in, offered certificates may do so only through
participants and indirect participants. In addition, holders of offered
certificates will receive all distributions of principal and interest from the
trustee through the participants who in turn will receive them from DTC. Under a
book-entry format, holders of offered certificates may experience some delay in
their receipt of payments, since the payments will be forwarded by the trustee
to Cede & Co., as nominee for DTC. DTC will forward the payments to its
participants, which thereafter will forward them to indirect participants or
beneficial owners of offered certificates.

         Under the rules creating and affecting DTC and its operations, DTC is
required to make book-entry transfers of offered certificates among participants
on whose behalf it acts with respect to the offered certificates and to receive
and transmit distributions of principal of, and interest on, the offered
certificates. Participants and indirect participants with which the holders of
offered certificates have accounts with respect to the offered certificates
similarly are required to make book-entry transfers and receive and transmit
these payments on behalf of their respective holders of offered certificates.
Accordingly, although the holders of offered certificates will not possess the
offered certificates, the rules provide a mechanism by which participants will
receive payments on offered certificates and will be able to transfer their
interest.

         Because DTC can only act on behalf of participants, who in turn act on
behalf of indirect participants and certain banks, the ability of a holder of
offered certificates to pledge the certificates to persons or entities that do
not participate in the DTC system, or to otherwise act with respect to these
certificates, may be limited due to the lack of a physical certificate for these
certificates.

         DTC has advised Morgan Stanley Capital I Inc. that it will take any
action permitted to be taken by a holder of an offered certificate under the
Pooling Agreement only at the direction of one or more participants to whose
accounts with DTC the offered certificates are credited. DTC may take
conflicting actions with respect to other undivided interests to the extent that
the actions are taken on behalf of participants whose holdings include these
undivided interests.


                                       S-78
<PAGE>



         CEDEL is incorporated under the laws of Luxembourg as a professional
depository. CEDEL holds securities for the CEDEL participants and facilitates
the clearance and settlement of securities transactions between CEDEL
participants through electronic book-entry changes in accounts of CEDEL
participants, eliminating the need for physical movement of certificates.


         Euroclear was created in 1968 to hold securities for Euroclear
participants and to clear and settle transactions between Euroclear participants
through simultaneous electronic book-entry delivery against payment.

         Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear
(the "Terms and Conditions") and the related Operating Procedures of the
Euroclear System and applicable Belgian law. The Terms and Conditions govern
transfers of securities and cash within the Euroclear system, withdrawal of
securities and cash from the Euroclear system, and receipts of payments with
respect to securities in the Euroclear system.


         Although DTC, Euroclear and CEDEL have implemented the foregoing
procedures in order to facilitate transfers of interests in Global Certificates
among participants of DTC, Euroclear and CEDEL, they are under no obligation to
perform or to continue to comply with these procedures, and these procedures may
be discontinued at any time. None of Morgan Stanley Capital I Inc., the trustee,
the master servicer, the special servicer or the underwriter will have any
responsibility for the performance by DTC, Euroclear or CEDEL or their
respective direct or indirect participants of their respective obligations under
the rules and procedures governing their operations. The information in this
prospectus supplement concerning DTC, CEDEL and Euroclear and their book-entry
systems has been obtained from sources believed to be reliable, but Morgan
Stanley Capital I Inc. takes no responsibility for the accuracy or completeness
of this information.


DEFINITIVE CERTIFICATES

         Definitive certificates will be delivered to certificate owners if:

         o    DTC is no longer willing or able properly to discharge its
              responsibilities as depository with respect to the offered
              certificates, and Morgan Stanley Capital I Inc. is unable to
              locate a qualified successor;

         o    Morgan Stanley Capital I Inc. or the trustee, at its sole option,
              elects to terminate the book-entry system through DTC; or

         o    after the occurrence of an Event of Default under the Pooling
              Agreement, certificate owners representing a majority in principal
              amount of the offered certificates of any class then outstanding
              advise DTC through DTC Participants in writing that the
              continuation of a book-entry system through DTC, or a successor
              thereto, is no longer in the best interest of the certificate
              owners.

         Upon the occurrence of any of the events described in clauses (1)
through (3) in the immediately preceding paragraph, DTC is required to notify
all affected DTC participants of the availability through DTC of definitive
certificates. Upon delivery of definitive certificates, the


                                       S-79
<PAGE>


trustee, certificate registrar and master servicer will recognize the holders of
definitive certificates as holders. Distributions of principal of and interest
on the definitive certificates will be made by the trustee directly to holders
of definitive certificates in accordance with the procedures set forth in the
Pooling Agreement.

         Upon the occurrence of any of the events described in clauses (1)
through (3) of the second preceding paragraph, requests for transfer of
definitive certificates will be required to be submitted directly to the
certificate registrar in a form acceptable to the certificate registrar--such as
the forms which will appear on the back of the certificate representing a
definitive certificate--signed by the holder or the holder's legal
representative and accompanied by the definitive certificate or certificates for
which transfer is being requested.

TRANSFER RESTRICTIONS

         The Class [ ], Class [ ], Class [ ] and Class [ ] Certificates, will
bear a legend substantially to the effect that these certificates (the
"Subordinated Offered Certificates") may not be purchased by a transferee that
is:

         o    an employee benefit plan or other retirement arrangement,
              including an individual retirement account or a Keogh plan, which
              is subject to Title I of ERISA, or Section 4975 of the Code, or a
              "governmental plan," as defined in Section 3(32) of ERISA, that is
              subject to any federal, state or local law which is, to a material
              extent, similar to the fiduciary responsibility or prohibited
              transaction provisions of ERISA or the Code, or

         o    a collective investment fund in which Plans are invested, an
              insurance company using assets of separate accounts or general
              accounts which include assets of Plans, or which are deemed
              pursuant to ERISA or any similar law to include assets of Plans or
              other person acting on behalf of the Plan or using the assets of
              this Plan, other than an insurance company using the assets of its
              general account under circumstances whereby the purchase and the
              subsequent holding of the certificate by the insurance company
              would be exempt from the prohibited transaction provisions of
              ERISA and the Code under Section I and III of Prohibited
              Transaction Class Exemption 95-60.

         Holders of Subordinated Offered Certificates that are in book-entry
form will be deemed to have represented that they are not persons or entities
referred to in clause (A) or (B) of the legend described in the preceding
paragraph. In the event that holders of the Subordinated Offered Certificates
become entitled to receive definitive certificates under the circumstances
described above under "--Definitive Certificates", each prospective transferee
of a Subordinated Offered Certificate that is a definitive certificate will be
required to either


         o    deliver to the seller, the certificate registrar and the trustee a
              representation letter substantially in the form set forth as an
              exhibit to the Pooling Agreement stating that the transferee is
              not a person or entity referred to in clause (A) or (B) of the
              legend, or


                                       S-80
<PAGE>


         o    provide an opinion to the seller, the certificate registrar and
              the trustee as described in the Pooling Agreement. Any transfer of
              a Subordinated Offered Certificate that would result in a
              prohibited transaction under ERISA or Section 4975 of the Code, or
              a materially similar characterization under any similar law will
              be deemed absolutely null and void ab initio.


                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

YIELD

         The yield to maturity on the offered certificates will depend upon the
price paid by the certificateholders, the rate and timing of the distributions
in reduction of Certificate Balance or Notional Amount, as applicable, of the
related classes of certificates and the rate, timing and severity of losses on
the mortgage loans and the extent to which these losses are allocable in
reduction of the Certificate Balance or Notional Amount, as applicable, of these
classes of certificates, as well as prevailing interest rates at the time of
payment or loss realization.

         The rate of distributions in reduction of the Certificate Balance or
Notional Amount, as applicable, of any class of offered certificates, the
aggregate amount of distributions on any class of offered certificates and the
yield to maturity of any class of offered certificates will be directly related
to the rate of payments of principal--both scheduled and unscheduled--on the
mortgage loans and the amount and timing of borrower defaults. In addition,
these distributions in reduction of Certificate Balance or Notional Amount, as
applicable, may result from repurchases of mortgage loans made by [Seller] due
to

         o    missing or defective documentation or breaches of representations
              and warranties with respect to the mortgage loans as described in
              this prospectus supplement under "Description of the
              Agreements--Representations and Warranties; Repurchase" in the
              prospectus, or

         o    purchases of the mortgage loans in the manner described above
              under "The Pooling Agreement--Optional Termination."

         Disproportionate principal payments, whether resulting from differences
in amortization terms, prepayments following expirations of the respective
Lockout Periods or otherwise, on the mortgage loans affect the pass-through
rates of the Class [ ], Class [ ] and Class [ ] Certificates for one or more
future periods and therefore the yield on these classes.

         [The Certificate Balance of any class of offered certificates may be
reduced without distributions thereon as a result of the occurrence and
allocation of Realized Losses, reducing the maximum amount distributable in
respect of Certificate Balance, if applicable, as well as the amount of interest
that would have accrued on these certificates in the absence of this reduction.
In general, a Realized Loss occurs when the aggregate principal balance of a
mortgage loan is reduced without an equal distribution to applicable
certificateholders in reduction of the Certificate Balances of the certificates.
Realized Losses are likely to occur only in connection with a default on a
mortgage loan and the liquidation of the related mortgaged properties or a
reduction in the principal balance of a mortgage loan by a bankruptcy court.


                                       S-81
<PAGE>


         Because the Notional Amount of the Class [I/O] Certificates is based
upon the Certificate Balance of the Class [ ], Class [ ], Class [ ], Class [ ]
and Class [ ] Certificates, the yield to maturity on the Class [I/O]
Certificates will be extremely sensitive to the rate and timing of prepayments
of principal, including both voluntary and involuntary prepayments,
delinquencies, defaults and liquidations on the mortgage loans and any
repurchase with respect to breaches of representations and warranties with
respect to the mortgage loans to the extent these payments of principal are
allocated to this class in reduction of the Certificate Balance of the
certificates. The rate at which voluntary prepayments occur on the mortgage
loans will be affected by a variety of factors, including, without limitation,
the terms of the mortgage loans, the length of any Lockout Period, the level of
prevailing interest rates, the availability of mortgage credit, the occurrence
of casualties or natural disasters and economic, demographic, tax, legal and
other factors, and no representation is made as to the anticipated rate of
prepayments on the mortgage loans.


         Although the payment of a Prepayment Premium is required in connection
with a voluntary prepayment of some of the mortgage loans during certain periods
of time, there can be no assurance that the related borrowers would refrain from
prepaying the mortgage loans due to the existence of the Prepayment Premium, or
that the Prepayment Premium would be held to be enforceable if challenged.


         Certificateholders are not entitled to receive distributions of monthly
payments when due except to the extent they are either covered by an Advance or
actually received. Consequently, any defaulted monthly payment for which no
Advance is made will tend to extend the weighted average lives of the
certificates, whether or not a permitted extension of the maturity date of the
related mortgage loan has been effected.

         The rate of payments, including voluntary and involuntary prepayments,
on pools of mortgage loans is influenced by a variety of economic, geographic,
social and other factors, including the level of mortgage interest rates and the
rate at which borrowers default on their mortgage loans. The terms of the
mortgage loans, in particular, the term of any Lockout Period, the extent to
which a Prepayment Premium is due with respect to any principal prepayments, the
right of the lender to apply condemnation and casualty proceeds to prepay the
mortgage loan, the availability of certain rights to defease all or a portion of
the mortgage loan, and any increase in the interest rate and the application of
excess cash flow, if applicable, to prepay the related mortgage loan, may affect
the rate of principal payments on mortgage loans, and consequently, the yield to
maturity of the classes of offered certificates.
See "Mortgage Pool [MBS] Characteristics" in this prospectus supplement.

         The timing of changes in the rate of prepayment on the mortgage loans
may significantly affect the actual yield to maturity experienced by an investor
even if the average rate of principal payments experienced over time is
consistent with the investor's expectation. In general, the earlier a prepayment
of principal on the mortgage loans, the greater the effect on the investor's
yield to maturity. As a result, the effect on the investor's yield of principal
payments occurring at a rate higher or lower than the rate anticipated by the
investor during the period immediately following the issuance of the offered
certificates would not be fully offset by a subsequent like reduction or
increase in the rate of principal payments.


                                      S-82
<PAGE>


         No representation is made as to the rate of principal payments on the
mortgage loans or as to the yield to maturity of any class of offered
certificates. In addition, although Excess Cash Flow is applied to reduce
principal of the respective mortgage loans after their respective Effective
Maturity Dates, there can be no assurance that any of the mortgage loans will be
prepaid on that date or any date prior to maturity. An investor is urged to make
an investment decision with respect to any class of offered certificates based
on the anticipated yield to maturity of the class of offered certificates
resulting from its purchase price and the investor's own determination as to
anticipated mortgage loan prepayment rates under a variety of scenarios. The
extent to which any class of offered certificates is purchased at a discount or
a premium and the degree to which the timing of payments on the class of offered
certificates is sensitive to prepayments will determine the extent to which the
yield to maturity of the class of offered certificates may vary from the
anticipated yield. An investor should carefully consider the associated risks,
including, in the case of any offered certificates purchased at a discount, the
risk that a slower than anticipated rate of principal payments on the mortgage
loans could result in an actual yield to the investor that is lower than the
anticipated yield and, in the case of any offered certificates purchased at a
premium, the risk that a faster than anticipated rate of principal payments
could result in an actual yield to the investor that is lower than the
anticipated yield.

         An investor should consider the risk that rapid rates of prepayments on
the mortgage loans, and therefore of amounts distributable in reduction of the
Certificate Balance of offered certificates entitled to distributions of
principal, may coincide with periods of low prevailing interest rates. During
these periods, the effective interest rates on securities in which an investor
may choose to reinvest these amounts distributed to it may be lower than the
applicable pass-through rate. Conversely, slower rates of prepayments on the
mortgage loans, and therefore, of amounts distributable in reduction of
Certificate Balance of the offered certificates entitled to distributions of
principal, may coincide with periods of high prevailing interest rates. During
these periods, the amount of principal distributions resulting from prepayments
available to an investor in these certificates for reinvestment at these high
prevailing interest rates may be relatively small.]

         [The effective yield to holders of offered certificates will be lower
than the yield otherwise produced by the applicable pass-through rate and
applicable purchase prices because while interest will accrue during each
Interest Accrual Period, the distribution of interest will not be made until the
Distribution Date immediately following this Interest Accrual Period, and
principal paid on any Distribution Date will not bear interest during the period
from the end of this Interest Accrual Period to the Distribution Date that
follows.]]

[YIELD ON THE OFFERED CERTIFICATES]

         [The yield to maturity of offered certificates will be sensitive to the
rate and timing of principal payments, including voluntary and involuntary
prepayments and repurchases, delinquencies and liquidations on the mortgage
loans.

         [The following tables indicate the assumed purchase price before adding
accrued interest, if any, expressed as a percentage of the applicable
[Certificate Balance, and the hypothetical pre-tax yield to maturity on the
offered certificates, stated on a corporate bond equivalent basis, based on
certain hypothetical scenarios]. The pre-tax yields to maturity set forth in the
tables


                                       S-83
<PAGE>


below were calculated by determining the monthly discount rate that, when
applied to the assumed stream of cash flows to be paid on the offered
certificates, would cause the discounted present value of the assumed cash flows
to equal the assumed purchase price thereof, plus accrued interest, if any, as
basis points and by converting the monthly rates to corporate bond equivalent
rates. These calculations of yield do not take into account variations that may
occur in the interest rates at which investors may be able to reinvest funds
received by them as distributions on the [offered certificates] and
consequently, do not purport to reflect the return on any investment in the
offered certificates when these reinvestment rates are considered.]

         [In the case of Scenario 1 below, it is assumed that all of the
mortgage loans are prepaid in full on their respective Effective Maturity Dates.
In the case of Scenario 2, it is assumed that the mortgage loans are prepaid in
full on the first Due Dates on which prepayments in full can be made without
payment of any Prepayment Premium and without defeasance. Scenarios 1 and 2 are
collectively referred to as the "Scenarios."

                                    CLASS [ ]


             ASSUMED

        PURCHASE PRICE (%)                    SCENARIO 1              SCENARIO 2
        ------------------                    ----------              ----------

                                              %                       %




                                    CLASS [ ]


             ASSUMED

        PURCHASE PRICE (%)                    SCENARIO 1              SCENARIO 2
        ------------------                    ----------              ----------

                                              %                       %





                                    CLASS [ ]


             ASSUMED

        PURCHASE PRICE (%)                    SCENARIO 1              SCENARIO 2
        ------------------                    ----------              ----------

                                              %                       %


                                       S-84
<PAGE>


                                    CLASS [ ]


             ASSUMED

        PURCHASE PRICE (%)                    SCENARIO 1              SCENARIO 2
        ------------------                    ----------              ----------

                                              %                       %




                                    CLASS [ ]


             ASSUMED

        PURCHASE PRICE (%)                    SCENARIO 1              SCENARIO 2
        ------------------                    ----------              ----------

                                              %                       %




                                    CLASS [ ]


             ASSUMED

        PURCHASE PRICE (%)                    SCENARIO 1              SCENARIO 2
        ------------------                    ----------              ----------

                                              %                       %




                                    CLASS [ ]


             ASSUMED

        PURCHASE PRICE (%)                    SCENARIO 1              SCENARIO 2
        ------------------                    ----------              ----------

                                              %                       %




         [It is highly unlikely that principal of the mortgage loans will be
repaid consistent with the assumptions underlying any one of the Scenarios. The
mortgage loans will not have all of the characteristics assumed for purposes of
the Scenarios. Yield will be affected by prepayment rates and may differ
significantly from the Mortgage Loan Assumptions. There can be no assurance that
the pre-tax yields, on the offered certificates will correspond to any of the
pre-tax yields or discounted margins, as applicable, shown in this prospectus
supplement or that the aggregate purchase prices of the offered certificates
will be as assumed. Investors must make their own


                                       S-85
<PAGE>


decisions as to the appropriate prepayment assumptions to be used in deciding
whether to purchase the offered certificates.]

[RATED FINAL DISTRIBUTION DATE]

         [Because some of the mortgage loans have maturity dates that occur
earlier than the latest maturity date, and because some of the mortgage loans
may be prepaid prior to maturity, it is possible that the Certificate Balance of
each class of offered certificates will be reduced to zero significantly earlier
than the Rated Final Distribution Date. However, delinquencies on mortgage loans
could result in final distributions in reduction of the Certificate Balance of
one or more classes after the Rated Final Distribution Date of the class or
classes.]

WEIGHTED AVERAGE LIFE OF OFFERED CERTIFICATES

         [Weighted average life refers to the average amount of time that will
elapse from the date of determination to the date of distribution or allocation
to the investor of each dollar in reduction of Certificate Balance. The weighted
average lives of the offered certificates will be influenced by, among other
things, the rate at which principal of the mortgage loans is paid, which may
occur as a result of scheduled amortization, voluntary or involuntary
prepayments or liquidations.]

         [The weighted average lives of the offered certificates may also be
affected to the extent that additional distributions in reduction of the
Certificate Balance of the certificates occur as a result of the repurchase or
purchase of mortgage loans from the trust fund as described under "The Pooling
Agreement--Representations and Warranties; Repurchase" or "--Optional
Termination; Optional Mortgage Loan Purchase" in this prospectus supplement.
Such a repurchase or purchase from the trust fund will have the same effect on
distributions to the holders of certificates as if the related mortgage loans
had prepaid in full, except that no Prepayment Premiums are made in respect
thereof. The tables of "Percentage of Initial Certificate Balance Outstanding
For Each Designated Scenario" set forth below indicate the weighted average life
of each class of offered certificates, other than the Class [ ] Certificates,
and set forth the percentage of the initial Certificate Balance of the offered
certificates that would be outstanding after each of the dates shown based on
the assumptions for each of the designated Scenarios described above under
"--Yield on the Offered Certificates." The tables have also been prepared on the
basis of the Mortgage Loan Assumptions described under "--Yield on the Offered
Certificates." The Mortgage Loan Assumptions made in preparing the previous and
following tables are expected to vary, and may vary significantly, from the
actual performance of the mortgage loans. It is highly unlikely that principal
of the mortgage loans will be repaid consistent with the assumptions underlying
any one of the Scenarios. Investors are urged to conduct their own analysis
concerning the likelihood that the mortgage loans may pay or prepay on any
particular date.]


                                       S-86
<PAGE>


                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO


                                    CLASS [ ]



             DISTRIBUTION DATE                  SCENARIO 1            SCENARIO 2
             -----------------                  ----------            ----------

             Initial Percent




             Weighted Average Life
              (in years)

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

(1)  Assuming that the [    ] day of each of the months indicated is the
     Distribution Date occurring in this month.

(2)  [The weighted average life of the Class [ ] Certificates is determined by
     (1) multiplying the amount of each distribution or allocation in reduction
     of Certificate Balance of this class by the number of years from the date
     of determination to the related Distribution Date, (2) adding the results
     and (3) dividing the sum by the aggregate distributions or allocations in
     reduction of Certificate Balance referred to in clause (1).]

                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO


                                    CLASS [ ]



             DISTRIBUTION DATE                  SCENARIO 1            SCENARIO 2
             -----------------                  ----------            ----------


         Initial Percent




         Weighted Average Life
            (in years)

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

(1)  Assuming that the [      ] day of each of the months indicated is the
     Distribution Date occurring in this month.

(2)  [The weighted average life of the Class [ ] Certificates is determined by
     (1) multiplying the amount of each distribution or allocation in reduction
     of Certificate Balance of this class by the number of years from the date
     of determination to the related Distribution Date, (2) adding the results
     and (3) dividing the sum by the aggregate distributions or allocations in
     reduction of Certificate Balance referred to in clause (1).]


                                       S-87
<PAGE>


                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO


                                    CLASS [ ]



             DISTRIBUTION DATE                  SCENARIO 1            SCENARIO 2
             -----------------                  ----------            ----------


         Initial Percent




         Weighted Average Life
            (in years)

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

(1)  Assuming that the [     ] day of each of the months indicated is the
     Distribution Date occurring in this month.

(2)  [The weighted average life of the Class [ ] Certificates is determined by
     (1) multiplying the amount of each distribution or allocation in reduction
     of Certificate Balance of this class by the number of years from the date
     of determination to the related Distribution Date, (2) adding the results
     and (3) dividing the sum by the aggregate distributions or allocations in
     reduction of Certificate Balance referred to in clause (1).]

                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO


                                    CLASS [ ]



             DISTRIBUTION DATE                  SCENARIO 1            SCENARIO 2
             -----------------                  ----------            ----------


         Initial Percent




         Weighted Average Life
            (in years)

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

(1)  Assuming that the [      ] day of each of the months indicated is the
     Distribution Date occurring in this month.

(2)  [The weighted average life of the Class [ ] Certificates is determined by
     (1) multiplying the amount of each distribution or allocation in reduction
     of Certificate Balance of this class by the number of years from the date
     of determination to the related Distribution Date, (2) adding the results
     and (3) dividing the sum by the aggregate distributions or allocations in
     reduction of Certificate Balance referred to in clause (1).]


                                       S-88
<PAGE>


                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO


                                    CLASS [ ]



             DISTRIBUTION DATE                  SCENARIO 1            SCENARIO 2
             -----------------                  ----------            ----------


         Initial Percent




         Weighted Average Life
            (in years)

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

(1)  Assuming that the [      ] day of each of the months indicated is the
     Distribution Date occurring in this month.

(2)  [The weighted average life of the Class [ ] Certificates is determined by
     (1) multiplying the amount of each distribution or allocation in reduction
     of Certificate Balance of this class by the number of years from the date
     of determination to the related Distribution Date, (2) adding the results
     and (3) dividing the sum by the aggregate distributions or allocations in
     reduction of Certificate Balance referred to in clause (1).]

                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO


                                    CLASS [ ]



             DISTRIBUTION DATE                  SCENARIO 1            SCENARIO 2
             -----------------                  ----------            ----------


         Initial Percent




         Weighted Average Life
            (in years)

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

(1)  Assuming that the [      ] day of each of the months indicated is the
     Distribution Date occurring in this month.

(2)  [The weighted average life of the Class [ ] Certificates is determined by
     (1) multiplying the amount of each distribution or allocation in reduction
     of Certificate Balance of this class by the number of years from the date
     of determination to the related Distribution Date, (2) adding the results
     and (3) dividing the sum by the aggregate distributions or allocations in
     reduction of Certificate Balance referred to in clause (1).]


                                       S-89
<PAGE>


                              THE POOLING AGREEMENT

GENERAL

         The certificates will be issued pursuant to a Pooling Agreement to be
dated as of __________ __, 199__, by and among the [depositor, the master
servicer, the special servicer and the trustee].

         Morgan Stanley Capital I Inc. will provide to a prospective or actual
holder of an offered certificate without charge, upon written request, a copy
(without exhibits) of the Pooling Agreement. Requests should be addressed to
Morgan Stanley Capital I Inc., ______________________________; Attention:
_______________________, (___) ___-____.

ASSIGNMENT OF THE MORTGAGE LOANS

         On or prior to the Closing Date, Morgan Stanley Capital I Inc. will
assign or cause to be assigned the mortgage loans, without recourse, to the
trustee for the benefit of the certificateholders. Prior to the Closing Date,
Morgan Stanley Capital I Inc. will, as to each mortgage loan, deliver to the
trustee, or the custodian, among other things, the following documents:

         1)   the original or, if accompanied by a "lost note" affidavit, a copy
              of the mortgage note, endorsed by ____________________ which
              transferred the mortgage loan, without recourse, in blank or to
              the order of trustee;

         2)   the original mortgage or a certified copy of the mortgage, and any
              intervening assignments, or certified copies of the intervening
              assignments, in each case with evidence of recording thereon;

         3)   originals or certified copies of any related assignment of leases,
              rents and profits and any related security agreement--if, in
              either case, the item is a document separate from the
              mortgage--and any intervening assignments of each document or
              instrument;

         4)   an assignment of the mortgage, executed by the
              ____________________ which transferred the mortgage loan, in blank
              or to the order of the trustee, in recordable form;

         5)   assignments of any related assignment of leases, rents and profits
              and any related security agreement if, in either case, the item is
              a document separate from the mortgage, executed by
              ____________________ which transferred the mortgage loan, in blank
              or to the order of the trustee;

         6)   originals or certified copies of all assumption, modification and
              substitution agreements in those instances where the terms or
              provisions of the mortgage or mortgage note have been modified or
              the mortgage or mortgage note has been assumed; and


                                       S-90
<PAGE>


         7)   the originals or certificates of a lender's title insurance policy
              issued on the date of the origination of the mortgage loan or,
              with respect to each mortgage loan not covered by a lender's title
              insurance policy, an attorney's opinion of title given by an
              attorney licensed to practice law in the jurisdiction where the
              mortgaged property is located.

         The Pooling Agreement will require Morgan Stanley Capital I Inc.
promptly, and in any event within _____ days of the Closing Date, to cause each
assignment of the mortgage described in clause (4) above to be submitted for
recording in the real property records of the jurisdiction in which the related
mortgaged property is located. Any assignment delivered in blank will be
completed to the order of the trustee prior to recording. The Pooling Agreement
will also require Morgan Stanley Capital I Inc. to cause the endorsements on the
mortgage notes delivered in blank to be completed to the order of the trustee.

THE MASTER SERVICER

         General. ____________________, a __________________ corporation, will
act as master servicer for the certificates pursuant to the Pooling Agreement.
The master servicer[, a wholly-owned subsidiary of ,] [is engaged in the
mortgage banking business and originates, purchases, sells and services mortgage
loans. _________________ primarily originates mortgage loans through a branch
system consisting of _______________________ offices in __________ states, and
through mortgage loan brokers.]

         The executive offices of the master servicer are located at
_______________, telephone number (__)__________.

         Delinquency and Foreclosure Experience. The following tables set forth
information concerning the delinquency experience, including pending
foreclosures, on [multifamily][commercial] mortgage loans included in the master
servicer's servicing portfolio, which includes mortgage loans that are
subserviced by others. The indicated periods of delinquency are based on the
number of days past due on a contractual basis. No mortgage loan is considered
delinquent for these purposes until 31 days past due on a contractual basis.

<TABLE>
<CAPTION>
                             As of December 31, 19          As of December 31, 19              As of , 19
                             ----------------------         ----------------------             ----------

                                            By Dollar                    By Dollar                      By Dollar
                            By No. of       Amount of     By No. of      Amount of       By No. of      Amount of
                              Loans           Loans         Loans          Loans           Loans          Loans
                            ---------       ---------     ---------      ---------       ---------      ---------
                                                         Dollar Amount in Thousands
<S>                         <C>             <C>           <C>            <C>             <C>            <C>
Total Portfolio             ________        $______        ________      $______         ________        $_______
Period of Delinquency
  31 to 59 days
  60 to 89 days


                                      S-91
<PAGE>



  90 days or more           ________        ________       ________      _______         _________        ______
Total Delinquent Loans      ________        $______        ________     $_______         _________       $______

Percent of Portfolio                %              %             %               %               %             %

Foreclosures pending (1)
Percent of Portfolio                %              %             %               %               %             %
Foreclosures
Percent of Portfolio                %              %             %               %               %             %

- -----------------------
<FN>
(1) Includes bankruptcies which preclude foreclosure.
</FN>
</TABLE>

         There can be no assurance that the delinquency and foreclosure
experience of the mortgage loans comprising the Mortgage Pool will correspond to
the delinquency and foreclosure experience of the master servicer's mortgage
portfolio set forth in the foregoing tables. The aggregate delinquency and
foreclosure experience on the mortgage loans comprising the Mortgage Pool will
depend on the results obtained over the life of the Mortgage Pool.

[SPECIAL SERVICERS]


         [The [master servicer] is permitted, at its own expense, to utilize
agents or attorneys in performing any of its obligations under the Pooling
Agreement. However, the [master servicer] will not be relieved of its
obligation, and will be responsible for the acts and omissions of its agents or
attorneys.


         The [master servicer currently] intends to engage [ ] ("__________"), a
_____________ corporation, as its agent to perform servicing functions primarily
related to property inspections, foreclosure and the operation and sale of REO
Property. See "Description of the Agreements--Realization Upon Defaulted Whole
Loans" in the prospectus. ____________________________ is [describe
organization] of [multifamily][commercial] properties and has extensive
experience in the [describe relevant experience] of [multifamily] [commercial]
properties.]

[CERTIFICATE ACCOUNT]


         [The master servicer is required to deposit on a daily basis all
amounts received with respect to the mortgage loans of the Mortgage Pool, net of
its servicing compensation, into a separate Certificate Account maintained with
____________. Interest or other income earned on funds in the Certificate
Account will be paid to the master servicer as additional servicing
compensation. See "Description of the Trust Funds--Mortgage Loans" and "--MBS"
and


                                      S-92
<PAGE>


"Description of the Agreements--Certificate Account and Other Collection
Accounts" in the prospectus.]


SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

[Include description of Servicing Standard]

         The compensation to be paid to the master servicer in respect of its
master servicing activities will be the Servicing Fee. The Servicing Fee will be
payable monthly only from amounts received in respect of interest on each
mortgage loan, will accrue at the Servicing Fee Rate and will be computed on the
basis of the same principal balance and for the same period respecting which any
related interest payment on the mortgage loan is computed. The [weighted
average] Servicing Fee Rate [with respect to each mortgage loan] equals % per
annum. [The principal compensation to be paid to the special servicer in respect
of its special servicing activities will be the Special Servicing Fee. The
Special Servicing Fee will be payable monthly only from amounts received in
respect of interest on each Specially Serviced Mortgage Loan, will accrue at the
Special Servicing Fee Rate and will be computed on the basis of the same
principal amount for the same period respecting which any related interest
payment on the mortgage loan is computed. The Special Servicing Fee Rate with
respect to each Specially Serviced Mortgage Loan equals ___% per annum.] [As
further compensation for its servicing activities, the special servicer shall
also be entitled to receive

         o    the Liquidation Fee for the procurement, directly or through an
              agent thereof, of a purchaser in connection with the liquidation
              of a mortgaged property securing any defaulted mortgage loan, out
              of related liquidation proceeds, provided that the payment of the
              Liquidation Fee would not be a violation of, and would not subject
              the trustee or the trust fund to liability under, any state or
              local statute, regulation or other requirement, including without
              limitation, those governing the licensing of real estate brokers
              or salesmen, and

         o    the Management Fee in connection with the operation and management
              of any REO Property, out of related revenues.

         Any Liquidation Fee payable to the special servicer will be equal to
__%, if the relevant sale occurs at a foreclosure sale, trustee's sale or other
similar proceeding, or __% , if the relevant sale occurs subsequent to the
mortgaged property's having become an REO Property, as applicable, of the gross
liquidation proceeds. The Management Fee in respect of any REO Property is
payable to the special servicer monthly and is equal to __% of the gross
revenues derived from this REO Property.]

         As additional servicing compensation, the master servicer is entitled
to retain all assumption fees, prepayment penalties and late payment charges, to
the extent collected from borrowers, together with any interest or other income
earned on funds held in the Certificate Account and any escrow accounts. The
Servicing Standard requires the master servicer to, among other things,
diligently service and administer the mortgage loans on behalf of the trustee
and in the best interests of the certificateholders, but without regard to the
master servicer's right to receive the additional servicing compensation. The
master servicer is obligated to pay certain ongoing expenses associated with the
Mortgage Pool and incurred by the master servicer in


                                       S-93
<PAGE>


connection with its responsibilities under the Agreement. See "Description of
the Agreements--Retained Interest; Servicing Compensation and Payment of
Expenses" in the prospectus for information regarding other possible
compensation payable to the master servicer and for information regarding
expenses payable by the master servicer [and "Federal Income Tax Consequences"
in this prospectus supplement regarding certain taxes payable by the master
servicer].

REPORTS TO CERTIFICATEHOLDERS

         On each Distribution Date the master servicer shall furnish to each
certificateholder, to Morgan Stanley Capital I Inc., to the trustee and to the
Rating Agency a statement setting forth information with respect to the mortgage
loans and the certificates required pursuant to the Pooling Agreement. In
addition, within a reasonable period of time after each calendar year, the
master servicer shall furnish to each person who at any time during the calendar
year was the holder of a certificate a statement containing information with
respect to the certificates required pursuant to the Pooling Agreement,
aggregated for the calendar year or a portion of the calendar year during which
the person was a certificateholder. See "Description of the
Certificates--Reports to Certificateholders" in the prospectus.

[VOTING RIGHTS]

         At all times during the term of this Agreement, the Voting Rights shall
be allocated among the classes of certificateholders in proportion to the
respective Certificate Balances of their certificates [,net, in the case of the
Class [ ], Class [ ] and Class [ ] Certificates, of any uncovered portion of the
related Certificate Balance]. Voting Rights allocated to a class of
certificateholders shall be allocated among these certificateholders in
proportion to the Percentage Interests evidenced by their respective
certificates.]

OPTIONAL TERMINATION

         [The obligations created by the Pooling Agreement will terminate
following the earliest of

         o    the final payment or other liquidation of the last mortgage loan
              or REO Property subject thereto, and

         o    the purchase of all of the assets of the trust fund by the master
              servicer.

Written notice of termination of the Pooling Agreement will be given to each
certificateholder, and the final distribution will be made only upon surrender
and cancellation of the certificates at the office of the certificate registrar
specified in the notice of termination. In no event, however, will the trust
fund created by the Pooling Agreement continue beyond the expiration of [21
years] from the death of the survivor of certain persons named in the Pooling
Agreement.]

         [Any purchase by the master servicer of all the mortgage loans and
other assets in the trust fund is required to be made at a price equal to the
greater of


                                       S-94
<PAGE>


         o    the aggregate fair market value of all the mortgage loans and REO
              Properties then included in the trust fund, as mutually determined
              by the master servicer and the trustee, and

        o     the excess of (1) the sum of (a) the aggregate Purchase Price of
              all the mortgage loans then included in the trust fund and (b) the
              fair market value of all REO Properties then included in the trust
              fund, as determined by an appraiser mutually agreed upon by the
              master servicer and the trustee, over (2) the aggregate of amounts
              payable or reimbursable to the master servicer under the Pooling
              Agreement. The purchase will effect early retirement of the then
              outstanding Class [ ] Certificates, but the right of the master
              servicer to effect the termination is subject to the requirement
              that the aggregate Stated Principal Balance of the mortgage loans
              then in the trust fund is less than __% of the aggregate principal
              balance of the mortgage loans as of the Cut-off Date. [In
              addition, the master servicer may at its option purchase any class
              or classes of Class [ ] Certificates with a Certificate Balance
              less than __% of the original balance thereof at a price equal to
              the Certificate Balance plus accrued interest through .]]

                       LEGAL ASPECTS OF THE MORTGAGE LOANS


         The following discussion contains summaries of some of the legal
aspects of mortgage loans which are general in nature.


        o     [     ], approximately [ ]% of the mortgage loans by Cut-off Date
              Allocated Loan Amount;

        o     [     ], approximately [ ]% of the mortgage loans by Cut-off Date
              Allocated Loan Amount;

        o     [     ], approximately [ ]% of the mortgage loans by Cut-off Date
              Allocated Loan Amount;

        o     [     ], approximately [ ]% of the mortgage loans by Cut-off Date
              Allocated Loan Amount; and

        o     [     ], approximately [ ]% of the mortgage loans by Cut-off Date
              Allocated Loan Amount.

The summaries do not purport to be complete and are qualified in their entirety
by reference to the applicable federal and state laws governing the mortgage
loans.


         [   ,   ,    ,   ,  and and various other states have imposed statutory
prohibitions or limitations that limit the remedies of a lender under a mortgage
or a beneficiary under a deed of trust. All of the mortgage loans are
nonrecourse loans as to which, in the event of default by a borrower, recourse
may be had only against the specific property pledged to secure the mortgage
loan and not against the borrower's other assets. Even if recourse is available
pursuant to the terms of the mortgage loan, some states have adopted statutes
which impose prohibitions against or limitations on recourse. The limitations
described

                                       S-95
<PAGE>


in this prospectus supplement and similar or other restrictions in
other jurisdictions where mortgaged properties are located may restrict the
ability of the master servicer or the special servicer, as applicable, to
realize on the mortgage loans and may adversely affect the amount and timing of
receipts on the mortgage loans.]


         [Describe specific state laws]

                                 USE OF PROCEEDS

         The net proceeds from the sale of offered certificates will be used by
Morgan Stanley Capital I Inc. to pay the purchase price of the mortgage loans.

                         FEDERAL INCOME TAX CONSEQUENCES

         [Elections will be made to treat the portion of the trust fund
exclusive of the [Deferred Interest, the Deferred Interest Distribution Account,
the Default Interest, and the Class [ ] Distribution Account,] and, in the
opinion of __________________________, special tax counsel to Morgan Stanley
Capital I Inc., the portion of the trust fund will qualify, [as two separate
REMICs, the "Master REMIC" and the "Subsidiary REMIC", respectively,] within the
meaning of Code Section 860D. The [Subsidiary REMIC] will hold the mortgage
loans, exclusive of the Deferred Interest and the Default Interest, proceeds
therefrom, the Collection Account, the Subsidiary Distribution Account and any
REO Property, and will issue

         o    Subsidiary Regular Interests to the [Master REMIC] and

         o    the Class [ ] Certificates, which will represent the sole class of
              residual interests in the [Subsidiary REMIC].

The [Master REMIC] will hold the [Subsidiary Regular Interests, and the Master
Distribution Account] in which distributions thereon will be deposited and will
issue

         o    classes of regular interests represented by the Regular
              Certificates and

         o    the Class [ ] Certificates, which will represent the sole class of
              residual interests in the [Master REMIC].

In addition, the Class [ ], Class [ ] and Class [ ] Certificates will represent
pro rata undivided beneficial interests in designated portions of the Deferred
Interest and the related portions of the Deferred Interest Distribution Account,
which portion of the trust fund will be treated as part of a grantor trust for
federal income tax purposes. Although holders of these classes of certificates
will be required to allocate their purchase price between their interests in the
regular interests in the [Master REMIC] and their beneficial interests in
Deferred Interest based on the relative fair market values of each, it is
anticipated that the rights to Deferred Interest will have negligible value as
of the Closing Date. The Class [ ] Certificates will represent pro rata
undivided beneficial interests in the portion of the trust fund consisting of
Default Interest, subject to an obligation to pay interest on Advances to the
[master servicer, special servicer or trustee], as the case may be, in respect
of the mortgage loans and the Class [ ] Distribution Account, and the portion
will be treated as part of the grantor trust for federal income tax purposes.


                                       S-96
<PAGE>


         [The offered certificates will be treated as "real estate assets" under
Code Section 856(c)(4)(A), to the extent that the assets of the REMICs are so
treated. The interest on the offered certificates will be "interest on
obligations secured by mortgages on real property" described in Code Section
856(c)(3)(B) for a real estate investment trust, in the same proportion that the
income of the REMICs is so treated.]

         [A beneficial owner's interest in an offered certificate will qualify
for the foregoing treatments under Sections 856(c)(4)(A) and 856(c)(3)(B) in
their entirety if at least 95% of the REMICs' assets qualify for this treatment,
and otherwise will qualify to the extent of the REMICs' percentage of the
assets. The preceding three sentences do not apply to a beneficial owner's
interest in the offered certificates, other than the Class [ ], Class [ ] and
Class [ ] Certificates, to the extent allocable to the right to receive Deferred
Interest. However, a beneficial owner's interest in Deferred Interest will
separately qualify under these sections. A mortgage loan that has been defeased
with U.S. Treasury securities will not qualify for the foregoing treatments.
[The Subsidiary REMIC and the Master REMIC will be treated as one REMIC solely
for the purpose of making the foregoing determinations.]

         [The regular interests represented by the offered certificates
generally will be treated as newly originated debt instruments for federal
income tax purposes. Beneficial owners of the offered certificates will be
required to report income on the regular interests represented by the offered
certificates in accordance with the accrual method of accounting. Deferred
Interest will be required to be reported as income by the beneficial owners of
the certificates, to the extent these amounts do not represent a recovery of a
portion of the owner's adjusted basis in the certificates, if any, as these
amounts are accrued by the trust fund, commencing after the Effective Maturity
Dates on the related mortgage loans.]

         It is anticipated that the regular interests represented by the Class [
] Certificates will be issued at a premium for federal income tax purposes. See
"Federal Income Tax Consequences--REMICs--Taxation of Owners of REMIC Regular
Certificates--General" in the prospectus.

         [Although unclear for federal income tax purposes, it is anticipated
that the Class [ ] Certificates will be treated as issued with original issue
discount in an amount equal to the excess of all distributions of interest
expected to be received thereon over their respective issue prices, including
accrued interest. Any "negative" amounts of original issue discount on the Class
[ ] Certificates attributable to rapid prepayment with respect to the mortgage
loans will not be deductible currently, but may be offset against future
positive accruals of original issue discount, if any. Finally, a holder of a
Class [ ] Certificate may be entitled to a loss deduction to the extent it
becomes certain that the holder will not recover a portion of its basis in the
certificate, assuming no further prepayments. In the alternative, it is possible
that rules similar to the "noncontingent bond method" of the contingent interest
rules in the OID Regulations, as amended on June 12, 1996, may be promulgated
with respect to the Class [ ] Certificates. Under the noncontingent bond method,
if the interest payable for any period is greater or less than the amount
projected, the amount of income included for that period would be either
increased or decreased accordingly. Any net reduction in the income accrual for
the taxable year below zero, a Negative Adjustment, would be treated by a
certificateholder as ordinary loss to the extent of prior income accruals and
would be carried forward to offset future interest accruals. At maturity, any
remaining Negative Adjustment would be treated as a loss on retirement of the


                                       S-97
<PAGE>


certificate. The legislative history of relevant Code provisions indicates,
however, that negative amounts of original issue discount on an instrument such
as a REMIC regular interest may not give rise to taxable losses in any accrual
period prior to the instrument's disposition or retirement. Thus, it is not
clear whether any losses resulting from a Negative Adjustment would be
recognized currently or be carried forward until disposition or retirement of
the debt obligation. However, unless and until otherwise required under
applicable regulations, Morgan Stanley Capital I Inc. does not intend to treat
the payments of interest on the Class [ ] Certificates as contingent interest.]

         The prepayment assumption that will be used to accrue original issue
discount or to amortize premium of an initial owner will be Scenario 1 as
described under "Yield, Prepayment and Maturity Considerations--Yield on the
Offered Certificates" above.

         [Although not free from doubt, it is anticipated that any prepayment
premiums will be treated as ordinary income to the extent allocable to
beneficial owners of the offered certificates as these amounts become due to the
beneficial owners.]

                              ERISA CONSIDERATIONS

         [The purchase by or transfer to an employee benefit plan or other
retirement arrangement, including an individual retirement account or a Keogh
plan, which is subject to Title I of the Employee Retirement Income Security Act
of 1974, as amended, or Section 4975 of the Code, or a "governmental plan," as
defined in Section 3(32) of ERISA, that is subject to any federal, state or
local law which is, to a material extent, similar to these provisions of ERISA
or the Code, or a collective investment fund in which these Plans are invested,
an insurance company using the assets of separate accounts or general accounts
which include assets of Plans, or which are deemed pursuant to ERISA or similar
law to include assets of Plans, or other persons acting on behalf of the Plan or
using the assets of the Plan of the Class [ ], Class [ ] and Class [ ]
Certificates is restricted. See "Description of the Offered
Certificates--Transfer Restrictions" in this prospectus supplement. Accordingly,
except as specifically referenced in this prospectus supplement, the following
discussion does not purport to discuss the considerations under ERISA or Section
4975 of the Code with respect to the purchase, holding or disposition of the
Subordinated Offered Certificates. For purposes of the following discussion all
references to the offered certificates, unless otherwise indicated, shall be
deemed to exclude the Subordinated Offered Certificates.]

         As described in the prospectus under "ERISA Considerations", Title I of
ERISA and Section 4975 of the Code impose certain duties and restrictions on
Plans and certain persons who perform services for Plans. For example, unless
exempted, investment by a Plan in the offered certificates may constitute or
give rise to a prohibited transaction under ERISA or the Code. There are certain
exemptions issued by the United States Department of Labor that may be
applicable to an investment by a Plan in the offered certificates. The United
States Department of Labor has granted to the underwriter an administrative
exemption-- Prohibited Transaction Exemption 90-24, 55 Fed. Reg. 20548 (May 17,
1990))--referred to in this prospectus supplement as the Exemption for certain
mortgage-backed and asset-backed certificates underwritten in whole or in part
by the underwriter. The Exemption might be applicable to the initial purchase,
the holding, and the subsequent resale by a Plan of certain certificates, such
as


                                       S-98
<PAGE>


the offered certificates, underwritten by the underwriter, representing
interests in pass-through trusts that consist of certain receivables, loans and
other obligations, provided that the conditions and requirements of the
Exemption are satisfied. The loans described in the Exemption include mortgage
loans such as the mortgage loans. However, it should be noted that in issuing
the Exemption, the United States Department of Labor may not have considered
interests in pools of the exact nature as some of the offered certificates.

         [Among the conditions that must be satisfied for the Exemption to apply
are the following:

              (1)   [The acquisition of offered certificates by a Plan is on
                    terms, including the price for the Offered Certificates,
                    that are at least as favorable to the Plan as they would be
                    in an arm's length transaction with an unrelated party;]

              (2)   [The rights and interests evidenced by offered certificates
                    acquired by the Plan are not subordinated to the rights and
                    interests evidenced by other certificates of the trust
                    fund;]

              (3)   [The offered certificates acquired by the Plan have received
                    a rating at the time of the acquisition that is in one of
                    the three highest generic rating categories from any of
                    Standard & Poor's Structured Rating Groups, Moody's Investor
                    Services Inc., Duff & Phelps Credit Rating Co. or Fitch
                    IBCA, Inc.;]

              (4)   [The trustee must not be an affiliate of any other member
                    of the Restricted Group;]

              (5)   [The sum of all payments made to and retained by the
                    underwriter in connection with the distribution of offered
                    certificates represents not more than reasonable
                    compensation for underwriting the Offered Certificates. The
                    sum of all payments made to and retained by Morgan Stanley
                    Capital I Inc. pursuant to the assignment of the mortgage
                    loans to the trust fund represents not more than the fair
                    market value of the mortgage loans. The sum of all payments
                    made to and retained by the master servicer and anyother
                    servicer represents not more than reasonable compensation
                    for the person's services under the Pooling Agreement and
                    reimbursement of the person's reasonable expenses in
                    connection therewith;] and

              (6)   [The Plan investing in the offered certificates is an
                    "accredited investor" as defined in Rule 501(a)(1) of
                    Regulation D of the Securities and Exchange Commission under
                    the Securities Act of 1933.]]

         [The trust fund must also meet the following requirements:

              (a)   the corpus of the trust fund must consist solely of assets
                    of the type that have been included in other investment
                    pools;

              (b)   certificates evidencing interests in these other investment
                    pools must have been rated in one of the three highest
                    rating categories of a Rating Agency for at least


                                       S-99
<PAGE>


                    one year prior to the Plan's acquisition of the offered
                    certificates pursuant to the Exemption; and

              (c)   certificates evidencing interests in these other investment
                    pools must have been purchased by investors other than Plans
                    for at least one year prior to any Plan's acquisition of the
                    offered certificates pursuant to the Exemption.]

         [If all of the conditions of the Exemption are met, whether or not a
Plan's assets would be deemed to include an ownership interest in the mortgage
loans in the Mortgage Pool, the acquisition, holding and resale of the offered
certificates by Plans would be exempt from certain of the prohibited transaction
provisions of ERISA and the Code.]

         [Moreover, the Exemption can provide relief from certain
self-dealing/conflict of interest prohibited transactions that may occur if a
Plan fiduciary causes a Plan to acquire certificates in a trust fund holding
receivables, loans or obligations on which the fiduciary or its affiliate is an
obligor provided that, among other requirements:

         o    in the case of an acquisition in connection with the initial
              issuance of certificates, at least fifty percent of each class of
              certificates in which Plans have invested is acquired by persons
              independent of the Restricted Group and at least fifty percent of
              the aggregate interest in the trust fund is acquired by persons
              independent of the Restricted Group;

         o    the fiduciary, or its affiliate, is an obligor with respect to
              five percent or less of the fair market value of the obligations
              contained in the trust fund;

         o    a Plan's investment in certificates of any class does not exceed
              [twenty-five percent] of all of the certificates of that class
              outstanding at the time of the acquisition; and

         o    immediately after the acquisition no more than twenty-five
              percent of the assets of any Plan with respect to which the person
              is a fiduciary are invested in certificates representing an
              interest in one or more trust funds containing assets sold or
              serviced by the same entity. Borrowers who are acting on behalf of
              Plans or who are investing assets of Plans, and any affiliates of
              these borrowers, should not purchase any of the offered
              certificates, unless the conditions described in this paragraph
              are met.]

         [The Exemption does not apply to the purchasing or holding of offered
certificates by Plans sponsored by the Restricted Group.]

         [The underwriter believes that the conditions to the applicability of
the Exemption will generally be met with respect to the offered certificates,
other than those conditions which are dependent on facts unknown to the
underwriter or which it cannot control, such as those relating to the
circumstances of the Plan purchaser or the Plan fiduciary making the decision to
purchase the class of offered certificates. However, before purchasing an
offered certificate, a fiduciary of a Plan should make its own determination as
to the availability of the exemptive relief provided by the Exemption or the
availability of any other prohibited transaction exemptions, and whether the
conditions of the exemption will be applicable to the offered certificates. THE
CLASS [ ],


                                      S-100
<PAGE>


CLASS [ ] AND CLASS [ ] CERTIFICATES ARE SUBORDINATE TO ONE OR MORE
OTHER CLASSES OF CERTIFICATES AND, ACCORDINGLY, THE CERTIFICATES MAY NOT BE
PURCHASED BY OR TRANSFERRED TO A PLAN OR ANY PERSON ACTING ON BEHALF OF OR
INVESTING THE ASSETS OF A PLAN, UNLESS THE PERSON IS AN INSURANCE COMPANY
INVESTING THE ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES WHEREBY THE
PURCHASE AND HOLDING OF THE CERTIFICATE WOULD BE EXEMPT FROM THE PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE UNDER SECTION I and III OF
PROHIBITED TRANSACTION CLASS EXEMPTION 95-60.]

         [Any fiduciary of a Plan considering whether to purchase an offered
certificate should also carefully review with its own legal advisors the
applicability of the fiduciary duty and prohibited transaction provisions of
ERISA and the Code to the investment. See "ERISA Considerations" in the
prospectus. A fiduciary of a governmental plan should make its own determination
as to the need for and the availability of any exemptive relief under similar
law.]

         [The sale of offered certificates to a Plan is in no respect a
representation by Morgan Stanley Capital I Inc. or the underwriter that this
investment meets all relevant legal requirements with respect to investments by
Plans generally or any particular Plan, or that this investment is appropriate
for Plans generally or any particular Plan.]

                                LEGAL INVESTMENT

         The Class [ ] Certificates will constitute "mortgage related
securities" for purposes of the Secondary Mortgage Market Enhancement Act of
1984, as amended, so long as they are rated in at least the second highest
rating category by the Rating Agency, and, as such, will be legal investments
for certain entities to the extent provided in SMMEA. However, institutions
subject to the jurisdiction of the Office of the Comptroller of the Currency,
the Board of Governors of the Federal Reserve System, the Federal Deposit
Insurance Corporation, the Office of Thrift Supervision, the National Credit
Union Administration or federal or state banking, insurance or other regulatory
authorities should review applicable rules, supervisory policies and guidelines,
since some restrictions may apply to investments in the certificates. It should
also be noted that certain states have enacted legislation limiting to varying
extents the ability of certain entities, in particular insurance companies, to
invest in mortgage related securities. Investors should consult with their own
legal advisors in determining whether, and to what extent, the Class [ ]
Certificates constitute legal investments for these investors.

         The Class [ ] Certificates will not constitute "mortgage related
securities" under SMMEA. The appropriate characterization of the Class [ ]
Certificates under various legal investment restrictions, and thus the ability
of investors subject to these restrictions to purchase Class [ ] Certificates,
may be subject to significant interpretive uncertainties. All investors whose
investment authority is subject to legal restrictions should consult their own
legal advisors to determine whether, and to what extent, the Class [ ]
Certificates will constitute legal investments for them.

         [Except as to the status of the Class [ ] Certificates as "mortgage
related securities," no] [No] representations as to the proper characterization
of the certificates for legal investment,


                                      S-101
<PAGE>


financial regulatory or other purposes, or as to the ability of particular
investors to purchase the certificates under applicable legal investment
restrictions. The uncertainties described above, and any unfavorable future
determinations concerning legal investment or financial institution regulatory
characteristics of the certificates, may adversely affect the liquidity of the
certificates.

         See "Legal Investment" in the prospectus.

                              PLAN OF DISTRIBUTION

         [Subject to the terms and conditions of the Underwriting Agreement
between Morgan Stanley Capital I Inc. and the underwriter, the offered
certificates will be purchased from Morgan Stanley Capital I Inc. by the
underwriter, an affiliate of Morgan Stanley Capital I Inc. and [ ], upon
issuance. Distribution of the offered certificates will be made by the
underwriter from time to time in negotiated transactions or otherwise at varying
prices to be determined at the time of sale. Proceeds to Morgan Stanley Capital
I Inc. from the sale of the offered certificates will be approximately [ ]% of
the initial aggregate Certificate Balance of the offered certificates, plus
accrued interest, if any, from __________, 199__, before deducting expenses
payable by Morgan Stanley Capital I Inc..]

         [In connection with the purchase and sale of the offered certificates,
the underwriter may be deemed to have received compensation from Morgan Stanley
Capital I Inc. in the form of underwriting discounts. One or more affiliates of
the underwriter have entered into and may, in the future, enter into other
financing arrangements with affiliates of some or all of the borrowers.]

         [Affiliates of the underwriter, including [ ], engage in, and intend to
continue to engage in, the acquisition, development, operation, financing and
disposition of real estate-related assets in the ordinary course of their
business, and are not prohibited in any way from engaging in business activities
similar to or competitive with those of the borrowers. See "Risk
Factors--Conflicts of Interest May Have An Adverse Effect On Your Certificates"
in this prospectus supplement.]

         [Morgan Stanley Capital I Inc. has agreed to indemnify the underwriter
against, or make contributions to the underwriter with respect to, certain
liabilities, including liabilities under the Securities Act of 1933.]

         [In connection with the offering, the underwriter may purchase and sell
the offered certificates in the open market. These transactions may include
purchases to cover short positions created by the underwriter in connection with
the offering. Short positions created by the underwriter involve the sale by the
underwriter of a greater number of certificates than they are required to
purchase from Morgan Stanley Capital I Inc. in the offering. The underwriter
also may impose a penalty bid, whereby selling concessions allowed to
broker-dealers in respect of the securities sold in the offering may be
reclaimed by the underwriter if the certificates are repurchased by the
underwriter in covering transactions. These activities may maintain or otherwise
affect the market price of the certificates, which may be higher than the price
that might otherwise prevail in the open market; and these activities, if
commenced, may be


                                      S-102
<PAGE>


discontinued at any time. These transactions may be effected
in the over-the-counter market or otherwise.]

         [This prospectus supplement and the prospectus may only be issued or
passed on in the United Kingdom to a person who is of a kind described in
Article 11(3) of the Financial Services Act 1986 (Investment Advertisements)
(Exemptions) Order 1996 or is a person to whom this prospectus supplement and
the prospectus may otherwise lawfully be issued or passed on.]

         [The trust fund described in this prospectus supplement may only be
promoted, whether by the issuing or passing on of documents as referred to in
the foregoing restriction or otherwise, by an authorized person under Chapter
III of the Financial Services Act of 1986 of the United Kingdom to a person in
the United Kingdom if that person is of a kind described in section 76(2) of the
FSA or as permitted by the Financial Services (Promotion of Unregulated Schemes)
Regulation 1991, as amended.]

                        VALIDITY OF OFFERED CERTIFICATES

         The validity of the offered certificates will be passed upon for Morgan
Stanley Capital I Inc. and for the underwriter by __________________________,
______________. The material federal income tax consequences of the offered
certificates will be passed upon for Morgan Stanley Capital I Inc.
_____________________________.

                                     RATINGS

         It is a condition to issuance that the Class [ ] Certificates be rated
[not lower than] "______" by ________________. However, no person is obligated
to maintain the rating on the Class [ ] Certificates, and _______________ is not
obligated to monitor its rating following the Closing Date.

         ________________'s ratings on mortgage pass-through certificates
address the likelihood of the receipt by holders thereof of payments to which
they are entitled. _____________'s ratings take into consideration the credit
quality of the mortgage pool, structural and legal aspects associated with the
certificates, and the extent to which the payment stream in the mortgage pool is
adequate to make payments required under the certificates. _________________'s
rating on the Class [ ] Certificates does not, however, constitute a statement
regarding frequency of prepayments on the mortgage loans. [The rating of the
Class [ ] Certificates does not address the possibility that the holders of
these certificates may fail to fully recover their initial investments.] See
"Risk Factors" in this prospectus supplement.

         There can be no assurance as to whether any rating agency not requested
to rate the Class [ ] Certificates will nonetheless issue a rating and, if so,
what the rating would be. A rating assigned to the Class [ ] Certificates by a
rating agency that has not been requested by Morgan Stanley Capital I Inc. to do
so may be lower than the rating assigned by ________________'s pursuant to
Morgan Stanley Capital I Inc.'s request.

         The rating of the Class [ ] Certificates should be evaluated
independently from similar ratings on other types of securities. A security
rating is not a recommendation to buy, sell or


                                      S-103
<PAGE>


hold securities and may be subject to revision or withdrawal at any time by the
assigning rating agency.


                                      S-104
<PAGE>


                                GLOSSARY OF TERMS

         The certificates will be issued pursuant to the Pooling Agreement. The
following Glossary of Terms is not complete. You should also refer to the
prospectus and the Pooling Agreement for additional definitions. If you send a
written request to the trustee at its corporate office, the trustee will provide
to you without charge a copy of the Pooling Agreement, without exhibits and
schedules.

         Unless the context requires otherwise, the definitions contained in
this Glossary of Terms apply only to this series of certificates and will not
necessarily apply to any other series of certificates the trust fund may issue.

         "Advances" means Servicing Advances and P&I Advances, collectively.

         "Advance Rate" means a rate equal to the "Prime Rate" as reported in
The Wall Street Journal from time to time.

         "Allocated Loan Amount" means, for each mortgage loan secured by more
than one mortgaged property, the principal amount of that mortgage loan
allocated to each mortgaged property secured by the mortgage loan.

         "Appraisal Reduction Amount" means, for any Distribution Date and for
any mortgage loan as to which any Appraisal Reduction Event has occurred, an
amount equal to:

         o    the excess of the outstanding Stated Principal Balance of the
              mortgage loan as of the last day of the related Collection Period

              over the excess of:

              o    [ ]% of the sum of the appraised values of the related
                   mortgaged properties as determined by independent MAI
                   appraisals, the costs of which shall be paid by the master
                   servicer as an Advance

              o    over the sum of:

              o    to the extent not previously advanced by the master servicer
                   or the trustee, all unpaid interest on the mortgage loan at a
                   per annum rate equal to the mortgage rate,

              o    all unreimbursed Advances and interest thereon at the Advance
                   Rate in respect of the mortgage loan and

              o    all currently due and unpaid real estate taxes and
                   assessments and insurance premiums and all other amounts,
                   including, if applicable, ground rents, due and unpaid under
                   the mortgage loan, which taxes, premiums and other amounts
                   have not been the subject of an Advance.

         If no independent MAI appraisal has been obtained within [ ] months
prior to the first Distribution Date on or after an Appraisal Reduction Event
has occurred, the special servicer will be required to estimate the value of the
related mortgaged properties and the estimate will be used for purposes of
determining the Appraisal Reduction Amount.


                                      S-105
<PAGE>


         "Appraisal Reduction Event" means the first Distribution Date following
the earliest of:

         o    the third anniversary of the date on which an extension of the
              maturity date of a mortgage loan becomes effective as a result of
              a modification of the mortgage loan by the [special servicer],
              which extension does not change the amount of monthly payments on
              the mortgage loan;

         o    [ ] days after an uncured delinquency occurs in respect of a
              mortgage loan;

         o    [ ] days after the date on which a reduction in the amount of
              monthly payments on a mortgage loan, or a change in any other
              material economic term of the mortgage loan, becomes effective as
              a result of a modification of the mortgage loan by the [special
              servicer];

         o    [ ] days after a receiver has been appointed or after the
              commencement of an involuntary bankruptcy proceeding;

         o    immediately after a borrower declares bankruptcy; and

         o    immediately after a mortgage loan becomes an REO Mortgage Loan.

         "Assumed Scheduled Payment" mean an amount deemed due in respect of

         o    any Balloon Loan that is delinquent in respect of its Balloon
              Payment beyond the first Determination Date that follows its
              original stated maturity date or

         o    any mortgage loan as to which the related mortgaged property has
              become an REO Property.

         The Assumed Scheduled Payment deemed due on any Balloon Loan on its
original stated maturity date and on each successive Due Date that it remains or
is deemed to remain outstanding will equal the Scheduled Payment that would have
been due on this date if the related Balloon Payment had not come due, but
rather the mortgage loan had continued to amortize in accordance with its
amortization schedule in effect immediately prior to maturity. With respect to
any mortgage loan as to which the related mortgaged property has become an REO
Property, the Assumed Scheduled Payment deemed due on each Due Date for so long
as the REO Property remains part of the trust fund, equals the Scheduled Payment
or Assumed Scheduled Payment due on the last Due Date prior to the acquisition
of the REO Property.

         "Available Funds" means, for a Distribution Date, the sum of:

         o    all monthly payments or other receipts on account of principal
              and interest on or in respect of the mortgage loans, including
              Unscheduled Payments and Net REO Proceeds, if any, received by the
              master servicer in the related Collection Period;

         o    all other amounts required to be deposited in the Collection
              Account by the master servicer pursuant to the Pooling Agreement
              in respect of the Distribution


                                      S-106
<PAGE>


              Date that are allocable to the mortgage loans, including all P&I
              Advances made by the master servicer or the trustee, as
              applicable, in respect of the Distribution Date, and any interest
              or other income earned on funds in the Interest Reserve Account;
              and

         o    any late payments received after the end of the Collection
              Period relating to the Distribution Date but prior to the related
              Master Servicer Remittance Date;

              but excluding the following:


              o    amounts permitted to be used to reimburse the master
                   servicer, the special servicer or the trustee, as applicable,
                   for previously unreimbursed Advances and interest thereon as
                   described in this prospectus supplement under "The Pooling
                   Agreement--Advances";

              o    the aggregate amount of Servicing Compensation;

              o    all amounts representing scheduled monthly payments due
                   after the related Due Date;

              o    to the extent permitted by the Pooling Agreement, that
                   portion of liquidation proceeds, insurance proceeds,
                   condemnation proceeds or the Repurchase Price received with
                   respect to a mortgage loan which represents any unpaid
                   Servicing Compensation as described in this prospectus
                   supplement, to which the master servicer, the special
                   servicer or the trustee is entitled;

              o    all amounts representing certain unanticipated or default
                   related expenses reimbursable or payable to the master
                   servicer, the special servicer or the trustee and other
                   amounts permitted to be retained by the master servicer or
                   withdrawn pursuant to the Pooling Agreement in respect of
                   various items, including indemnities;

              o    prepayment premiums;

              o    Default Interest;

              o    Deferred Interest;

              o    all amounts received with respect to each mortgage loan
                   previously purchased or repurchased pursuant to the Pooling
                   Agreement during the related Collection Period and subsequent
                   to the date as of which the amount required to effect the
                   purchase or repurchase was determined; and

              o    the amount reasonably determined by the trustee to be
                   necessary to pay any applicable federal, state or local taxes
                   imposed on the [Master REMIC or the Subsidiary REMIC] under
                   the circumstances and to the extent described in the Pooling
                   Agreement.

         "Balloon Loans" means mortgage loans which provide for Scheduled
Payments based on amortization schedules significantly longer than their terms
to maturity and which are expected to have remaining principal balances equal to
or greater than [ ]% of the original principal balance of each mortgage loan as
of their respective stated maturity date.


                                      S-107
<PAGE>


         "Balloon Payment" means, with respect to the Balloon Loans, the
principal payments and scheduled interest due and payable on the relevant
maturity dates.

         "CEDEL Participants" means the participating organizations for which
CEDEL holds securities.

         "Certificate" means any of the Class [ ], Class [ ], Class [ ] or Class
[ ] Certificates.

         "Certificate Balance" means the then maximum amount that the holder of
each Principal Balance Certificate will be entitled to receive in respect of
principal out of future cash flow on the mortgage loans and other assets
included in the trust fund.

         "Certificateholder" or "holder" means a Person in whose name a
certificate is registered in the Certificate Registrar or a Person in whose name
ownership of an uncertificated certificate is recorded in the books and records
of the trustee.

         "Certificate Owners" means a Person acquiring an interest in an offered
certificate.

         "Certificate Registrar" means the trustee who will initially serve as
certificate registrar for purposes of recording and otherwise providing for the
registration of the offered certificates.

         "Class Prepayment Percentage" means, with respect to any class of
certificates, other than the Class [ ], Class [ ] and Residual Certificates, and
any Distribution Date, a fraction, expressed as a percentage,

         o    the numerator of which is the portion of the Principal
              Distribution Amount to be distributed to the holders of the class
              of certificates on the Distribution Date, and

         o    the denominator of which is the total Principal Distribution
              Amount for the Distribution Date.]

         "Closing Date" means [      ].

         "Collection Account" means a trust account or accounts created and
maintained by the servicer and established pursuant to the terms of the Pooling
Agreement.

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

         "Component Notional Amount" means the Certificate Balance of the
related class of certificates for each component of the Class [ ] Certificates
reduced by distributions allocable to principal and by any Realized Losses
allocated to the class of certificates.

         "Cross-over Date" means the Distribution Date on which the Certificate
Balance of each class of certificates entitled to distributions of
principal--other than the Class [ ] and Class [ ] Certificates-- has been
reduced to zero.]


                                      S-108
<PAGE>


         "Cut-off Date" means ______________________________.

         "Debt Service Coverage Ratio" means, for any mortgage loan, the ratio
of Net Operating Income produced by the related mortgaged property for the
period covered by the annual operating statement to the amounts of principal,
interest and other sums due under the mortgage loan for the same period.

         "Default Interest" means, with respect to each mortgage loan, the per
annum rate at which interest accrues on the mortgage loan following any event of
default.

         "Deferred Interest" means, with respect to the EMD Loans, the excess
interest that accrues after the Effective Maturity Date, but is not paid until
the principal balance of the mortgage loan is paid in full.

         "Definitive Certificate" means a fully registered physical certificate.

         "Depositor" means [      ].

         "Depositories" means the depositories for CEDEL and Euroclear. CEDEL
and Euroclear will hold omnibus positions on behalf of the CEDEL Participants
and the Euroclear Participants, respectively, through customers' securities
accounts in CEDEL's and Euroclear's names on the books of the depositories.

         "Determination Date" means, with respect to any Distribution Date, the
[ ] business day prior to the related Distribution Date.

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

         "Distribution Date" means the [ ] business day of each month or, if
this day is not a Business Day, the next succeeding Business Day, commencing
__________, 199__ .

         "Due Dates" means dates upon which the related Scheduled Payments are
due and occur on the first day of each month.

         "Effective Maturity Date" means, with respect to an EMD Loan, the date

         o    on which interest begins to accrue at a higher rate,

         o    on or prior to which the loan may be prepaid without any
              prepayment penalty, and

         o    on which it is anticipated the related borrower will repay its
              mortgage loan.

         "Effective Maturity Date Loan" or "EMD Loan" means a loan that

         o    substantially fully amortizes until its respective maturity
              date,

         o    generally accrues interest at a higher rate beginning on a date
              prior to the maturity date, and


                                      S-109
<PAGE>


         o    may be prepaid, without any prepayment penalty, on or prior to a
              date prior to the maturity date.

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

         "Euroclear Participants" means the participants of the Euroclear system
for which Euroclear hold securities.

         "Excess Cash Flow" means, with respect to EMD Loans, the excess amounts
that otherwise would be returned to the borrower that, after the Effective
Maturity Date, are used to repay the EMD Loan.

         "Excess Prepayment Interest Shortfall" means with respect to any
Distribution Date, the aggregate amount by which the Prepayment Interest
Shortfall with respect to all Principal Prepayments received during the related
Collection Period exceeds the aggregate Servicing Fee, minus the Trustee Fee,
available to be paid to the master servicer for this Distribution Date.

         "Excess Servicing Fee" means an additional fee payable to [ ], as set
forth in the Pooling Agreement, which is assignable and non-terminable.

         "Extended Monthly Payment" means, with respect to any extension of a
mortgage loan that is delinquent in the payment of any principal balance and
accrued interest remaining unpaid on its maturity date,

         o    the principal portion of a revised monthly payment, which will
              be calculated based on an amortization schedule that does not
              extend past the date occurring two years prior to the Rated Final
              Distribution Date, and an interest rate no less than the Mortgage
              Rate for the related mortgage loan, plus

         o    interest at the applicable rate of Default Interest, unless
              otherwise agreed to by the [special] servicer, as long as the rate
              is not less than the applicable Mortgage Rate.

         "FSA" means the Financial Services Act of 1986 of the United Kingdom.

         "Global Certificates" means the certificates held through a depository.

         "Government Securities" means direct obligations of the United States,
agencies of the United States or agencies created by the United States.

         "Gross Margin" means that fixed percentage, generally, as specified in
the loan documents, that is added to the Index upon which the interest rate is
based to determine the interest rate for an adjustable rate mortgage loan.

         "Index" means [                                   ].

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


                                      S-110
<PAGE>


         "Initial Pool Balance" means the aggregate principal balance of the
mortgage loans as of the Cut-off Date, which is equal to $ [ ], subject to a
permitted variance of plus or minus 5%.

         "Interest Accrual Amount" means, with respect to any Distribution Date
and any class of Principal Balance Certificates, interest for the related
Interest Accrual Period at the pass-through rate for this class on the related
Certificate Balance, provided, that for interest accrual purposes, any
distributions in reduction of Certificate Balance or reductions in Certificate
Balance as a result of allocations of Realized Losses on the Distribution Date
occurring in an Interest Accrual Period will be deemed to have been made on the
first day of this Interest Accrual Period. With respect to any Distribution Date
and the Class [ ] Certificates, Interest Accrual Amount is equal to interest for
the related Interest Accrual Period at the pass-through rate for the class for
this Interest Accrual Period on the Notional Amount, provided, that for interest
accrual purposes, any distributions in reduction of notional amount or
reductions in Notional Amount as a result of allocations of Realized Losses on
the Distribution Date occurring in an Interest Accrual Period shall be deemed to
have been made on the first day of this Interest Accrual Period of this class.
Calculations of interest on the certificates, will be made on the basis of a
360-day year consisting of twelve 30-day months.

         "Interest Accrual Period" means, with respect to any Distribution Date
and with respect to any class of certificates, the calendar month immediately
preceding the month in which this Distribution Date occurs.

         "Interest Distribution Amount" means, with respect to any Distribution
Date and each class of Regular Certificates:

         o    the sum of the Interest Accrual Amount for this Distribution
              Date; and

         o    the Interest Shortfall, if any, for this Distribution Date;]

         o    less any Excess Prepayment Interest Shortfall allocated to this
              class on this Distribution Date.

         "Interest Rate Adjustment Date" means the date on which the interest
rate for an adjustable rate mortgage loan will be adjusted, generally, as
specified in the related note.

         "Interest Reserve Account" means an account that the trustee has
established and will maintain for the benefit of the holders of the
certificates.

         "Interest Shortfall" means, with respect to any Distribution Date for
any class of Regular Certificates, the sum of:

         o    the excess, if any, of the Interest Distribution Amount for this
              class for the immediately preceding Distribution Date; over

         o    all distributions of interest, other than Deferred Interest,
              made with respect to this class of certificates on the immediately
              preceding Distribution Date; and

              to the extent permitted by applicable law,


                                      S-111
<PAGE>


         o    other than in the case of the Class [ ] Certificates, one
              month's interest on any excess at the pass-through rate applicable
              to this class of certificates for the current Distribution Date;
              and


         o    in the case of the Class [ ] Certificates, one month's interest
              on any excess at the weighted average coupon rate for this
              Distribution Date.


         "Liquidation Fee" means the liquidation fee payable to the special
servicer equal to __% of the gross liquidation proceeds, if the relevant sale
occurs at a foreclosure sale, trustee's sale or other similar proceeding or __%
of the gross liquidation proceeds, if the relevant sale occurs subsequent to
this mortgaged property's having become an REO Property.

         "Liquidation Proceeds" means proceeds from the sale or liquidation of a
mortgage loan or related REO Property, net of expenses and any related Advances
and interest thereon.

         "Lockout Period" means the period during which voluntary prepayments of
a mortgage loan are prohibited.

         "LTV Ratios" means Loan-to-Value Ratios.

         "Management Fee" means, in respect of any REO Property, the fee payable
to the special servicer, monthly, equal to __% of the gross revenues derived
from this REO Property.

         "Master Servicer" means [        ]

         "Master Servicer Remittance Date" means the business day immediately
prior to each Distribution Date.

         "MBS" means the mortgage participations, mortgage pass-through
certificates or mortgaged-backed securities evidencing interests in those
participations, certificates or securities or secured by those participations,
certificates or securities included in a trust fund.

         "Mortgage File" means the following documents, among other things,
which Morgan Stanley Capital I Inc. will, as to each mortgage loan, deliver to
the trustee:

         o    the original or, if accompanied by a "lost note" affidavit, a
              copy of the mortgage note, endorsed by ____________________ which
              transferred the mortgage loan, without recourse, in blank or to
              the order of trustee; and the original mortgage or a certified
              copy of the mortgage, and any intervening assignments, or
              certified copies of the intervening assignments, in each case with
              evidence of recording;

         o    originals or certified copies of any related assignment of
              leases, rents and profits and any related security agreement, if,
              in either case, the item is a document separate from the mortgage,
              and any intervening assignments of each document or instrument;

         o    an assignment of the mortgage, executed by the
              ____________________ which transferred the mortgage loan, in blank
              or to the order of the trustee, in recordable form;


                                      S-112
<PAGE>


         o    assignments of any related assignment of leases, rents and
              profits and any related security agreement, if, in either case,
              the item is a document separate from the mortgage, executed by
              ____________________ which transferred the mortgage loan, in blank
              or to the order of the trustee;

         o    originals or certified copies of all assumption, modification
              and substitution agreements in those instances where the terms or
              provisions of the mortgage or mortgage note have been modified or
              the mortgage or mortgage note has been assumed; and

         o    the originals or certificates of a lender's title insurance
              policy issued on the date of the origination of the mortgage loan
              or, with respect to each mortgage loan not covered by a lender's
              title insurance policy, an attorney's opinion of title given by an
              attorney licensed to practice law in the jurisdiction where the
              mortgaged property is located.

         The Pooling Agreement will require Morgan Stanley Capital I Inc.
promptly, and in any event within _____ days of the Closing Date, to cause each
assignment of the mortgage described above to be submitted for recording in the
real property records of the jurisdiction in which the related mortgaged
property is located. Any assignment delivered in blank will be completed to the
order of the trustee prior to recording. The Pooling Agreement will also require
Morgan Stanley Capital I Inc. to cause the endorsements on the mortgage notes
delivered in blank to be completed to the order of the trustee.

         "Mortgage" means a mortgage, deed of trust or other similar security
instrument.

         "Mortgaged Property" means the real property, together with
improvements to the real property, securing the indebtedness of the borrower
under the related mortgage loan.

         "Mortgage Loans" and collectively, the "Mortgage Pool", means the [ ]
mortgage loans in the trust fund with an aggregate principal balance as of the
Cut-off Date of $ [ ], subject to a permitted variance of plus or minus 5%.

         "Mortgage Loan Seller" means [        ]

         "Mortgage Note" or "Note" means a promissory note evidencing a
respective mortgage loan.

         "Mortgage Rate" means, with respect to any mortgage loan, the per annum
interest rate at which interest accrues on the mortgage loan.

         "Negative Adjustment" means any net reduction in the income accrual for
the taxable year below zero treated by a certificateholder as ordinary loss to
the extent of prior income accruals and carried forward to offset future
interest accruals.

         "Net Default Interest" means any default interest collected, less
amounts required to pay the master servicer, the special servicer or the
trustee, as applicable, interest on Advances.


                                      S-113
<PAGE>


         "Net Mortgage Rate" means, with respect to any mortgage loan, a per
annum rate equal to the related mortgage rate in effect from time to time minus
the Servicing Fee Rate. However, for purposes of calculating pass-through rates,
the Net Mortgage Rate of the mortgage loan shall be determined without regard to
any modification, waiver or amendment of the terms, whether agreed to by the
special servicer or resulting from a bankruptcy, insolvency or similar
proceeding involving the related borrower.

         "Net Operating Income" means:

         o    generally, the rent from all leases under which the tenants have
              taken occupancy at the time of calculation;

         o    less operating expenses, such as utilities, administrative
              expenses, repairs and maintenance; and

         o    less fixed expenses, such as insurance, real estate and other
              taxes to be paid by the borrower.

         "Net REO Proceeds" means REO Proceeds net of any insurance premiums,
taxes, assessments and other costs and expenses.

         "Notional Amount" means [the aggregate Certificate Balance of each of
the Class [ ], Class [ ], Class [ ] and Class [ ] Certificates outstanding from
time to time, plus the amount of any unpaid Interest Shortfall on these classes]
or [the sum of the balance of components which correspond to the Certificate
Balance of the Class [ ], Class [ ], Class [ ] and Class [ ] Certificates].

         "Original LTV Ratio" is a fraction, expressed as a percentage:

         o    the numerator of which is the principal balance of a mortgage
              loan on the date of its origination, and the

         o    denominator of which is [in general] the lesser of

         o    the appraised value of the related mortgaged property as
              determined by an appraisal of the mortgaged property obtained in
              connection with the origination of the mortgage loan and

         o    the sale price of the mortgaged property at the time of the
              origination.

         "P&I Advances" means the amount of any Scheduled Payments or Assumed
Scheduled Payment, net of the related Servicing Fees and Excess Servicing Fees,
other than any Balloon Payment, on the mortgage loans that are delinquent as of
the close of business on the preceding Determination Date.

         "Pass-Through Rate" means, for any class of Regular Certificates for
any Interest Accrual Period, the per annum rate at which interest accrues on the
certificates of this class during this Interest Accrual Period. The pass-through
rate for the certificates is as follows:

         o    The pass-through rate on the Class [ ] Certificates will be
              equal to [ ]%.


                                      S-114
<PAGE>


         o    The pass-through rate on the Class [ ] Certificates will be
              equal to [ ]%.


         o    The pass-through rate on the Class [ ] Certificates is equal to
              the weighted average coupon rate minus [ ]%.]


         o    [The pass-through rate on the Class [I/O] Certificates is a per
              annum rate equal to the weighted average of the pass-through rates
              on the Class [ ] Component, the Class [ ] Component, the Class [ ]
              Component, the Class [ ] Component and the Class [ ] Component,
              weighted on the basis of their respective Component Notional
              Amounts].


         o    The pass-through rate on the Class [ ] Component is a per annum
              rate equal to the weighted average coupon rate minus the
              pass-through rate on the Class [ ] Certificates.

         o    The pass-through rate on the Class [ ] Component is a per annum
              rate equal to the weighted average coupon rate minus the
              pass-through rate on the Class [ ] Certificates.


         o    The pass-through rate on the Class [ ] Component is a per annum
              rate equal to [ ]%.

         o    The pass-through rate on the Class [ ] Component is a per annum
              rate equal to [ ]%.

         o    The pass-through rate on the Class [ ] Component is a per annum
              rate equal to [ ]%.]

         "Participants" means DTC's participating organizations, including CEDEL
and Euroclear.

         "Payment Adjustment Date" means the date on which the monthly payment
on an adjustable mortgage loan will be adjusted, generally, as specified in the
related loan documents.

         "Payment Cap" means the provisions in the Pooling Agreement which
provide that the adjustment of the amount of the monthly payment on a Payment
Adjustment Date may not result in a monthly payment that increases by more than
___% --or, in some cases, decreases by more than ____%-- of the amount of the
monthly payment in effect immediately prior to the Payment Adjustment Date.

         "Percentage Interest" is equal to the initial denomination of an
offered certificate as of the Closing Date divided by the initial Certificate
Balance of the related class.

         "Plan" means an employee benefit plan or other retirement arrangement,
including an individual retirement account or a Keogh plan, which is subject to
Title I of ERISA, or Section 4975 of the Code, or a "governmental plan," as
defined in Section 3(32) of ERISA, that is subject to any federal, state or
local law which is, to a material extent, similar to the fiduciary
responsibility or prohibited transaction provisions of ERISA or the Code.


                                      S-115
<PAGE>


         "Pooling Agreement" means the Pooling Agreement to be dated as of
__________ __, 199__, by and among Morgan Stanley Capital I Inc., the master
servicer, the special servicer and the trustee.

         "Prepayment Interest Shortfall" means, with respect to any Distribution
Date and any mortgage loan, the amount of any shortfall in collections of
interest, adjusted to the applicable Net Mortgage Rate, resulting from a
Principal Prepayment on this mortgage loan during the related Collection Period
and prior to the Due Date in the Collection Period. The shortfall may result
because interest on a Principal Prepayment in full is paid by the related
borrower only to the date of prepayment.

         "Prepayment Premiums" means with respect to any Distribution Date, the
aggregate of all yield maintenance penalties or prepayment premiums, if any,
received during the related Collection Period in connection with Principal
Prepayments.

         "Principal Balance Certificates" means the Class [ ], Class [ ], Class
[ ], Class [ ], Class [ ], Class [ ], Class [ ] and Class [ ] Certificates, and
the Class [ ] Certificates.

         "Principal Prepayments" means the payments and collections with respect
to principal of the mortgage loans including all voluntary and involuntary
prepayments of principal made prior to their scheduled due dates.

         "Private Certificates" means [           ].

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

         o    the principal component of all scheduled monthly payments due on
              the Due Date immediately preceding the Distribution Date--if
              received, or advanced by the master servicer or trustee, in
              respect of the Distribution Date-- with respect to the mortgage
              loans;

         o    the principal component of all Extended Monthly Payments due on
              the related Due Date--if received, or advanced by the master
              servicer or trustee, in respect of the Distribution Date--with
              respect to the mortgage loans;

         o    the principal component of any payment on any mortgage loan
              received on or after the maturity date of the mortgage loan in the
              related Collection Period; and

         o    the portion of Unscheduled Payments allocable to principal of
              any mortgage loan received or applied during the related
              Collection Period, net of the principal portion of any
              unreimbursed P&I Advances related to the mortgage loan.

         "Rated Final Distribution Date" means the Distribution Date occurring
[3 years] after the latest maturity date of any mortgage loan.

         "Rating Agency" means Standard & Poor's Structured Rating Groups,
Moody's Investor Services Inc., Duff & Phelps Credit Rating Co. or Fitch IBCA,
Inc.


                                      S-116
<PAGE>


         "Realized Loss" means losses arising from the inability of the master
servicer, the trustee or the special servicer to collect all amounts due and
owing under any defaulted mortgage loan, including by reason of any
modifications to the terms of a mortgage loan, bankruptcy of the related
borrower or a casualty of any nature at the related mortgaged property, to the
extent not covered by insurance. The Realized Loss, if any, in respect of a
liquidated mortgage loan or related REO Property, will generally equal the
excess, if any, of:

         o    the outstanding principal balance of the mortgage loan as of the
              date of liquidation, together with all accrued and unpaid interest
              on the mortgage loan at the related mortgage rate, over

         o    the aggregate amount of Liquidation Proceeds, if any, recovered
              in connection with liquidation, net of any portion of the
              Liquidation Proceeds that is payable or reimbursable in respect of
              related liquidation and other servicing expenses. If the mortgage
              rate on any mortgage loan is reduced or a portion of the debt due
              under any mortgage loan is forgiven, whether in connection with a
              modification, waiver or amendment granted or agreed to by the
              special servicer or in connection with a bankruptcy or similar
              proceeding involving the related borrower, the resulting reduction
              in interest paid and the principal amount so forgiven, as the case
              may be, also will be treated as a Realized Loss.

         "Regular Certificates" means the Class [ ], Class [ ], Class [ ] and
Class [ ] Certificates.

         "REO Account" means the [Collection Account,] [the Subsidiary
Distribution Account,] [the Master Distribution Account,] [the Deferred Interest
Distribution Account,] [the Class [ ] Distribution Account] and any account
established in connection with REO Properties in which funds or assets are
deposited from time to time.

         "REO Mortgage Loan" means any mortgage loan as to which the related
mortgaged property has become an REO Property.

         "REO Proceeds" means all revenues received by the special servicer with
respect to each REO Mortgage Loan, other than proceeds from a liquidation of the
related property.

         "REO Property" means any mortgaged property acquired on behalf of the
trust fund in respect of a defaulted mortgage loan through foreclosure, deed in
lieu of foreclosure or otherwise.

         "Restricted Group" means Morgan Stanley Capital I Inc., the
underwriter, the trustee, any servicer, any obligor with respect to mortgage
loans included in the trust fund constituting more than five percent of the
aggregate unamortized principal balance of the assets in the trust fund, or any
affiliate of these parties.

         "Scheduled Payment" means, in general, for any mortgage loan on any Due
Date, the amount of the scheduled payment of principal and interest, or interest
only, due on the mortgage loan on this date, taking into account any waiver,
modification or amendment of the terms of the mortgage loan subsequent to the
Closing Date, whether agreed to by the special servicer or occurring in
connection with a bankruptcy proceeding involving the related borrower.


                                      S-117
<PAGE>


         "Seller's Agreement" means the seller's agreement, to be dated as of [
], 1999 to be assigned to [ ], as trustee, pursuant to the Pooling Agreement. [
], in its capacity as master servicer, will service the mortgage loans pursuant
to the Pooling Agreement.

         "Servicing Advances" means, in general, customary, reasonable and
necessary "out-of-pocket" costs and expenses required to be incurred by the
master servicer in connection with the servicing of a mortgage loan after a
default, whether or not a payment default, delinquency or other unanticipated
event, or in connection with the administration of any REO property.

         "Servicing Compensation" means the aggregate amount of the Servicing
Fee, which includes the fees for both the trustee and the master servicer,
payable to the master servicer and the amounts payable to the special servicer
described in this prospectus supplement under "The Pooling Agreement--Special
Servicer" in each case in respect of the Distribution Date, and all amounts in
the nature of late fees, loan modification fees, extension fees, loan service
transaction fees, demand fees, beneficiary statement charges, assumption fees,
modification fees and similar fees, and reinvestment earnings on payments
received with respect to the mortgage loans which the master servicer or special
servicer is entitled to receive as additional servicing compensation pursuant to
the terms of the Pooling Agreement.

         "Servicing Fee" means the monthly amount, based on the Servicing Fee
Rate, to which the master servicer is entitled in compensation for servicing the
mortgage loans.

         "Servicing Fee Rate" means [ ] per annum each month payable with
respect to a mortgage loan in connection with the Servicing Fee.

         "SMMEA" means the Secondary Mortgage Market Enhancement Act of 1984, as
amended.

         "Special Servicer's Appraisal Reduction Estimate" means the special
servicer's estimate of the value of mortgaged properties if no independent MAI
appraisal has been obtained within twelve months prior to the first Distribution
Date on or after an Appraisal Reduction Event has occurred, which will be used
for purposes of determining the Appraisal Reduction Amount.

         "Stated Principal Balance" means, for any mortgage loan, other than an
REO Mortgage Loan, at any date of determination:

         o    the principal balance as of the Cut-off Date of the mortgage
              loan, minus

              the sum of

              o    the principal portion of each monthly payment or, if
                   applicable, Extended Monthly Payment due on the mortgage loan
                   after the Cut-off Date and prior to this date of
                   determination, if received from the borrower or advanced by
                   the master servicer or trustee;

              o    all voluntary and involuntary principal prepayments and
                   other unscheduled collections of principal received with
                   respect to the mortgage loan, to the extent distributed to
                   holders of the certificates or applied to


                                      S-118
<PAGE>


                   other payments required under the Pooling Agreement before
                   this date of determination; and

              o    any adjustment to the principal balance as a result of a
                   reduction of principal by a bankruptcy court or as a result
                   of a modification reducing the principal balance due on the
                   mortgage loan.

         "Stated Principal Balance" means, for any REO Mortgage Loan,

         o    the principal balance of the mortgage loan outstanding on the
              date on which title is acquired less

         o    any Net REO Proceeds allocated to principal on the mortgage
              loan.

         "Stated Principal Balance" means, for any defaulted mortgage loan where
the master servicer or the special servicer have determined it has received all
amounts it expects to receive, zero.

         "Subordinated Offered Certificates" means the Class [ ], Class [ ],
Class [ ] and Class [ ] Certificates.

         "Subsidiary Regular Interests" means certain uncertificated classes of
regular interests issued by a trust fund to the [Master REMIC].

         "Trust Fund" means the trust fund created by the Pooling Agreement
consisting primarily of:

         o    the mortgage loans and all payments under and proceeds of the
              mortgage loans received after the Cut-off Date, exclusive of
              principal prepayments received prior to the Cut-off Date and
              scheduled payments of principal and interest due on or before the
              Cut-off Date;

         o    MBS; and

         o    government securities.

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

         "Unscheduled Payment" means any payment that may be received in
connection with a liquidation, casualty, repurchase of a mortgage loan or other
payments received but not scheduled to be made.


         "WAC Rate" means, weighted average coupon rate.


                                      S-119
<PAGE>


         "Weighted Average Coupon Rate" means, for any Distribution Date, the
weighted average of the Net Mortgage Rates in effect for the mortgage loans as
of their Due Date in the [month preceding the month] in which the Distribution
Date occurs weighted on the basis of their respective Stated Principal Balances
on the Due Date.



                                      S-120
<PAGE>


                                   APPENDIX I

                     [CHARACTERISTICS OF THE MORTGAGE LOANS]

[Attach mortgage loan Schedule that details relevant and available information
regarding the mortgage loans, such as the information included under the
following headings:

1.      Loan ID number

2.      Original balance

3.      Current balance

4.      Current rate

5.      Current payment

6.      Note date

7.      Original term

8.      Remaining term

9.      Maturity date

10.     Amortization

11.     Origination appraisal

12.     Borrowing entity

13.     Property name

14.     Street

15.     City

16.     State

17.     Zip code

18.     Rate Index

19.     First rate change

20.     Next rate change

21.     First payment change

22.     Next payment change


                                     A-I-1
<PAGE>


23.     Rate adjustment frequency

24.     Payment adjustment frequency

25.     Period payment cap

26.     Life rate cap

27.     Life rate floor

28.     Negative amortization cap
        amount

29.     annualized recent net
        operating cost

30.     Annualized recent net
        operating income

31.     Most recent net operating
        income year

32.     Most recent debt service
        coverage ratio

33.     LTV and current balance based
        upon the Appraised Value


                                     A-I-2
<PAGE>





                                   APPENDIX II
             [CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MBS]

CUT-OFF DATE:            [ ] MORTGAGE POOL BALANCE AS OF THE CUT-OFF DATE: $[ ]
DATE OF INITIAL ISSUANCE:[ ] REFERENCE DATE BALANCE:                       $[ ]
RELATED TRUSTEE:         [ ] PERCENT OF ORIGINAL MORTGAGE POOL REMAINING    [ ]%
                             AS OF REFERENCE DATE:
MATURITY DATE:           [ ]

     CLASS            PASS-THROUGH       INITIAL CERTIFICATE
OF CERTIFICATES           RATE          I     BALANCE                   FEATURES

      [ ]                 [ ]%                 $[ ]                        [ ]









[First MBS Distribution Date on which the MBS may receive a portion of
prepayments:  [date]

MINIMUM SERVICING FEE RATE:*         [   ]% per annum
MAXIMUM SERVICING FEE RATE:*         [   ]% per annum
- ---------------------------

                                                                 AS OF DATE OF
                                                                INITIAL ISSUANCE
                                                                ----------------
*  Combined Related Master Servicing   SPECIAL HAZARD AMOUNT:            $[   ]
   and Subservicing Fee Rate           FRAUD LOSS AMOUNT:                $[   ]
                                       BANKRUPTCY AMOUNT:                $[   ]

                           AS OF DATE OF                  AS OF
                          INITIAL ISSUANCE            DELIVERY DATE
                          ----------------            -------------

 SENIOR PERCENTAGE:           [   ]%                   [   ]%
 SUBORDINATE PERCENTAGE:      [   ]%                   [   ]%

                           CLASS            RATING AGENCY         VOTING RIGHTS:
RATINGS:                   [   ]               [   ]                  [   ]
                           [   ]               [   ]
                           [   ]               [   ]


                                     A-II-1
<PAGE>


                                  APPENDIX III


                              [LARGE LOAN SUMMARY]

                                    A-III-1

<PAGE>

SUBJECT TO COMPLETION, DATED _____, 199__                            (Version 2)
PROSPECTUS

     Information contained in this Prospectus is subject to completion or
amendment. A registration statement relating to these securities has been filed
with the Securities and Exchange Commission. These securities may not be sold
nor may offers to buy be accepted prior to the time the registration statement
becomes effective. This prospectus supplement and the prospectus to which it
relates shall not constitute an offer to sell or the solicitation of an offer to
buy nor shall there be any sale of these securities in any State in which such
offer, solicitation or sale would be unlawful prior to registration or
qualification under the securities laws of any such State.


                         MORGAN STANLEY CAPITAL I INC.,
                                    DEPOSITOR
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                     (ISSUABLE IN SERIES BY SEPARATE TRUSTS)

                                   ----------


     Morgan Stanley Capital I Inc. will periodically offer certificates in one
or more series and each series of certificates will represent beneficial
ownership interests in a different trust fund.

     EACH TRUST FUND WILL CONSIST PRIMARILY OF ONE OR MORE SEGREGATED POOLS OF:

     1)   multifamily or commercial mortgage loans;

     2)   mortgage participations, mortgage pass-through certificates or
          mortgage-backed securities;


     3)   direct obligations of the United States or other governmental
          agencies; or

     4)   any combination of the 1-3, above, as well as other property as
          described in the accompanying prospectus supplement.


     The certificates of any series may consist of one or more classes. A given
class may:

     o    provide for the accrual of interest based on fixed, variable or
          adjustable rates


     o    be senior or subordinate to one or more other classes in respect of
          distributions;

     o    be entitled to principal distributions, with disproportionately low,
          nominal or no interest distributions;

     o    be entitled to interest distributions, with disproportionately low,
          nominal or no principal distributions;

     o    provide for distributions of accrued interest commencing only
          following the occurrence of certain events, such as the retirement of
          one or more other classes;


     o    provide for sequential distributions of principal;

     o    provide for distributions based on a combination of any of the
          foregoing characteristics; or any combination of the above.


     INVESTING IN THE CERTIFICATES OFFERED TO YOU INVOLVES RISKS. SEE "RISK
FACTORS" BEGINNING ON PAGE 15 IN THIS PROSPECTUS AND ON PAGE S-21 OF THE RELATED
PROSPECTUS SUPPLEMENT .


     This prospectus may be used to offer and sell any series of certificates
only if accompanied by the prospectus supplement for that series. The
information in this prospectus is not complete and may be changed. This
prospectus is not an offer to sell these securities in any state where the offer
or sale is not permitted.

     The Securities and Exchange Commission and state securities regulators have
not approved or disapproved of the certificates to be offered to you or
determined if this prospectus or the accompanying prospectus supplement are
truthful or complete. Any representation to the contrary is a criminal offense.


                                   ----------

                           MORGAN STANLEY DEAN WITTER


<PAGE>

     IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS AND THE
                       ACCOMPANYING PROSPECTUS SUPPLEMENT

     Information about the certificates being offered to you is contained in two
separate documents that progressively provide more detail: (a) this prospectus,
which provides general information, some of which may not apply to a particular
series of certificates; and (b) the accompanying prospectus supplement, which
describes the specific terms of your series of certificates, including:

     o    the timing of interest and principal payments;

     o    applicable interest rates; o information about the trust fund's
          assets;

     o    information about any credit support or cash flow agreement;

     o    the rating for each class of certificates;

     o    information regarding the nature of any subordination;

     o    any circumstance in which the trust fund may be subject to early
          termination;

     o    whether any elections will be made to treat the trust fund or a
          designated portion thereof as a "real estate mortgage investment
          conduit" for federal income tax purposes;

     o    the aggregate principal amount of each class of certificates;

     o    information regarding any master servicer, sub-servicer or special
          servicer; and

     o    whether the certificates will be initially issued in definitive or
          book entry form.

     IF THE TERMS OF THE CERTIFICATES OFFERED TO YOU VARY BETWEEN THIS
PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT, YOU SHOULD RELY ON THE
INFORMATION IN THE PROSPECTUS SUPPLEMENT. Further, you should rely only on the
information contained in this prospectus and the accompanying prospectus
supplement. Morgan Stanley Capital I Inc. has not authorized anyone to provide
you with information that is different.


     Distributions on the certificates will be made only from the assets of the
related trust fund. The certificates of each series will not be an obligation of
Morgan Stanley Capital I Inc. or any of its affiliates. Neither the certificates
nor any assets in the related trust fund will be insured or guaranteed by any
governmental agency or instrumentality or any other person unless the related
prospectus supplement so provides.

     This prospectus and the accompanying prospectus supplement include cross
references to sections in these materials where you can find further related
discussions. The tables of contents in this prospectus and the prospectus
supplement identify the pages where these sections are located.


     Morgan Stanley Capital I Inc.'s principal executive office is located at
1585 Broadway, 37th Floor, New York, New York 10036, and the telephone number is
(212) 761-4700.


                                   ----------

     Until 90 days after the date of each prospectus supplement, all dealers
that buy, sell or trade the certificates offered by that prospectus supplement,
whether or not participating in the


                                      -2-
<PAGE>

offering, may be required to deliver a prospectus supplement and this
prospectus. This is in addition to the dealers obligation to deliver a
prospectus supplement and the accompanying prospectus when acting as
underwriters and with respect to their unsold allotments or subscriptions.


                                      -3-
<PAGE>

                                TABLE OF CONTENTS


                                                                            PAGE
                                                                            ----


Important Notice About Information Presented In This Prospectus And
  The Accompanying Prospectus Supplement.......................................2
Summary Of Prospectus..........................................................6
Risk Factors..................................................................16
   Assets.....................................................................35
   Mortgage Loans.............................................................35
   Mortgage Backed Securities.................................................41
   Government Securities......................................................43
   Accounts...................................................................43
   Credit Support.............................................................43
   Cash Flow Agreements.......................................................43
Use Of Proceeds...............................................................44
Yield Considerations..........................................................44
   General....................................................................44
   Pass-Through Rate..........................................................44
   Timing of Payment of Interest..............................................45
   Payments of Principal; Prepayments.........................................45
   Prepayments--Maturity and Weighted Average Life............................46
   Other Factors Affecting Weighted Average Life..............................48
The Depositor.................................................................48
Description Of The Certificates...............................................49
   General....................................................................49
   Distributions..............................................................50
   Available Distribution Amount..............................................50
   Distributions of Interest on the Certificates..............................51
   Distributions of Principal of the Certificates.............................52
   Components.................................................................52
   Distributions on the Certificates of Prepayment Premiums or in
     Respect of Equity Participations.........................................53
   Allocation of Losses and Shortfalls........................................53
   Advances in Respect of Delinquencies.......................................53
   Reports to Certificateholders..............................................54
   Termination................................................................57
   Book-Entry Registration and Definitive Certificates........................58
Description Of The Agreements.................................................59
   Assignment of Assets; Repurchases..........................................60
   Representations and Warranties; Repurchases................................62
   Certificate Account and Other Collection Accounts..........................63
   Collection and Other Servicing Procedures..................................68
   Subservicers...............................................................69
   Special Servicers..........................................................69
   Realization Upon Defaulted Whole Loans.....................................69


                                      -4-
<PAGE>

   Hazard Insurance Policies..................................................72
   Rental Interruption Insurance Policy.......................................74
   Fidelity Bonds and Errors and Omissions Insurance..........................74
   Due-on-Sale and Due-on-Encumbrance Provisions..............................75
   Retained Interest; Servicing Compensation and Payment of Expenses..........75
   Evidence as to Compliance..................................................75
   Matters Regarding a Master Servicer and the Depositor......................76
   Events of Default..........................................................77
   Rights Upon Event of Default...............................................78
   Amendment..................................................................79
   The Trustee................................................................80
   Duties of the Trustee......................................................80
   Matters Regarding the Trustee..............................................80
   Resignation and Removal of the Trustee.....................................81
Description  OfCredit Support.................................................81
   General....................................................................81
   Subordinate Certificates...................................................82
   Cross-Support Provisions...................................................82
   Insurance or Guarantees for the Whole Loans................................83
   Letter of Credit...........................................................83
   Insurance Policies and Surety Bonds........................................83
   Reserve Funds..............................................................83
   Credit Support for MBS.....................................................84
Legal Aspects Of The Mortgage Loans And The Leases............................84
   General....................................................................85
   Types of Mortgage Instruments..............................................85
   Interest in Real Property..................................................86
   Leases and Rents...........................................................86
   Personality................................................................87
   Foreclosure................................................................87
   Bankruptcy Laws............................................................93
   Junior Mortgages; Rights of Senior Lenders or Beneficiaries................95
   Environmental Legislation..................................................97
   Due-on-Sale and Due-on-Encumbrance........................................101
   Subordinate Financing.....................................................101
   Default Interest, Prepayment Premiums and Prepayments.....................101
   Acceleration on Default...................................................102
   Applicability of Usury Laws...............................................102
   Laws and Regulations; Types of Mortgaged Properties.......................103
   Americans With Disabilities Act...........................................103
   Soldiers' and Sailors' Civil Relief Act of 1940...........................104
   Forfeitures in Drug and RICO Proceedings..................................104
Federal Income Tax Consequences..............................................104
   General...................................................................105
   Grantor Trust Funds.......................................................105
   REMICs....................................................................116


                                      -5-
<PAGE>

   Prohibited Transactions and Other Taxes...................................133
   Liquidation and Termination...............................................134
   Administrative Matters....................................................134
   Tax-Exempt Investors......................................................135
   Residual Certificate Payments--Non-U.S. Persons...........................135
   Tax Related Restrictions on Transfers of REMIC Residual
   Certificates..............................................................136
State Tax Considerations.....................................................138
ERISA Considerations.........................................................138
   General...................................................................138
   Prohibited Transactions...................................................139
   Review by Plan Fiduciaries................................................141
Legal Investment.............................................................142
Plan Of Distribution.........................................................144
Legal Matters................................................................146
Financial Information........................................................146
Rating.......................................................................146
Incorporation Of Information By Reference....................................146
Glossary Of Terms............................................................148



                                      -6-
<PAGE>

                              SUMMARY OF PROSPECTUS

This summary highlights selected information from this prospectus. It does not
contain all of the information you need to consider in making your investment
decision. TO UNDERSTAND ALL OF THE TERMS OF AN OFFERING OF CERTIFICATES, READ
THIS ENTIRE DOCUMENT AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT CAREFULLY.

                                WHAT YOU WILL OWN

TITLE OF CERTIFICATES........ Mortgage Pass-Through Certificates, issuable in
                              series.

MORTGAGE POOL................ Each trust fund will consist primarily of one or
                              more segregated pools of:

                                   1)   multifamily or commercial mortgage
                                        loans;


                                   2)   mortgage participations, mortgage
                                        pass-through certificates or
                                        mortgage-backed securities;


                                   3)   direct obligations of the United States
                                        or other governmental agencies; or

                                   4)   any combination of 1-3 above, as well as
                                        other property as described in the
                                        accompanying prospectus supplement.


                                   5)   as to some or all of the mortgage loans,
                                        assignments of the leases of the related
                                        mortgaged properties or assignments of
                                        the rental payments due under those
                                        leases.


                              Each trust fund for a series of certificates may
                              also include:

                                   o    letters of credit, insurance policies,
                                        guarantees, reserve funds or other types
                                        of credit support; and

                                   o    currency or interest rate exchange
                                        agreements and other financial assets.

                           RELEVANT PARTIES AND DATES

ISSUER....................... Morgan Stanley Capital I 199__-__ Trust.

DEPOSITOR.................... Morgan Stanley Capital I Inc., a wholly-owned
                              subsidiary of Morgan Stanley Group Inc.

MASTER SERVICER.............. The master servicer, if any, for each series of
                              certificates will

                              be named in the related prospectus supplement. The
                              master servicer may be an affiliate of Morgan
                              Stanley Capital I Inc..

SPECIAL SERVICER............. The special servicer, if any, for each series of
                              certificates will

                                      -7-
<PAGE>

                              be named, or the circumstances in accordance with
                              which a special servicer will be appointed will be
                              described, in the related prospectus supplement.
                              The special servicer may be an affiliate of Morgan
                              Stanley Capital I Inc..

TRUSTEE...................... The trustee for each series of certificates will
                              be named in the related prospectus supplement.


ORIGINATOR................... The originator or originators of the mortgage
                              loans will be named in the related prospectus
                              supplement. An originator may be an affiliate of
                              Morgan Stanley Capital I Inc.. Morgan Stanley
                              Capital I Inc. will purchase the mortgage loans or
                              the mortgage backed securities or both, on or
                              before the issuance of the related series of
                              certificates.


                       INFORMATION ABOUT THE MORTGAGE POOL

THE TRUST FUND ASSETS........ Each series of certificates will represent in the
                              aggregate the entire beneficial ownership interest
                              in a trust fund consisting primarily of:


     (a) MORTGAGE ASSETS..... The mortgage loans and the mortgage backed
                              securities, or one or the other, with respect to
                              each series of certificates will consist of a pool
                              of:

                                   o    multifamily or commercial mortgage loans
                                        or both;


                                   o    mortgage participations, mortgage
                                        pass-through certificates or other
                                        mortgage-backed securities evidencing
                                        interests in or secured by mortgage
                                        loans; or


                                   o    a combination of mortgage loans and
                                        mortgage backed securities.


                              The mortgage loans will not be guaranteed or
                              insured by:


                                   o    Morgan Stanley Capital I Inc. or any of
                                        its affiliates; or


                                   o    unless the prospectus supplement so
                                        provides, any governmental agency or
                                        instrumentality or other person.

                              The mortgage loans will be secured by first liens
                              or junior liens on, or security interests in:


                                      -8-
<PAGE>

                                   o    residential properties consisting of
                                        five or more rental or
                                        cooperatively-owned dwelling units; or

                                   o    office buildings, shopping centers,
                                        retail stores, hotels or motels, nursing
                                        homes, hospitals or other health-care
                                        related facilities, mobile home parks,
                                        warehouse facilities, mini-warehouse
                                        facilities or self-storage facilities,
                                        industrial plants, congregate care
                                        facilities, mixed use commercial
                                        properties or other types of commercial
                                        properties.

                              Unless otherwise provided in the prospectus
                              supplement, the mortgage loans:

                                   o    will be secured by properties located in
                                        any of the fifty states, the District of
                                        Columbia or the Commonwealth of Puerto
                                        Rico;

                                   o    will have individual principal balances
                                        at origination of at least $25,000;

                                   o    will have original terms to maturity of
                                        not more than 40 years; and


                                   o    will be originated by persons other than
                                        Morgan Stanley Capital I Inc.


                              Each mortgage loan may provide for the following
                              payment terms:

                                   o    Each mortgage loan may provide for no
                                        accrual of interest or for accrual of
                                        interest at a fixed or adjustable rate
                                        or at a rate that may be converted from
                                        adjustable to fixed, or vice versa, from
                                        time to time at the borrower's election.
                                        Adjustable mortgage rates may be based
                                        on one or more indices.

                                   o    Each mortgage loan may provide for
                                        scheduled payments to maturity or
                                        payments that adjust from time to time
                                        to accommodate changes in the interest
                                        rate or to reflect the occurrence of
                                        certain events.

                                   o    Each mortgage loan may provide for
                                        negative amortization or accelerated
                                        amortization.


                                      -9-
<PAGE>

                                   o    Each mortgage loan may be fully
                                        amortizing or require a balloon payment
                                        due on the loan's stated maturity date.

                                   o    Each mortgage loan may contain
                                        prohibitions on prepayment or require
                                        payment of a premium or a yield
                                        maintenance penalty in connection with a
                                        prepayment.

                                   o    Each mortgage loan may provide for
                                        payments of principal, interest or both,
                                        on due dates that occur monthly,
                                        quarterly, semi-annually or at another
                                        interval as specified in the related
                                        prospectus supplement.


     (b) GOVERNMENT
         SECURITIES.......... If the related prospectus supplement so specifies,
                              the trust fund may include direct obligations of
                              the United States, agencies of the United States
                              or agencies created by government entities which
                              provide for payment of interest or principal or
                              both.

     (c) COLLECTION
         ACCOUNTS............ Each trust fund will include one or more accounts
                              established and maintained on behalf of the
                              certificateholders. The person(s) designated in
                              the related prospectus supplement will, to the
                              extent described in this prospectus and the
                              prospectus supplement, deposit into this account
                              all payments and collections received or advanced
                              with respect to the trust fund's assets. The
                              collection account may be either interest bearing
                              or non-interest bearing, and funds may be held in
                              the account as cash or invested in short-term,
                              investment grade obligations.

     (d) CREDIT SUPPORT...... If the related prospectus supplement so specifies,
                              one or more classes of certificates may be
                              provided with partial or full protection against
                              certain defaults and losses on a trust fund's
                              mortgage loans and mortgage backed securities.


                              This protection may be provided by one or more of
                              the following means:

                                   o    subordination of one or more other
                                        classes of certificates,

                                   o    letter of credit,

                                   o    insurance policy,

                                   o    guarantee,


                                  -10-
<PAGE>

                                   o    reserve fund or

                                   o    another type of credit support, or a
                                        combination thereof.


                              The related prospectus supplement will describe
                              the amount and types of credit support, the entity
                              providing the credit support, if applicable, and
                              related information. If a particular trust fund
                              includes mortgage backed securities, the related
                              prospectus supplement will describe any similar
                              forms of credit support applicable to those
                              mortgage backed securities.


     (e) CASHFLOW
         AGREEMENTS.......... If the related prospectus supplement so provides,
                              the trust fund may include guaranteed investment
                              contracts pursuant to which moneys held in the
                              collection accounts will be invested at a
                              specified rate. The trust fund also may include
                              agreements designed to reduce the effects of
                              interest rate or currency exchange rate
                              fluctuations on the trust fund's assets or on one
                              or more classes of certificates.

                              Agreements of this sort may include:

                                   o    interest rate exchange agreements,

                                   o    interest rate cap or floor agreements,


                                   o    currency exchange agreements or similar
                                        agreements. Currency exchange agreements
                                        might be included in a trust fund if
                                        some or all of the mortgage loans or
                                        mortgage backed securities, such as
                                        mortgage loans secured by mortgaged
                                        properties located outside the United
                                        States, are denominated in a non-United
                                        States currency.

                              The related prospectus supplement will describe
                              the principal terms of any guaranteed investment
                              contract or other agreement and provide
                              information with respect to the obligor. If a
                              particular trust fund includes mortgage backed
                              securities, the related prospectus supplement will
                              describe any guaranteed investment contract or
                              other agreements applicable to those mortgage
                              backed securities.


DISTRIBUTIONS ON
CERTIFICATES................. Each series of certificates will have the
                              following characteristics:


                                   o    if the certificates evidence an interest
                                        in a trust fund that includes mortgage
                                        loans, the certificates


                                      -11-
<PAGE>

                                        will be issued pursuant to a pooling
                                        agreement;

                                   o    if the certificates evidence an interest
                                        in a trust fund that does not include
                                        mortgage loans, the certificates will be
                                        issued pursuant to a trust agreement;

                                   o    each series of certificates will include
                                        one or more classes of certificates;

                                   o    each series of certificates, including
                                        any class or classes not offered by this
                                        prospectus, will represent, in the
                                        aggregate, the entire beneficial
                                        ownership interest in the related trust
                                        fund;

                                   o    each class of certificates being offered
                                        to you, other than certain stripped
                                        interest certificates, will have a
                                        stated principal amount;

                                   o    each class of certificates being offered
                                        to you, other than certain stripped
                                        principal certificates, will accrue
                                        interest based on a fixed, variable or
                                        adjustable interest rate.

                              The related prospectus supplement will specify the
                              principal amount, if any, and the interest rate,
                              if any, for each class of certificates. In the
                              case of a variable or adjustable interest rate,
                              the related prospectus supplement will specify the
                              method for determining the rate.

                              The certificates will not be guaranteed or insured
                              by Morgan Stanley Capital I Inc. or any of its
                              affiliates. The certificates also will not be
                              guaranteed or insured by any governmental agency
                              or instrumentality or by any other person, unless
                              the related prospectus supplement so provides.

     (a) INTEREST............ Each class of certificates offered to you, other
                              than stripped principal certificates and certain
                              classes of stripped interest certificates, will
                              accrue interest at the rate indicated in the
                              prospectus supplement. Interest will be
                              distributed to you as provided in the related
                              prospectus supplement.

                              Interest distributions:

                                   o    on stripped interest certificates may be
                                        made on the basis of the notional amount
                                        for that class, as described in the
                                        related prospectus supplement;


                                      -12-
<PAGE>

                                   o    may be reduced to the extent of certain
                                        delinquencies, losses, prepayment
                                        interest shortfalls, and other
                                        contingencies described in this
                                        prospectus and the related prospectus
                                        supplement.

     (b) PRINCIPAL........... The certificates of each series initially will
                              have an aggregate principal balance no greater
                              than the outstanding principal balance of the
                              trust fund's assets as of the close of business on
                              the first day of the month during which the trust
                              fund is formed, after application of scheduled
                              payments due on or before that date, whether or
                              not received. The related prospectus supplement
                              may provide that the principal balance of the
                              trust fund's assets will be determined as of a
                              different date. The principal balance of a
                              certificate at a given time represents the maximum
                              amount that the holder is then entitled to receive
                              of principal from future cash flow on the assets
                              in the related trust fund.

                              Unless the prospectus supplement provides
                              otherwise, distributions of principal:

                                   o    will be made on each distribution date
                                        to the holders of the class or classes
                                        of certificates entitled to principal
                                        distributions, until the principal
                                        balances of those certificates have been
                                        reduced to zero; and

                                   o    will be made on a pro rata basis among
                                        all of the certificates of a given class
                                        or by random selection, as described in
                                        the prospectus supplement or otherwise
                                        established by the trustee.

                              Stripped interest or interest-only certificates
                              will not have a principal balance and will not
                              receive distributions of principal.

ADVANCES..................... Unless the related prospectus supplement otherwise
                              provides, if a scheduled payment on a mortgage
                              loan is delinquent and the master servicer
                              determines that an advance would be recoverable,
                              the master servicer will, in most cases, be
                              required to advance the shortfall. Neither Morgan
                              Stanley Capital I Inc. nor any of its affiliates
                              will have any responsibility to make those
                              advances.

                              The master servicer:


                                      -13-
<PAGE>

                                   o    will be reimbursed for advances from
                                        subsequent recoveries from the
                                        delinquent mortgage loan or from other
                                        sources, as described in this prospectus
                                        and the related prospectus supplement;
                                        and

                                   o    will be entitled to interest on
                                        advances, if specified in the related
                                        prospectus supplement.


                              If a particular trust fund includes mortgage
                              backed securities, the prospectus supplement will
                              describe any advance obligations applicable to
                              those mortgage backed securities.


TERMINATION.................. The related prospectus supplement may provide for
                              the optional early termination of the series of
                              certificates through repurchase of the trust
                              fund's assets by a specified party, under
                              specified circumstances.

                              The related prospectus supplement may provide for
                              the early termination of the series of
                              certificates in various ways including:

                                   o    optional early termination where a party
                                        identified in the prospectus supplement
                                        could repurchase the trust fund assets
                                        pursuant to circumstances specified in
                                        the prospectus supplement;

                                   o    termination through the solicitation of
                                        bids for the sale of all or a portion of
                                        the trust fund assets in the event the
                                        principal amount of a specified class or
                                        classes declines by a specified
                                        percentage amount on or after a
                                        specified date.


REGISTRATION OF
CERTIFICATES................. If the related prospectus supplement so provides,
                              one or more classes of the certificates being
                              offered to you will initially be represented by
                              one or more certificates registered in the name of
                              Cede & Co., as the nominee of Depository Trust
                              Company. If the certificate you purchase is
                              registered in the name of Cede & Co., you will not
                              be entitled to receive a definitive certificate,
                              except under the limited circumstances described
                              in this prospectus.


TAX STATUS OF THE
CERTIFICATES................. The certificates of each series will constitute
                              either:


                                   o    regular interests and residual interests
                                        in a trust treated as a real estate
                                        mortgage investment conduit--known as a
                                        REMIC--under


                                      -14-
<PAGE>

                                        Sections 860A through 860G of the
                                        Internal Revenue Code; or


                                   o    interests in a trust treated as a
                                        grantor trust under applicable
                                        provisions of the Internal Revenue Code.

     (a) REMIC............... The regular certificates of the REMIC generally
                              will be treated as debt obligations of the
                              applicable REMIC for federal income tax purposes.
                              Some of the regular certificates of the REMIC may
                              be issued with original issue discount for federal
                              income tax purposes.


                              A portion or, in certain cases, all of the income
                              from REMIC residual certificates:


                                   o    may not be offset by any losses from
                                        other activities of the holder of those
                                        certificates;

                                   o    may be treated as unrelated business
                                        taxable income for holders of the
                                        residual certificates of the REMIC that
                                        are subject to tax on unrelated business
                                        taxable income, as defined in Section
                                        511 of the Internal Revenue Code; and

                                   o    may be subject to foreign withholding
                                        rules.

                              To the extent described in this prospectus and the
                              related prospectus supplement, the certificates
                              offered to you will be treated as:

                                   o    assets described in section
                                        7701(a)(19)(C) of the Internal Revenue
                                        Code; and

                                   o    "real estate assets" within the meaning
                                        of section 856(c)(4)(A) of the Internal
                                        Revenue Code.

     (b) GRANTOR TRUST....... If no election is made to treat the trust fund
                              relating to a series of certificates as a REMIC,
                              the trust fund will be classified as a grantor
                              trust and not as an association taxable as a
                              corporation for federal income tax purposes. If
                              the trust fund is a grantor trust, you will be
                              treated as an owner of an undivided pro rata
                              interest in the mortgage pool or pool of
                              securities and any other assets held by the trust
                              fund.

                              Investors are advised to consult their tax
                              advisors and to review "Federal Income Tax
                              Consequences" in this prospectus and the


                                      -15-
<PAGE>

                              related prospectus supplement.

ERISA CONSIDERATIONS......... If you are subject to Title I of the Employee
                              Retirement Income Security Act of 1974, as
                              amended--also known as ERISA, or Section 4975 of
                              the Internal Revenue Code, you should carefully
                              review with your legal advisors whether the
                              purchase or holding of certificates could give
                              rise to a transaction that is prohibited or is not
                              otherwise permissible under either statute.

                              In general, the related prospectus supplement will
                              specify that some of the classes of certificates
                              may not be transferred unless the trustee and
                              Morgan Stanley Capital I Inc. receive a letter of
                              representations or an opinion of counsel to the
                              effect that:

                                   o    the transfer will not result in a
                                        violation of the prohibited transaction
                                        provisions of ERISA or the Internal
                                        Revenue Code;

                                   o    the transfer will not cause the assets
                                        of the trust fund to be deemed "plan
                                        assets" for purposes of ERISA or the
                                        Internal Revenue Code; and


                                   o    the transfer will not subject any of the
                                        trustee, Morgan Stanley Capital I Inc.
                                        or any servicer to additional
                                        obligations.


LEGAL INVESTMENT............. The related prospectus supplement will specify
                              whether any classes of the offered certificates
                              will constitute "mortgage related securities" for
                              purposes of the Secondary Mortgage Market
                              Enhancement Act of 1984, as amended. If your
                              investment authority is subject to legal
                              restrictions, you should consult your legal
                              advisors to determine whether any restrictions
                              apply to an investment in these certificates.

RATING....................... At the date of issuance, each class of
                              certificates of each series that are offered to
                              you will be rated not lower than investment grade
                              by one or more nationally recognized statistical
                              rating agencies.


                                      -16-
<PAGE>

                                  RISK FACTORS

     You should carefully consider the risks involved in owning a certificate
before purchasing a certificate. In particular, the timing and payments you
receive on your certificates will depend on payments received on and other
recoveries with respect to the mortgage loans. Therefore, you should carefully
consider the risk factors relating to the mortgage loans and the mortgaged
properties.


     The risks and uncertainties described below under Risk Factors, together
with those described in the related prospectus supplement under Risk Factors,
summarize the material risks relating to your certificates.

THE LACK OF A SECONDARY
MARKET MAY MAKE IT
DIFFICULT FOR YOU TO
RESELL YOUR CERTIFICATES      Secondary market considerations may make your
                              certificates difficult to resell or less valuable
                              than you anticipated for a variety of reasons,
                              including:


                              o    there may not be a secondary market for the
                                   certificates;

                              o    if a secondary market develops, we cannot
                                   assure you that it will continue or will
                                   provide you with the liquidity of investment
                                   you may have anticipated. Lack of liquidity
                                   could result in a substantial decrease in the
                                   market value of your certificates;

                              o    the market value of your certificates will
                                   fluctuate with changes in interest rates;

                              o    the secondary market for certificates backed
                                   by residential mortgages may be more liquid
                                   than the secondary market for certificates
                                   backed by multifamily and commercial
                                   mortgages so if your liquidity assumptions
                                   were based on the secondary market for
                                   certificates backed by residential mortgages,
                                   your assumptions may not be correct;

                              o    certificateholders have no redemption rights;
                                   and

                              o    secondary market purchasers are limited to
                                   this prospectus, the related prospectus
                                   supplement and to the reports delivered to
                                   certificateholders for information concerning
                                   the certificates.


                                      -17-
<PAGE>

                              Morgan Stanley & Co. Incorporated currently
                              expects to make a secondary market in your
                              certificates, but it has no obligation to do so.


THE TRUST FUND'S ASSETS
MAY BE INSUFFICIENT TO
ALLOW FOR REPAYMENT IN
FULL ON YOUR CERTIFICATES     Unless the related prospectus supplement so
                              specifies, the sole source of payment on your
                              certificates will be proceeds from the assets
                              included in the trust fund for each series of
                              certificates and any form of credit enhancement
                              specified in the related prospectus supplement.
                              You will not have any claim against, or security
                              interest in, the trust fund for any other series.
                              In addition, in general, there is no recourse to
                              Morgan Stanley Capital I Inc. or any other entity,
                              and neither the certificates nor the underlying
                              mortgage loans are guaranteed or insured by any
                              governmental agency or instrumentality or any
                              other entity. Therefore, if the trust fund's
                              assets are insufficient to pay you your expected
                              return, in most situations you will not receive
                              payment from any other source. Exceptions include:

                              o    loan repurchase obligations in connection
                                   with a breach of certain of the
                                   representations and warranties; and

                              o    advances on delinquent loans, to the extent
                                   the master servicer deems the advance will be
                                   recoverable.


                              Because some of the representations and warranties
                              with respect to the mortgage loans or mortgage
                              backed securities may have been made or assigned
                              in connection with transfers of the mortgage loans
                              or mortgage backed securities prior to the closing
                              date, the rights of the trustee and the
                              certificateholders with respect to those
                              representations or warranties will be limited to
                              their rights as assignees. Unless the related
                              prospectus supplement so specifies, neither Morgan
                              Stanley Capital I Inc., the master servicer nor
                              any affiliate thereof will have any obligation
                              with respect to representations or warranties made
                              by any other entity.


                              There may be accounts, as described in the related
                              prospectus supplement, maintained as credit
                              support. The amounts in these accounts may be
                              withdrawn, under conditions described in the
                              related prospectus supplement. Any withdrawn
                              amounts will not be available for the future
                              payment of principal or interest on the
                              certificates.


                                      -18-
<PAGE>

                              If a series of certificates consists of one or
                              more classes of subordinate certificates, the
                              amount of any losses or shortfalls in collections
                              of assets on any distribution date will be borne
                              first by one or more classes of the subordinate
                              certificates, as described in the related
                              prospectus supplement. Thereafter, those losses or
                              shortfalls will be borne by the remaining classes
                              of certificates, in the priority and manner and
                              subject to the limitations specified in the
                              related prospectus supplement.


PREPAYMENTS AND
REPURCHASES MAY REDUCE
THE YIELD ON YOUR
CERTIFICATES                  The yield on your certificates may be reduced by
                              prepayments on the mortgage loans or mortgage
                              backed securities because prepayments affect the
                              average life of the certificates. Prepayments can
                              be voluntary, if permitted, and involuntary, such
                              as prepayments resulting from casualty or
                              condemnation, defaults and liquidations or
                              repurchases upon breaches of representations and
                              warranties. The investment performance of your
                              certificates may vary materially and adversely
                              from your expectation if the actual rate of
                              prepayment is higher or lower than you
                              anticipated.


                              Voluntary prepayments may require the payment of a
                              yield maintenance or prepayment premium.
                              Nevertheless, we cannot assure you that the
                              existence of the prepayment premium will cause a
                              borrower to refrain from prepaying its mortgage
                              loan nor can we assure you of the rate at which
                              prepayments will occur. Morgan Stanley Mortgage
                              Capital Inc., under certain circumstances, may be
                              required to repurchase a mortgage loan from the
                              trust fund if there has been a breach of a
                              representation or warranty. The repurchase price
                              paid will be passed through to you, as a
                              certificateholder, with the same effect as if the
                              mortgage loan had been prepaid in part or in full,
                              except that no prepayment premium or yield
                              maintenance charge would be payable. Such a
                              repurchase may therefore adversely affect the
                              yield to maturity on your certificates.

                              In a pool of mortgage loans, the rate of
                              prepayment is unpredictable as it is influenced by
                              a variety of factors including:

                              o    the terms of the mortgage loans;

                              o    the length of any prepayment lockout period;


                                      -19-
<PAGE>

                              o    the prevailing interest rates;

                              o    the availability of mortgage credit;

                              o    the applicable yield maintenance charges or
                                   prepayment premiums;

                              o    the servicer's ability to enforce those yield
                                   maintenance charges or prepayment premiums;

                              o    the occurrence of casualties or natural
                                   disasters; and

                              o    economic, demographic, tax, legal or other
                                   factors.

                              There can be no assurance that the rate of
                              prepayments will conform to any model described in
                              this prospectus or in the related prospectus
                              supplement.

                              Some of the certificates may be more sensitive to
                              prepayments than other certificates and in certain
                              cases, the certificateholder holding these
                              certificates may fail to recoup its original
                              investment. You should carefully consider the
                              specific characteristics of the certificates you
                              purchase, as well as your investment approach and
                              strategy. For instance, if you purchase a
                              certificate at a premium, a prepayment may reduce
                              the stream of interest payments you are entitled
                              to receive on your certificate and your actual
                              yield may be lower than your anticipated yield.
                              Similarly, if you purchase a certificate which
                              provides for the payment of interest only, or a
                              certificate which provides for the payment of
                              interest only after the occurrence of certain
                              events, such as the retirement of one or more
                              other classes of certificates of a series, you
                              will probably be extremely sensitive to
                              prepayments because a prepayment may reduce the
                              stream of interest payments you are entitled to
                              receive on your certificate.


IF PREPAYMENT PREMIUMS
ARE NOT ENFORCED, YOUR
CERTIFICATES MAY BE
ADVERSELY AFFECTED            The yield on your certificates may be less than
                              anticipated because the prepayment premium or
                              yield maintenance required under certain
                              prepayment scenarios may not be enforceable in
                              some states or under federal bankruptcy laws.


                              o    Some courts may consider the prepayment
                                   premium to be usurious.


                                      -20-
<PAGE>

                              o    Even if the prepayment premium is
                                   enforceable, we cannot assure you that
                                   foreclosure proceeds will be sufficient to
                                   pay the prepayment premium.

                              o    Although the collateral substitution
                                   provisions related to defeasance are not
                                   suppose to be treated as a prepayment and
                                   should not affect your certificates, we
                                   cannot assure you that a court will not
                                   interpret the defeasance provisions as
                                   requiring a prepayment premium; nor can we
                                   assure you that if it is treated as a
                                   prepayment premium, the court will find the
                                   defeasance income stream enforceable.


THE TIMING OF MORTGAGE
LOAN AMORTIZATION MAY
ADVERSELY AFFECT PAYMENT
ON YOUR CERTIFICATES          As principal payments or prepayments are made on a
                              mortgage loan, the mortgage pool will be exposed
                              to concentration risks with respect to the
                              diversity of mortgaged properties, types of
                              mortgaged properties and number of borrowers.
                              Classes that have a later sequential designation
                              or a lower payment priority are more likely to be
                              exposed to these concentration risks than are
                              classes with an earlier sequential designation or
                              higher priority. This is so because principal on
                              the certificates will be payable in sequential
                              order, and no class entitled to a distribution of
                              principal will receive its principal until the
                              principal amount of the preceding class or classes
                              entitled to receive principal have been reduced to
                              zero.


RATINGS DO NOT GUARANTY
PAYMENT                       Any rating assigned by a rating agency to a class
                              of certificates reflects the rating agency's
                              assessment of the likelihood that holders of the
                              class of certificates will receive the payments to
                              which they are entitled.

                              o    The ratings do noT assess the likelihood that
                                   you will receive timely payments on your
                                   certificates.

                              o    The ratings do not assess the likelihood of
                                   prepayments, including those caused by
                                   defaults.

                              o    The ratings do not assess the likelihood of
                                   early optional termination of the
                                   certificates.

                              Each rating agency rating classes of a particular
                              series will determine the amount, type and nature
                              of credit support required for that series. This
                              determination may be based


                                      -21-
<PAGE>

                              on an actuarial analysis of the behavior of
                              mortgage loans in a larger group taking into
                              account the appraised value of the real estate and
                              the commercial and multifamily real estate market.

                              o    We cannot assure you that the historical data
                                   supporting the actuarial analysis will
                                   accurately reflect or predict the rate of
                                   delinquency, foreclosure or loss that will be
                                   experienced by the mortgage loans in a
                                   particular series.

                              o    We cannot assure you that the appraised value
                                   of any property securing a mortgage loan in a
                                   particular series will remain stable
                                   throughout the life of your certificate.

                              o    We cannot assure you that the real estate
                                   market will not experience an overall decline
                                   in property values nor can we assure you that
                                   the outstanding balance of any mortgage loan
                                   in a particular series will always be less
                                   than the market value of the property
                                   securing the mortgage loan.

RATINGS DO NOT GUARANTY
VALUE                         If one or more rating agencies downgrade
                              certificates of a series, your certificate will
                              decrease in value. Because none of Morgan Stanley
                              Capital I Inc., the seller, the master servicer,
                              the trustee or any affiliate has any obligation to
                              maintain a rating of a class of certificates, you
                              will have no recourse if your certificate
                              decreases in value.

CASH FLOW FROM THE
PROPERTIES MAY BE
VOLATILE AND INSUFFICIENT
TO ALLOW TIMELY PAYMENT
ON YOUR CERTIFICATES          Repayment of a commercial or multifamily mortgage
                              loan is dependent on the income produced by the
                              property. Therefore, the borrower's ability to
                              repay a mortgage loan depends primarily on the
                              successful operation of the property and the net
                              operating income derived from the property. Net
                              operating income can be volatile and may be
                              adversely affected by factors such as:

                              o    economic conditions causing plant closings or
                                   industry slowdowns;

                              o    an oversupply of available retail space,
                                   office space or multifamily housing;

                              o    changes in consumer tastes and preferences;


                                      -22-
<PAGE>

                              o    decrease in consumer confidence;

                              o    retroactive changes in building codes;

                              o    the age, design and construction quality of
                                   the property, including perceptions regarding
                                   the attractiveness, convenience or safety of
                                   the property;

                              o    the age, design, construction quality and
                                   proximity of competing properties;

                              o    increases in operating expenses due to
                                   external factors such as increases in heating
                                   or electricity costs;

                              o    increases in operating expenses due to
                                   maintenance or improvements required at the
                                   property;

                              o    a decline in the financial condition of a
                                   major tenant;

                              o    a decline in rental rates as leases are
                                   renewed or entered into with new tenants;

                              o    the concentration of a particular business
                                   type in a building;

                              o    the length of tenant leases;

                              o    the creditworthiness of tenants; and

                              o    the property's "operating leverage."

                              Operating leverage refers to the percentage of
                              total property expenses in relation to revenue,
                              the ratio of fixed operating expenses to those
                              that vary with revenue and the level of capital
                              expenditures required to maintain the property and
                              retain or replace tenants.

                              If a commercial property is designed for a
                              specific tenant, net operating income may be
                              adversely affected if that tenant defaults under
                              its obligations because properties designed for a
                              specific tenant often require substantial
                              renovation before it is suitable for a new tenant.
                              As a result, the proceeds from liquidating this
                              type of property following foreclosure might be
                              insufficient to cover the principal and interest
                              due under the loan.

                              It is anticipated that a substantial portion of
                              the mortgage loans included in any trust fund will
                              be nonrecourse loans or loans for which recourse
                              may be restricted or unenforceable. Therefore, if
                              a borrower defaults, recourse


                                      -23-
<PAGE>

                              may be had only against the specific property and
                              any other assets that have been pledged to secure
                              the related mortgage loan.


PROPERTY VALUE MAY BE
ADVERSELY AFFECTED EVEN
WHEN THERE IS NO CHANGE
IN CURRENT OPERATING
INCOME                        Various factors may adversely affect the value of
                              the mortgaged properties without affecting the
                              properties' current net operating income. These
                              factors include among others:


                              o    changes in governmental regulations, fiscal
                                   policy, zoning or tax laws;

                              o    potential environmental legislation or
                                   liabilities or other legal liabilities;

                              o    the availability of refinancing; and

                              o    changes in interest rate levels or yields
                                   required by investors in income producing
                                   commercial properties.


THE OPERATION OF
COMMERCIAL PROPERTIES IS
DEPENDENT UPON SUCCESSFUL
MANAGEMENT                    The successful operation of a real estate project
                              depends upon the property manager's performance
                              and viability. The property manager is responsible
                              for:


                              o    responding to changes in the local market;

                              o    planning and implementing the rental
                                   structure;

                              o    operating the property and providing building
                                   services;

                              o    managing operating expenses; and

                              o    assuring that maintenance and capital
                                   improvements are carried out in a timely
                                   fashion.

                              A good property manager, by controlling costs,
                              providing appropriate service to tenants and
                              seeing to the maintenance of improvements, can
                              improve cash flow, reduce vacancy, leasing and
                              repair costs and preserve building value. On the
                              other hand, management errors can, in some cases,
                              impair short-term cash flow and the long term
                              viability of an income producing property.
                              Properties deriving revenues primarily from
                              short-term sources are


                                      -24-
<PAGE>

                              generally more management intensive than
                              properties leased to creditworthy tenants under
                              long-term leases.

                              Morgan Stanley Capital I Inc. makes no
                              representation or warranty as to the skills of any
                              present or future managers. Additionally, Morgan
                              Stanley Capital I Inc. cannot assure you that the
                              property managers will be in a financial condition
                              to fulfill their management responsibilities
                              throughout the terms of their respective
                              management agreements.


YOU SHOULD CONSIDER THE
NUMBER OF MORTGAGE LOANS
IN THE POOL                   Assuming pools of equal aggregate unpaid principal
                              balances, the concentration of default,
                              foreclosure and loss in a trust fund containing
                              fewer mortgage loans will generally be higher than
                              that in trust fund containing more mortgage loans.

YOUR INVESTMENT IS NOT
INSURED OR GUARANTEED AND
YOUR SOURCE FOR
REPAYMENTS IS LIMITED         Payments under the mortgage loans are generally
                              not insured or guaranteed by any person or entity.

                              In general, the borrowers under the mortgage loans
                              will be entities created to own or purchase the
                              related commercial property. The borrowers are set
                              up this way, in significant part, to isolate the
                              property from the debts and liabilities of the
                              person creating the entity. Unless otherwise
                              specified, the loan will represent a nonrecourse
                              obligation of the related borrower secured by the
                              lien of the related mortgage and the related lease
                              assignments. Even if the loan is recourse, the
                              borrower generally will not have any significant
                              assets other than the property or properties and
                              the related leases, which will be pledged to the
                              trustee. Therefore, payments on the loans and, in
                              turn, payments of principal and interest on your
                              certificates, will depend primarily or solely on
                              rental payments by the lessees. Those rental
                              payments will, in turn, depend on continued
                              occupancy by, or the creditworthiness of, those
                              lessees. Both continued occupancy and
                              creditworthiness may be adversely affected by a
                              general economic downturn or an adverse change in
                              the lessees' financial conditions.



                                      -25-
<PAGE>

BORROWER MAY BE UNABLE TO
REPAY THE REMAINING
PRINCIPAL BALANCE ON ITS
MATURITY DATE WHICH WOULD
ADVERSELY AFFECT PAYMENT
ON YOUR CERTIFICATES          Some of the mortgage loans may not be fully
                              amortizing over their terms to maturity and will
                              require substantial principal payments--i.e.,
                              balloon payments--at their stated maturity.
                              Mortgage loans with balloon payments involve a
                              greater degree of risk because a borrower's
                              ability to make a balloon payment typically will
                              depend upon its ability either to timely refinance
                              the loan or to timely sell the mortgaged property.
                              However, refinancing a loan or selling the
                              property will be affected by a number of factors,
                              including:

                              o    interest rates;

                              o    the borrower's equity in the property;

                              o    the financial condition and operating history
                                   of the borrower and the property;

                              o    tax laws;

                              o    renewability of operating licenses;

                              o    prevailing economic conditions and the
                                   availability of credit for commercial and
                                   multifamily properties;

                              o    with respect to certain multifamily
                                   properties and mobile home parks, rent
                                   control laws; and

                              o    with respect to hospitals, nursing homes and
                                   convalescent homes, reimbursement rates from
                                   private and public coverage providers.


YOUR CERTIFICATES WILL
BEAR LOSSES IF
INSUFFICIENT FUNDS ARE
AVAILABLE TO SATISFY ANY
JUNIOR MORTGAGE LOANS         If the prospectus supplement so specifies, some of
                              the mortgage loans may be secured primarily by
                              junior mortgages. In the event of a liquidation,
                              satisfaction of a mortgage loan secured by a
                              junior mortgage will be subordinate to the
                              satisfaction of the related senior mortgage loan.
                              If the proceeds are insufficient to satisfy the
                              junior mortgage and the related senior mortgage,
                              the junior mortgage loan in the trust fund would
                              suffer a loss and the class of certificate you own
                              may bear that loss.


                                      -26-
<PAGE>

                              Therefore, any risks of deficiencies associated
                              with first mortgage loans will be even greater in
                              the case of junior mortgage loans. See "--Risks
                              Factors."

OBLIGOR DEFAULT MAY
ADVERSELY AFFECT PAYMENT
ON YOUR CERTIFICATES          If the related prospectus supplement so specifies,
                              a master servicer, a sub-servicer or a special
                              servicer will be permitted, within prescribed
                              parameters, to extend and modify whole loans that
                              are in default or as to which a payment default is
                              imminent. Any ability to extend or modify may
                              apply, in particular, to whole loans with balloon
                              payments. In addition, a master servicer, a
                              sub-servicer or a special servicer may receive a
                              workout fee based on receipts from, or proceeds
                              of, those whole loans. While any entity granting
                              this type of extension or modification generally
                              will be required to determine that the extension
                              or modification is reasonably likely to produce a
                              greater recovery on a present value basis than
                              liquidation, there is no assurance this will be
                              the case. Additionally, if the related prospectus
                              supplement so specifies, some of the mortgage
                              loans included in the mortgage pool may have been
                              subject to workouts or similar arrangements
                              following prior periods of delinquency and
                              default.

TENANT BANKRUPTCY MAY
ADVERSELY AFFECT PAYMENT
ON YOUR CERTIFICATES          The bankruptcy or insolvency of a major tenant, or
                              of a number of smaller tenants may adversely
                              affect the income produced by a mortgaged
                              property. Under the Bankruptcy Code, a tenant has
                              the option of assuming or rejecting any unexpired
                              lease. If the tenant rejects the lease, the
                              landlord's claim would be a general unsecured
                              claim against the tenant, absent collateral
                              securing the claim. The claim would be limited to
                              the unpaid rent reserved for the periods prior to
                              the bankruptcy petition or the earlier surrender
                              of the leased premises, which are unrelated to the
                              rejection, plus the greater of one year's rent or
                              15% of the remaining rent reserved under the
                              lease, but not more than three years' rent to
                              cover any rejection related claims.

BORROWER BANKRUPTCY MAY
ADVERSELY AFFECT PAYMENT
ON YOUR CERTIFICATES          Under the Bankruptcy Code, the filing of a
                              petition in bankruptcy by or against a borrower
                              will stay the sale of the real property owned by
                              that borrower, as well as the


                                      -27-
<PAGE>

                              commencement or continuation of a foreclosure
                              action. In addition, if a court determines that
                              the value of the mortgaged property is less than
                              the principal balance of the mortgage loan it
                              secures, the court may prevent a lender from
                              foreclosing on the mortgaged property, subject to
                              certain protections available to the lender. As
                              part of a restructuring plan, a court also may
                              reduce the amount of secured indebtedness to the
                              then-value of the mortgaged property. Such an
                              action would make the lender a general unsecured
                              creditor for the difference between the then-value
                              and the amount of its outstanding mortgage
                              indebtedness. A bankruptcy court also may:


                              o    grant a debtor a reasonable time to cure a
                                   payment default on a mortgage loan;

                              o    reduce monthly payments due under a mortgage
                                   loan;

                              o    change the rate of interest due on a mortgage
                                   loan; or

                              o    otherwise alter the mortgage loan's repayment
                                   schedule.

                              Moreover, the filing of a petition in bankruptcy
                              by, or on behalf of, a junior lienholder may stay
                              the senior lienholder from taking action to
                              foreclose on the mortgaged property in a manner
                              that would substantially diminish the position of
                              the junior lien. Additionally, the borrower's
                              trustee or the borrower, as debtor-in-possession,
                              has certain special powers to avoid, subordinate
                              or disallow debts. In certain circumstances, the
                              claims of the trustee may be subordinated to
                              financing obtained by a debtor-in-possession
                              subsequent to its bankruptcy.

                              Under the Bankruptcy Code, the lender will be
                              stayed from enforcing a borrower's assignment of
                              rents and leases. The Bankruptcy Code also may
                              interfere with the lender's ability to enforce
                              lockbox requirements. The legal proceedings
                              necessary to resolve these issues can be time
                              consuming and may significantly delay the receipt
                              of rents. Rents also may escape an assignment to
                              the extent they are used by the borrower to
                              maintain the mortgaged property or for other court
                              authorized expenses.

                              As a result of the foregoing, the lender's
                              recovery with respect to borrowers in bankruptcy
                              proceedings may be significantly delayed, and the
                              aggregate amount ultimately collected may be
                              substantially less than the amount owed.


                                      -28-
<PAGE>


SOPHISTICATION OF THE
BORROWER MAY ADVERSELY
AFFECT PAYMENT ON YOUR
CERTIFICATES                  In general, the mortgage loans will be made to
                              partnerships, corporations or other entities
                              rather than individuals. This may entail greater
                              risks of loss from delinquency and foreclosure
                              than do single family mortgage loans. In addition,
                              the borrowers under commercial mortgage loans may
                              be more sophisticated than the average single
                              family home borrower. This may increase the
                              likelihood of protracted litigation or the
                              likelihood of bankruptcy in default situations.

CREDIT SUPPORT MAY NOT
COVER LOSSES OR RISKS
WHICH COULD ADVERSELY
AFFECT PAYMENT ON YOUR
CERTIFICATES                  Although the prospectus supplement for a series of
                              certificates will describe the credit support for
                              the related trust fund, the credit support will be
                              limited in amount and coverage and may not cover
                              all potential losses or risks. Use of credit
                              support will be subject to the conditions and
                              limitations described in the prospectus and in the
                              related prospectus supplement. Moreover, any
                              applicable credit support may not cover all
                              potential losses or risks. For example, credit
                              support may not cover fraud or negligence by a
                              mortgage loan originator or other parties.


                              A series of certificates may include one or more
                              classes of subordinate certificates, which may
                              include certificates being offered to you.
                              Although subordination is intended to reduce the
                              senior certificateholders' risk of delinquent
                              distributions or ultimate losses, the amount of
                              subordination will be limited and may decline
                              under certain circumstances. In addition, if
                              principal payments are made in a specified order
                              of priority, and limits exist with respect to the
                              aggregate amount of claims under any related
                              credit support, the credit support may be
                              exhausted before the principal of the certificate
                              classes with lower priority has been repaid.
                              Significant losses and shortfalls on the assets
                              consequently may fall primarily upon classes of
                              certificates having a lower payment priority.
                              Moreover, if a form of credit support covers more
                              than one series of certificates, holders of
                              certificates evidencing an interest in a covered
                              series will be subject to the risk that the credit
                              support will be exhausted by the claims of other
                              covered series.


                                      -29-
<PAGE>


                              The amount of any credit support supporting one or
                              more classes of certificates being offered to you,
                              including the subordination of one or more classes
                              will be determined on the basis of criteria
                              established by each pertinent rating agency. Those
                              criteria will be based on an assumed level of
                              defaults, delinquencies, other losses or other
                              factors. However, the loss experience on the
                              related mortgage loans or mortgage backed
                              securities may exceed the assumed levels. See
                              "Description of Credit Support."

                              Regardless of the form of any credit enhancement,
                              the amount of coverage will be limited and, in
                              most cases, will be subject to periodic reduction,
                              in accordance with a schedule or formula. The
                              master servicer generally will be permitted to
                              reduce, terminate or substitute all or a portion
                              of the credit enhancement for any series of
                              certificates, if the applicable rating agency
                              indicates that the then-current ratings will not
                              be adversely affected. A rating agency may lower
                              the ratings of any series of certificates if the
                              obligations of any credit support provider are
                              downgraded. The ratings also may be lowered if
                              losses on the related mortgage loans or MBS
                              substantially exceed the level contemplated by the
                              rating agency at the time of its initial rating
                              analysis. Neither Morgan Stanley Capital I Inc.,
                              the master servicer nor any of their affiliates
                              will have any obligation to replace or supplement
                              any credit enhancement, or to take any other
                              action to maintain any ratings of any series of
                              certificates.


INVESTORS IN SUBORDINATE
CLASSES OF CERTIFICATES
MAY BE SUBJECT TO DELAYS
IN PAYMENT AND MAY NOT
RECOVER THEIR INITIAL
INVESTMENTS                   To the extent described in this prospectus, the
                              subordinate certificateholders' rights to receive
                              distributions with respect to the assets to which
                              they would otherwise be entitled will be
                              subordinate to the rights of the senior
                              certificateholders and of the master servicer, if
                              the master servicer is paid its servicing fee,
                              including any unpaid servicing fees with respect
                              to one or more prior periods, and is reimbursed
                              for certain unreimbursed advances and unreimbursed
                              liquidation expenses. As a result, investors in
                              subordinate certificates must be prepared to bear
                              the risk that they may be subject to delays in
                              payment and may not recover their initial
                              investments.


                                      -30-
<PAGE>

                              The yields on the subordinate certificates may be
                              extremely sensitive to the loss experience of the
                              assets and the timing of any losses. If the actual
                              rate and amount of losses experienced by the
                              assets exceed the rate and amount assumed by an
                              investor, the yields to maturity on the
                              subordinate certificates may be lower than
                              anticipated.


DIFFICULTIES IN ENFORCEMENT
OF LOAN PROVISIONS MAY
ADVERSELY AFFECT PAYMENT
ON YOUR CERTIFICATES          The mortgage loans may contain due-on-sale
                              clauses, which permit a lender to accelerate the
                              maturity of the mortgage loan if the borrower
                              sells, transfers or conveys the related mortgaged
                              property or its interest in the mortgaged property
                              and debt-acceleration clauses, which permit a
                              lender to accelerate the loan upon a monetary or
                              non-monetary default by the borrower. These
                              clauses are generally enforceable. The courts of
                              all states will enforce clauses providing for
                              acceleration in the event of a material payment
                              default. The equity courts, however, may refuse to
                              enforce these clauses if acceleration of the
                              indebtedness would be inequitable, unjust or
                              unconscionable.


                              If the related prospectus supplement so specifies,
                              the mortgage loans will be secured by an
                              assignment of leases and rents. Pursuant to those
                              assignments, the borrower typically assigns its
                              right, title and interest as landlord under the
                              leases on the related mortgaged property and the
                              income derived from the leases to the lender as
                              further security for the related mortgage loan,
                              while retaining a license to collect rents as long
                              as there is no default. If the borrower defaults,
                              the license terminates and the lender is entitled
                              to collect rents. These assignments are typically
                              not perfected as security interests prior to
                              actual possession of the cash flows. Some state
                              laws may require that the lender take possession
                              of the mortgaged property and obtain judicial
                              appointment of a receiver before becoming entitled
                              to collect the rents. In addition, if bankruptcy
                              or similar proceedings are commenced by or in
                              respect of the borrower, the lender's ability to
                              collect the rents may be adversely affected. See
                              "Legal Aspects of the Mortgage Loans and the
                              Leases--Leases and Rents."


                                      -31-
<PAGE>


ENVIRONMENTAL ISSUES AT
THE MORTGAGED PROPERTIES
MAY ADVERSELY AFFECT
PAYMENT ON YOUR
CERTIFICATES                  Real property pledged as security for a mortgage
                              loan may be subject to environmental risks. Under
                              the laws of certain states, contamination of a
                              property may give rise to a lien on the property
                              to assure the costs of cleanup. In several states,
                              this type of lien has priority over the lien of an
                              existing mortgage against the property. Moreover,
                              the presence of hazardous or toxic substances, or
                              the failure to remediate the property, may
                              adversely affect the owner or operator's ability
                              to borrow using the property as collateral. In
                              addition, under the laws of some states and under
                              CERCLA and other federal law, a lender may be
                              liable, as an "owner" or "operator," for costs of
                              addressing releases or threatened releases of
                              hazardous substances that require remedy at a
                              property, if agents or employees of the lender
                              have become sufficiently involved in the
                              operations of the borrower. Liability may be
                              imposed even if the environmental damage or threat
                              was caused by a prior owner.


                              Under certain circumstances, a lender also risks
                              this type of liability on foreclosure of the
                              mortgage. Unless the related prospectus supplement
                              specifies otherwise, neither the master servicer,
                              the sub-servicer nor the special servicer may
                              acquire title to a mortgaged property or take over
                              its operation unless the master servicer has
                              previously determined, based upon a report
                              prepared by a person who regularly conducts
                              environmental audits, that:

                              o    the mortgaged property is in compliance with
                                   applicable environmental laws, and there are
                                   no circumstances present at the mortgaged
                                   property for which investigation, testing,
                                   monitoring, containment, clean-up or
                                   remediation could be required under any
                                   federal, state or local law or regulation; or

                              o    if the mortgaged property is not in
                                   compliance with applicable environmental laws
                                   or circumstances requiring any of the
                                   foregoing actions are present, that it would
                                   be in the best economic interest of the trust
                                   fund to acquire title to the mortgaged
                                   property and take the actions as would be
                                   necessary and appropriate to effect
                                   compliance or respond to those circumstances.


                              See "Legal Aspects of the Mortgage Loans and
                              Leases--Environmental Legislation."


                                      -32-
<PAGE>

IF YOU ARE SUBJECT TO
ERISA, YOU MAY NOT BE
ELIGIBLE TO PURCHASE
CERTIFICATES                  Generally, ERISA applies to investments made by
                              employee benefit plans and transactions involving
                              the assets of those plans. Due to the complexity
                              of regulations governing those plans, prospective
                              investors that are subject to ERISA are urged to
                              consult their own counsel regarding consequences
                              under ERISA of acquisition, ownership and
                              disposition of the offered certificates of any
                              series.


THE INCOME TAX
CONSIDERATIONS SHOULD
IMPACT YOUR DECISION TO
PURCHASE A REMIC RESIDUAL
CERTIFICATE                   Except as provided in the prospectus supplement,
                              REMIC residual certificates are anticipated to
                              have "phantom income" associated with them. That
                              is, taxable income is anticipated to be allocated
                              to the REMIC residual certificates in the early
                              years of the existence of the related REMIC--even
                              if the REMIC residual certificates receive no
                              distributions from the related REMIC--with a
                              corresponding amount of losses allocated to the
                              REMIC residual certificates in later years.
                              Accordingly, the present value of the tax
                              detriments associated with the REMIC residual
                              certificates may significantly exceed the present
                              value of the tax benefits related thereto, and the
                              REMIC residual certificates may have a negative
                              "value."

                              Moreover, the REMIC residual certificates will, in
                              effect, be allocated an amount of gross income
                              equal to the non-interest expenses of the REMIC,
                              but those expenses will be deductible only as
                              itemized deductions, and will be subject to all
                              the limitations applicable to itemized deductions,
                              by holders of REMIC residual certificates that are
                              individuals. Accordingly, investment in the REMIC
                              residual certificates generally will not be
                              suitable for individuals or for certain
                              pass-through entities, such as partnerships or S
                              corporations, that have individuals as partners or
                              shareholders. In addition, REMIC residual
                              certificates are subject to restrictions on
                              transfer. Finally, prospective purchasers of a
                              REMIC residual Certificate should be aware that
                              final Treasury Department regulations restrict the
                              ability to mark-to-market certain "negative value"
                              REMIC residual interests.


                                      -33-
<PAGE>

REQUIRED CONSENT IN
CONNECTION WITH SERVICING
THE PROPERTIES MAY EFFECT
THE TIMING OF PAYMENTS ON
YOUR CERTIFICATES             Under certain circumstances, the consent or
                              approval of the holders of a specified percentage
                              of the aggregate principal balance of all
                              outstanding certificates of a series or a similar
                              means of allocating decision-making will be
                              required to direct certain actions. The actions
                              may include directing the special servicer or the
                              master servicer regarding measures to be taken
                              with respect to some of the mortgage loans and
                              real estate owned properties and amending the
                              relevant pooling agreement or trust agreement. The
                              consent or approval of these holders will be
                              sufficient to bind all certificateholders of the
                              relevant series. See "Description of the
                              Agreements--Events of Default," "--Rights Upon
                              Event of Default," and "--Amendment."

LITIGATION ARISING OUT OF
ORDINARY BUSINESS MAY
ADVERSELY AFFECT PAYMENT
ON YOUR CERTIFICATES          There may be pending or threatened legal
                              proceedings against the borrowers and managers of
                              the mortgaged properties and their respective
                              affiliates arising out of the ordinary business of
                              the borrowers, managers and affiliates. This
                              litigation could cause a delay in the payment on
                              your certificates. Therefore, we cannot assure you
                              that this type of litigation would not have a
                              material adverse effect on your certificates.

COMPLIANCE WITH THE
AMERICANS WITH
DISABILITIES ACT OF 1990
MAY BE EXPENSIVE AND MAY
ADVERSELY AFFECT PAYMENT
ON YOUR CERTIFICATES          Under the Americans with Disabilities Act of 1990,
                              all public accommodations are required to meet
                              federal requirements related to access and use by
                              disabled persons. Borrowers may incur costs
                              complying with the Americans with Disabilities Act
                              of 1990. In addition, noncompliance could result
                              in the imposition of fines by the federal
                              government or an award of damages to private
                              litigants. These costs of complying with the
                              Americans with Disabilities Act of 1990 and the
                              possible imposition of fines for noncompliance
                              would result in additional


                                      -34-
<PAGE>

                              expenses on the mortgaged properties, which could
                              have an adverse effect on your certificates.

IF YOUR CERTIFICATE IS
BOOK-ENTRY, YOU WILL NOT
BE RECOGNIZED AS A
CERTIFICATEHOLDER BY THE
TRUSTEE                       If the prospectus supplement so provides, one or
                              more classes of the certificates offered to you
                              will be initially represented by one or more
                              certificates for each class registered in the name
                              of Cede & Co., the nominee for the Depository
                              Trust Company. If you purchase this type of
                              certificate:


                              o    your certificate will not be registered in
                                   your name or the name of your nominee;


                              o    you will not be recognized by the trustee as
                                   a certificateholder; and

                              o    you will be able to exercise your right as a
                                   certificateholder only through the Depository
                                   Trust Company and its participating
                                   organizations.


                              You will be recognized as a certificateholder only
                              if and when definitive certificates are issued.
                              See "Description of the Certificates--Book-Entry
                              Registration and Definitive Certificates."

                                   ----------

This prospectus also contains forward-looking statements that involve risks and
uncertainties. Actual results could differ from those anticipated in these
forward-looking statements as a result of a variety of factors, including the
risks described above under "Risk Factors" and elsewhere in this prospectus.


                                      -35-
<PAGE>

                         DESCRIPTION OF THE TRUST FUNDS

     Capitalized terms are defined in the "Glossary of Terms" beginning on page
116.

ASSETS


     Each series of certificates will represent in the aggregate the entire
beneficial ownership interest in a trust fund. The primary assets of each trust
fund will include:

     o    multifamily mortgage loans, commercial mortgage loans or both;

     o    mortgage participations, pass-through certificates or other
          mortgage-backed securities evidencing interests in or secured by one
          or more mortgage loans or other similar participations, certificates
          or securities;

     o    direct obligations of the United States, agencies of the United States
          or agencies created by government entities which are not subject to
          redemption prior to maturity at the option of the issuer and are (a)
          interest-bearing securities, (b) non-interest bearing securities, (c)
          originally interest-bearing securities from which coupons representing
          the right to payment of interest have been removed, or (d)
          interest-bearing securities from which the right to payment of
          principal has been removed; or

     o    a combination of mortgage loans, mortgage backed securities and
          government securities.

     Neither the mortgage loans nor the mortgage backed securities will be
guaranteed or insured by Morgan Stanley Capital I Inc. or any of its affiliates
or, unless otherwise provided in the prospectus supplement, by any government
agency or instrumentality or by any other person. Each asset will be selected by
Morgan Stanley Capital I Inc. for inclusion in a trust fund from among those
purchased, either directly or indirectly, from a prior holder thereof, which may
be an affiliate of Morgan Stanley Capital I Inc. and, with respect to mortgage
loans or mortgage backed securities, which prior holder may or may not be the
originator of the mortgage loan or the issuer of the mortgage backed securities.


     Unless otherwise specified in the related prospectus supplement, the
certificates of any series will be entitled to payment only from the assets of
the related trust fund and will not be entitled to payments in respect of the
assets of any other trust fund established by Morgan Stanley Capital I Inc. If
specified in the related prospectus supplement, the assets of a trust fund will
consist of certificates representing beneficial ownership interests in another
trust fund that contains the assets.

MORTGAGE LOANS

  GENERAL

     The mortgage loans will be secured by liens on, or security interests in,
mortgaged properties consisting of:


                                      -36-
<PAGE>

     o    Multifamily Properties which are residential properties consisting of
          five or more rental or cooperatively-owned dwelling units in
          high-rise, mid-rise or garden apartment buildings; or

     o    Commercial Properties which are office buildings, shopping centers,
          retail stores, hotels or motels, nursing homes, hospitals or other
          health care-related facilities, mobile home parks, warehouse
          facilities, mini-warehouse facilities or self-storage facilities,
          industrial plants, congregate care facilities, mixed use or other
          types of commercial properties.


The mortgaged properties will be located in any one of the fifty states, the
District of Columbia or the Commonwealth of Puerto Rico, or, in another
location, if specified in the related prospectus supplement. The mortgage loans
in the mortgage pool will be evidenced by promissory notes secured by first or
junior mortgages or deeds of trust or other similar security instruments
creating a first or junior lien on the mortgaged property. Multifamily
Properties may include mixed commercial and residential structures and may
include apartment buildings owned by private cooperative housing corporations.
The mortgaged properties may include leasehold interests in properties, the
title to which is held by third party lessors. Unless otherwise specified in the
prospectus supplement, the term of any leasehold will exceed the term of the
related mortgage note by at least five years. Each mortgage loan will have been
originated by a person other than Morgan Stanley Capital I Inc. The related
prospectus supplement will indicate if any originator or a mortgage loan is an
affiliate of Morgan Stanley Capital I Inc., mortgage loans will generally also
be secured by an assignment of leases and rents and operating or other cash flow
guarantees relating to the mortgage loan.


  LEASES


     If specified in the related prospectus supplement, some or all of the
mortgage loans will include assignments of the leases of the related mortgaged
properties and assignments of the rental payments due from lessee to lessor
under the leases. To the extent specified in the related prospectus supplement,
the commercial properties may be leased to lessees that respectively occupy all
or a portion of the properties. Pursuant to an assignment of a lease, the
related borrower may assign its rights, title and interest as lessor under each
lease and the income derived from the lease to the related lender, while
retaining a license to collect the rents for so long as there is no default. If
the borrower defaults, the license terminates and the lender or its agent is
entitled to collect the rents from the related lessee or lessees for application
to the monetary obligations of the borrower. State law may limit or restrict the
enforcement of the lease assignments by a lender until it takes possession of
the related mortgaged property or a receiver is appointed. See "Legal Aspects of
the Mortgage Loans and the Leases--Leases and Rents". Alternatively, if
specified in the related prospectus supplement, the borrower and the lender may
agree that payments under leases are to be made directly to the master servicer.

     If described in the related prospectus supplement, the leases may require
the lessees to pay rent that is sufficient in the aggregate to cover all
scheduled payments of principal and interest on the related mortgage loans . In
some cases, the leases may require the lessees to pay their pro rata share of
the operating expenses, insurance premiums and real estate taxes associated with
the mortgaged properties. Some of the leases may require the borrower to bear
costs associated with structural repairs or the maintenance of the exterior or
other portions of the


                                      -37-
<PAGE>

mortgaged property or provide for certain limits on the aggregate amount of
operating expenses, insurance premiums, taxes and other expenses that the
lessees are required to pay. If so specified in the related prospectus
supplement, under certain circumstances the lessees may be permitted to set off
their rental obligations against the obligations of the borrowers under the
leases. In those cases where payments under the leases, net of any operating
expenses payable by the borrowers are insufficient to pay all of the scheduled
principal and interest on the related mortgage loans, the borrowers must rely on
other income or sources, including security deposits, generated by the related
mortgaged property to make payments on the related mortgage loan.


     To  the  extent  specified  in  the  related  prospectus  supplement,  some
commercial  properties  may be leased  entirely to one lessee.  In these  cases,
absent the  availability of other funds, the borrower must rely entirely on rent
paid by the  lessee  in  order  for  the  borrower  to pay all of the  scheduled
principal and interest on the related  mortgage loan. To the extent specified in
the related  prospectus  supplement,  some of the leases may expire prior to the
stated maturity of the related mortgage loan. In these cases, upon expiration of
the leases the  borrowers  will have to look to  alternative  sources of income,
including  rent  payment  by any  new  lessees  or  proceeds  from  the  sale or
refinancing  of the mortgaged  property,  to cover the payments of principal and
interest due on these mortgage  loans unless the lease is renewed.  As specified
in the related prospectus  supplement,  some of the leases may provide that upon
the  occurrence of a casualty  affecting a mortgaged  property,  the lessee will
have the right to terminate its lease,  unless the borrower,  as lessor, is able
to cause the  mortgaged  property  to be restored  within a specified  period of
time.  Some leases may provide  that it is the  lessor's  responsibility,  while
other  leases  provide that it is the  lessee's  responsibility,  to restore the
mortgaged property after a casualty to its original  condition.  Some leases may
provide a right of  termination  to the related lessee if a taking of a material
or specified percentage of the leased space in the mortgaged property occurs, or
if the ingress or egress to the leased space has been materially impaired.

  DEFAULT AND LOSS CONSIDERATIONS WITH RESPECT TO THE MORTGAGE LOANS

     Mortgage  loans  secured  by  commercial  and  multifamily  properties  are
markedly  different  from  owner-occupied  single  family  mortgage  loans.  The
repayment of loans secured by commercial or multifamily  properties is typically
dependent  upon the  successful  operation of the property  rather than upon the
liquidation  value  of  the  real  estate.  Unless  otherwise  specified  in the
prospectus  supplement,  the mortgage loans will be  non-recourse  loans,  which
means that,  absent special facts, the lender may look only to the Net Operating
Income from the property for  repayment  of the  mortgage  debt,  and not to any
other of the borrower's assets, in the event of the borrower's default.  Lenders
typically  look  to  the  Debt  Service  Coverage  Ratio  of a loan  secured  by
income-producing  property as an  important  measure of the risk of default on a
loan. The "Debt Service  Coverage Ratio" of a mortgage loan at any given time is
the  ratio  of  the  Net  Operating  Income  for a  twelve-month  period  to the
annualized  scheduled  payments on the mortgage  loan.  "Net  Operating  Income"
means, for any given period,  to the extent set forth in the related  prospectus
supplement,  the total  operating  revenues  derived  from a mortgaged  property
during that period,  minus the total operating  expenses  incurred in respect of
the mortgaged  property  during that period other than:

     o    non-cash items such as depreciation and amortization;

     o    capital expenditures; and


                                      -38-
<PAGE>

     o    debt service on loans secured by the mortgaged property.

     The Net Operating Income of a mortgaged property will fluctuate over time
and may be sufficient or insufficient to cover debt service on the related
mortgage loan at any given time.


     As the primary component of Net Operating Income, rental income as well as
maintenance payments from tenant-stockholders of a cooperative is subject to the
vagaries of the applicable real estate market or business climate. Properties
typically leased, occupied or used on a short-term basis, such as health
care-related facilities, hotels and motels, and mini-warehouse and self-storage
facilities, tend to be affected more rapidly by changes in market or business
conditions than do properties leased, occupied or used for longer periods, such
as warehouses, retail stores, office buildings and industrial plants. Commercial
loans may be secured by owner-occupied mortgaged properties or mortgaged
properties leased to a single tenant. Accordingly, a decline in the financial
condition of the borrower or single tenant, as applicable, may have a
disproportionately greater effect on the Net Operating Income from the mortgaged
properties than would be the case with respect to mortgaged properties with
multiple tenants.


     Changes in the expense components of Net Operating Income due to the
general economic climate or economic conditions in a locality or industry
segment, such as increases in interest rates, real estate and personal property
tax rates and other operating expenses, including energy costs; changes in
governmental rules, regulations and fiscal policies, including environmental
legislation; and acts of God may also affect the risk of default on the related
mortgage loan. As may be further described in the related prospectus supplement,
in some cases leases of mortgaged properties may provide that the lessee, rather
than the borrower, is responsible for payment of some or all of these expenses;
however, because leases are subject to default risks as well when a tenant's
income is insufficient to cover its rent and operating expenses, the existence
of "net of expense" provisions will only temper, not eliminate, the impact of
expense increases on the performance of the related mortgage loan. See
"--Leases" above.


     The duration of leases and the existence of any "net of expense" provisions
are often viewed as the primary considerations in evaluating the credit risk of
mortgage loans secured by certain income-producing properties. However, that
risk may be affected equally or to a greater extent by changes in government
regulation of the operator of the property. Examples of the latter include
mortgage loans secured by health care-related facilities and hospitals, the
income from which and the operating expenses of which are subject to state and
federal regulations, such as Medicare and Medicaid, and multifamily properties
and mobile home parks, which may be subject to state or local rent control
regulation and, in certain cases, restrictions on changes in use of the
property. Low-and moderate-income housing in particular may be subject to legal
limitations and regulations but, because of these regulations, may also be less
sensitive to fluctuations in market rents generally.

     The Debt Service Coverage Ratio should not be relied upon as the sole
measure of the risk of default because other factors may outweigh a high Debt
Service Coverage Ratio. For instance, where a mortgage loan requires substantial
principal payments at the stated maturity, the risk of default if the balloon
payment cannot be refinanced at maturity is significant, even though the related
Debt Service Coverage Ratio may be high.



                                      -39-
<PAGE>

     The liquidation value of any mortgaged property may be adversely affected
by risks generally incident to interests in real property, including declines in
rental or occupancy rates. Lenders generally use the Loan-to-Value Ratio of a
mortgage loan as a measure of risk of loss if a property must be liquidated upon
a default by the borrower.

     Appraised  values for  income-producing  properties  may be based on:

     o    the recent resale value of comparable properties at the date of the
          appraisal;

     o    the cost of replacing the property;

     o    a projection of value based upon the property's projected net cash
          flow; or

     o    a selection from or interpolation of the values derived from the
          methods listed here.


     Each of these appraisal methods presents analytical challenges for the
following reasons:

     o    it is often difficult to find truly comparable properties that have
          recently been sold;


     o    the replacement cost of a property may have little to do with its
          current market value;


     o    income capitalization is inherently based on inexact projections of
          income and expense and the selection of an appropriate capitalization
          rate;

     o    more than one of the appraisal methods may be used and each may
          produce significantly different results; and

     o    if a high Loan-to-Value Ratio accompanies a high Debt Service Coverage
          Ratio or vice versa, the analysis of default and loss risks is
          difficult.


     While Morgan Stanley Capital I Inc. believes that the foregoing
considerations are important factors that generally distinguish the multifamily
and commercial loans from single family mortgage loans and provide insight to
the risks associated with income-producing real estate, there is no assurance
that these factors will in fact have been considered by the originators of the
multifamily and commercial loans, or that, for any of the mortgage loans, they
are complete or relevant. See "Risk Factors--Borrower May Be Unable To Repay The
Remaining Principal Balance On Its Maturity Date Which Would Adversely Affect
Payment On Your Certificates," "--Your Certificates Will Bear Losses If
Insufficient Funds Are Available to Satisfy Any Junior Mortgage Loans," and
"--Obligor Default May Adversely Affect Payment on Your Certificates."

  LOAN-TO-VALUE RATIO

     The Loan-to-Value Ratio of a mortgage loan at any given time is the ratio,
expressed as a percentage, of the then outstanding principal balance of the
mortgage loan to the Value of the related mortgaged property. The Value of a
mortgaged property, other than with respect to Refinance Loans, is generally the
lesser of


                                      -40-
<PAGE>

     o    the appraised value determined in an appraisal obtained by the
          originator at origination of that loan and

     o    the sales price for that property.

Refinance Loans are loans made to refinance existing loans. Unless the related
prospectus supplement provides otherwise, the Value of the mortgaged property
securing a Refinance Loan is the appraised value determined in an appraisal
obtained at the time of origination of the Refinance Loan. The Value of a
mortgaged property as of the date of initial issuance of the related series of
certificates may be less than the Value at origination and will fluctuate from
time to time based upon changes in economic conditions and the real estate
market.

  MORTGAGE LOAN INFORMATION IN PROSPECTUS SUPPLEMENTS

     Each prospectus supplement will contain information, as of the date of that
prospectus supplement or the Cut-off Date, if applicable and specifically known
to Morgan Stanley Capital I Inc., with respect to the mortgage loans, including:

     o    the aggregate outstanding principal balance and the largest, smallest
          and average outstanding principal balance of the mortgage loans,
          unless the related prospectus supplement provides otherwise, the close
          of business on the Cut-off Date, which is a day of the month of
          formation of the related trust fund, as designated in the prospectus
          supplement;

     o    the type of property securing the mortgage loans, e.g., multifamily
          property or commercial property and the type of property in each
          category;

     o    the weighted average, by principal balance, of the original and
          remaining terms to maturity of the mortgage loans;

     o    the earliest and latest origination date and maturity date of the
          mortgage loans;

     o    the weighted average, by principal balance, of the Loan-to-Value
          Ratios at origination of the mortgage loans;

     o    the mortgage rates or range of mortgage rates and the weighted average
          mortgage rate borne by the mortgage loans;

     o    the state or states in which most of the mortgaged properties are
          located;

     o    information with respect to the prepayment provisions, if any, of the
          mortgage loans;

     o    the weighted average Retained Interest, if any;

     o    with respect to mortgage loans with adjustable mortgage rates, the
          Index, the frequency of the adjustment dates, the highest, lowest and
          weighted average note margin and pass-through margin, and the maximum
          mortgage rate or monthly payment variation at the time of any
          adjustment thereof and over the life of the adjustable rate loan and
          the frequency of monthly payment adjustments;


                                      -41-
<PAGE>

     o    the Debt Service Coverage Ratio either at origination or as of a more
          recent date, or both; and

     o    information regarding the payment characteristics of the mortgage
          loans, including without limitation balloon payment and other
          amortization provisions.

The related prospectus supplement will also contain certain information
available to Morgan Stanley Capital I Inc. with respect to the provisions of
leases and the nature of tenants of the mortgaged properties and other
information referred to in a general manner under "--Default and Loss
Considerations with Respect to the Mortgage Loans" above. If specific
information respecting the mortgage loans is not known to Morgan Stanley Capital
I Inc. at the time certificates are initially offered, more general information
of the nature described in the bullet points in this section will be provided in
the prospectus supplement, and specific information will be set forth in a
report which will be available to purchasers of the related certificates at or
before the initial issuance thereof and will be filed as part of a Current
Report on Form 8-K with the Securities and Exchange Commission within fifteen
days after the initial issuance.

  PAYMENT PROVISIONS OF THE MORTGAGE LOANS

     Unless otherwise specified in the related prospectus supplement, all of the
mortgage loans will:

     o    have individual principal balances at origination of not less than
          $25,000;

     o    have original terms to maturity of not more than 40 years; and

     o    provide for payments of principal, interest or both, on due dates that
          occur monthly, quarterly or semi-annually or at another interval as
          specified in the related prospectus supplement.

     Each mortgage loan may provide for no accrual of interest or for accrual of
interest thereon at a mortgage rate. Each mortgage loan may provide for
scheduled payments to maturity or payments that adjust from time to time to
accommodate changes in the mortgage rate or to reflect the occurrence of certain
events, and may provide for negative amortization or accelerated amortization,
in each case as described in the related prospectus supplement. Each mortgage
loan may be fully amortizing or require a balloon payment due on its stated
maturity date, in each case as described in the related prospectus supplement.
Each mortgage loan may contain a Lockout Period and Lockout Date, the date of
expiration of the Lockout Period, or require payment of a prepayment premium in
connection with a prepayment, in each case as described in the related
prospectus supplement.

     In the event that holders of any class or classes of the offered
certificates in this prospectus supplement will be entitled to all or a portion
of any prepayment premiums collected in respect of mortgage loans, the related
prospectus supplement will specify the method or methods by which these amounts
will be allocated. A mortgage loan may also contain provisions entitling the
lender to a share of profits realized from the operation or disposition of the
mortgaged property, as described in the related prospectus supplement. In the
event that holders of any class or classes of offered certificates will be
entitled to all or a portion of an Equity Participation, the related prospectus
supplement will specify the terms and provisions of


                                      -42-
<PAGE>

the Equity Participation and the method or methods by which distributions in
respect thereof will be allocated among the certificates.


 MORTGAGE BACKED SECURITIES

     Any MBS will have been issued pursuant to an MBS Agreement. A seller, the
MBS issuer, or the servicer of the underlying mortgage loans or Underlying MBS,
or a combination of those entities, will have entered into the MBS Agreement
with an MBS trustee, if any, or with the original purchaser of the interest in
the underlying mortgage loans or MBS evidenced by the MBS.


     Distributions of any principal or interest, as applicable, will be made on
MBS on the dates specified in the related prospectus supplement. The MBS may be
issued in one or more classes with characteristics similar to the classes of
certificates described in this prospectus. Any principal or interest
distributions will be made on the MBS by the MBS trustee or the MBS servicer.
The MBS issuer or the MBS servicer or another person specified in the related
prospectus supplement may have the right or obligation to repurchase or
substitute assets underlying the MBS after a certain date or under other
circumstances specified in the related prospectus supplement.

     Enhancement in the form of reserve funds, subordination or other forms of
credit support similar to that described for the certificates under "Description
of Credit Support" may be provided with respect to the MBS. The type,
characteristics and amount of the credit support, if any, will be a function of
certain characteristics of the mortgage loans or Underlying MBS evidenced by or
securing the MBS and other factors and generally will have been established for
the MBS on the basis of requirements of any Rating Agency that may have assigned
a rating to the MBS or the initial purchasers of the MBS.

     The prospectus supplement for a series of certificates evidencing interests
in assets that include MBS will specify, to the extent available:

     o    the aggregate approximate initial and outstanding principal amount or
          Notional Amount, as applicable, and type of the MBS to be included in
          the trust fund;

     o    the original and remaining term to stated maturity of the MBS, if
          applicable;

     o    whether the MBS is entitled only to interest payments, only to
          principal payments or to both;

     o    the pass-through or bond rate of the MBS or formula for determining
          the rates, if any;

     o    the applicable payment provisions for the MBS, including, but not
          limited to, any priorities, payment schedules and subordination
          features;

     o    the MBS issuer, MBS servicer and MBS trustee, as applicable;

     o    characteristics of the credit support, if any, such as subordination,
          reserve funds, insurance policies, letters of credit or guarantees
          relating to the related Underlying Mortgage Loans, the Underlying MBS
          or directly to the MBS;


                                      -43-
<PAGE>

     o    the terms on which the MBS or the related Underlying Mortgage Loans or
          Underlying MBS may, or are required to, be purchased prior to their
          maturity;

     o    the terms on which mortgage loans or Underlying MBS may be substituted
          for those originally underlying the MBS;

     o    the servicing fees payable under the MBS Agreement;

     o    the type of information in respect of the Underlying Mortgage Loans
          described under "--Mortgage Loans--Mortgage Loan Information in
          Prospectus Supplements" above, and the type of information in respect
          of the Underlying MBS described in this paragraph;

     o    the characteristics of any cash flow agreements that are included as
          part of the trust fund evidenced or secured by the MBS, and

     o    whether the MBS is in certificated form, book-entry form or held
          through a depository such as The Depository Trust Company or the
          Participants Trust Company.

     If specified in the prospectus supplement for a series of certificates, a
trust fund may contain one or more MBS issued by Morgan Stanley Capital I Inc.
that each represent an interest in one or more Underlying Mortgage Loans. The
prospectus supplement for a series will contain the disclosure concerning the
MBS described in the preceding paragraph and, in particular, will disclose the
Underlying Mortgage Loans appropriately in light of the percentage of the
aggregate principal balance of all assets represented by the principal balance
of the MBS.

GOVERNMENT SECURITIES

     The prospectus supplement for a series of certificates evidencing interests
in assets of a trust fund that include government securities will specify, to
the extent available:

     o    the aggregate approximate initial and outstanding principal amounts or
          Notional Amounts, as applicable, and types of the government
          securities to be included in the trust fund;

     o    the original and remaining terms to stated maturity of the government
          securities;

     o    whether the government securities are entitled only to interest
          payments, only to principal payments or to both;

     o    the interest rates of the government securities or the formula to
          determine the rates, if any;


     o    the applicable payment provisions for the government securities; and

     o    to what extent, if any, the obligation evidenced by the related series
          of certificates is backed by the full faith and credit of the United
          States.



                                      -44-
<PAGE>

ACCOUNTS

     Each trust fund will include one or more accounts established and
maintained on behalf of the certificateholders into which the person or persons
designated in the related prospectus supplement will, to the extent described in
this prospectus and in the related prospectus supplement deposit all payments
and collections received or advanced with respect to the assets and other assets
in the trust fund. Such an account may be maintained as an interest bearing or a
non-interest bearing account, and funds held in that account may be held as cash
or invested in short-term, investment grade obligations, in each case as
described in the related prospectus supplement. See "Description of the
Agreements--Certificate Account and Other Collection Accounts."

CREDIT SUPPORT

     If so provided in the related prospectus supplement, partial or full
protection against certain defaults and losses on the assets in the related
trust fund may be provided to one or more classes of certificates in the related
series in the form of subordination of one or more other classes of certificates
in the series or by one or more other types of credit support, such as a letter
of credit, insurance policy, guarantee, reserve fund or another type of credit
support, or a combination thereof. The amount and types of coverage, the
identification of the entity providing the coverage if applicable and related
information with respect to each type of Credit Support, if any, will be
described in the prospectus supplement for a series of certificates. See "Risk
Factors--Credit Support May Not Cover Losses Or Risks Which Could Adversely
Affect Payment On Your Certificates."

CASH FLOW AGREEMENTS


     If so provided in the related prospectus supplement, the trust fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds other agreements, such as interest rate exchange agreements, interest rate
cap or floor agreements, currency exchange agreements or similar agreements
provided to reduce the effects of interest rate or currency exchange rate
fluctuations on the assets or on one or more classes of certificates. Currency
exchange agreements might be included in the trust fund if some or all of the
mortgage loans or MBS, such as mortgage loans secured by mortgaged properties
located outside the United States, were denominated in a non-United States
currency. The principal terms of any guaranteed investment contract or other
agreement, including, without limitation, provisions relating to the timing,
manner and amount of payments and provisions relating to termination, will be
described in the prospectus supplement for the related series. In addition, the
related prospectus supplement will provide information with respect to the
obligor under any Cash Flow Agreement.



                                 USE OF PROCEEDS

     The net proceeds to be received from the sale of the certificates will be
applied by Morgan Stanley Capital I Inc. to the purchase of assets and to pay
for certain expenses incurred in connection with the purchase of assets and sale
of certificates. The depositor expects to sell the certificates from time to
time, but the timing and amount of offerings of certificates will


                                      -45-
<PAGE>

depend on a number of factors, including the volume of assets acquired by Morgan
Stanley Capital I Inc., prevailing interest rates, availability of funds and
general market conditions.


                              YIELD CONSIDERATIONS

GENERAL

     The yield on any offered certificate will depend on the price paid by the
certificateholder will accrue interest thereon based on a pass-through rate of
the certificate, the receipt and timing of receipt of distributions on the
certificate and the weighted average life of the assets in the related trust
fund, which may be affected by prepayments, defaults, liquidations or
repurchases. See "Risk Factors."

PASS-THROUGH RATE

     Certificates of any class within a series may have fixed, variable or
adjustable pass-through rates, which may or may not be based upon the interest
rates borne by the assets in the related trust fund. The prospectus supplement
with respect to any series of certificates will specify o the pass-through rate
for each class of certificates or, in the case of a variable or adjustable
pass-through rate, the method of determining the pass-through rate;


     o    the effect, if any, of the prepayment of any mortgage loan or MBS on
          the pass-through rate of one or more classes of certificates; and


     o    whether the distributions of interest on the certificates of any class
          will be dependent, in whole or in part, on the performance of any
          obligor under a Cash Flow Agreement.

     The effective yield to maturity to each holder of certificates entitled to
payments of interest will be below that otherwise produced by the applicable
pass-through rate and purchase price of the certificate because, while interest
may accrue on each asset during a certain period, the distribution of interest
will be made on a day which may be several days, weeks or months following the
period of accrual.

TIMING OF PAYMENT OF INTEREST

     Each payment of interest on the certificates will have a stated principal
amount in addition to the certificate Balance of a class of Accrual
Certificates, and will be distributed to certificateholders as provided in the
related prospectus supplement and will include interest accrued during the
Interest Accrual Period for that Distribution Date. As indicated in this
prospectus under "--Pass-Through Rate" above, if the Interest Accrual Period
ends on a date other than a Distribution Date for the related series, the yield
realized by the holders of the certificates may be lower than the yield that
would result if the Interest Accrual Period ended on that Distribution Date. In
addition, if so specified in the related prospectus supplement, interest accrued
for an Interest Accrual Period for one or more classes of certificates may be
calculated on the assumption that distributions of principal, additions to the
Certificate Balance of Accrual Certificates and allocations of losses on the
assets may be made on the first day of the Interest Accrual Period for a
Distribution Date and not on that Distribution Date. This method would


                                      -46-
<PAGE>

produce a lower effective yield than if interest were calculated on the basis of
the actual principal amount outstanding during an Interest Accrual Period. The
Interest Accrual Period for any class of offered certificates will be described
in the related prospectus supplement.

PAYMENTS OF PRINCIPAL; PREPAYMENTS

     The yield to maturity on the certificates will be affected by the rate of
principal payments on the assets including principal prepayments on mortgage
loans resulting from both voluntary prepayments by the borrowers and involuntary
liquidations. These payments may be directly dependent upon the payments on
leases underlying the mortgage loans. The rate at which principal prepayments
occur on the mortgage loans will be affected by a variety of factors, including,
without limitation, the terms of the mortgage loans, the level of prevailing
interest rates, the availability of mortgage credit and economic, demographic,
geographic, tax, legal and other factors. In general, however, if prevailing
interest rates fall significantly below the mortgage rates on the mortgage loans
comprising or underlying the assets in a particular trust fund, the mortgage
loans are likely to be the subject of higher principal prepayments than if
prevailing rates remain at or above the rates borne by the mortgage loans. In
this regard, it should be noted that assets may consist of mortgage loans with
different mortgage rates and the stated pass-through or pay-through interest
rate of certain MBS may be a number of percentage points higher or lower than
the underlying mortgage loans. The rate of principal payments on some or all of
the classes of certificates of a series


     o    will correspond to the rate of principal payments on the assets in the
          related trust fund ;

     o    is likely to be affected by the existence of Lockout Periods and
          Prepayment Premium provisions of the mortgage loans underlying or
          comprising the assets; and

     o    is likely to be affected to the extent the servicer of any mortgage
          loan is able to enforce the Lockout Period and Prepayment Premium
          provisions.

Mortgage loans with a Lockout Period or a Prepayment Premium provision, to the
extent enforceable, generally would be expected to experience a lower rate of
principal prepayments than otherwise identical mortgage loans without these
provisions, with shorter Lockout Periods or with lower Prepayment Premiums.


     If the purchaser of a certificate offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than that actually experienced on the assets, the
actual yield to maturity will be lower than that so calculated. Conversely, if
the purchaser of a certificate offered at a premium calculates its anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower than that actually experienced on the assets, the actual yield to
maturity will be lower than that so calculated. In either case, if so provided
in the prospectus supplement for a series of certificates, the effect on yield
on one or more classes of the certificates of the series of prepayments of the
assets in the related trust fund may be mitigated or exacerbated by any
provisions for sequential or selective distribution of principal to these
classes.


                                      -47-
<PAGE>

     When a full prepayment is made on a mortgage loan, the borrower is charged
interest on the principal amount of the mortgage loan so prepaid for the number
of days in the month actually elapsed up to the date of the prepayment. Unless
otherwise specified in the related prospectus supplement, the effect of
prepayments in full will be to reduce the amount of interest paid in the
following month to holders of certificates entitled to payments of interest
because interest on the principal amount of any mortgage loan so prepaid will be
paid only to the date of prepayment rather than for a full month. Unless
otherwise specified in the related prospectus supplement, a partial prepayment
of principal is applied so as to reduce the outstanding principal balance of the
related mortgage loan as of the Due Date in the month in which the partial
prepayment is received. As a result, to the extent set forth in the related
prospectus supplement, the effect of a partial prepayment on a mortgage loan
will be to reduce the amount of interest passed through to holders of
certificates in the month following the receipt of the partial prepayment by an
amount equal to one month's interest at the applicable pass-through rate on the
prepaid amount.


     The timing of changes in the rate of principal payments on the mortgage
loans or MBS may significantly affect an investor's actual yield to maturity,
even if the average rate of distributions of principal is consistent with an
investor's expectation. In general, the earlier a principal payment is received
on the mortgage loans or the MBS and distributed on a certificate, the greater
the effect on the investor's yield to maturity. The effect on an investor's
yield of principal payments occurring at a rate higher or lower than the rate
anticipated by the investor during a given period may not be offset by a
subsequent like decrease or increase in the rate of principal payments.


PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFE


     The rates at which principal payments are received on the assets included
in or comprising a trust fund and the rate at which payments are made from any
Credit Support or Cash Flow Agreement for the related series of certificates may
affect the ultimate maturity and the weighted average life of each class of a
series. Prepayments on the mortgage loans comprising or underlying the mortgage
loans or MBS in a particular trust fund will generally accelerate the rate at
which principal is paid on some or all of the classes of the certificates of the
related series.


     If so provided in the prospectus supplement for a series of certificates,
one or more classes of certificates may have a final scheduled Distribution
Date, which is the date on or prior to which the certificate Balance thereof is
scheduled to be reduced to zero, calculated on the basis of the assumptions
applicable to that series set forth in the related prospectus supplement.


     Weighted average life refers to the average amount of time that will elapse
from the date of issue of a security until each dollar of principal of the
security will be repaid to the investor. The weighted average life of a class of
certificates of a series will be influenced by the rate at which principal on
the mortgage loans comprising or underlying the mortgage loans or MBS is paid to
that class, which may be in the form of scheduled amortization or prepayments
which include prepayments, in whole or in part, and liquidations due to default.


     In addition, the weighted average life of the certificates may be affected
by the varying maturities of the mortgage loans comprising or underlying the
MBS. If any mortgage loans


                                      -48-
<PAGE>

comprising or underlying the assets in a particular trust fund have actual terms
to maturity of less than those assumed in calculating final scheduled
Distribution Dates for the classes of certificates of the related series, one or
more classes of certificates may be fully paid prior to their respective final
scheduled Distribution Dates, even in the absence of prepayments. Accordingly,
the prepayment experience of the assets will, to some extent, be a function of
the mix of mortgage rates and maturities of the mortgage loans comprising or
underlying the assets. See "Description of the Trust Funds."

     Prepayments on loans are also commonly measured relative to a prepayment
standard or model, such as the Constant Prepayment Rate prepayment model. CPR
represents a constant assumed rate of prepayment each month relative to the then
outstanding principal balance of a pool of loans for the life of the loans.


     Neither CPR nor any other prepayment model or assumption purports to be a
historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of loans, including the mortgage
loans underlying or comprising the mortgage loans , the MBS or both. Moreover,
CPR was developed based upon historical prepayment experience for single family
loans. Thus, it is likely that prepayment of any mortgage loans comprising or
underlying the mortgage loans or the MBS for any series will not conform to any
particular level of CPR.


     Morgan Stanley Capital I Inc. is not aware of any meaningful publicly
available prepayment statistics for multifamily or commercial mortgage loans.


     The prospectus supplement with respect to each series of certificates will
contain tables, if applicable, setting forth the projected weighted average life
of each class of offered certificates of the series and the percentage of the
initial certificate Balance of each class that would be outstanding on specified
Distribution Dates. The information in these tables will be based on the
assumptions stated in the prospectus supplement, including assumptions that
prepayments on the mortgage loans comprising or underlying the related assets
are made at rates corresponding to various percentages of CPR or at other rates
specified in the prospectus supplement. These tables and assumptions are
intended to illustrate the sensitivity of weighted average life of the
certificates to various prepayment rates and will not be intended to predict or
to provide information that will enable investors to predict the actual weighted
average life of the certificates. It is unlikely that prepayment of any mortgage
loans comprising or underlying the mortgage loans or MBS for any series will
conform to any particular level of CPR or any other rate specified in the
related prospectus supplement.


OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

  TYPE OF MORTGAGE ASSET


     A number of mortgage loans may have balloon payments due at maturity.
Because the ability of a borrower to make a balloon payment typically will
depend upon its ability either to refinance the loan or to sell the related
mortgaged property, there is a risk that mortgage loans having balloon payments
may default at maturity, or that the servicer may extend the maturity of this
type of mortgage loan in connection with a workout. In the case of defaults,
recovery of proceeds may be delayed by, among other things, bankruptcy of the
borrower or adverse conditions in the market where the property is located. In
order to minimize losses on defaulted


                                      -49-
<PAGE>

mortgage loans, the servicer may, to the extent and under the circumstances set
forth in the related prospectus supplement, be permitted to modify mortgage
loans that are in default or as to which a payment default is imminent. Any
defaulted balloon payment or modification that extends the maturity of a
mortgage loan will tend to extend the weighted average life of the certificates.
This would lengthen the period of time elapsed from the date of issuance of a
certificate until it is retired.


  FORECLOSURES AND PAYMENT PLANS


     The number of foreclosures and the principal amount of the mortgage loans
comprising or underlying the mortgage loans or MBS that are foreclosed in
relation to the number and principal amount of mortgage loans that are repaid in
accordance with their terms will affect the weighted average life of the
mortgage loans comprising or underlying the mortgage loans or MBS and that of
the related series of certificates. Servicing decisions made with respect to the
mortgage loans, including the use of payment plans prior to a demand for
acceleration and the restructuring of mortgage loans in bankruptcy proceedings,
may also have an effect upon the payment patterns of particular mortgage loans
and thus the weighted average life of the certificates.


  DUE-ON-SALE AND DUE-ON-ENCUMBRANCE CLAUSES

     Acceleration of mortgage payments as a result of transfers of or the
creation of encumbrances upon underlying mortgaged property is another factor
affecting prepayment rates that may not be reflected in the prepayment standards
or models used in the relevant prospectus supplement. A number of the mortgage
loans comprising or underlying the assets may include "due-on-sale" clauses or
"due-on-encumbrance" clauses that allow the holder of the mortgage loans to
demand payment in full of the remaining principal balance of the mortgage loans
upon sale or other transfers of or the creation of encumbrances upon the related
mortgaged property. With respect to any Whole Loans, unless otherwise provided
in the related prospectus supplement, the master servicer, on behalf of the
trust fund, will be required to exercise--or waive its right to exercise--any
rights that the trustee may have as lender to accelerate payment of the Whole
Loan in a manner consistent with the Servicing Standard. See "Legal Aspects of
the Mortgage Loans and the Leases--Due-on-Sale and Due-on-Encumbrance" and
"Description of the Agreements--Due-on-Sale and Due-on-Encumbrance Provisions."


                                  THE DEPOSITOR

     Morgan Stanley Capital I Inc., the depositor, is a direct wholly-owned
subsidiary of Morgan Stanley Group Inc. and was incorporated in the State of
Delaware on January 28, 1985. The principal executive offices of Morgan Stanley
Capital I Inc. are located at 1585 Broadway, 37th Floor, New York, New York
10036. Its telephone number is (212) 761-4700.

     Morgan Stanley Capital I Inc. does not have, nor is it expected in the
future to have, any significant assets.


                                      -50-
<PAGE>

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

     The certificates of each series, including any class of certificates not
offered by this prospectus, will represent the entire beneficial ownership
interest in the trust fund created pursuant to the related Agreement. Each
series of certificates will consist of one or more classes of certificates that
may:

     o    provide for the accrual of interest thereon based on fixed, variable
          or adjustable rates;

     o    be senior or subordinate to one or more other classes of certificates
          in respect of distributions on the certificates;

     o    be entitled to principal distributions, with disproportionately low,
          nominal or no interest distributions;

     o    be entitled to interest distributions, with disproportionately low,
          nominal or no principal distributions;

     o    provide for distributions of accrued interest thereon commencing only
          following the occurrence of events, such as the retirement of one or
          more other classes of certificates of the series;


     o    provide for payments of principal sequentially, based on specified
          payment schedules, from only a portion of the assets in the trust fund
          or based on specified calculations, to the extent of available funds,
          in each case as described in the related prospectus supplement;

     o    provide for distributions based on a combination of two or more
          components thereof with one or more of the characteristics described
          in this paragraph including a Stripped Principal Certificate component
          and a Stripped Interest Certificate component; or

     o    do all or any combination of the above.


Any of the foregoing may be included in the certificates being offered to you.


     Each class of offered certificates of a series will be issued in minimum
denominations corresponding to the Certificate Balances or, in case of Stripped
Interest Certificates, Notional Amounts or percentage interests specified in the
related prospectus supplement. The transfer of any offered certificates may be
registered and these certificates may be exchanged without the payment of any
service charge payable in connection with the registration of transfer or
exchange. However Morgan Stanley Capital I Inc. or the trustee or any of its
agents may require payment of a sum sufficient to cover any tax or other
governmental charge. One or more classes of certificates of a series may be
issued in definitive form or in book-entry form, as provided in the related
prospectus supplement. See "Risk Factors--If Your Certificate Is Book-Entry, You
Will Not Be Recognized As Certificateholder By The Trustee." Under limited
circumstances, definitive certificates will be exchangeable for other
certificates of the same class and series of a


                                      -51-
<PAGE>

like aggregate Certificate Balance, Notional Amount or percentage interest but
of different authorized denominations.


DISTRIBUTIONS

     Distributions on the certificates of each series will be made by or on
behalf of the trustee on each Distribution Date as specified in the related
prospectus supplement from the Available Distribution Amount for the series and
the Distribution Date. Except as otherwise specified in the related prospectus
supplement, distributions other than the final distribution will be made to the
persons in whose names the certificates are registered on the Record Date, and
the amount of each distribution will be determined as of the close of business
on the date specified in the related prospectus supplement. All distributions
with respect to each class of certificates on each Distribution Date will be
allocated pro rata among the outstanding certificates in the class or by random
selection, as described in the related prospectus supplement or otherwise
established by the related trustee.


     Payments will be made either by wire transfer in immediately available
funds to the account of a certificateholder at a bank or other entity having
appropriate facilities therefor, if the certificateholder has so notified the
trustee or other person required to make the payments no later than the date
specified in the related prospectus supplement and, if so provided in the
related prospectus supplement, holds certificates in the requisite amount
specified in the related prospectus supplement, or by check mailed to the
address of the person entitled thereto as it appears on the Certificate
Register. However, the final distribution in retirement of the certificates,
whether definitive certificates or book-entry certificates, will be made only
upon presentation and surrender of the certificates at the location specified in
the notice to certificateholders of the final distribution.


AVAILABLE DISTRIBUTION AMOUNT

     All distributions on the certificates of each series on each Distribution
Date will be made from the Available Distribution Amount described in this
paragraph, in accordance with the terms described in the related prospectus
supplement. Unless provided otherwise in the related prospectus supplement, the
Available Distribution Amount for each Distribution Date equals the sum of the
following amounts:

     1.   the total amount of all cash on deposit in the related Certificate
          Account as of the corresponding Determination Date, exclusive of:

          o    all scheduled payments of principal and interest collected but
               due on a date subsequent to the related Due Period;

          o    unless the related prospectus supplement provides otherwise, all
               prepayments, together with related payments of the interest
               thereon and related prepayment premiums, Liquidation Proceeds,
               Insurance Proceeds and other unscheduled recoveries received
               subsequent to the related Due Period; and

          o    all amounts in the Certificate Account that are due or
               reimbursable to Morgan Stanley Capital I Inc., the trustee, an
               asset seller, a subservicer, a


                                      -52-
<PAGE>

               special servicer, the master servicer or any other entity as
               specified in the related prospectus supplement or that are
               payable in respect of certain expenses of the related trust fund;

     2.   if the related prospectus supplement so provides, interest or
          investment income on amounts on deposit in the Certificate Account,
          including any net amounts paid under any Cash Flow Agreements;

     3.   all advances made by a master servicer or any other entity as
          specified in the related prospectus supplement with respect to the
          Distribution Date;

     4.   if and to the extent the related prospectus supplement so provides,
          amounts paid by a master servicer or any other entity as specified in
          the related prospectus supplement with respect to interest shortfalls
          resulting from prepayments during the related Prepayment Period; and

     5.   unless the related prospectus supplement provides otherwise, to the
          extent not on deposit in the related Certificate Account as of the
          corresponding Determination Date, any amounts collected under, from or
          in respect of any Credit Support with respect to the Distribution
          Date.

     The entire Available Distribution Amount will be distributed among the
related certificates, including any certificates not offered hereby, on each
Distribution Date, and accordingly will be released from the trust fund and will
not be available for any future distributions.

DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES

     Each class of certificates, other than classes of Stripped Principal
Certificates that have no pass-through rate, may have a different pass-through
rate, which will be a fixed, variable or adjustable rate at which interest will
accrue on the class or a component thereof. The related prospectus supplement
will specify the pass-through rate for each class or component or, in the case
of a variable or adjustable pass-through rate, the method for determining the
pass-through rate. Unless otherwise specified in the related prospectus
supplement, interest on the certificates will be calculated on the basis of a
360-day year consisting of twelve 30-day months.


     In general, distributions of interest in respect of the certificates of any
class will be made on each Distribution Date based on the Accrued Certificate
Interest for the class and the Distribution Date, subject to the sufficiency of
the portion of the Available Distribution Amount allocable to the class on the
Distribution Date. Accrual Certificates, however, will be entitled to
distributions of accrued interest commencing only on the Distribution Date, or
under the circumstances, specified in the related prospectus supplement. In
addition, any class of Stripped Principal Certificates are not entitled to any
distributions of interest. Prior to the time interest is distributable on any
class of Accrual Certificates, the amount of Accrued Certificate Interest
otherwise distributable on the class will be added to the Certificate Balance
thereof on each Distribution Date. Unless otherwise provided in the prospectus
supplement, Accrued Certificate Interest on Stripped Interest Certificates will
be equal to interest accrued for a specified period on the outstanding Notional
Amount thereof immediately prior to each Distribution Date, at the applicable
pass-through rate, reduced as described below in the next paragraph.


                                      -53-
<PAGE>

     The method of determining the Notional Amount for any class of Stripped
Interest Certificates will be described in the related prospectus supplement.
Reference to Notional Amount is solely for convenience in calculations and does
not represent the right to receive any distributions of principal. Unless
otherwise provided in the related prospectus supplement, the Accrued Certificate
Interest on a series of certificates will be reduced in the event of prepayment
interest shortfalls. Prepayment interest shortfalls are shortfalls in
collections of interest for a full accrual period resulting from prepayments
prior to the due date in the accrual period on the mortgage loans comprising or
underlying the mortgage loans or MBS in the trust fund for the series. The
particular manner in which these shortfalls are to be allocated among some or
all of the classes of certificates of that series will be specified in the
related prospectus supplement. The related prospectus supplement will also
describe the extent to which the amount of Accrued Certificate Interest that is
otherwise distributable on a class of offered certificates may be reduced as a
result of any other contingencies, including delinquencies, losses and deferred
interest on or in respect of the mortgage loans comprising or underlying the
mortgage loans or MBS in the related trust fund. Similarly, with respect to
Accrual Certificates, the related prospectus supplement will describe the extent
to which the amount of Accrued Certificate Interest that may be added to the
Certificate Balance of a Class of Offered Certificates may be reduced. Unless
otherwise provided in the related prospectus supplement, any reduction in the
amount of Accrued Certificate Interest otherwise distributable on a class of
certificates by reason of the allocation to the class of a portion of any
deferred interest on the mortgage loans comprising or underlying the mortgage
loans or MBS in the related trust fund will result in a corresponding increase
in the Certificate Balance of the class. See "Risk Factors--Prepayments And
Repurchases May Reduce The Yield On Your Certificates," and "--If Prepayment
Premiums Are Not Enforced, Your Certificates May Be Adversely Affected," and
"Yield Considerations."


DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES


     The certificates of each series, other than certain classes of Stripped
Interest Certificates, will have a Certificate Balance. The Certificate Balance
will equal the maximum principal amount that the holder will be entitled to
receive out of future cash flow on the assets in the trust fund. The outstanding
Certificate Balance of a certificate will be reduced to the extent of
distributions of principal and, if and to the extent so provided in the related
prospectus supplement, by the amount of losses incurred in respect of the
related assets. The outstanding Certificate Balance may be increased in respect
of deferred interest on the related mortgage loans to the extent provided in the
related prospectus supplement . The outstanding Certificate Balance may be
increased in the case of Accrual Certificates, prior to the Distribution Date on
which distributions of interest are required to commence, by any related Accrued
Certificate Interest. Unless otherwise provided in the related prospectus
supplement, the initial aggregate Certificate Balance of all classes of
certificates of a series will not be greater than the outstanding aggregate
principal balance of the related assets as of the applicable Cut-off Date. The
initial aggregate Certificate Balance of a series and each class thereof will be
specified in the related prospectus supplement. Unless otherwise provided in the
related prospectus supplement, distributions of principal will be made on each
Distribution Date to the class or classes of certificates entitled thereto in
accordance with the provisions described in the prospectus supplement until the
Certificate Balance of that class has been reduced to zero. Stripped Interest
Certificates with no Certificate Balance are not entitled to any distributions
of principal.



                                      -54-
<PAGE>

COMPONENTS

     To the extent specified in the related prospectus supplement, distribution
on a class of certificates may be based on a combination of two or more
different components as described under "--General" above. To the extent, the
descriptions set forth under "--Distributions of Interests on the Certificates"
and "--Distributions of Principal of the Certificates" above also relate to
components of a class of certificates. In this case, references to Certificate
Balance and pass-through rate refer to the principal balance, if any, of any
component and the pass-through rate, if any, on any component, respectively.

DISTRIBUTIONS ON THE CERTIFICATES OF PREPAYMENT PREMIUMS OR IN RESPECT OF EQUITY
PARTICIPATIONS


     If so provided in the related prospectus supplement, prepayment premiums or
payments in respect of Equity Participations that are collected on the mortgage
loans or MBS in the related trust fund will be distributed on each Distribution
Date to the class or classes of certificates entitled thereto in accordance with
the provisions described in the prospectus supplement.


ALLOCATION OF LOSSES AND SHORTFALLS


     If so provided in the prospectus supplement for a series of certificates
consisting of one or more classes of Subordinate Certificates, on any
Distribution Date in respect of which losses or shortfalls in collections on the
mortgage loans or MBS or both have been incurred, the amount of losses or
shortfalls will be borne first by a class of Subordinate Certificates in the
priority and manner and subject to the limitations specified in the prospectus
supplement. See "Description of Credit Support" for a description of the types
of protection that may be included in a trust fund against losses and shortfalls
on mortgage loans or MBS comprising the trust fund.


ADVANCES IN RESPECT OF DELINQUENCIES


     With respect to any series of certificates evidencing an interest in a
trust fund, unless otherwise provided in the related prospectus supplement, the
master servicer or another entity described in the prospectus supplement will be
required as part of its servicing responsibilities to advance on or before each
Distribution Date its own funds or funds held in the Certificate Account that
are not included in the Available Distribution Amount for the Distribution Date.
The master servicer or other entity required to make advances will do so, in an
amount equal to the aggregate of payments of principal, other than any balloon
payments, and interest, net of related servicing fees and Retained Interest,
that were due on the Whole Loans in the trust fund during the related Due Period
and were delinquent on the related Determination Date. The master servicer or
other entity required to make advances will advance, subject to that entity's
good faith determination that the advances will be reimbursable from Related
Proceeds. In the case of a series of certificates that includes one or more
classes of Subordinate Certificates and if so provided in the related prospectus
supplement, the master servicer's or another entity's advance obligation may be
limited only to the portion of the delinquencies necessary to make the required
distributions on one or more classes of Senior Certificates and may be subject
to the master servicer's or another entity's good faith determination that the
advances will be reimbursable not only from Related Proceeds but also from
collections on other assets otherwise


                                      -55-
<PAGE>

distributable on one or more classes of Subordinate Certificates. See
"Description of Credit Support."

     Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of certificates . Advances
do not guaranty or insure against losses. Unless otherwise provided in the
related prospectus supplement, advances of the master servicer's or another
entity's funds will be reimbursable only out of Related Proceeds and, if so
provided in the prospectus supplement, out of any amounts otherwise
distributable on one or more classes of Subordinate Certificates of the series.
However, advances will be reimbursable from amounts in the Certificate Account
prior to distributions being made on the certificates, to the extent that the
master servicer or another entity shall determine in good faith that the advance
is a Nonrecoverable Advance. If advances have been made by the master servicer
from excess funds in the Certificate Account, the master servicer is required to
replace the funds in the Certificate Account on any future Distribution Date to
the extent that funds in the Certificate Account on the Distribution Date are
less than payments required to be made to certificateholders on that date. If so
specified in the related prospectus supplement, the obligations of the master
servicer or another entity to make advances may be secured by a cash advance
reserve fund, a surety bond, a letter of credit or another form of limited
guaranty. If applicable, information regarding the characteristics of, and the
identity of any obligor on, any surety bond, will be set forth in the related
prospectus supplement.

     If and to the extent so provided in the related prospectus supplement, the
master servicer or another entity will be entitled to receive interest at the
rate specified in the prospectus supplement on its outstanding advances and will
be entitled to pay itself interest periodically from general collections on the
assets prior to any payment to certificateholders or as otherwise provided in
the related Agreement and described in the prospectus supplement.


     The prospectus supplement for any series of certificates evidencing an
interest in a trust fund that includes MBS will describe any corresponding
advancing obligation of any person in connection with the MBS.

REPORTS TO CERTIFICATEHOLDERS

     Unless otherwise provided in the prospectus supplement, with each
distribution to holders of any class of certificates of a series, the master
servicer or the trustee, as provided in the related prospectus supplement, will
forward or cause to be forwarded to each holder, to Morgan Stanley Capital I
Inc. and to the other parties as may be specified in the related Agreement, a
statement setting forth, in each case to the extent applicable and available:

     (1)  the amount of the distribution to holders of certificates of that
          class applied to reduce the Certificate Balance thereof;

     (2)  the amount of the distribution to holders of certificates of that
          class allocable to Accrued Certificate Interest;

     (3)  the amount of the distribution allocable to

          (a)  prepayment premiums and


                                      -56-
<PAGE>

          (b)  payments on account of Equity Participations;


     (4)  the amount of related servicing compensation received by a master
          servicer and, if payable directly out of the related trust fund, by
          any special servicer and any subservicer and any other customary
          information as that master servicer or trustee deem necessary or
          desirable, or that a certificateholder reasonably requests, to enable
          certificateholders to prepare their tax returns;


     (5)  the aggregate amount of advances included in that distribution, and
          the aggregate amount of unreimbursed advances at the close of business
          on that Distribution Date;

     (6)  the aggregate principal balance of the assets at the close of business
          on that Distribution Date;

     (7)  the number and aggregate principal balance of Whole Loans in respect
          of which:

          o    one scheduled payment is delinquent,

          o    two scheduled payments are delinquent,

          o    three or more scheduled payments are delinquent and

          o    foreclosure proceedings have been commenced;

     (8)  with respect to each Whole Loan that is delinquent two or more months:

          o    the loan number thereof,

          o    the unpaid balance thereof,

          o    whether the delinquency is in respect of any balloon payment,

          o    the aggregate amount of unreimbursed servicing expenses and
               unreimbursed advances in respect thereof,

          o    if applicable, the aggregate amount of any interest accrued and
               payable on related servicing expenses and related advances
               assuming the mortgage loan is subsequently liquidated through
               foreclosure,

          o    whether a notice of acceleration has been sent to the borrower
               and, if so, the date of the notice,

          o    whether foreclosure proceedings have been commenced and, if so,
               the date so commenced and

          o    if the mortgage loan is more than three months delinquent and
               foreclosure has not been commenced, the reason therefor;

     (9)  with respect to any Whole Loan liquidated during the related Due
          Period other than by payment in full:

          o    the loan number thereof,


                                      -57-
<PAGE>

          o    the manner in which it was liquidated and

          o    the aggregate amount of liquidation proceeds received;

     (10) with respect to any Whole Loan liquidated during the related Due
          Period,

          o    the portion of the liquidation proceeds payable or reimbursable
               to the master servicer, or any other entity, in respect of the
               mortgage loan and

          o    the amount of any loss to certificateholders;

     (11) with respect to each REO Property relating to a Whole Loan and
          included in the trust fund as of the end of the related Due Period,

          o    the loan number of the related mortgage loan and

          o    the date of acquisition;

     (12) with respect to each REO Property relating to a Whole Loan and
          included in the trust fund as of the end of the related Due Period:

          o    the book value,

          o    the principal balance of the related mortgage loan immediately
               following the Distribution Date, calculated as if the mortgage
               loan were still outstanding taking into account certain limited
               modifications to the terms thereof specified in the Agreement,

          o    the aggregate amount of unreimbursed servicing expenses and
               unreimbursed advances in respect thereof and

          o    if applicable, the aggregate amount of interest accrued and
               payable on related servicing expenses and related advances;

     (13) with respect to any REO Property sold during the related Due Period

          o    the loan number of the related mortgage loan,

          o    the aggregate amount of sale proceeds,

          o    the portion of sales proceeds payable or reimbursable to the
               master servicer or a special servicer in respect of the REO
               Property or the related mortgage loan and

          o    the amount of any loss to certificateholders in respect of the
               related mortgage loan;

     (14) the aggregate Certificate Balance or Notional Amount, as the case may
          be, of each class of certificates including any class of certificates
          not offered hereby at the close of business on the Distribution Date,
          separately identifying any reduction in the Certificate Balance due to
          the allocation of any loss and increase in the Certificate Balance of
          a class


                                      -58-
<PAGE>

          of Accrual Certificates in the event that Accrued Certificate Interest
          has been added to the balance;

     (15) the aggregate amount of principal prepayments made during the related
          Due Period;

     (16) the amount deposited in the reserve fund, if any, on the Distribution
          Date;

     (17) the amount remaining in the reserve fund, if any, as of the close of
          business on the Distribution Date;

     (18) the aggregate unpaid Accrued Certificate Interest, if any, on each
          class of certificates at the close of business on the Distribution
          Date;

     (19) in the case of certificates with a variable pass-through rate, the
          pass-through rate applicable to the Distribution Date, and, if
          available, the immediately succeeding Distribution Date, as calculated
          in accordance with the method specified in the related prospectus
          supplement;

     (20) in the case of certificates with an adjustable pass-through rate, for
          statements to be distributed in any month in which an adjustment date
          occurs, the adjustable pass-through rate applicable to the
          Distribution Date and the immediately succeeding Distribution Date as
          calculated in accordance with the method specified in the related
          prospectus supplement;


     (21) as to any series which includes Credit Support, the amount of coverage
          of each instrument of Credit Support included in the Series as of the
          close of business on the Distribution Date; and


     (22) the aggregate amount of payments by the borrowers of:

          o    default interest,

          o    late charges and

          o    assumption and modification fees collected during the related Due
               Period.


     In the case of information furnished pursuant to subclauses (1)-(4) above,
the amounts generally will be expressed as a dollar amount per minimum
denomination of certificates . In addition, in the case of information furnished
pursuant to subclauses (1), (2), (14), (18) and (19) above, the amounts shall
also be provided with respect to each component, if any, of a class of
certificates. The master servicer or the trustee, as specified in the related
prospectus supplement, will forward or cause to be forwarded to each holder, to
Morgan Stanley Capital I Inc. and to any other parties as may be specified in
the Agreement, a copy of any statements or reports received by the master
servicer or the trustee, as applicable, with respect to any MBS. The prospectus
supplement for each series of offered certificates will describe any additional
information to be included in reports to the holders of the certificates.


     Within a reasonable period of time after the end of each calendar year, the
master servicer or the trustee, as provided in the related prospectus
supplement, shall furnish to each person who at any time during the calendar
year was a holder of a certificate a statement containing the


                                      -59-
<PAGE>

information set forth in subclauses (1)-(4) above, aggregated for the calendar
year or the applicable portion thereof during which the person was a
certificateholder. This obligation of the master servicer or the trustee shall
be deemed to have been satisfied to the extent that substantially comparable
information shall be provided by the master servicer or the trustee pursuant to
any requirements of the Code as are from time to time in force. See "Description
of the Certificates--Book-Entry Registration and Definitive Certificates."

TERMINATION

     The obligations created by the Agreement for each series of certificates
will terminate upon the payment to certificateholders of that series of all
amounts held in the Certificate Account or by the master servicer, if any, or
the trustee and required to be paid to them pursuant to the Agreement following
the earlier of

     o    the final payment or other liquidation of the last asset subject
          thereto or the disposition of all property acquired upon foreclosure
          of any Whole Loan subject thereto and

     o    the purchase of all of the assets of the trust fund by the party
          entitled to effect the termination, under the circumstances and in the
          manner set forth in the related prospectus supplement.

In no event, however, will the trust fund created by the Agreement continue
beyond the date specified in the related prospectus supplement. Written notice
of termination of the Agreement will be given to each certificateholder, and the
final distribution will be made only upon presentation and surrender of the
certificates at the location to be specified in the notice of termination.


     If so specified in the related prospectus supplement, a series of
certificates may be subject to optional early termination through the repurchase
of the assets in the related trust fund by the party specified in the prospectus
supplement, under the circumstances and in the manner set forth in the
prospectus supplement. If so provided in the related prospectus supplement, upon
the reduction of the Certificate Balance of a specified class or classes of
certificates by a specified percentage or amount, the party specified in the
prospectus supplement will solicit bids for the purchase of all assets of the
trust fund, or of a sufficient portion of the assets to retire the class or
classes or purchase the class or classes at a price set forth in the related
prospectus supplement, in each case, under the circumstances and in the manner
set forth in the prospectus supplement.


BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES


     If so provided in the related prospectus supplement, one or more classes of
the offered certificates of any series will be issued as book-entry
certificates, and each class will be represented by one or more single
certificates registered in the name of a nominee for the depository, the
Depository Trust Company ("DTC").

     DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the Uniform Commercial Code and a "clearing
agency" registered pursuant to the provisions of Section 17A of the Securities
Exchange Act of 1934, as amended. DTC was created to hold


                                      -60-
<PAGE>

securities for its Participants and facilitate the clearance and settlement of
securities transactions between Participants through electronic book-entry
changes in their accounts, eliminating the need for physical movement of
certificates. Participants include Morgan Stanley & Co. Incorporated, securities
brokers and dealers, banks, trust companies and clearing corporations and may
include other organizations. Indirect access to the DTC system also is available
to Indirect Participants.


     Unless otherwise provided in the related prospectus supplement, investors
that are not Participants or Indirect Participants but desire to purchase, sell
or otherwise transfer ownership of, or other interests in, book-entry
certificates may do so only through Participants and Indirect Participants. In
addition, these Certificate Owners will receive all distributions on the
book-entry certificates through DTC and its Participants. Under a book-entry
format, Certificate Owners will receive payments after the related Distribution
Date because, while payments are required to be forwarded to Cede, as nominee
for DTC, on each Distribution Date, DTC will forward the payments to its
Participants which thereafter will be required to forward them to Indirect
Participants or Certificate Owners. Unless otherwise provided in the related
prospectus supplement, the only certificateholder will be Cede, as nominee of
DTC, and the Certificate Owners will not be recognized by the trustee as
certificateholders under the Agreement. Certificate Owners will be permitted to
exercise the rights of certificateholders under the related Agreement only
indirectly through the Participants who in turn will exercise their rights
through DTC.

     Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among Participants
on whose behalf it acts with respect to the book-entry certificates and is
required to receive and transmit distributions of principal of and interest on
the book-entry certificates. Participants and Indirect Participants with which
Certificate Owners have accounts with respect to the book-entry certificates
similarly are required to make book-entry transfers and receive and transmit the
payments on behalf of their respective Certificate Owners.

     Because DTC can act only on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a Certificate
Owner to pledge its interest in the book-entry certificates to persons or
entities that do not participate in the DTC system, or otherwise take actions in
respect of its interest in the book-entry certificates, may be limited due to
the lack of a physical certificate evidencing the interest.

     DTC has advised Morgan Stanley Capital I Inc. that it will take any action
permitted to be taken by a certificateholder under the Agreement only at the
direction of one or more Participants to whose account with DTC interests in the
book-entry certificates are credited.

     Unless otherwise specified in the related prospectus supplement,
certificates initially issued in book-entry form will be issued as definitive
certificates, rather than to DTC or its nominee only if

     o    Morgan Stanley Capital I Inc. advises the trustee in writing that DTC
          is no longer willing or able to properly discharge its
          responsibilities as depository with respect to the certificates and
          Morgan Stanley Capital I Inc. is unable to locate a qualified
          successor, or


                                      -61-
<PAGE>

     o    Morgan Stanley Capital I Inc., at its option, elects to terminate the
          book-entry system through DTC.

     Upon the occurrence of either of the events described in the immediately
preceding paragraph, DTC is required to notify all Participants of the
availability through DTC of definitive certificates for the Certificate Owners.
Upon surrender by DTC of the certificate or certificates representing the
book-entry certificates, together with instructions for reregistration, the
trustee will issue, or cause to be issued, to the Certificate Owners identified
in the instructions the definitive certificates to which they are entitled, and
thereafter the trustee will recognize the holders of the definitive certificates
as certificateholders under the Agreement.


                          DESCRIPTION OF THE AGREEMENTS

     The certificates will be offered pursuant to a Pooling Agreement or a Trust
Agreement.

     o    A Pooling Agreement will be used where the trust fund includes Whole
          Loans. The parties to a Pooling Agreement will be Morgan Stanley
          Capital I Inc., a trustee, a master servicer and any special servicer
          appointed as of the date of the Pooling Agreement. If a master
          servicer is not appointed, a servicer, with, generally, the same
          obligations as described in this prospectus with respect to the master
          servicer, unless otherwise specified in the prospectus supplement,
          will be appointed. This servicer will service all or a significant
          number of Whole Loans directly without a subservicer. References in
          this prospectus to master servicer and its rights and obligations, to
          the extent set forth in the related prospectus supplement, shall be
          deemed to also be references to any servicer servicing Whole Loans
          directly.

     o    A Trust Agreement will be used where the trust fund does not include
          Whole Loans. The parties to a Trust Agreement will be Morgan Stanley
          Capital I Inc. and a trustee. A manager or administrator may be
          appointed pursuant to the Trust Agreement for any trust fund to
          administer the trust fund.

     The provisions of each Agreement will vary depending upon the nature of the
certificates to be issued thereunder and the nature of the related trust fund. A
form of a Pooling Agreement has been filed as an exhibit to the Registration
Statement of which this prospectus is a part. Any Trust Agreement will generally
conform to the form of Pooling Agreement filed herewith, but will not contain
provisions with respect to the servicing and maintenance of Whole Loans. The
following summaries describe some of the provisions that may appear in each
Agreement. The prospectus supplement for a series of certificates will describe
any provision of the Agreement relating to a series that materially differs from
the description thereof contained in this prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the Agreement for each trust fund and
the description of the provisions in the related prospectus supplement. Morgan
Stanley Capital I Inc. will provide a copy of the Agreement, without exhibits,
relating to any series of certificates without charge upon written request of a
holder of a certificate of a series addressed to Morgan Stanley Capital I Inc.,
c/o Morgan Stanley & Co. Incorporated, 1585 Broadway, 37th Floor, New York, New
York 10036, Attention: John E. Westerfield.


                                      -62-
<PAGE>

ASSIGNMENT OF ASSETS; REPURCHASES


     At the time of issuance of any series of certificates, Morgan Stanley
Capital I Inc. will assign or cause to be assigned to the designated trustee the
assets to be included in the related trust fund, together with all principal and
interest to be received on or with respect to the assets after the Cut-off Date,
other than principal and interest due on or before the Cut-off Date and other
than any Retained Interest. The trustee will, concurrently with the assignment,
deliver the certificates to Morgan Stanley Capital I Inc. in exchange for the
assets and the other assets comprising the trust fund for the series. Each
mortgage loan and MBS will be identified in a schedule appearing as an exhibit
to the related Agreement. Unless otherwise provided in the related prospectus
supplement, the schedule will include detailed information

     o    in respect of each Whole Loan included in the related trust fund,
          including without limitation, the address of the related mortgaged
          property and type of the property, the mortgage rate and, if
          applicable, the applicable Index, margin, adjustment date and any rate
          cap information, the original and remaining term to maturity, the
          original and outstanding principal balance and balloon payment, if
          any, the Value, Loan-to-Value Ratio and the Debt Service Coverage
          Ratio as of the date indicated and payment and prepayment provisions,
          if applicable, and


     o    in respect of each MBS included in the related trust fund, including
          without limitation, the MBS issuer, MBS servicer and MBS trustee, the
          pass-through or bond rate or formula for determining the rate, the
          issue date and original and remaining term to maturity, if applicable,
          the original and outstanding principal amount and payment provisions,
          if applicable.


     With respect to each Whole Loan, Morgan Stanley Capital I Inc. will deliver
or cause to be delivered to the trustee or to the custodian, certain loan
documents, which to the extent set forth in the related prospectus supplement
will include the original mortgage note endorsed, without recourse, in blank or
to the order of the trustee, the original mortgage or a certified copy thereof
with evidence of recording indicated thereon and an assignment of the mortgage
to the trustee in recordable form. Notwithstanding the foregoing, a trust fund
may include mortgage loans where the original mortgage note is not delivered to
the trustee if Morgan Stanley Capital I Inc. delivers to the trustee or the
custodian a copy or a duplicate original of the mortgage note, together with an
affidavit certifying that the original thereof has been lost or destroyed. With
respect to these mortgage loans, the trustee or its nominee may not be able to
enforce the mortgage note against the related borrower. Unless otherwise
specified in the related prospectus supplement, the asset seller will be
required to agree to repurchase, or substitute for, this type of mortgage loan
that is subsequently in default if the enforcement thereof or of the related
mortgage is materially adversely affected by the absence of the original
mortgage note. Unless otherwise provided in the related prospectus supplement,
the related Agreement will require Morgan Stanley Capital I Inc. or another
party specified in the Agreement to promptly cause each assignment of mortgage
to be recorded in the appropriate public office for real property records.
However, in the State of California or in other states where, in the opinion of
counsel acceptable to the trustee, recording is not required to protect the
trustee's interest in the related Whole Loan against the claim of any subsequent
transferee or any successor to or creditor of Morgan Stanley Capital I Inc., the
master servicer, the relevant asset seller or any other prior


                                      -63-
<PAGE>

holder of the Whole Loan, the assignment of mortgage for each related Whole Loan
may not be recorded.


     The trustee or a custodian will review the Whole Loan documents within a
specified period of days after receipt thereof, and the trustee or a custodian
will hold the documents in trust for the benefit of the certificateholders.
Unless otherwise specified in the related prospectus supplement, if any of these
documents are found to be missing or defective in any material respect, the
trustee or custodian shall immediately notify the master servicer and Morgan
Stanley Capital I Inc., and the master servicer shall immediately notify the
relevant asset seller. If the asset seller cannot cure the omission or defect
within a specified number of days after receipt of notice, then to the extent
set forth in the related prospectus supplement, the asset seller will be
obligated, within a specified number of days of receipt of notice, to repurchase
the related Whole Loan from the trustee at the Purchase Price or substitute the
mortgage loan. There can be no assurance that an asset seller will fulfill this
repurchase or substitution obligation, and neither the master servicer nor
Morgan Stanley Capital I Inc. will be obligated to repurchase or substitute the
mortgage loan if the asset seller defaults on its obligation. Unless otherwise
specified in the related prospectus supplement, this repurchase or substitution
obligation constitutes the sole remedy available to the certificateholders or
the trustee for omission of, or a material defect in, a constituent document. To
the extent specified in the related prospectus supplement, in lieu of curing any
omission or defect in the asset or repurchasing or substituting for the asset,
the asset seller may agree to cover any losses suffered by the trust fund as a
result of this type of breach or defect.

     If so provided in the related prospectus supplement, Morgan Stanley Capital
I Inc. will, as to some or all of the mortgage loans, assign or cause to be
assigned to the trustee the related lease assignments. In certain cases, the
trustee, or master servicer, as applicable, may collect all moneys under the
related leases and distribute amounts, if any, required under the lease for the
payment of maintenance, insurance and taxes, to the extent specified in the
related lease agreement. The trustee, or if so specified in the prospectus
supplement, the master servicer, as agent for the trustee, may hold the lease in
trust for the benefit of the certificateholders.

     With respect to each Government Security or MBS in certificated form,
Morgan Stanley Capital I Inc. will deliver or cause to be delivered to the
trustee or the custodian the original certificate or other definitive evidence
of the Government Security or MBS, as applicable, together with bond power or
other instruments, certifications or documents required to transfer fully the
Government Security or MBS, as applicable, to the trustee for the benefit of the
certificateholders. With respect to each Government Security or MBS in
uncertificated or book-entry form or held through a "clearing corporation"
within the meaning of the UCC, Morgan Stanley Capital I Inc. and the trustee
will cause the Government Security or MBS to be registered directly or on the
books of the clearing corporation or of a financial intermediary in the name of
the trustee for the benefit of the certificateholders. Unless otherwise provided
in the related prospectus supplement, the related Agreement will require that
either Morgan Stanley Capital I Inc. or the trustee promptly cause any MBS and
government securities in certificated form not registered in the name of the
trustee to be re-registered, with the applicable persons, in the name of the
trustee.


                                      -64-
<PAGE>

REPRESENTATIONS AND WARRANTIES; REPURCHASES

     Unless otherwise provided in the related prospectus supplement Morgan
Stanley Capital I Inc. will, with respect to each Whole Loan, make or assign
certain representations and warranties, as of a specified date covering, by way
of example, the following types of matters:

     o    the accuracy of the information set forth for the Whole Loan on the
          schedule of assets appearing as an exhibit to the related Agreement;

     o    the existence of title insurance insuring the lien priority of the
          Whole Loan;

     o    the authority of the Warrantying Party to sell the Whole Loan;

     o    the payment status of the Whole Loan and the status of payments of
          taxes, assessments and other charges affecting the related mortgaged
          property;

     o    the existence of customary provisions in the related mortgage note and
          mortgage to permit realization against the mortgaged property of the
          benefit of the security of the mortgage; and

     o    the existence of hazard and extended perils insurance coverage on the
          mortgaged property.

     Any Warrantying Party, if other than Morgan Stanley Capital I Inc., shall
be an asset seller or an affiliate thereof or another person acceptable to
Morgan Stanley Capital I Inc. and shall be identified in the related prospectus
supplement.

     Representations and warranties made in respect of a Whole Loan may have
been made as of a date prior to the applicable Cut-off Date. A substantial
period of time may have elapsed between the date on which the representations
are made and the date of initial issuance of the related series of certificates
evidencing an interest in the Whole Loan. Unless otherwise specified in the
related prospectus supplement, in the event of a breach of any representation or
warranty, the Warrantying Party will be obligated to reimburse the trust fund
for losses caused by the breach or either cure the breach or repurchase or
replace the affected Whole Loan as described in the next paragraph. Since the
representations and warranties may not address events that may occur following
the date as of which they were made, the Warrantying Party will have a
reimbursement, cure, repurchase or substitution obligation in connection with a
breach of a representation and warranty only if the relevant event that causes
such breach occurs prior to the date on which they were made. The Warranting
Party would have no obligations if the relevant event that causes the breach
occurs after that date.


     Unless otherwise provided in the related prospectus supplement, each
Agreement will provide that the master servicer or trustee, or both, will be
required to notify promptly the relevant Warrantying Party of any breach of any
representation or warranty made by it in respect of a Whole Loan that materially
and adversely affects the value of the Whole Loan or the interests in the Whole
Loan of the certificateholders. If the Warrantying Party cannot cure the breach
within a specified period following the date on which the party was notified of
the breach, then


                                      -65-
<PAGE>

     o    the Warrantying Party will be obligated to repurchase the Whole Loan
          from the trustee within a specified period from the date on which the
          Warrantying Party was notified of the breach, at the Purchase Price;
          or


     o    if so provided in the prospectus supplement for a series, the
          Warrantying Party, will have the option, within a specified period
          after initial issuance of such series of certificates, to cause the
          Whole Loan to be removed from the trust fund and substitute in its
          place one or more other Whole Loans, in accordance with the standards
          described in the related prospectus supplement; or.

     o    if so provided in the prospectus supplement for a series, the
          Warrantying Party, will have the option to reimburse the trust fund or
          the certificateholders for any losses caused by the breach.

Unless otherwise specified in the related prospectus supplement, this
reimbursement, repurchase or substitution obligation will constitute the sole
remedy available to holders of certificates or the trustee for a breach of
representation by a Warrantying Party.

     Neither Morgan Stanley Capital I Inc., except to the extent that it is the
Warrantying Party, nor the master servicer will be obligated to purchase or
substitute for a Whole Loan if a Warrantying Party defaults on its obligation to
do so, and no assurance can be given that Warrantying Parties will carry out
their obligations with respect to Whole Loans.

     Unless otherwise provided in the related prospectus supplement the
Warrantying Party will, with respect to a trust fund that includes government
securities or MBS, make or assign certain representations or warranties, as of a
specified date, with respect to the government securities or MBS, covering

     o    the accuracy of the information set forth therefor on the schedule of
          assets appearing as an exhibit to the related Agreement and

     o    the authority of the Warrantying Party to sell the assets.

The related prospectus supplement will describe the remedies for a breach
thereof.


     A master servicer will make representations and warranties regarding its
authority to enter into, and its ability to perform its obligations under, the
related Agreement. A breach of any of these representations which materially and
adversely affects the interests of the certificateholders and which continues
unremedied for thirty days after the giving of written notice of the breach to
the master servicer , the trustee or Morgan Stanley Capital I Inc. will
constitute an Event of Default under the Agreement. See "--Events of Default"
and "--Rights Upon Event of Default," below.


CERTIFICATE ACCOUNT AND OTHER COLLECTION ACCOUNTS

  GENERAL


     The master servicer or the trustee or both will, as to each trust fund,
establish and maintain or cause to be established and maintained, the
Certificate Account, which must be either


                                      -66-
<PAGE>

     o    an account or accounts the deposits in which are insured by the Bank
          Insurance Fund or the Savings Association Insurance Fund of the FDIC,
          to the limits established by the FDIC, and the uninsured deposits in
          which are otherwise secured such that the certificateholders have a
          claim with respect to the funds in the Certificate Account or a
          perfected first priority security interest against any collateral
          securing the funds that is superior to the claims of any other
          depositors or general creditors of the institution with which the
          Certificate Account is maintained or


     o    otherwise maintained with a bank or trust company, and in a manner,
          satisfactory to the Rating Agency or Agencies rating any class of
          certificates of the series.


The collateral eligible to secure amounts in the Certificate Account is limited
to Permitted Investments. A Certificate Account may be maintained as an interest
bearing or a non-interest bearing account and the funds held in the account may
be invested pending each succeeding Distribution Date in short-term Permitted
Investments. Unless otherwise provided in the related prospectus supplement, any
interest or other income earned on funds in the Certificate Account will be paid
to a master servicer or its designee as additional servicing compensation. The
Certificate Account may be maintained with an institution that is an affiliate
of the master servicer, if applicable, provided that the institution meets the
standards imposed by the Rating Agency or Agencies. If permitted by the Rating
Agency or Agencies and so specified in the related prospectus supplement, a
Certificate Account may contain funds relating to more than one series of
mortgage pass-through certificates and may contain other funds respecting
payments on mortgage loans belonging to the master servicer or serviced or
master serviced by it on behalf of others.


  DEPOSITS

     A master servicer or the trustee will deposit or cause to be deposited in
the Certificate Account for one or more trust funds on a daily basis, unless
otherwise provided in the related Agreement, the following payments and
collections received, or advances made, by the master servicer or the trustee or
on its behalf subsequent to the Cut-off Date, other than payments due on or
before the Cut-off Date, and exclusive of any amounts representing a Retained
Interest, all payments on account of principal, including principal prepayments,
on the assets;

     1)   all payments on account of interest on the assets, including any
          default interest collected, in each case net of any portion thereof
          retained by a master servicer, a subservicer or a special servicer as
          its servicing compensation and net of any Retained Interest;


     2)   all proceeds of the hazard, business interruption and general
          liability insurance policies to be maintained in respect of each
          mortgaged property securing a Whole Loan in the trust fund, to the
          extent the proceeds are not applied to the restoration of the property
          or released to the borrower in accordance with normal servicing
          procedures and all Insurance Proceeds and all Liquidation Proceeds,
          together with the net proceeds on a monthly basis with respect to any
          mortgaged properties acquired for the benefit of certificateholders by
          foreclosure or by deed in lieu of foreclosure or otherwise;



                                      -67-
<PAGE>

     3)   any amounts paid under any instrument or drawn from any fund that
          constitutes Credit Support for the related series of certificates as
          described under "Description of Credit Support";

     4)   any advances made as described under "Description of the
          Certificates--Advances in Respect of Delinquencies";

     5)   any amounts representing prepayment premiums;

     6)   any amounts paid under any Cash Flow Agreement, as described under
          "Description of the Trust Funds--Cash Flow Agreements";

     7)   all proceeds of any asset or, with respect to a Whole Loan, property
          acquired in respect thereof purchased by Morgan Stanley Capital I
          Inc., any asset seller or any other specified person as described
          above under "--Assignment of Assets; Repurchases" and
          "--Representations and Warranties; Repurchases," all proceeds of any
          defaulted mortgage loan purchased as described below under
          "--Realization Upon Defaulted Whole Loans," and all proceeds of any
          asset purchased as described above under "Description of the
          Certificates--Termination";

     8)   any amounts paid by a master servicer to cover certain interest
          shortfalls arising out of the prepayment of Whole Loans in the trust
          fund as described under "Description of the Agreements--Retained
          Interest; Servicing Compensation and Payment of Expenses";

     9)   to the extent that any item does not constitute additional servicing
          compensation to a master servicer, any payments on account of
          modification or assumption fees, late payment charges, prepayment
          premiums or Equity Participations on the mortgage loans or MBS or
          both;

     10)  all payments required to be deposited in the Certificate Account with
          respect to any deductible clause in any blanket insurance policy
          described below under "--Hazard Insurance Policies";

     11)  any amount required to be deposited by a master servicer or the
          trustee in connection with losses realized on investments for the
          benefit of the master servicer or the trustee, as the case may be, of
          funds held in the Certificate Account; and

     12)  any other amounts required to be deposited in the Certificate Account
          as provided in the related Agreement and described in the related
          prospectus supplement.

  WITHDRAWALS

     A master servicer or the trustee may, from time to time, unless otherwise
provided in the related Agreement and described in the related prospectus
supplement, make withdrawals from the Certificate Account for each trust fund
for any of the following purposes:

     (1)  to make distributions to the certificateholders on each Distribution
          Date;


                                      -68-
<PAGE>

     (2)  to reimburse a master servicer for unreimbursed amounts advanced as
          described above under "Description of the Certificates--Advances in
          Respect of Delinquencies," the reimbursement to be made out of amounts
          received which were identified and applied by the master servicer as
          late collections of interest, net of related servicing fees and
          Retained Interest, on and principal of the particular Whole Loans with
          respect to which the advances were made or out of amounts drawn under
          any form of Credit Support with respect to those Whole Loans;

     (3)  to reimburse a master servicer for unpaid servicing fees earned and
          certain unreimbursed servicing expenses incurred with respect to Whole
          Loans and properties acquired in respect thereof, such reimbursement
          to be made out of amounts that represent Liquidation Proceeds and
          Insurance Proceeds collected on the particular Whole Loans and
          properties, and net income collected on the particular properties,
          with respect to which the fees were earned or the expenses were
          incurred or out of amounts drawn under any form of Credit Support with
          respect to such Whole Loans and properties;

     (4)  to reimburse a master servicer for any advances described in clause
          (2) above and any servicing expenses described in clause (3) above
          which, in the master servicer's good faith judgment, will not be
          recoverable from the amounts described in clauses (2) and (3),
          respectively, the reimbursement to be made from amounts collected on
          other assets or, if and to the extent so provided by the related
          Agreement and described in the related prospectus supplement, just
          from that portion of amounts collected on other assets that is
          otherwise distributable on one or more classes of Subordinate
          Certificates, if any, remain outstanding, and otherwise any
          outstanding class of certificates, of the related series;

     (5)  if and to the extent described in the related prospectus supplement,
          to pay a master servicer interest accrued on the advances described in
          clause (2) above and the servicing expenses described in clause (3)
          above while these amounts remain outstanding and unreimbursed;

     (6)  to pay for costs and expenses incurred by the trust fund for
          environmental site assessments with respect to, and for containment,
          clean-up or remediation of hazardous wastes, substances and materials
          on, mortgaged properties securing defaulted Whole Loans as described
          below under "--Realization Upon Defaulted Whole Loans";

     (7)  to reimburse a master servicer, Morgan Stanley Capital I Inc., or any
          of their respective directors, officers, employees and agents, as the
          case may be, for certain expenses, costs and liabilities incurred
          thereby, as and to the extent described below under "--Matters
          Regarding a Master Servicer and the Depositor";

     (8)  if and to the extent described in the related prospectus supplement,
          to pay or to transfer to a separate account for purposes of escrowing
          for the payment of the trustee's fees;


                                      -69-
<PAGE>

     (9)  to reimburse the trustee or any of its directors, officers, employees
          and agents, as the case may be, for certain expenses, costs and
          liabilities incurred thereby, as and to the extent described below
          under "--Matters Regarding the Trustee";

     (10) unless otherwise provided in the related prospectus supplement, to pay
          a master servicer, as additional servicing compensation, interest and
          investment income earned in respect of amounts held in the Certificate
          Account;

     (11) to pay the person entitled thereto any amounts deposited in the
          Certificate Account that were identified and applied by the master
          servicer as recoveries of Retained Interest;

     (12) to pay for costs reasonably incurred in connection with the proper
          operation, management and maintenance of any mortgaged property
          acquired for the benefit of certificateholders by foreclosure or by
          deed in lieu of foreclosure or otherwise, these payments to be made
          out of income received on this type of property;

     (13) if one or more elections have been made to treat the trust fund or
          designated portions thereof as a REMIC, to pay any federal, state or
          local taxes imposed on the trust fund or its assets or transactions,
          as and to the extent described below under "Federal Income Tax
          Consequences--REMICs--Prohibited Transactions Tax and Other Taxes";

     (14) to pay for the cost of an independent appraiser or other expert in
          real estate matters retained to determine a fair sale price for a
          defaulted Whole Loan or a property acquired in respect thereof in
          connection with the liquidation of the defaulted Whole Loan or
          property;

     (15) to pay for the cost of various opinions of counsel obtained pursuant
          to the related Agreement for the benefit of certificateholders;

     (16) to pay for the costs of recording the related Agreement if recordation
          materially and beneficially affects the interests of
          certificateholders, provided that the payment shall not constitute a
          waiver with respect to the obligation of the Warrantying Party to
          remedy any breach of representation or warranty under the Agreement;

     (17) to pay the person entitled thereto any amounts deposited in the
          Certificate Account in error, including amounts received on any asset
          after its removal from the trust fund whether by reason of purchase or
          substitution as contemplated by "--Assignment of Assets; Repurchase"
          and "--Representations and Warranties; Repurchases" or otherwise;

     (18) to make any other withdrawals permitted by the related Agreement and
          described in the related prospectus supplement; and

     (19) to clear and terminate the Certificate Account at the termination of
          the trust fund.


                                      -70-
<PAGE>

  OTHER COLLECTION ACCOUNTS

     Notwithstanding the foregoing, if so specified in the related prospectus
supplement, the Agreement for any series of certificates may provide for the
establishment and maintenance of a separate collection account into which the
master servicer or any related subservicer or special servicer will deposit on a
daily basis the amounts described under "--Deposits" above for one or more
series of certificates. Any amounts on deposit in any collection account will be
withdrawn therefrom and deposited into the appropriate Certificate Account by a
time specified in the related prospectus supplement. To the extent specified in
the related prospectus supplement, any amounts which could be withdrawn from the
Certificate Account as described under "--Withdrawals" above, may also be
withdrawn from any collection account. The prospectus supplement will set forth
any restrictions with respect to any collection account, including investment
restrictions and any restrictions with respect to financial institutions with
which any collection account may be maintained.

COLLECTION AND OTHER SERVICING PROCEDURES

     The master servicer, directly or through subservicers, is required to make
reasonable efforts to collect all scheduled payments under the Whole Loans and
will follow or cause to be followed the collection procedures as it would follow
with respect to mortgage loans that are comparable to the Whole Loans and held
for its own account, provided the procedures are consistent with the Servicing
Standard. In connection therewith, the master servicer will be permitted in its
discretion to waive any late payment charge or penalty interest in respect of a
late Whole Loan payment.


     Each master servicer will also be required to perform other customary
functions of a servicer of comparable loans, including the following:

     o    maintaining, or causing the borrower or lessee on each mortgage or
          lease to maintain, hazard, business interruption and general liability
          insurance policies and, if applicable, rental interruption policies as
          described in this prospectus and in any related prospectus supplement,
          and filing and settling claims thereunder;


     o    maintaining escrow or impoundment accounts of borrowers for payment of
          taxes, insurance and other items required to be paid by any borrower
          pursuant to the Whole Loan;

     o    processing assumptions or substitutions in those cases where the
          master servicer has determined not to enforce any applicable
          due-on-sale clause; attempting to cure delinquencies;

     o    supervising foreclosures;

     o    inspecting and managing mortgaged properties under certain
          circumstances; and

     o    maintaining accounting records relating to the Whole Loans. Unless
          otherwise specified in the related prospectus supplement, the master
          servicer will be responsible for filing and settling claims in respect
          of particular Whole Loans


                                      -71-
<PAGE>

          under any applicable instrument of Credit Support. See "Description of
          Credit Support."

     The master servicer may agree to modify, waive or amend any term of any
Whole Loan in a manner consistent with the Servicing Standard so long as the
modification, waiver or amendment will not

     o    affect the amount or timing of any scheduled payments of principal or
          interest on the Whole Loan or

     o    in its judgment, materially impair the security for the Whole Loan or
          reduce the likelihood of timely payment of amounts due thereon.

The master servicer also may agree to any modification, waiver or amendment that
would so affect or impair the payments on, or the security for, a Whole Loan if,
unless otherwise provided in the related prospectus supplement,

     o    in its judgment, a material default on the Whole Loan has occurred or
          a payment default is imminent and

     o    in its judgment, that modification, waiver or amendment is reasonably
          likely to produce a greater recovery with respect to the Whole Loan on
          a present value basis than would liquidation.

The master servicer is required to notify the trustee in the event of any
modification, waiver or amendment of any Whole Loan.

SUBSERVICERS

     A master servicer may delegate its servicing obligations in respect of the
Whole Loans to subservicer, but the master servicer will remain obligated under
the related Agreement. Each subservicing agreement must be consistent with the
terms of the related Agreement and must provide that, if for any reason the
master servicer for the related series of certificates is no longer acting in
the capacity of master servicer, the trustee or any successor master servicer
may assume the master servicer's rights and obligations under the subservicing
agreement.

     Unless otherwise provided in the related prospectus supplement, the master
servicer will be solely liable for all fees owed by it to any subservicer,
irrespective of whether the master servicer's compensation pursuant to the
related Agreement is sufficient to pay those fees. However, a subservicer may be
entitled to a Retained Interest in certain Whole Loans. Each subservicer will be
reimbursed by the master servicer for certain expenditures which it makes,
generally to the same extent the master servicer would be reimbursed under an
Agreement. See "--Retained Interest; Servicing Compensation and Payment of
Expenses" below.

SPECIAL SERVICERS

     To the extent so specified in the related prospectus supplement, a special
servicer may be appointed. The related prospectus supplement will describe the
rights, obligations and compensation of a special servicer. The master servicer
will only be responsible for the duties and obligations of a special servicer to
the extent set forth in the prospectus supplement.


                                      -72-
<PAGE>

REALIZATION UPON DEFAULTED WHOLE LOANS

     A borrower's failure to make required payments may reflect inadequate
income or the diversion of that income from the service of payments due under
the mortgage loan, and may call into question the borrower's ability to make
timely payment of taxes and to pay for necessary maintenance of the related
mortgaged property. Unless otherwise provided in the related prospectus
supplement, the master servicer is required to:

     o    monitor any Whole Loan which is in default,

     o    contact the borrower concerning the default,

     o    evaluate whether the causes of the default can be cured over a
          reasonable period without significant impairment of the value of the
          mortgaged property,

     o    initiate corrective action in cooperation with the borrower if cure is
          likely,

     o    inspect the mortgaged property, and

     o    take any other actions as are consistent with the Servicing Standard.

A significant period of time may elapse before the master servicer is able to
assess the success of the corrective action or the need for additional
initiatives.

     The time within which the master servicer makes the initial determination
of appropriate action, evaluates the success of corrective action, develops
additional initiatives, institutes foreclosure proceedings and actually
forecloses or takes a deed to a mortgaged property in lieu of foreclosure on
behalf of the certificateholders, may vary considerably depending on the
particular Whole Loan, the mortgaged property, the borrower, the presence of an
acceptable party to assume the Whole Loan and the laws of the jurisdiction in
which the mortgaged property is located. Under federal bankruptcy law, the
master servicer in certain cases may not be permitted to accelerate a Whole Loan
or to foreclose on a mortgaged property for a considerable period of time. See
"Legal Aspects of the Mortgage Loans and the Leases."


     Any Agreement relating to a trust fund that includes Whole Loans may grant
to the master servicer or the holder or holders of certain classes of
certificates, or both, a right of first refusal to purchase from the trust fund
at a predetermined purchase price any Whole Loan as to which a specified number
of scheduled payments thereunder are delinquent. Any such right granted to the
holder of an offered certificate will be described in the related prospectus
supplement. The related prospectus supplement will also describe any such right
granted to any person if the predetermined purchase price is less than the
Purchase Price described under "--Representations and Warranties; Repurchases."


     Unless otherwise specified in the related prospectus supplement, the master
servicer may offer to sell any defaulted Whole Loan described in the preceding
paragraph and not otherwise purchased by any person having a right of first
refusal with respect thereto, if and when the master servicer determines,
consistent with the Servicing Standard, that this sale would produce a greater
recovery on a present value basis than would liquidation through foreclosure or
similar proceeding. The related Agreement will provide that any sale of this
type be made in a


                                      -73-
<PAGE>

commercially reasonable manner for a specified period and that the master
servicer accept the highest cash bid received from any person including itself,
an affiliate of the master servicer or any certificateholder that constitutes a
fair price for the defaulted Whole Loan. In the absence of any bid determined in
accordance with the related Agreement to be fair, the master servicer shall
proceed with respect to the defaulted mortgage loan as described in the
paragraphs below. Any bid in an amount at least equal to the Purchase Price
described under "--Representations and Warranties; Repurchases" will in all
cases be deemed fair.

     If a default on a Whole Loan has occurred or, in the master servicer's
judgment is imminent, and the action is consistent with the servicing standard,
the master servicer, on behalf of the trustee, may at any time:

     o    institute foreclosure proceedings,

     o    exercise any power of sale contained in any mortgage,

     o    obtain a deed in lieu of foreclosure, or

     o    otherwise acquire title to a mortgaged property securing the Whole
          Loan.

Unless otherwise specified in the related prospectus supplement, the master
servicer may not acquire title to any related mortgaged property or take any
other action that would cause the trustee, for the benefit of
certificateholders, or any other specified person to be considered to hold title
to, to be a "mortgagee-in-possession" of, or to be an "owner" or an "operator"
of that mortgaged property within the meaning of federal environmental laws,
unless the master servicer has previously determined, based on a report prepared
by a person who regularly conducts environmental audits, which report will be an
expense of the trust fund, that either:

     o    the mortgaged property is in compliance with applicable environmental
          laws, and there are no circumstances present at the mortgaged property
          relating to the use, management or disposal of any hazardous
          substances, hazardous materials, wastes, or petroleum-based materials
          for which investigation, testing, monitoring, containment, clean-up or
          remediation could be required under any federal, state or local law or
          regulation; or


     o    if the mortgaged property is not so in compliance or such
          circumstances are so present, then it would be in the best economic
          interest of the trust fund to acquire title to the mortgaged property
          and further to take the actions as would be necessary and appropriate
          to effect the compliance and respond to the circumstances, the cost of
          which actions will be an expense of the trust fund.


     Unless otherwise provided in the related prospectus supplement, if title to
any mortgaged property is acquired by a trust fund as to which a REMIC election
has been made, the master servicer, on behalf of the trust fund, will be
required to sell the mortgaged property prior to the close of the third calendar
year following the year of acquisition of the mortgaged property by the trust
fund, unless

     o    the Internal Revenue Service grants an extension of time to sell the
          property or


                                      -74-
<PAGE>

     o    the trustee receives an opinion of independent counsel to the effect
          that the holding of the property by the trust fund subsequent to that
          period will not result in the imposition of a tax on the trust fund or
          cause the trust fund to fail to qualify as a REMIC under the Code at
          any time that any certificate is outstanding.

Subject to the foregoing, the master servicer will be required to

     o    solicit bids for any mortgaged property so acquired by the trust fund
          as will be reasonably likely to realize a fair price for the property
          and

     o    accept the first and, if multiple bids are contemporaneously received,
          the highest cash bid received from any person that constitutes a fair
          price.

     If the trust fund acquires title to any mortgaged property, the master
servicer, on behalf of the trust fund, may retain an independent contractor to
manage and operate the property. The retention of an independent contractor,
however, will not relieve the master servicer of any of its obligations with
respect to the management and operation of that property. Unless otherwise
specified in the related prospectus supplement, any property acquired by the
trust fund will be managed in a manner consistent with the management and
operation of similar property by a prudent lending institution.

     The limitations imposed by the related Agreement and the REMIC Provisions
of the Code, if a REMIC election has been made with respect to the related trust
fund, on the operations and ownership of any mortgaged property acquired on
behalf of the trust fund may result in the recovery of an amount less than the
amount that would otherwise be recovered. See "Legal Aspects of the Mortgage
Loans and the Leases--Foreclosure."

     If recovery on a defaulted Whole Loan under any related instrument of
Credit Support is not available, the master servicer nevertheless will be
obligated to follow or cause to be followed normal practices and procedures as
it deems necessary or advisable to realize upon the defaulted Whole Loan. If the
proceeds of any liquidation of the property securing the defaulted Whole Loan
are less than the outstanding principal balance of the defaulted Whole Loan plus
interest accrued thereon at the mortgage rate plus the aggregate amount of
expenses incurred by the master servicer in connection with such proceedings and
which are reimbursable under the Agreement, the trust fund will realize a loss
in the amount of that difference. The master servicer will be entitled to
withdraw or cause to be withdrawn from the Certificate Account out of the
Liquidation Proceeds recovered on any defaulted Whole Loan, prior to the
distribution of the Liquidation Proceeds to certificateholders, amounts
representing its normal servicing compensation on the Whole Loan, unreimbursed
servicing expenses incurred with respect to the Whole Loan and any unreimbursed
advances of delinquent payments made with respect to the Whole Loan.

     If any property securing a defaulted Whole Loan is damaged and proceeds, if
any, from the related hazard insurance policy are insufficient to restore the
damaged property to a condition sufficient to permit recovery under the related
instrument of Credit Support, if any, the master servicer is not required to
expend its own funds to restore the damaged property unless it determines


                                      -75-
<PAGE>

     o    that the restoration will increase the proceeds to certificateholders
          on liquidation of the Whole Loan after reimbursement of the master
          servicer for its expenses and

     o    that the expenses will be recoverable by it from related Insurance
          Proceeds or Liquidation Proceeds.

     As servicer of the Whole Loans, a master servicer, on behalf of itself, the
trustee and the certificateholders, will present claims to the obligor under
each instrument of Credit Support, and will take reasonable steps as are
necessary to receive payment or to permit recovery thereunder with respect to
defaulted Whole Loans.

     If a master servicer or its designee recovers payments under any instrument
of Credit Support with respect to any defaulted Whole Loan, the master servicer
will be entitled to withdraw or cause to be withdrawn from the Certificate
Account out of those proceeds, prior to distribution thereof to
certificateholders, amounts representing its normal servicing compensation on
the Whole Loan, unreimbursed servicing expenses incurred with respect to the
Whole Loan and any unreimbursed advances of delinquent payments made with
respect to the Whole Loan. See "--Hazard Insurance Policies" and "Description of
Credit Support."

HAZARD INSURANCE POLICIES


     Unless otherwise specified in the related prospectus supplement, each
Agreement for a trust fund that includes Whole Loans will require the master
servicer to cause the borrower on each Whole Loan to maintain a hazard insurance
policy providing for the coverage required under the related mortgage or, if any
mortgage permits the holder thereof to dictate to the borrower the insurance
coverage to be maintained on the related mortgaged property, then the coverage
that is consistent with the Servicing Standard. Unless otherwise specified in
the related prospectus supplement, the coverage will be in general in an amount
equal to the lesser of the principal balance owing on the Whole Loan and the
amount necessary to fully compensate for any damage or loss to the improvements
on the mortgaged property on a replacement cost basis, but in either case not
less than the amount necessary to avoid the application of any co-insurance
clause contained in the hazard insurance policy. The ability of the master
servicer to assure that hazard insurance proceeds are appropriately applied may
be dependent upon its being named as an additional insured under any hazard
insurance policy and under any other insurance policy referred to below in this
section, or upon the extent to which information in this regard is furnished by
borrowers. All amounts collected by the master servicer under any policy, except
for amounts to be applied to the restoration or repair of the mortgaged property
or released to the borrower in accordance with the master servicer's normal
servicing procedures, subject to the terms and conditions of the related
mortgage and mortgage note, will be deposited in the Certificate Account. The
Agreement will provide that the master servicer may satisfy its obligation to
cause each borrower to maintain a hazard insurance policy by the master
servicer's maintaining a blanket policy insuring against hazard losses on the
Whole Loans. If the blanket policy contains a deductible clause, the master
servicer will be required to deposit in the Certificate Account all sums that
would have been deposited in the Certificate Account but for that clause.


     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion,


                                      -76-
<PAGE>

smoke, windstorm and hail, and riot, strike and civil commotion, subject to the
conditions and exclusions specified in each policy. Although the policies
relating to the Whole Loans will be underwritten by different insurers under
different state laws in accordance with different applicable state forms, and
therefore will not contain identical terms and conditions, the basic terms
thereof are dictated by respective state laws, and most of these policies
typically do not cover any physical damage resulting from war, revolution,
governmental actions, floods and other water-related causes, earth movement,
including earthquakes, landslides and mudflows, wet or dry rot, vermin, domestic
animals and other kinds of uninsured risks.

     The hazard insurance policies covering the mortgaged properties securing
the Whole Loans will typically contain a co-insurance clause that in effect
requires the insured at all times to carry insurance of a specified percentage,
generally 80% to 90%, of the full replacement value of the improvements on the
property in order to recover the full amount of any partial loss. If the
insured's coverage falls below this specified percentage, the co-insurance
clause generally provides that the insurer's liability in the event of partial
loss does not exceed the lesser of

     o    the replacement cost of the improvements less physical depreciation
          and

     o    the proportion of the loss as the amount of insurance carried bears to
          the specified percentage of the full replacement cost of the
          improvements.

     Each Agreement for a trust fund that includes Whole Loans will require the
master servicer to cause the borrower on each Whole Loan, or, in certain cases,
the related lessee, to maintain all other insurance coverage with respect to the
related mortgaged property as is consistent with the terms of the related
mortgage and the Servicing Standard, which insurance may typically include flood
insurance if the related mortgaged property was located at the time of
origination in a federally designated flood area.

     In addition, to the extent required by the related mortgage, the master
servicer may require the borrower or related lessee to maintain other forms of
insurance including, but not limited to, loss of rent endorsements, business
interruption insurance and comprehensive public liability insurance, and the
related Agreement may require the master servicer, subservicer or special
servicer to maintain public liability insurance with respect to any REO
Properties. Any cost incurred by the master servicer in maintaining any
insurance policy will be added to the amount owing under the mortgage loan where
the terms of the mortgage loan so permit; provided, however, that the addition
of this cost will not be taken into account for purposes of calculating the
distribution to be made to certificateholders. These costs may be recovered by
the master servicer, subservicer or special servicer, as the case may be, from
the Collection Account, with interest thereon, as provided by the Agreement.

     Under the terms of the Whole Loans, borrowers will generally be required to
present claims to insurers under hazard insurance policies maintained on the
related mortgaged properties. The master servicer, on behalf of the trustee and
certificateholders, is obligated to present or cause to be presented claims
under any blanket insurance policy insuring against hazard losses on mortgaged
properties securing the Whole Loans. However, the ability of the master servicer
to present or cause to be presented these claims is dependent upon the extent to
which information in this regard is furnished to the master servicer by
borrowers.


                                      -77-
<PAGE>

RENTAL INTERRUPTION INSURANCE POLICY


     If so specified in the related prospectus supplement, the master servicer
or the borrowers will maintain rental interruption insurance policies in full
force and effect with respect to some or all of the leases. Although the terms
of these policies vary to some degree, a rental interruption insurance policy
typically provides that, to the extent that a lessee fails to make timely rental
payments under the related lease due to a casualty event, the losses will be
reimbursed to the insured. If so specified in the related prospectus supplement,
the master servicer will be required to pay from its servicing compensation the
premiums on the rental interruption policy on a timely basis. If so specified in
the prospectus supplement, if the rental interruption policy is canceled or
terminated for any reason other than the exhaustion of total policy coverage,
the master servicer will exercise its best reasonable efforts to obtain from
another insurer a replacement policy comparable to the rental interruption
policy with a total coverage that is equal to the then existing coverage of the
terminated rental interruption policy. However, if the cost of any replacement
policy is greater than the cost of the terminated rental interruption policy,
the amount of coverage under the replacement policy will, to the extent set
forth in the related prospectus supplement, be reduced to a level such that the
applicable premium does not exceed, by a percentage that may be set forth in the
related prospectus supplement, the cost of the rental interruption policy that
was replaced. Any amounts collected by the master servicer under the rental
interruption policy in the nature of insurance proceeds will be deposited in the
Certificate Account.


FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

     Unless otherwise specified in the related prospectus supplement, each
Agreement will require that the master servicer and any special servicer obtain
and maintain in effect a fidelity bond or similar form of insurance coverage
which may provide blanket coverage or any combination thereof insuring against
loss occasioned by fraud, theft or other intentional misconduct of the officers,
employees and agents of the master servicer or the special servicer, as
applicable. The related Agreement will allow the master servicer and any special
servicer to self-insure against loss occasioned by the errors and omissions of
the officers, employees and agents of the master servicer or the special
servicer so long as criteria set forth in the Agreement are met.

DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS

     Some of the Whole Loans may contain clauses requiring the consent of the
lender to any sale or other transfer of the related mortgaged property, or
due-on-sale clauses entitling the lender to accelerate payment of the Whole Loan
upon any sale or other transfer of the related mortgaged property. Some of the
Whole Loans may contain clauses requiring the consent of the lender to the
creation of any other lien or encumbrance on the mortgaged property or
due-on-encumbrance clauses entitling the lender to accelerate payment of the
Whole Loan upon the creation of any other lien or encumbrance upon the mortgaged
property. Unless otherwise provided in the related prospectus supplement, the
master servicer, on behalf of the trust fund, will exercise any right the
trustee may have as lender to accelerate payment of the Whole Loan or to
withhold its consent to any transfer or further encumbrance in a manner
consistent with the Servicing Standard. Unless otherwise specified in the
related prospectus supplement, any fee collected by or on behalf of the master
servicer for entering into an assumption agreement will be


                                      -78-
<PAGE>

retained by or on behalf of the master servicer as additional servicing
compensation. See "Legal Aspects of the Mortgage Loans and the
Leases--Due-on-Sale and Due-on-Encumbrance."

RETAINED INTEREST; SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The prospectus supplement for a series of certificates will specify whether
there will be any Retained Interest in the assets, and, if so, the initial owner
thereof. If so, the Retained Interest will be established on a loan-by-loan
basis and will be specified on an exhibit to the related Agreement.

     Unless otherwise specified in the related prospectus supplement, the master
servicer's and a subservicer's primary servicing compensation with respect to a
series of certificates will come from the periodic payment to it of a portion of
the interest payment on each asset. Since any Retained Interest and a master
servicer's primary compensation are percentages of the principal balance of each
asset, these amounts will decrease in accordance with the amortization of the
assets. The prospectus supplement with respect to a series of certificates
evidencing interests in a trust fund that includes Whole Loans may provide that,
as additional compensation, the master servicer or the subservicers may retain
all or a portion of assumption fees, modification fees, late payment charges or
prepayment premiums collected from borrowers and any interest or other income
which may be earned on funds held in the Certificate Account or any account
established by a subservicer pursuant to the Agreement.


     The master servicer may, to the extent provided in the related prospectus
supplement, pay from its servicing compensation certain expenses incurred in
connection with its servicing and managing of the assets, including, without
limitation, payment of the fees and disbursements of the trustee and independent
accountants, payment of expenses incurred in connection with distributions and
reports to certificateholders, and payment of any other expenses described in
the related prospectus supplement. Certain other expenses, including certain
expenses relating to defaults and liquidations on the Whole Loans and, to the
extent so provided in the related prospectus supplement, interest thereon at the
rate specified in the related prospectus supplement, and the fees of any special
servicer, may be borne by the trust fund.


EVIDENCE AS TO COMPLIANCE

     Each Agreement relating to assets which include Whole Loans will provide
that on or before a specified date in each year, beginning with the first date
at least six months after the related Cut-off Date, a firm of independent public
accountants will furnish a statement to the trustee to the effect that, on the
basis of the examination by that firm conducted substantially in compliance with
either the Uniform Single Attestation Program for Mortgage Bankers or the Audit
Program for Mortgages Serviced for the Federal Home Loan Mortgage Corporation,
the servicing by or on behalf of the master servicer of mortgage loans under
pooling agreements substantially similar to each other, including the related
Agreement, was conducted in compliance with the terms of such agreements except
for any significant exceptions or errors in records that, in the opinion of the
firm, either the Audit Program for Mortgages serviced for FHLMC, or paragraph 4
of the Uniform Single Attestation Program for Mortgage Bankers, requires it to
report. In rendering its statement that firm may rely, as to matters relating to
the direct servicing of mortgage loans by subservicers, upon comparable
statements for examinations conducted substantially in compliance with the
Uniform Single Attestation Program for


                                      -79-
<PAGE>


Mortgage Bankers or the Audit Program for Mortgages serviced for FHLMC, rendered
within one year of that statement, of firms of independent public accountants
with respect to the related subservicer.

     Each Agreement will also provide for delivery to the trustee, on or before
a specified date in each year, of an annual statement signed by two officers of
the master servicer to the effect that the master servicer has fulfilled its
obligations under the Agreement throughout the preceding calendar year or other
specified twelve-month period.

     Unless otherwise provided in the related prospectus supplement, copies of
annual accountants' statement and statements of officers will be obtainable by
certificateholders without charge upon written request to the master servicer at
the address set forth in the related prospectus supplement.

MATTERS REGARDING A MASTER SERVICER AND THE DEPOSITOR

     The master servicer, if any, or a servicer for substantially all the Whole
Loans under each Agreement will be named in the related prospectus supplement.
The entity serving as master servicer or as servicer may be an affiliate of
Morgan Stanley Capital I Inc. and may have other normal business relationships
with Morgan Stanley Capital I Inc. or Morgan Stanley Capital I Inc.'s
affiliates. Reference to the master servicer shall be deemed to be to the
servicer of substantially all of the Whole Loans, if applicable.


     Unless otherwise specified in the related prospectus supplement, the
related Agreement will provide that the master servicer may resign from its
obligations and duties only upon a determination that its duties under the
Agreement are no longer permissible under applicable law or are in material
conflict by reason of applicable law with another activity carried on by it that
was performed by the master servicer on the date of the Agreement. No
resignation will become effective until the trustee or a successor servicer has
assumed the master servicer's obligations and duties under the Agreement.

     Unless otherwise specified in the related prospectus supplement, each
Agreement will further provide that neither any master servicer, Morgan Stanley
Capital I Inc. nor any director, officer, employee, or agent of a master
servicer or Morgan Stanley Capital I Inc. will be under any liability to the
related trust fund or certificateholders for any action taken, or for refraining
from the taking of any action, in good faith pursuant to the Agreement. However,
neither a master servicer, Morgan Stanley Capital I Inc. nor any director,
officer, employee, or agent of a master servicer or Morgan Stanley Capital I
Inc. will be protected against any breach of a representation, warranty or
covenant made in the Agreement, or against any liability specifically imposed by
the Agreement, or against any liability which would otherwise be imposed by
reason of willful misfeasance, bad faith or gross negligence in the performance
of obligations or duties thereunder or by reason of reckless disregard of
obligations and duties thereunder. Unless otherwise specified in the related
prospectus supplement, each Agreement will further provide that any master
servicer, Morgan Stanley Capital I Inc. and any director, officer, employee or
agent of a master servicer or Morgan Stanley Capital I Inc. will be entitled to
indemnification by the related trust fund and will be held harmless against any
loss, liability or expense incurred in connection with any legal action relating
to the Agreement or the certificates; provided, however, that the
indemnification will not extend to any loss, liability or expense:


                                      -80-
<PAGE>

     o    specifically imposed by the Agreement or otherwise incidental to the
          performance of obligations and duties thereunder, including, in the
          case of a master servicer, the prosecution of an enforcement action in
          respect of any specific Whole Loan or Whole Loans, except as any loss,
          liability or expense shall be otherwise reimbursable pursuant to the
          Agreement;

     o    incurred in connection with any breach of a representation, warranty
          or covenant made in the Agreement;

     o    incurred by reason of misfeasance, bad faith or gross negligence in
          the performance of obligations or duties thereunder, or by reason of
          reckless disregard of its obligations or duties;

     o    incurred in connection with any violation of any state or federal
          securities law; or

     o    imposed by any taxing authority if the loss, liability or expense is
          not specifically reimbursable pursuant to the terms of the related
          Agreement.

In addition, each Agreement will provide that neither any master servicer nor
Morgan Stanley Capital I Inc. will be under any obligation to appear in,
prosecute or defend any legal action which is not incidental to its respective
responsibilities under the Agreement and which in its opinion may involve it in
any expense or liability. The master servicer or Morgan Stanley Capital I Inc.
may, however, in its discretion undertake any action which it may deem necessary
or desirable with respect to the Agreement and the rights and duties of the
parties thereto and the interests of the certificateholders thereunder. In this
event, the legal expenses and costs of the action and any liability resulting
therefrom will be expenses, costs and liabilities of the certificateholders, and
the master servicer or Morgan Stanley Capital I Inc., as the case may be, will
be entitled to be reimbursed therefor and to charge the Certificate Account.

     Any person into which the master servicer or Morgan Stanley Capital I Inc.
may be merged or consolidated, or any person resulting from any merger or
consolidation to which the master servicer or Morgan Stanley Capital I Inc. is a
party, or any person succeeding to the business of the master servicer or Morgan
Stanley Capital I Inc., will be the successor of the master servicer or Morgan
Stanley Capital I Inc., as the case may be, under the related Agreement.

EVENTS OF DEFAULT

     Unless otherwise provided in the related prospectus supplement for a trust
fund that includes Whole Loans, Events of Default under the related Agreement
will include:

     (1)  any failure by the master servicer to distribute or cause to be
          distributed to certificateholders, or to remit to the trustee for
          distribution to certificateholders, any required payment;

     (2)  any failure by the master servicer duly to observe or perform in any
          material respect any of its other covenants or obligations under the
          Agreement which continues unremedied for thirty days after written
          notice of the failure has been given to the master servicer by the
          trustee or Morgan Stanley Capital I Inc., or to the master


                                      -81-
<PAGE>

          servicer, Morgan Stanley Capital I Inc. and the trustee by the holders
          of certificates evidencing not less than 25% of the Voting Rights;

     (3)  any breach of a representation or warranty made by the master servicer
          under the Agreement which materially and adversely affects the
          interests of certificateholders and which continues unremedied for
          thirty days after written notice of that breach has been given to the
          master servicer by the trustee or Morgan Stanley Capital I Inc., or to
          the master servicer, Morgan Stanley Capital I Inc. and the trustee by
          the holders of certificates evidencing not less than 25% of the Voting
          Rights; and

     (4)  certain events of insolvency, readjustment of debt, marshalling of
          assets and liabilities or similar proceedings and certain actions by
          or on behalf of the master servicer indicating its insolvency or
          inability to pay its obligations.

Material variations to the foregoing Events of Default--other than to shorten
cure periods or eliminate notice requirements--will be specified in the related
prospectus supplement. Unless otherwise specified in the related prospectus
supplement, the trustee shall, not later than the later of 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 five days after certain officers
of the trustee become aware of the occurrence of such an event, transmit by mail
to Morgan Stanley Capital I Inc. and all certificateholders of the applicable
series notice of the occurrence, unless the default shall have been cured or
waived.

RIGHTS UPON EVENT OF DEFAULT

     So long as an Event of Default under an Agreement remains unremedied,
Morgan Stanley Capital I Inc. or the trustee may, and at the direction of
holders of certificates evidencing not less than 51% of the Voting Rights, the
trustee shall, terminate all of the rights and obligations of the master
servicer under the Agreement and in and to the mortgage loans, other than as a
certificateholder or as the owner of any Retained Interest, whereupon the
trustee will succeed to all of the responsibilities, duties and liabilities of
the master servicer under the Agreement, except that if the trustee is
prohibited by law from obligating itself to make advances regarding delinquent
mortgage loans, or if the related prospectus supplement so specifies, then the
trustee will not be obligated to make the advances, and will be entitled to
similar compensation arrangements. Unless otherwise specified in the related
prospectus supplement, in the event that the trustee is unwilling or unable so
to act, it may or, at the written request of the holders of certificates
entitled to at least 51% of the Voting Rights, it shall appoint, or petition a
court of competent jurisdiction for the appointment of, a loan servicing
institution acceptable to the Rating Agency with a net worth at the time of
appointment of at least $15,000,000 to act as successor to the master servicer
under the Agreement. Pending appointment, the trustee is obligated to act in the
capacity of master servicer. The trustee and any successor may agree upon the
servicing compensation to be paid, which in no event may be greater than the
compensation payable to the master servicer under the Agreement.

     Unless otherwise described in the related prospectus supplement, the
holders of certificates representing at least 66 2/3% of the Voting Rights
allocated to the respective classes of certificates affected by any Event of
Default will be entitled to waive that Event of Default; provided, however, that
an Event of Default involving a failure to distribute a required payment


                                      -82-
<PAGE>

to certificateholders described in clause (1) under "--Events of Default" may be
waived only by all of the certificateholders. Upon any waiver of an Event of
Default, the Event of Default shall cease to exist and shall be deemed to have
been remedied for every purpose under the Agreement.


     No certificateholder will have the right under any Agreement to institute
any proceeding with respect thereto unless the holder previously has given to
the trustee written notice of default and unless the holders of certificates
evidencing not less than 25% of the Voting Rights have made written request upon
the trustee to institute the proceeding in its own name as trustee thereunder
and have offered to the trustee reasonable indemnity, and the trustee for sixty
days has neglected or refused to institute any proceeding. The trustee, however,
is under no obligation to

     o    exercise any of the powers vested in it by any Agreement;

     o    make any investigation of matters arising under any Agreement; or

     o    institute, conduct or defend any litigation under any Agreement or
          related to any Agreement.

If any of the holders of certificates request, order or direct the trustee to
take any action, the trustee may require reasonable security or indemnity
against the costs, expenses and liabilities which may be incurred .


AMENDMENT


     Each Agreement may be amended by the parties to the Agreement without the
consent of any of the holders of certificates covered by the Agreement:

     (1)  to cure any ambiguity;

     (2)  to correct, modify or supplement any provision in the Agreement which
          may be inconsistent with any other provision in the Agreement;

     (3)  to make any other provisions with respect to matters or questions
          arising under the Agreement which are not inconsistent with the
          provisions thereof; or

     (4)  to comply with any requirements imposed by the Code;

provided that the amendment--other than an amendment for the purpose specified
in clause (4) above--will not, as evidenced by an opinion of counsel to that
effect, adversely affect in any material respect the interests of any holder of
certificates covered by the Agreement.


      Unless  otherwise  specified in the related  prospectus  supplement,  each
Agreement  may also be  amended  by Morgan  Stanley  Capital I Inc.,  the master
servicer,  if  any,  and  the  trustee,  with  the  consent  of the  holders  of
certificates affected evidencing not less than 51% of the Voting Rights, for any
purpose.  However, to the extent set forth in the related prospectus supplement,
no amendment may:


                                      -83-
<PAGE>

     (1)  reduce in any manner the amount of or delay the timing of, payments
          received or advanced on mortgage loans which are required to be
          distributed on any certificate without the consent of the holder of
          that certificate;

     (2)  adversely affect in any material respect the interests of the holders
          of any class of certificates in a manner other than as described in
          (1), without the consent of the holders of all certificates of that
          class; or

     (3)  modify the provisions of the Agreement described in this paragraph
          without the consent of the holders of all certificates covered by the
          Agreement then outstanding.

However, with respect to any series of certificates as to which a REMIC election
is to be made,  the trustee will not consent to any  amendment of the  Agreement
unless it shall first have received an opinion of counsel to the effect that the
amendment  will not result in the  imposition of a tax on the related trust fund
or cause the  related  trust fund to fail to qualify as a REMIC at any time that
the related certificates are outstanding.

THE TRUSTEE

     The trustee under each Agreement will be named in the related prospectus
supplement. The commercial bank, national banking association, banking
corporation or trust company serving as trustee may have a banking relationship
with Morgan Stanley Capital I Inc. and its affiliates and with any master
servicer and its affiliates.

DUTIES OF THE TRUSTEE

     The trustee will make no representations as to the validity or sufficiency
of any Agreement, the certificates or any asset or related document and is not
accountable for the use or application by or on behalf of any master servicer of
any funds paid to the master servicer or its designee or any special servicer in
respect of the certificates or the assets, or deposited into or withdrawn from
the Certificate Account or any other account by or on behalf of the master
servicer or any special servicer. If no Event of Default has occurred and is
continuing, the trustee is required to perform only those duties specifically
required under the related Agreement. However, upon receipt of the various
certificates, reports or other instruments required to be furnished to it, the
trustee is required to examine the documents and to determine whether they
conform to the requirements of the Agreement.

MATTERS REGARDING THE TRUSTEE

     Unless otherwise specified in the related prospectus supplement, the
trustee and any director, officer, employee or agent of the trustee shall be
entitled to indemnification out of the Certificate Account for any loss,
liability or expense, including costs and expenses of litigation, and of
investigation, counsel fees, damages, judgments and amounts paid in settlement,
incurred in connection with the trustee's:

     o    enforcing its rights and remedies and protecting the interests, and
          enforcing the rights and remedies, of the certificateholders during
          the continuance of an Event of Default;


                                      -84-
<PAGE>

     o    defending or prosecuting any legal action in respect of the related
          Agreement or series of certificates;

     o    being the lender of record with respect to the mortgage loans in a
          trust fund and the owner of record with respect to any mortgaged
          property acquired in respect thereof for the benefit of
          certificateholders; or


     o    acting or refraining from acting in good faith at the direction of the
          holders of the related series of certificates entitled to not less
          than 25% or a higher percentage as is specified in the related
          Agreement with respect to any particular matter of the Voting Rights
          for the series. However, the indemnification will not extend to any
          loss, liability or expense that constitutes a specific liability of
          the trustee pursuant to the related Agreement, or to any loss,
          liability or expense incurred by reason of willful misfeasance, bad
          faith or negligence on the part of the trustee in the performance of
          its obligations and duties thereunder, or by reason of its reckless
          disregard of the obligations or duties, or as may arise from a breach
          of any representation, warranty or covenant of the trustee made in the
          related Agreement.


RESIGNATION AND REMOVAL OF THE TRUSTEE

     The trustee may at any time resign from its obligations and duties under an
Agreement by giving written notice thereof to Morgan Stanley Capital I Inc., the
master servicer, if any, and all certificateholders. Upon receiving the notice
of resignation, Morgan Stanley Capital I Inc. is required promptly to appoint a
successor trustee acceptable to the master servicer, if any. If no successor
trustee shall have been so appointed and have accepted appointment within 30
days after the giving of the notice of resignation, the resigning trustee may
petition any court of competent jurisdiction for the appointment of a successor
trustee.

     If at any time the trustee shall cease to be eligible to continue as
trustee under the related Agreement, or if at any time the trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the trustee or of its property shall be appointed, or any public officer
shall take charge or control of the trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, then Morgan Stanley
Capital I Inc. may remove the trustee and appoint a successor trustee acceptable
to the master servicer, if any. Holders of the certificates of any series
entitled to at least 51% of the Voting Rights for that series may at any time
remove the trustee without cause and appoint a successor trustee.

     Any resignation or removal of the trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee.


                          DESCRIPTION OF CREDIT SUPPORT

GENERAL


     For any series of certificates, Credit Support may be provided with respect
to one or more classes thereof or the related assets. Credit Support may be in
the form of the subordination of one or more classes of certificates, letters of
credit, insurance policies, guarantees, the establishment of one or more reserve
funds or another method of Credit Support described in the related prospectus
supplement, or any combination of the foregoing. If so provided in the related


                                      -85-
<PAGE>

prospectus supplement, any form of Credit Support may be structured so as to be
drawn upon by more than one series to the extent described in the prospectus
supplement.


     Unless otherwise provided in the related prospectus supplement for a series
of certificates, the Credit Support will not provide protection against all
risks of loss and will not guarantee repayment of the entire Certificate Balance
of the certificates and interest thereon. If losses or shortfalls occur that
exceed the amount covered by Credit Support or that are not covered by Credit
Support, certificateholders will bear their allocable share of deficiencies.
Moreover, if a form of Credit Support covers more than one series of
certificates, holders of certificates evidencing interests in any of the trusts
will be subject to the risk that the Credit Support will be exhausted by the
claims of other trusts prior to the trust fund receiving any of its intended
share of coverage.

     If Credit Support is provided with respect to one or more classes of
certificates of a series, or the related assets, the related prospectus
supplement will include a description of:

     (1)  the nature and amount of coverage under the Credit Support;

     (2)  any conditions to payment thereunder not otherwise described in this
          prospectus;

     (3)  the conditions, if any, under which the amount of coverage under the
          Credit Support may be reduced and under which the Credit Support may
          be terminated or replaced;

     (4)  the material provisions relating to the Credit Support; and

     (5)  information regarding the obligor under any instrument of Credit
          Support, including:

          o    a brief description of its principal business activities;

          o    its principal place of business, place of incorporation and the
               jurisdiction under which it is chartered or licensed to do
               business;

          o    if applicable, the identity of regulatory agencies that exercise
               primary jurisdiction over the conduct of its business; and

          o    its total assets, and its stockholders' or policyholders'
               surplus, if applicable, as of the date specified in the
               prospectus supplement.

See "Risk Factors--Credit Support May Not Cover Losses or Risks Which Could
Adversely Affect Payment On Your Certificates."

SUBORDINATE CERTIFICATES

     If so specified in the related prospectus supplement, one or more classes
of certificates of a series may be Subordinate Certificates. To the extent
specified in the related prospectus supplement, the rights of the holders of
Subordinate Certificates to receive distributions of principal and interest from
the Certificate Account on any Distribution Date will be subordinated to the
rights of the holders of Senior Certificates. If so provided in the related
prospectus supplement, the subordination of a class may apply only in the event
of or may be limited to


                                      -86-
<PAGE>

certain types of losses or shortfalls. The related prospectus supplement will
set forth information concerning the amount of subordination of a class or
classes of Subordinate Certificates in a series, the circumstances in which the
subordination will be applicable and the manner, if any, in which the amount of
subordination will be effected.

CROSS-SUPPORT PROVISIONS


     If the assets for a series are divided into separate groups, each
supporting a separate class or classes of certificates of a series, credit
support may be provided by cross-support provisions requiring that distributions
be made on Senior Certificates evidencing interests in one group of mortgage
loans or MBS prior to distributions on Subordinate Certificates evidencing
interests in a different group of mortgage loans or MBS within the trust fund.
The prospectus supplement for a series that includes a cross-support provision
will describe the manner and conditions for applying these provisions.


INSURANCE OR GUARANTEES FOR THE WHOLE LOANS

     If so provided in the prospectus supplement for a series of certificates,
the Whole Loans in the related trust fund will be covered for various default
risks by insurance policies or guarantees. A copy of any material instrument for
a series will be filed with the Commission as an exhibit to a Current Report on
Form 8-K to be filed within 15 days of issuance of the certificates of the
related series.

LETTER OF CREDIT


     If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain classes
thereof will be covered by one or more letters of credit, issued by the letter
of credit bank. Under a letter of credit, the letter of credit bank will be
obligated to honor draws thereunder in an aggregate fixed dollar amount, net of
unreimbursed payments thereunder, generally equal to a percentage specified in
the related prospectus supplement of the aggregate principal balance of the
mortgage loans or MBS or both on the related Cut-off Date or of the initial
aggregate Certificate Balance of one or more classes of certificates. If so
specified in the related prospectus supplement, the letter of credit may permit
draws in the event of only certain types of losses and shortfalls. The amount
available under the letter of credit will, in all cases, be reduced to the
extent of the unreimbursed payments thereunder and may otherwise be reduced as
described in the related prospectus supplement. The obligations of the letter of
credit bank under the letter of credit for each series of certificates will
expire at the earlier of the date specified in the related prospectus supplement
or the termination of the trust fund. A copy of any letter of credit for a
series will be filed with the Commission as an exhibit to a Current Report on
Form 8-K to be filed within 15 days of issuance of the certificates of the
related series.


INSURANCE POLICIES AND SURETY BONDS


     If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain classes
thereof will be covered by insurance policies or surety bonds provided by one or
more insurance companies or sureties. The instruments may cover, with respect to
one or more classes of certificates of the related series, timely distributions
of interest or full distributions of principal on the basis of a schedule


                                      -87-
<PAGE>

of principal distributions set forth in or determined in the manner specified in
the related prospectus supplement. A copy of any such instrument for a series
will be filed with the Commission as an exhibit to a Current Report on Form 8-K
to be filed with the Commission within 15 days of issuance of the certificates
of the related series.


RESERVE FUNDS


     If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain classes
thereof will be covered by one or more reserve funds in which cash, a letter of
credit, Permitted Investments, a demand note or a combination thereof will be
deposited, in the amounts so specified in the prospectus supplement. The reserve
funds for a series may also be funded over time by depositing in the reserve
funds a specified amount of the distributions received on the related assets as
specified in the related prospectus supplement.

     Amounts on deposit in any reserve fund for a series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related prospectus supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on the certificates. If so specified in the related
prospectus supplement, reserve funds may be established to provide limited
protection against only certain types of losses and shortfalls. Following each
Distribution Date amounts in a reserve fund in excess of any amount required to
be maintained in the reserve fund may be released from the reserve fund under
the conditions and to the extent specified in the related prospectus supplement
and will not be available for further application to the certificates.


     Moneys deposited in any Reserve Funds will be invested in Permitted
Investments, except as otherwise specified in the related prospectus supplement.
Unless otherwise specified in the related prospectus supplement, any
reinvestment income or other gain from these investments will be credited to the
related Reserve Fund for the series, and any loss resulting from the investments
will be charged to the Reserve Fund. However, the income may be payable to any
related master servicer or another service provider as additional compensation.
The Reserve Fund, if any, for a series will not be a part of the trust fund to
the extent set forth in the related prospectus supplement.

     Additional information concerning any Reserve Fund will be set forth in the
related prospectus supplement, including the initial balance of the Reserve
Fund, the balance required to be maintained in the Reserve Fund, the manner in
which the required balance will decrease over time, the manner of funding the
Reserve Fund, the purposes for which funds in the Reserve Fund may be applied to
make distributions to certificateholders and use of investment earnings from the
Reserve Fund, if any.

CREDIT SUPPORT FOR MBS


     If so provided in the prospectus supplement for a series of certificates,
the MBS in the related trust fund or the mortgage loans underlying the MBS may
be covered by one or more of the types of Credit Support described in this
prospectus. The related prospectus supplement will specify as to each form of
Credit Support the information indicated above under "Description of Credit
Support--General," to the extent the information is material and available.



                                      -88-
<PAGE>

                 LEGAL ASPECTS OF THE MORTGAGE LOANS AND THE LEASES

      The  following  discussion  contains  general  summaries of certain  legal
aspects of loans secured by commercial and  multifamily  residential  properties
that are general in nature.  The legal aspects are governed by applicable  state
law,  which laws may differ  substantially.  As such,  the  summaries  DO NOT:

          o    purport to be complete;

          o    purport to reflect the laws of any particular state; or

          o    purport to encompass the laws of all states in which the security
               for the mortgage loans is situated.

The summaries are qualified in their entirety by reference to the applicable
federal and state laws governing the mortgage loans. See "Description of the
Trust Funds--Assets."

GENERAL

     All of the mortgage loans are loans evidenced by a note or bond and secured
by instruments granting a security interest in real property. The instrument
granting a security interest may be a mortgage, deed of trust, security deed or
deed to secure debt, depending upon the prevailing practice and law in the state
in which the mortgaged property is located. Any of the foregoing types of
mortgages will create a lien upon, or grant a title interest in, the subject
property. The priority of the mortgage will depend on the terms of the
particular security instrument, as well as separate, recorded, contractual
arrangements with others holding interests in the mortgaged property, the
knowledge of the parties to the instrument as well as the order of recordation
of the instrument in the appropriate public recording office. However, recording
does not generally establish priority over governmental claims for real estate
taxes and assessments and other charges imposed under governmental police
powers.

TYPES OF MORTGAGE INSTRUMENTS

     A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties--

     o    a borrower--the borrower and usually the owner of the subject
          property, and

     o    a mortgagee--the lender.

     In contrast, a deed of trust is a three-party instrument, among

     o    a trustor--the equivalent of a mortgagor or borrower,

     o    a trustee to whom the mortgaged property is conveyed, and

     o    a beneficiary--the lender--for whose benefit the conveyance is made.

Under a deed of trust, the borrower grants the property, irrevocably until the
debt is paid, in trust, generally with a power of sale as security for the
indebtedness evidenced by the related note. A deed to secure debt typically has
two parties.


                                      -89-
<PAGE>

     By executing a deed to secure debt, the grantor conveys title to, as
opposed to merely creating a lien upon, the subject property to the grantee
until the time that the underlying debt is repaid, generally with a power of
sale as security for the indebtedness evidenced by the related mortgage note. If
a borrower under a mortgage is a land trust, there would be an additional party
because legal title to the property is held by a land trustee under a land trust
agreement for the benefit of the borrower. At origination of a mortgage loan
involving a land trust, the borrower executes a separate undertaking to make
payments on the mortgage note. The lender's authority under a mortgage, the
trustee's authority under a deed of trust and the grantee's authority under a
deed to secure debt are governed by the express provisions of the mortgage, the
law of the state in which the real property is located, certain federal laws
including, without limitation, the Soldiers' and Sailors' Civil Relief Act of
1940 and, in some cases, in deed of trust transactions, the directions of the
beneficiary.

INTEREST IN REAL PROPERTY

     The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, the mortgage, or other instrument, may encumber other interests in real
property such as:

     o    a tenant's interest in a lease of land or improvements, or both, and

     o    the leasehold estate created by the lease.

A mortgage, or other instrument, covering an interest in real property other
than the fee estate requires special provisions in the instrument creating the
interest to protect the lender against termination of the interest before the
note secured by the mortgage, deed of trust, security deed or deed to secure
debt is paid. Unless otherwise specified in the prospectus supplement, Morgan
Stanley Capital I Inc. or the asset seller will make representations and
warranties in the Agreement with respect to the mortgage loans which are secured
by an interest in a leasehold estate. The representations and warranties will be
set forth in the prospectus supplement if applicable.

LEASES AND RENTS

     Mortgages that encumber income-producing property often contain an
assignment of rents and leases. Typically, under an assignment of rents and
leases:

     o    the borrower assigns its right, title and interest as landlord under
          each lease and the income derived from each lease to the lender, and

     o    the borrower retains a revocable license to collect the rents for so
          long as there is no default under the loan documents.


The manner of perfecting the lender's interest in rents may depend on whether
the borrower's assignment was absolute or one granted as security for the loan.
Failure to properly perfect the lender's interest in rents may result in the
loss of substantial pool of funds, which could otherwise serve as a source of
repayment for the loan. If the borrower defaults, the license terminates and the
lender is entitled to collect the rents. Local law may require that the lender
take possession of the property and obtain a court-appointed receiver before
becoming entitled to


                                      -90-
<PAGE>

collect the rents. In most states, hotel and motel room revenues are considered
accounts receivable under the UCC; generally these revenues are either assigned
by the borrower, which remains entitled to collect the revenues absent a
default, or pledged by the borrower, as security for the loan. In general, the
lender must file financing statements in order to perfect its security interest
in the revenues and must file continuation statements, generally every five
years, to maintain perfection of the security interest. Even if the lender's
security interest in room revenues is perfected under the UCC, the lender will
generally be required to commence a foreclosure or otherwise take possession of
the property in order to collect the room revenues after a default.


     Even after a foreclosure, the potential rent payments from the property may
be less than the periodic payments that had been due under the mortgage. For
instance, the net income that would otherwise be generated from the property may
be less than the amount that would have been needed to service the mortgage debt
if the leases on the property are at below-market rents, or as the result of
excessive maintenance, repair or other obligations which a lender succeeds to as
landlord.

     Lenders that actually take possession of the property, however, may incur
potentially substantial risks attendant to being a mortgagee in possession. The
risks include liability for environmental clean-up costs and other risks
inherent in property ownership. See "--Environmental Legislation" below.

PERSONALITY


     Certain types of mortgaged properties, such as hotels, motels and
industrial plants, are likely to derive a significant part of their value from
personal property which does not constitute "fixtures" under applicable state
real property law and, hence, would not be subject to the lien of a mortgage.
The property is generally pledged or assigned as security to the lender under
the UCC. In order to perfect its security interest in the property, the lender
generally must file UCC financing statements and, to maintain perfection of the
security interest, file continuation statements generally every five years.


FORECLOSURE

  GENERAL

     Foreclosure is a legal procedure that allows the lender to recover its
mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the borrower defaults in payment or performance of its obligations
under the note or mortgage, the lender has the right to institute foreclosure
proceedings to sell the mortgaged property at public auction to satisfy the
indebtedness.

     Foreclosure procedures with respect to the enforcement of a mortgage vary
from state to state. Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial foreclosure pursuant to a power of sale granted in
the mortgage instrument. There are several other foreclosure procedures
available in some states that are either infrequently used or available only in
certain limited circumstances, such as strict foreclosure.


                                      -91-
<PAGE>

  JUDICIAL FORECLOSURE

     A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated by
the service of legal pleadings upon all parties having a subordinate interest of
record in the real property and all parties in possession of the property, under
leases or otherwise, whose interests are subordinate to the mortgage. Delays in
completion of the foreclosure may occasionally result from difficulties in
locating defendants. When the lender's right to foreclose is contested, the
legal proceedings can be time-consuming. Upon successful completion of a
judicial foreclosure proceeding, the court generally issues a judgment of
foreclosure and appoints a referee or other officer to conduct a public sale of
the mortgaged property, the proceeds of which are used to satisfy the judgment.
The sales are made in accordance with procedures that vary from state to state.

  EQUITABLE LIMITATIONS ON ENFORCEABILITY OF CERTAIN PROVISIONS

     United States courts have traditionally imposed general equitable
principles to limit the remedies available to a lender in connection with
foreclosure. These equitable principles are generally designed to relieve the
borrower from the legal effect of mortgage defaults, to the extent that the
effect is perceived as harsh or unfair. Relying on these principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the borrower's default and the likelihood that the borrower will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lender's and have required that lenders reinstate loans or recast payment
schedules in order to accommodate borrowers who are suffering from a temporary
financial disability. In other cases, courts have limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
borrower failed to maintain the mortgaged property adequately or the borrower
executed a junior mortgage on the mortgaged property. The exercise by the court
of its equity powers will depend on the individual circumstances of each case
presented to it. Finally, some courts have been faced with the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a borrower receive notice in addition to
statutorily-prescribed minimum notice. For the most part, these cases have
upheld the reasonableness of the notice provisions or have found that a public
sale under a mortgage providing for a power of sale does not involve sufficient
state action to afford constitutional protections to the borrower.

     A foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses are raised or counterclaims are interposed, and sometimes
require several years to complete. Moreover, a non-collusive, regularly
conducted foreclosure sale may be challenged as a fraudulent conveyance,
regardless of the parties' intent, if a court determines that the sale was for
less than fair consideration and that the sale occurred while the borrower was
insolvent or the borrower was rendered insolvent as a result of the sale and
within one year -- or within the state statute of limitations if the trustee in
bankruptcy elects to proceed under state fraudulent conveyance law -- of the
filing of bankruptcy.

  NON-JUDICIAL FORECLOSURE/POWER OF SALE

     Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale pursuant to the power of sale granted in the deed of trust. A
power of sale is typically granted in

                                      -92-
<PAGE>

a deed of trust. It may also be contained in any other type of mortgage
instrument. A power of sale allows a non-judicial public sale to be conducted
generally following a request from the beneficiary/lender to the trustee to sell
the property upon any default by the borrower under the terms of the mortgage
note or the mortgage instrument and after notice of sale is given in accordance
with the terms of the mortgage instrument, as well as applicable state law. In
some states, prior to such sale, the trustee under a deed of trust must record a
notice of default and notice of sale and send a copy to the borrower and to any
other party who has recorded a request for a copy of a notice of default and
notice of sale. In addition, in some states the trustee must provide notice to
any other party having an interest of record in the real property, including
junior lienholders. A notice of sale must be posted in a public place and, in
most states, published for a specified period of time in one or more newspapers.
The borrower or junior lienholder may then have the right, during a
reinstatement period required in some states, to cure the default by paying the
entire actual amount in arrears, without acceleration, plus the expenses
incurred in enforcing the obligation. In other states, the borrower or the
junior lienholder is not provided a period to reinstate the loan, but has only
the right to pay off the entire debt to prevent the foreclosure sale. Generally,
the procedure for public sale, the parties entitled to notice, the method of
giving notice and the applicable time periods are governed by state law and vary
among the states. Foreclosure of a deed to secure debt is also generally
accomplished by a non-judicial sale similar to that required by a deed of trust,
except that the lender or its agent, rather than a trustee, is typically
empowered to perform the sale in accordance with the terms of the deed to secure
debt and applicable law.

  PUBLIC SALE


     A third party may be unwilling to purchase a mortgaged property at a public
sale because of the difficulty in determining the value of the property at the
time of sale, due to, among other things, redemption rights which may exist and
the possibility of physical deterioration of the property during the foreclosure
proceedings. For these reasons, it is common for the lender to purchase the
mortgaged property for an amount equal to or less than the underlying debt and
accrued and unpaid interest plus the expenses of foreclosure. Generally, state
law controls the amount of foreclosure costs and expenses which may be recovered
by a lender. Thereafter, subject to the borrower's right in some states to
remain in possession during a redemption period, if applicable, the lender will
become the owner of the property and have both the benefits and burdens of
ownership of the mortgaged property. For example, the lender will have the
obligation to pay debt service on any senior mortgages, to pay taxes, obtain
casualty insurance and to make the repairs at its own expense as are necessary
to render the property suitable for sale. Frequently, the lender employs a third
party management company to manage and operate the property. The costs of
operating and maintaining a commercial or multifamily residential property may
be significant and may be greater than the income derived from that property.
The costs of management and operation of those mortgaged properties which are
hotels, motels, restaurants, nursing or convalescent homes or hospitals may be
particularly significant because of the expertise, knowledge and, with respect
to nursing or convalescent homes or hospitals, regulatory compliance, required
to run the operations and the effect which foreclosure and a change in ownership
may have on the public's and the industry's, including franchisors', perception
of the quality of the operations. The lender will commonly obtain the services
of a real estate broker and pay the broker's commission in connection with the
sale of the property. Depending upon market conditions, the ultimate proceeds of
the sale of the property may not


                                      -93-
<PAGE>

equal the lender's investment in the property. Moreover, a lender commonly
incurs substantial legal fees and court costs in acquiring a mortgaged property
through contested foreclosure or bankruptcy proceedings. Furthermore, a few
states require that any environmental contamination at certain types of
properties be cleaned up before a property may be resold. In addition, a lender
may be responsible under federal or state law for the cost of cleaning up a
mortgaged property that is environmentally contaminated. See "--Environmental
Legislation." Generally state law controls the amount of foreclosure expenses
and costs, including attorneys' fees, that may be recovered by a lender.


     A junior lender may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior mortgages
to avoid their foreclosure. In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale" clause contained in
a senior mortgage, the junior lender may be required to pay the full amount of
the senior mortgage to avoid its foreclosure. Accordingly, with respect to those
mortgage loans, if any, that are junior mortgage loans, if the lender purchases
the property, the lender's title will be subject to all senior mortgages, prior
liens and certain governmental liens.

     The proceeds received by the referee or trustee from the sale are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the mortgage under which the sale was conducted. Any
proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the borrower is in default. Any additional
proceeds are generally payable to the borrower. The payment of the proceeds to
the holders of junior mortgages may occur in the foreclosure action of the
senior mortgage or a subsequent ancillary proceeding or may require the
institution of separate legal proceedings by these holders.

  REO PROPERTIES

      If title to any mortgaged property is acquired by the trustee on behalf of
the  certificateholders,  the master servicer or any related  subservicer or the
special  servicer,  on  behalf  of the  holders,  will be  required  to sell the
mortgaged  property  prior to the close of the third calendar year following the
year of acquisition of such mortgaged  property by the trust fund, unless:

     o    the Internal Revenue Service grants an REO Extension, or

     o    it obtains an opinion of counsel generally to the effect that the
          holding of the property beyond the close of the third calendar year
          after its acquisition will not result in the imposition of a tax on
          the trust fund or cause any REMIC created pursuant to the Agreement to
          fail to qualify as a REMIC under the Code.

Subject to the foregoing, the master servicer or any related subservicer or the
special servicer will generally be required to solicit bids for any mortgaged
property so acquired in a manner as will be reasonably likely to realize a fair
price for the property. The master servicer or any related subservicer or the
special servicer may retain an independent contractor to operate and manage any
REO Property; however, the retention of an independent contractor will not
relieve the master servicer or any related subservicer or the special servicer
of its obligations with respect to the REO Property.


                                      -94-
<PAGE>

     In general, the master servicer or any related subservicer or the special
servicer or an independent contractor employed by the master servicer or any
related subservicer or the special servicer at the expense of the trust fund
will be obligated to operate and manage any mortgaged property acquired as REO
Property in a manner that would, to the extent commercially feasible, maximize
the trust fund's net after-tax proceeds from the property. After the master
servicer or any related subservicer or the special servicer reviews the
operation of the property and consults with the trustee to determine the trust
fund's federal income tax reporting position with respect to the income it is
anticipated that the trust fund would derive from the property, the master
servicer or any related subservicer or the special servicer could determine,
particularly in the case of an REO Property that is a hospitality or residential
health care facility, that it would not be commercially feasible to manage and
operate the property in a manner that would avoid the imposition of an REO Tax
at the highest marginal corporate tax rate--currently 35%. The determination as
to whether income from an REO Property would be subject to an REO Tax will
depend on the specific facts and circumstances relating to the management and
operation of each REO Property. Any REO Tax imposed on the trust fund's income
from an REO Property would reduce the amount available for distribution to
certificateholders. Certificateholders are advised to consult their tax advisors
regarding the possible imposition of REO Taxes in connection with the operation
of commercial REO Properties by REMICs. See "Federal Income Tax Consequences" in
this prospectus and "Federal Income Tax Consequences" in the prospectus
supplement.

  RIGHTS OF REDEMPTION

     The purposes of a foreclosure action are to enable the lender to realize
upon its security and to bar the borrower, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their "equity of redemption." The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing lender have
an equity of redemption and may redeem the property by paying the entire debt
with interest. In addition, in some states, when a foreclosure action has been
commenced, the redeeming party must pay certain costs of the action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law or non-statutory right which
exists prior to completion of the foreclosure, is not waivable by the borrower,
must be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the borrower and foreclosed junior
lienors are given a statutory period in which to redeem the property from the
foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former borrower pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.


                                      -95-
<PAGE>

     Under the REMIC Provisions currently in effect, property acquired by
foreclosure generally must not be held beyond the close of the third calendar
year following the year of acquisition. Unless otherwise provided in the related
prospectus supplement, with respect to a series of certificates for which an
election is made to qualify the trust fund or a part thereof as a REMIC, the
Agreement will permit foreclosed property to be held beyond the close of the
third calendar year following the year of acquisition if the Internal Revenue
Service grants an extension of time within which to sell the property or
independent counsel renders an opinion to the effect that holding the property
for such additional period is permissible under the REMIC Provisions.

  ANTI-DEFICIENCY LEGISLATION

     Some or all of the mortgage loans may be nonrecourse loans, as to which
recourse may be had only against the specific property securing the related
mortgage loan and a personal money judgment may not be obtained against the
borrower. Even if a mortgage loan by its terms provides for recourse to the
borrower, some states impose prohibitions or limitations on recourse to the
borrower. For example, statutes in some states limit the right of the lender to
obtain a deficiency judgment against the borrower following foreclosure or sale
under a deed of trust. A deficiency judgment would be a personal judgment
against the former borrower equal to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Some states require the lender to exhaust the security afforded under a
mortgage by foreclosure in an attempt to satisfy the full debt before bringing a
personal action against the borrower. In certain other states, the lender has
the option of bringing a personal action against the borrower on the debt
without first exhausting the security; however, in some of these states, the
lender, following judgment on a personal action, may be deemed to have elected a
remedy and may be precluded from exercising remedies with respect to the
security. In some cases, a lender will be precluded from exercising any
additional rights under the note or mortgage if it has taken any prior
enforcement action. Consequently, the practical effect of the election
requirement, in those states permitting such election, is that lenders will
usually proceed against the security first rather than bringing a personal
action against the borrower. Finally, other statutory provisions limit any
deficiency judgment against the former borrower following a judicial sale to the
excess of the outstanding debt over the fair market value of the property at the
time of the public sale. The purpose of these statutes is generally to prevent a
lender from obtaining a large deficiency judgment against the former borrower as
a result of low or no bids at the judicial sale.

  LEASEHOLD RISKS

     Mortgage loans may be secured by a mortgage on a ground lease. Leasehold
mortgages are subject to certain risks not associated with mortgage loans
secured by the fee estate of the borrower. The most significant of these risks
is that the ground lease creating the leasehold estate could terminate, leaving
the leasehold lender without its security. The ground lease may terminate if,
among other reasons, the ground lessee breaches or defaults in its obligations
under the ground lease or there is a bankruptcy of the ground lessee or the
ground lessor. This risk may be minimized if the ground lease contains certain
provisions protective of the lender, but the ground leases that secure mortgage
loans may not contain some of these protective provisions, and mortgages may not
contain the other protections discussed in the next paragraph. Protective ground
lease provisions include:


                                      -96-
<PAGE>

     (1)  the right of the leasehold lender to receive notices from the ground
          lessor of any defaults by the borrower;

     (2)  the right to cure those defaults, with adequate cure periods;

     (3)  if a default is not susceptible of cure by the leasehold lender, the
          right to acquire the leasehold estate through foreclosure or
          otherwise;

     (4)  the ability of the ground lease to be assigned to and by the leasehold
          lender or purchaser at a foreclosure sale and for the concomitant
          release of the ground lessee's liabilities thereunder;

     (5)  the right of the leasehold lender to enter into a new ground lease
          with the ground lessor on the same terms and conditions as the old
          ground lease in the event of a termination thereof;

     (6)  a ground lease or leasehold mortgage that prohibits the ground lessee
          from treating the ground lease as terminated in the event of the
          ground lessor's bankruptcy and rejection of the ground lease by the
          trustee for the debtor-ground lessor; and

     (7)  a leasehold mortgage that provides for the assignment of the
          debtor-ground lessee's right to reject a lease pursuant to Section 365
          of the Bankruptcy Code.

Without the protections described in (1) - (7) above, a leasehold lender may
lose the collateral securing its leasehold mortgage. However, the enforceability
of clause (7) has not been established. In addition, terms and conditions of a
leasehold mortgage are subject to the terms and conditions of the ground lease.
Although certain rights given to a ground lessee can be limited by the terms of
a leasehold mortgage, the rights of a ground lessee or a leasehold lender with
respect to, among other things, insurance, casualty and condemnation will be
governed by the provisions of the ground lease.

BANKRUPTCY LAWS


     The Bankruptcy Code and related state laws may interfere with or affect the
ability of a lender to realize upon collateral and to enforce a deficiency
judgment. For example, under the Bankruptcy Code, virtually all actions,
including foreclosure actions and deficiency judgment proceedings, are
automatically stayed upon the filing of the bankruptcy petition, and, usually,
no interest or principal payments are made during the course of the bankruptcy
case. The delay and the consequences thereof caused by an automatic stay can be
significant. Also, under the Bankruptcy Code, the filing of a petition in
bankruptcy by or on behalf of a junior lienor may stay the senior lender from
taking action to foreclose out the junior lien.

     Under the Bankruptcy Code, provided certain substantive and procedural
safeguards for the lender are met, the amount and terms of a mortgage secured by
property of the debtor may be modified under certain circumstances. In many
jurisdictions, the outstanding amount of the loan secured by the real property
may be reduced to the then-current value of the property, with a corresponding
partial reduction of the amount of lender's security interest pursuant to a
confirmed plan or lien avoidance proceeding, thus leaving the lender a general
unsecured


                                      -97-
<PAGE>

creditor for the difference between such value and the outstanding balance of
the loan. Other modifications may include the reduction in the amount of each
scheduled payment, which reduction may result from a reduction in the rate of
interest or the alteration of the repayment schedule with or without affecting
the unpaid principal balance of the loan, or an extension or reduction of the
final maturity date. Some courts with federal bankruptcy jurisdiction have
approved plans, based on the particular facts of the reorganization case, that
effected the curing of a mortgage loan default by paying arrearages over a
number of years. Also, under federal bankruptcy law, a bankruptcy court may
permit a debtor through its rehabilitative plan to de-accelerate a secured loan
and to reinstate the loan even though the lender accelerated the mortgage loan
and final judgment of foreclosure had been entered in state court provided no
sale of the property had yet occurred, prior to the filing of the debtor's
petition. This may be done even if the full amount due under the original loan
is never repaid.


     Federal bankruptcy law provides generally that rights and obligation under
an unexpired lease of the debtor/lessee may not be terminated or modified at any
time after the commencement of a case under the Bankruptcy Code solely on the
basis of a provision in the lease to such effect or because of certain other
similar events. This prohibition on so-called "ipso facto clauses" could limit
the ability of the trustee for a series of certificates to exercise certain
contractual remedies with respect to the leases. In addition, Section 362 of the
Bankruptcy Code operates as an automatic stay of, among other things, any act to
obtain possession of property from a debtor's estate, which may delay a
trustee's exercise of remedies for a related series of certificates in the event
that a related lessee or a related borrower becomes the subject of a proceeding
under the Bankruptcy Code. For example, a lender would be stayed from enforcing
a lease assignment by a borrower related to a mortgaged property if the related
borrower was in a bankruptcy proceeding. The legal proceedings necessary to
resolve the issues could be time-consuming and might result in significant
delays in the receipt of the assigned rents. Similarly, the filing of a petition
in bankruptcy by or on behalf of a lessee of a mortgaged property would result
in a stay against the commencement or continuation of any state court proceeding
for past due rent, for accelerated rent, for damages or for a summary eviction
order with respect to a default under the lease that occurred prior to the
filing of the lessee's petition. Rents and other proceeds of a mortgage loan may
also escape an assignment thereof if the assignment is not fully perfected under
state law prior to commencement of the bankruptcy proceeding. See "--Leases and
Rents" above.

     In addition, the Bankruptcy Code generally provides that a trustee or
debtor-in-possession may, subject to approval of the court,

     o    assume the lease and retain it or assign it to a third party or

     o    reject the lease.

If the lease is assumed, the trustee in bankruptcy on behalf of the lessee, or
the lessee as debtor-in-possession, or the assignee, if applicable, must cure
any defaults under the lease, compensate the lessor for its losses and provide
the lessor with "adequate assurance" of future performance. These remedies may
be insufficient, however, as the lessor may be forced to continue under the
lease with a lessee that is a poor credit risk or an unfamiliar tenant if the
lease was assigned, and any assurances provided to the lessor may, in fact, be
inadequate. If the lease is rejected, the rejection generally constitutes a
breach of the executory contract or unexpired


                                      -98-
<PAGE>

lease immediately before the date of filing the petition. As a consequence, the
other party or parties to the rejected lease, such as the borrower, as lessor
under a lease, would have only an unsecured claim against the debtor for damages
resulting from the breach, which could adversely affect the security for the
related mortgage loan. In addition, pursuant to Section 502(b)(6) of the
Bankruptcy Code, a lessor's damages for lease rejection in respect of future
rent installments are limited to the rent reserved by the lease, without
acceleration, for the greater of one year or 15%, not to exceed three years, of
the remaining term of the lease.

     If a trustee in bankruptcy on behalf of a lessor, or a lessor as
debtor-in-possession, rejects an unexpired lease of real property, the lessee
may treat the lease as terminated by the rejection or, in the alternative, the
lessee may remain in possession of the leasehold for the balance of the term and
for any renewal or extension of the term that is enforceable by the lessee under
applicable nonbankruptcy law. The Bankruptcy Code provides that if a lessee
elects to remain in possession after a rejection of a lease, the lessee may
offset against rents reserved under the lease for the balance of the term after
the date of rejection of the lease, and any renewal or extension thereof, any
damages occurring after such date caused by the nonperformance of any obligation
of the lessor under the lease after such date. To the extent provided in the
related prospectus supplement, the lessee will agree under certain leases to pay
all amounts owing thereunder to the master servicer without offset. To the
extent that a contractual obligation remains enforceable against the lessee, the
lessee would not be able to avail itself of the rights of offset generally
afforded to lessees of real property under the Bankruptcy Code.

     In a bankruptcy or similar proceeding of a borrower, action may be taken
seeking the recovery, as a preferential transfer or on other grounds, of any
payments made by the borrower, or made directly by the related lessee, under the
related mortgage loan to the trust fund. Payments on long-term debt may be
protected from recovery as preferences if they are payments in the ordinary
course of business made on debts incurred in the ordinary course of business.
Whether any particular payment would be protected depends upon the facts
specific to a particular transaction.

     A trustee in bankruptcy, in some cases, may be entitled to collect its
costs and expenses in preserving or selling the mortgaged property ahead of
payment to the lender. In certain circumstances, a debtor in bankruptcy may have
the power to grant liens senior to the lien of a mortgage, and analogous state
statutes and general principles of equity may also provide a borrower with means
to halt a foreclosure proceeding or sale and to force a restructuring of a
mortgage loan on terms a lender would not otherwise accept. Moreover, the laws
of some states also give priority to certain tax liens over the lien of a
mortgage or deed of trust. Under the Bankruptcy Code, if the court finds that
actions of the lender have been unreasonable, the lien of the related mortgage
may be subordinated to the claims of unsecured creditors.

     To the extent described in the related prospectus supplement, some of the
Borrowers may be partnerships. The laws governing limited partnerships in some
states provide that the commencement of a case under the Bankruptcy Code with
respect to a general partner will cause a person to cease to be a general
partner of the limited partnership, unless otherwise provided in writing in the
limited partnership agreement. This provision may be construed as an "ipso
facto" clause and, in the event of the general partner's bankruptcy, may not be
enforceable. To the extent described in the related prospectus supplement, some
of the limited partnership agreements of the Borrowers may provide that the
commencement of a case under the


                                      -99-
<PAGE>

Bankruptcy Code with respect to the related general partner constitutes an event
of withdrawal--assuming the enforceability of the clause is not challenged in
bankruptcy proceedings or, if challenged, is upheld--that might trigger the
dissolution of the limited partnership, the winding up of its affairs and the
distribution of its assets, unless

     o    at the time there was at least one other general partner and the
          written provisions of the limited partnership permit the business of
          the limited partnership to be carried on by the remaining general
          partner and that general partner does so or

     o    the written provisions of the limited partnership agreement permit the
          limited partner to agree within a specified time frame -- often 60
          days -- after such withdrawal to continue the business of the limited
          partnership and to the appointment of one or more general partners and
          the limited partners do so.

In addition, the laws governing general partnerships in some states provide that
the commencement of a case under the Bankruptcy Code or state bankruptcy laws
with respect to a general partner of such partnerships triggers the dissolution
of the partnership, the winding up of its affairs and the distribution of its
assets. The state laws, however, may not be enforceable or effective in a
bankruptcy case. The dissolution of a Borrower, the winding up of its affairs
and the distribution of its assets could result in an acceleration of its
payment obligation under a related mortgage loan, which may reduce the yield on
the related series of certificates in the same manner as a principal prepayment.

     In addition, the bankruptcy of the general partner of a Borrower that is a
partnership may provide the opportunity for a trustee in bankruptcy for the
general partner, such general partner as a debtor-in-possession, or a creditor
of the general partner to obtain an order from a court consolidating the assets
and liabilities of the general partner with those of the Borrower pursuant to
the doctrines of substantive consolidation or piercing the corporate veil. In
such a case, the respective mortgaged property, for example, would become
property of the estate of the bankrupt general partner. Not only would the
mortgaged property be available to satisfy the claims of creditors of the
general partner, but an automatic stay would apply to any attempt by the trustee
to exercise remedies with respect to the mortgaged property. However, such an
occurrence should not affect the trustee's status as a secured creditor with
respect to the Borrower or its security interest in the mortgaged property.

JUNIOR MORTGAGES; RIGHTS OF SENIOR LENDERS OR BENEFICIARIES


     To the extent specified in the related prospectus supplement, some of the
mortgage loans for a series will be secured by junior mortgages or deeds of
trust which are subordinated to senior mortgages or deeds of trust held by other
lenders or institutional investors. The rights of the trust fund, and therefore
the related certificateholders, as beneficiary under a junior deed of trust or
as lender under a junior mortgage, are subordinate to those of the lender or
beneficiary under the senior mortgage or deed of trust, including the prior
rights of the senior lender or beneficiary:

     o    to receive rents, hazard insurance and condemnation proceeds, and

     o    to cause the mortgaged property securing the mortgage loan to be sold
          upon default of the Borrower or trustor. This would extinguish the
          junior lender's or


                                     -100-
<PAGE>

          junior beneficiary's lien . However, the master servicer or special
          servicer, as applicable, could assert its subordinate interest in the
          mortgaged property in foreclosure litigation or satisfy the defaulted
          senior loan.


In many states a junior lender or beneficiary may satisfy a defaulted senior
loan in full, or may cure such default and bring the senior loan current, in
either event adding the amounts expended to the balance due on the junior loan.
Absent a provision in the senior mortgage, no notice of default is required to
be given to the junior lender unless otherwise required by law.

     The form of the mortgage or deed of trust used by many institutional
lenders confers on the lender or beneficiary the right both to receive all
proceeds collected under any hazard insurance policy and all awards made in
connection with any condemnation proceedings, and to apply the proceeds and
awards to any indebtedness secured by the mortgage or deed of trust, in such
order as the lender or beneficiary may determine. Thus, in the event
improvements on the property are damaged or destroyed by fire or other casualty,
or in the event the property is taken by condemnation, the lender or beneficiary
under the senior mortgage or deed of trust will have the prior right to collect
any insurance proceeds payable under the hazard insurance policy and any award
of damages in connection with the condemnation and to apply the same to the
indebtedness secured by the senior mortgage or deed of trust. Proceeds in excess
of the amount of senior mortgage indebtedness will, in most cases, be applied to
the indebtedness of a junior mortgage or trust deed. The laws of some states may
limit the ability of lenders to apply the proceeds of hazard insurance and
partial condemnation awards to the secured indebtedness. In these states, the
borrower must be allowed to use the proceeds of hazard insurance to repair the
damage unless the security of the lender has been impaired. Similarly, in
certain states, the lender is entitled to the award for a partial condemnation
of the real property security only to the extent that its security is impaired.

     The form of mortgage or deed of trust used by many institutional lenders
typically contains a "future advance" clause, which provides in essence, that
additional amounts advanced to or on behalf of the borrower by the lender are to
be secured by the mortgage or deed of trust. While this type of clause is valid
under the laws of most states, the priority of any advance made under the clause
depends, in some states, on whether the advance was an "obligatory" or
"optional" advance. If the lender is obligated to advance the additional
amounts, the advance may be entitled to receive the same priority as amounts
initially made under the mortgage or deed of trust, notwithstanding that there
may be intervening junior mortgages or deeds of trust and other liens between
the date of recording of the mortgage or deed of trust and the date of the
future advance, and notwithstanding that the lender or beneficiary had actual
knowledge of the intervening junior mortgages or deeds of trust and other liens
at the time of the advance. Where the lender is not obligated to advance the
additional amounts and has actual knowledge of the intervening junior mortgages
or deeds of trust and other liens, the advance may be subordinated to such
intervening junior mortgages or deeds of trust and other liens. Priority of
advances under a "future advance" clause rests, in many other states, on state
law giving priority to all advances made under the loan agreement up to a
"credit limit" amount stated in the recorded mortgage.

     Another provision typically found in the form of the mortgage or deed of
trust used by many institutional lenders obligates the borrower or trustor to
pay before delinquency all taxes and assessments on the property and, when due,
all encumbrances, charges and liens on the property which appear prior to the
mortgage or deed of trust, to provide and maintain fire


                                     -101-
<PAGE>

insurance on the property, to maintain and repair the property and not to commit
or permit any waste thereof, and to appear in and defend any action or
proceeding purporting to affect the property or the rights of the lender or
beneficiary under the mortgage or deed of trust. Upon a failure of the borrower
to perform any of these obligations, the lender or beneficiary is given the
right under the mortgage or deed of trust to perform the obligation itself, at
its election, with the borrower agreeing to reimburse the lender on behalf of
the borrower. All sums so expended by the lender become part of the indebtedness
secured by the mortgage or deed of trust.

     The form of mortgage or deed of trust used by many institutional lenders
typically requires the borrower to obtain the consent of the lender in respect
of actions affecting the mortgaged property, including, without limitation,
leasing activities, including new leases and termination or modification of
existing leases, alterations and improvements to buildings forming a part of the
mortgaged property and management and leasing agreements for the mortgaged
property. Tenants will often refuse to execute a lease unless the lender or
beneficiary executes a written agreement with the tenant not to disturb the
tenant's possession of its premises in the event of a foreclosure. A senior
lender or beneficiary may refuse to consent to matters approved by a junior
lender or beneficiary with the result that the value of the security for the
junior mortgage or deed of trust is diminished. For example, a senior lender or
beneficiary may decide not to approve the lease or to refuse to grant a tenant a
non-disturbance agreement. If, as a result, the lease is not executed, the value
of the mortgaged property may be diminished.

ENVIRONMENTAL LEGISLATION

     Real property pledged as security to a lender may be subject to unforeseen
environmental liabilities. Of particular concern may be those mortgaged
properties which are, or have been, the site of manufacturing, industrial or
disposal activity. These environmental liabilities may give rise to:

     o    a diminution in value of property securing any mortgage loan;

     o    limitation on the ability to foreclose against the property; or

     o    in certain circumstances, liability for clean-up costs or other
          remedial actions, which liability could exceed the value of the
          principal balance of the related mortgage loan or of the mortgaged
          property.

     Under the laws of many states, contamination on a property may give rise to
a lien on the property for cleanup costs. In several states, the a lien has
priority over all existing liens (a "superlien") including those of existing
mortgages; in these states, the lien of a mortgage contemplated by this
transaction may lose its priority to a superlien.

     The presence of hazardous or toxic substances, or the failure to remediate
the property properly, may adversely affect the market value of the property, as
well as the owner's ability to sell or use the real estate or to borrow using
the real estate as collateral. In addition, certain environmental laws and
common law principles govern the responsibility for the removal, encapsulation
or disturbance of asbestos containing materials when these asbestos containing
materials are in poor condition or when a property with asbestos containing
materials is undergoing repair, renovation or demolition. These laws could also
be used to impose liability upon owners and operators of real properties for
release of asbestos containing materials into the


                                     -102-
<PAGE>

air that cause personal injury or other damage. In addition to cleanup and
natural resource damages actions brought by federal, state, and local agencies
and private parties, the presence of hazardous substances on a property may lead
to claims of personal injury, property damage, or other claims by private
plaintiffs.

     Under the federal Comprehensive Environmental Response, Compensation and
Liability Act of 1980 and under other federal law and the law of some states, a
secured party which takes a deed-in-lieu of foreclosure, purchases a mortgaged
property at a foreclosure sale, or operates a mortgaged property may become
liable in some circumstances either to the government or to private parties for
cleanup costs, even if the lender does not cause or contribute to the
contamination. Liability under some federal or state statutes may not be limited
to the original or unamortized principal balance of a loan or to the value of
the property securing a loan. CERCLA imposes strict, as well as joint and
several, liability on several classes of potentially responsible parties,
including current owners and operators of the property, regardless of whether
they caused or contributed to the contamination. Many states have laws similar
to CERCLA.

     Lenders may be held liable under CERCLA as owners or operators. Excluded
from CERCLA's definition of "owner or operator," however, is a person "who
without participating in the management of the facility, holds indicia of
ownership primarily to protect his security interest." This exemption for
holders of a security interest such as a secured lender applies only in
circumstances where the lender acts to protect its security interest in the
contaminated facility or property. Thus, if a lender's activities encroach on
the actual management of the facility or property, the lender faces potential
liability as an "owner or operator" under CERCLA. Similarly, when a lender
forecloses and takes title to a contaminated facility or property -- whether it
holds the facility or property as an investment or leases it to a third party --
the lender may incur potential CERCLA liability.

     Whether actions taken by a lender would constitute an encroachment on the
actual management of a facility or property, so as to render the secured
creditor exemption unavailable to the lender has been a matter of judicial
interpretation of the statutory language, and court decisions have historically
been inconsistent.

     This scope of the secured creditor exemption has been clarified by the
enactment of the Asset Conservation, Lender Liability and Deposit Insurance
Protection Act of 1996, which was signed into law by President Clinton on
September 30, 1996, and which lists permissible actions that may be undertaken
by a lender holding security in a contaminated facility without exceeding the
bounds of the secured creditor exemption, subject to certain conditions and
limitations. The Asset Conservation Act provides that in order to be deemed to
have participated in the management of a secured property, a lender must
actually participate in the operational affairs of the property or the borrower.
The Asset Conservation Act also provides that a lender will continue to have the
benefit of the secured creditor exemption even if it forecloses on a mortgaged
property, purchases it at a foreclosure sale or accepts a deed-in-lieu of
foreclosure provided that the lender seeks to sell the mortgaged property at the
earliest practicable commercially reasonable time on commercially reasonable
terms. The protections afforded lenders under the Asset Conservation Act are
subject to terms and conditions that have not been clarified by the courts.


                                     -103-
<PAGE>

     The secured creditor exemption does not protect a lender from liability
under CERCLA in cases where the lender arranges for disposal of hazardous
substances or for transportation of hazardous substances. In addition, the
secured creditor exemption does not govern liability for cleanup costs under
federal laws other than CERCLA or under state law. CERCLA's jurisdiction extends
to the investigation and remediation of releases of "hazardous substances." The
definition of "hazardous substances" under CERCLA specifically excludes
petroleum products. Therefore, a federal statute of particular significance is
Subtitle I of the Resource Conservation and Recovery Act, which governs the
operation and management of underground petroleum storage tanks. Under the Asset
Conservation Act, the holders of security interests in underground storage tanks
or properties containing these tanks are accorded protections similar to the
protections accorded to lenders under CERCLA. It should be noted, however, that
liability for cleanup of petroleum contamination may be governed by state law,
which may not provide for any specific protection for secured creditors.

     In a few states, transfer of some types of properties is conditioned upon
clean up of contamination prior to transfer. In these cases, a lender that
becomes the owner of a property through foreclosure, deed-in-lieu of foreclosure
or otherwise, may be required to cleanup the contamination before selling or
otherwise transferring the property.

     Beyond statute-based environmental liability, there exist common law causes
of action--for example, actions based on nuisance or on toxic tort resulting in
death, personal injury or damage to property--related to hazardous environmental
conditions on a property. While it may be more difficult to hold a lender liable
in these cases, unanticipated or uninsurable liabilities of the borrower may
jeopardize the borrower's ability to meet its loan obligations.

     If a lender is or becomes liable, it may bring an action for contribution
against the owner or operator who created the environmental hazard, but that
person or entity may be bankrupt or otherwise judgment proof. It is possible
that cleanup costs could become a liability of the trust fund and occasion a
loss to certificateholders in certain circumstances if such remedial costs were
incurred.

     Unless otherwise provided in the related prospectus supplement, the
Warrantying Party with respect to any Whole Loan included in a trust fund for a
particular series of certificates will represent that a "Phase I Assessment" as
described in and meeting the requirements of the then current version of Chapter
5 of the Federal National Mortgage Association Multifamily Guide has been
received and reviewed. In addition, unless otherwise provided in the related
prospectus supplement, the related Agreement will provide that the master
servicer, acting on behalf of the trustee, may not acquire title to a mortgaged
property or take over its operation unless the master servicer has previously
determined, based on a report prepared by a person who regularly conducts
environmental audits, that:

     o    the mortgaged property is in compliance with applicable environmental
          laws, and there are no circumstances present at the mortgaged property
          relating to the use, management or disposal of any hazardous
          substances, hazardous materials, wastes, or petroleum based materials
          for which investigation, testing, monitoring, containment, clean-up or
          remediation could be required under any federal, state or local law or
          regulation; or


                                     -104-
<PAGE>


     o    if the mortgaged property is not so in compliance or such
          circumstances are so present, then it would be in the best economic
          interest of the trust fund to acquire title to the mortgaged property
          and further to take actions as would be necessary and appropriate to
          effect compliance or respond to such circumstances.


This requirement effectively precludes enforcement of the security for the
related mortgage note until a satisfactory environmental inquiry is undertaken
or any required remedial action is provided for, reducing the likelihood that a
given trust fund will become liable for an Environmental Hazard Condition
affecting a mortgaged property, but making it more difficult to realize on the
security for the mortgage loan. However, there can be no assurance that any
environmental assessment obtained by the master servicer or a special servicer,
as the case may be, will detect all possible Environmental Hazard Conditions or
that the other requirements of the Agreement, even if fully observed by the
master servicer or special servicer, as the case may be, will in fact insulate a
given trust fund from liability for Environmental Hazard Conditions. See
"Description of the Agreements--Realization Upon Defaulted Whole Loans."

     Unless otherwise specified in the related prospectus supplement, Morgan
Stanley Capital I Inc. generally will not have determined whether environmental
assessments have been conducted with respect to the mortgaged properties
relating to the mortgage loans included in the pool of mortgage loans for a
series, and it is likely that any environmental assessments which would have
been conducted with respect to any of the mortgaged properties would have been
conducted at the time of the origination of the related mortgage loans and not
thereafter. If specified in the related prospectus supplement, a Warrantying
Party will represent and warrant that, as of the date of initial issuance of the
certificates of a series or as of another specified date, no related mortgaged
property is affected by a Disqualifying Condition. In the event that, following
a default in payment on a mortgage loan that continues for 60 days,

     o    the environmental inquiry conducted by the master servicer or special
          servicer, as the case may be, prior to any foreclosure indicates the
          presence of a Disqualifying Condition that arose prior to the date of
          initial issuance of the certificates of a series and

     o    the master servicer or the special servicer certify that it has acted
          in compliance with the Servicing Standard and has not, by any action,
          created, caused or contributed to a Disqualifying Condition the
          Warrantying Party, at its option, will reimburse the trust fund, cure
          the Disqualifying Condition or repurchase or substitute the affected
          Whole Loan, as described under "Description of the
          Agreements--Representations and Warranties; Repurchases."

No such person will however, be responsible for any Disqualifying Condition
which may arise on a mortgaged property after the date of initial issuance of
the certificates of the related series, whether due to actions of the Borrower,
the master servicer, the special servicer or any other person. It may not always
be possible to determine whether a Disqualifying Condition arose prior or
subsequent to the date of the initial issuance of the certificates of a series.

     "Hazardous Materials" are generally defined under several federal and state
statutes, and include dangerous toxic or hazardous pollutants, chemicals, wastes
or substances, including, without limitation, those so identified pursuant to
CERCLA and RCRA, and specifically


                                     -105-
<PAGE>

including, asbestos and asbestos containing materials, polychlorinated
biphenyls, radon gas, petroleum and petroleum products, urea formaldehyde and
any substances classified as being "in inventory," "usable work in process" or
similar classification which would, if classified as unusable, be included in
the foregoing definition.

DUE-ON-SALE AND DUE-ON-ENCUMBRANCE

     Some of the mortgage loans may contain due-on-sale and due-on-encumbrance
clauses. These clauses generally provide that the lender may accelerate the
maturity of the loan if the borrower sells or otherwise transfers or encumbers
the related mortgaged property. Some of these clauses may provide that, upon an
attempted sale, transfer or encumbrance of the related mortgaged property by the
borrower of an otherwise non-recourse loan, the borrower becomes personally
liable for the mortgage debt. The enforceability of due-on-sale clauses has been
the subject of legislation or litigation in many states and, in some cases, the
enforceability of these clauses was limited or denied. However, with respect to
some of the loans, the Garn-St Germain Depository Institutions Act of 1982
preempts state constitutional, statutory and case law that prohibits the
enforcement of due-on-sale clauses and permits lenders to enforce these clauses
in accordance with their terms subject to limited exceptions. Unless otherwise
provided in the related prospectus supplement, a master servicer, on behalf of
the trust fund, will determine whether to exercise any right the trustee may
have as lender to accelerate payment of any mortgage loan or to withhold its
consent to any transfer or further encumbrance in a manner consistent with the
Servicing Standard.

      In addition, under federal bankruptcy laws, due-on-sale clauses may not be
enforceable in bankruptcy proceedings and may, under certain  circumstances,  be
eliminated in any modified mortgage resulting from a bankruptcy proceeding.

SUBORDINATE FINANCING

     Where a borrower encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risks including:

     o    the borrower may have difficulty servicing and repaying multiple
          loans;

     o    if the junior loan permits recourse to the borrower--as junior loans
          often do--and the senior loan does not, a borrower may be more likely
          to repay sums due on the junior loan than those on the senior loan.

     o    acts of the senior lender that prejudice the junior lender or impair
          the junior lender's security may create a superior equity in favor of
          the junior lender. For example, if the borrower and the senior lender
          agree to an increase in the principal amount of or the interest rate
          payable on the senior loan, the senior lender may lose its priority to
          the extent any existing junior lender is harmed or the borrower is
          additionally burdened;


     o    if the borrower defaults on the senior loan or any junior loan or
          loans, the existence of junior loans and actions taken by junior
          lenders can impair the security available to the senior lender and can
          interfere with or delay the taking of action by the senior lender; and



                                     -106-
<PAGE>

     o    the bankruptcy of a junior lender may operate to stay foreclosure or
          similar proceedings by the senior lender.

DEFAULT INTEREST, PREPAYMENT PREMIUMS AND PREPAYMENTS

     Forms of notes and mortgages used by lenders may contain provisions
obligating the borrower to pay a late charge or additional interest if payments
are not timely made, and in some circumstances may provide for prepayment fees
or yield maintenance penalties if the obligation is paid prior to maturity or
prohibit prepayment for a specified period. In certain states, there are or may
be specific limitations upon the late charges which a lender may collect from a
borrower for delinquent payments. Certain states also limit the amounts that a
lender may collect from a borrower as an additional charge if the loan is
prepaid. The enforceability, under the laws of a number of states of provisions
providing for prepayment fees or penalties upon, or prohibition of, an
involuntary prepayment is unclear, and no assurance can be given that, at the
time a prepayment premium is required to be made on a mortgage loan in
connection with an involuntary prepayment, the obligation to make the payment,
or the provisions of any such prohibition, will be enforceable under applicable
state law. The absence of a restraint on prepayment, particularly with respect
to mortgage loans having higher mortgage rates, may increase the likelihood of
refinancing or other early retirements of the mortgage loans.

ACCELERATION ON DEFAULT

     Unless otherwise specified in the related prospectus supplement, some of
the mortgage loans included in the pool of mortgage loans for a series will
include a "debt-acceleration" clause, which permits the lender to accelerate the
full debt upon a monetary or nonmonetary default of the Borrower. The courts of
all states will enforce clauses providing for acceleration in the event of a
material payment default--as long as appropriate notices are given. The equity
courts of the state, however, may refuse to foreclose a mortgage or deed of
trust when an acceleration of the indebtedness would be inequitable or unjust or
the circumstances would render the acceleration unconscionable. Furthermore, in
some states, the borrower may avoid foreclosure and reinstate an accelerated
loan by paying only the defaulted amounts and the costs and attorneys' fees
incurred by the lender in collecting the defaulted payments.

APPLICABILITY OF USURY LAWS


     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980, provides that state usury limitations shall
not apply to certain types of residential, including multifamily but not other
commercial, first mortgage loans originated by certain lenders after March 31,
1980. A similar federal statute was in effect with respect to mortgage loans
made during the first three months of 1980. The statute authorized any state to
reimpose interest rate limits by adopting, before April 1, 1983, a law or
constitutional provision that expressly rejects application of the federal law.
In addition, even where Title V is not so rejected, any state is authorized by
the law to adopt a provision limiting discount points or other charges on
mortgage loans covered by Title V. Certain states have taken action to reimpose
interest rate limits or to limit discount points or other charges.


     Morgan Stanley Capital I Inc. has been advised by counsel that a court
interpreting Title V would hold that residential first mortgage loans that are
originated on or after January 1, 1980


                                     -107-
<PAGE>

are subject to federal preemption. Therefore, in a state that has not taken the
requisite action to reject application of Title V or to adopt a provision
limiting discount points or other charges prior to origination of mortgage
loans, any such limitation under the state's usury law would not apply to the
mortgage loans.

     In any state in which application of Title V has been expressly rejected or
a provision limiting discount points or other charges is adopted, no mortgage
loan originated after the date of the state action will be eligible for
inclusion in a trust fund unless the mortgage loan provides:

     o    for the interest rate, discount points and charges as are permitted in
          that state, or

     o    that the terms of the loan shall be construed in accordance with the
          laws of another state under which the interest rate, discount points
          and charges would not be usurious, and the borrower's counsel has
          rendered an opinion that the choice of law provision would be given
          effect.


     Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this statutory
scheme, the borrower may cancel the recorded mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful interest. A second group of statutes is more severe. A
violation of this type of usury law results in the invalidation of the
transaction, permitting the borrower to cancel the recorded mortgage or deed of
trust without any payment or prohibiting the lender from foreclosing.


LAWS AND REGULATIONS; TYPES OF MORTGAGED PROPERTIES


     The mortgaged properties will be subject to compliance with various
federal, state and local statutes and regulations. Failure to comply together
with an inability to remedy a failure could result in a material decrease in the
value of a mortgaged property which could, together with the possibility of
limited alternative uses for a particular mortgaged property--e.g., a nursing or
convalescent home or hospital--result in a failure to realize the full principal
amount of the related mortgage loan. Mortgages on mortgaged properties which are
owned by the borrower under a condominium form of ownership are subject to the
declaration, by-laws and other rules and regulations of the condominium
association. Mortgaged properties which are hotels or motels may present
additional risk . Hotels and motels are typically operated pursuant to
franchise, management and operating agreements which may be terminable by the
operator. In addition, the transferability of the hotel's operating, liquor and
other licenses to the entity acquiring the hotel either through purchases or
foreclosure is subject to the vagaries of local law requirements. Moreover,
mortgaged properties which are multifamily residential properties may be subject
to rent control laws, which could impact the future cash flows of these
properties.


AMERICANS WITH DISABILITIES ACT

     Under Title III of the Americans with Disabilities Act of 1990 and rules
promulgated thereunder, in order to protect individuals with disabilities,
public accommodations such as hotels, restaurants, shopping centers, hospitals,
schools and social service center establishments must remove architectural and
communication barriers which are structural in nature from existing places of
public accommodation to the extent "readily achievable." In addition, under


                                     -108-
<PAGE>

the ADA, alterations to a place of public accommodation or a commercial facility
are to be made so that, to the maximum extent feasible, the altered portions are
readily accessible to and usable by disabled individuals. The "readily
achievable" standard takes into account, among other factors, the financial
resources of the affected site, owner, landlord or other applicable person. In
addition to imposing a possible financial burden on the Borrower in its capacity
as owner or landlord, the ADA may also impose these types of requirements on a
foreclosing lender who succeeds to the interest of the Borrower as owner of
landlord. Furthermore, since the "readily achievable" standard may vary
depending on the financial condition of the owner or landlord, a foreclosing
lender who is financially more capable than the Borrower of complying with the
requirements of the ADA may be subject to more stringent requirements than those
to which the Borrower is subject.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940


     Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended, a borrower who enters military service after the origination of a
mortgage loan, including a borrower who was in reserve status and is called to
active duty after origination of the mortgage loan, may not be charged interest,
including fees and charges, above an annual rate of 6% during the period of the
borrower's active duty status, unless a court orders otherwise upon application
of the lender. The Relief Act applies to borrowers who are members of the Army,
Navy, Air Force, Marines, National Guard, Reserves, Coast Guard and officers of
the U.S. Public Health Service assigned to duty with the military. Because the
Relief Act applies to borrowers who enter military service, including reservists
who are called to active duty, after origination of the related mortgage loan,
no information can be provided as to the number of loans that may be affected by
the Relief Act. Application of the Relief Act would adversely affect, for an
indeterminate period of time, the ability of any servicer to collect full
amounts of interest on certain of the mortgage loans. Any shortfalls in interest
collections resulting from the application of the Relief Act would result in a
reduction of the amounts distributable to the holders of the related series of
certificates, and would not be covered by advances or, to the extent set forth
in the related prospectus supplement, any form of Credit Support provided in
connection with the certificates. In addition, the Relief Act imposes
limitations that would impair the ability of the servicer to foreclose on an
affected mortgage loan during the borrower's period of active duty status, and,
under certain circumstances, during an additional three month period thereafter.
Thus, in the event that an affected mortgage loan goes into default, there may
be delays and losses occasioned as a result of the Relief Act.


FORFEITURES IN DRUG AND RICO PROCEEDINGS

     Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations statute can be seized by the government if the property
was used in, or purchased with the proceeds of, such crimes. Under procedures
contained in the Comprehensive Crime Control Act of 1984, the government may
seize the property even before conviction. The government must publish notice of
the forfeiture proceeding and may give notice to all parties "known to have an
alleged interest in the property," including the holders of mortgage loans.

     A lender may avoid forfeiture of its interest in the property if it
establishes that:


                                     -109-
<PAGE>

     o    its mortgage was executed and recorded before commission of the crime
          upon which the forfeiture is based, or

     o    the lender was, at the time of execution of the mortgage, "reasonably
          without cause to believe" that the property was used in, or purchased
          with the proceeds of, illegal drug or RICO activities.


                         FEDERAL INCOME TAX CONSEQUENCES

     The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of offered certificates
is based on the advice of Brown & Wood LLP or Cadwalader, Wickersham & Taft or
Latham & Watkins or such other counsel as may be specified in the related
prospectus supplement, counsel to Morgan Stanley Capital I Inc.. This summary is
based on laws, regulations, including REMIC Regulations, rulings and decisions
now in effect or, with respect to regulations, proposed, all of which are
subject to change either prospectively or retroactively. This summary does not
address the federal income tax consequences of an investment in certificates
applicable to all categories of investors, some of which -- for example, banks
and insurance companies -- may be subject to special rules. Prospective
investors should consult their tax advisors regarding the federal, state, local
and any other tax consequences to them of the purchase, ownership and
disposition of certificates.

GENERAL

     The federal income tax consequences to certificateholders will vary
depending on whether an election is made to treat the trust fund relating to a
particular series of certificates as a REMIC under the Code. The prospectus
supplement for each series of certificates will specify whether a REMIC election
will be made.

GRANTOR TRUST FUNDS

     If a REMIC election is not made, Brown & Wood LLP or Cadwalader, Wickersham
& Taft or Latham & Watkins or such other counsel as may be specified in the
related prospectus supplement will deliver its opinion that the trust fund will
not be classified as an association taxable as a corporation and that the trust
fund will be classified as a grantor trust under subpart E, Part I of subchapter
J of Chapter 1 of Subtitle A of the Code. In this case, owners of certificates
will be treated for federal income tax purposes as owners of a portion of the
trust fund's assets as described in this section of the prospectus.

a.   SINGLE CLASS OF GRANTOR TRUST CERTIFICATES


     Characterization. The trust fund may be created with one class of grantor
trust certificates. In this case, each grantor trust certificateholder will be
treated as the owner of a pro rata undivided interest in the interest and
principal portions of the trust fund represented by the grantor trust
certificates and will be considered the equitable owner of a pro rata undivided
interest in each of the mortgage loans and MBS in the pool. Any amounts received
by a grantor trust certificateholder in lieu of amounts due with respect to any
mortgage loan or MBS because of a default or delinquency in payment will be
treated for federal income tax purposes as having the same character as the
payments they replace.



                                     -110-
<PAGE>

     Each grantor trust certificateholder will be required to report on its
federal income tax return in accordance with the grantor trust
certificateholder's method of accounting its pro rata share of the entire income
from the mortgage loans in the trust fund represented by grantor trust
certificates, including interest, OID, if any, prepayment fees, assumption fees,
any gain recognized upon an assumption and late payment charges received by the
master servicer. Under Code Sections 162 or 212 each grantor trust
certificateholder will be entitled to deduct its pro rata share of servicing
fees, prepayment fees, assumption fees, any loss recognized upon an assumption
and late payment charges retained by the master servicer, provided that the
amounts are reasonable compensation for services rendered to the trust fund.
Grantor trust certificateholders that are individuals, estates or trusts will be
entitled to deduct their share of expenses as itemized deductions only to the
extent these expenses plus all other Code Section 212 expenses exceed two
percent of its adjusted gross income. In addition, the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds the applicable amount under Code Section
68(b)--which amount will be adjusted for inflation--will be reduced by the
lesser of

     o    3% of the excess of adjusted gross income over the applicable amount
          and

     o    80% of the amount of itemized deductions otherwise allowable for such
          taxable year.


     In general, a grantor trust certificateholder using the CASH METHOD OF
ACCOUNTING must take into account its pro rata share of income as and deductions
as and when collected by or paid to the master servicer or, with respect to
original issue discount or certain other income items for which the
certificateholder has made an election, as the amounts are accrued by the trust
fund on a constant interest basis, and will be entitled to claim its pro rata
share of deductions, subject to the foregoing limitations, when the amounts are
paid or the certificateholder would otherwise be entitled to claim the
deductions had it held the mortgage loans or MBS directly. A grantor trust
certificateholder using an ACCRUAL METHOD OF ACCOUNTING must take into account
its pro rata share of income as payment becomes due or is made to the master
servicer, whichever is earlier and may deduct its pro rata share of expense
items, subject to the foregoing limitations, when the amounts are paid or the
certificateholder otherwise would be entitled to claim the deductions had it
held the mortgage loans or MBS directly. If the servicing fees paid to the
master servicer are deemed to exceed reasonable servicing compensation, the
amount of the excess could be considered as an ownership interest retained by
the master servicer or any person to whom the master servicer assigned for value
all or a portion of the servicing fees in a portion of the interest payments on
the mortgage loans and MBS. The mortgage loans and MBS would then be subject to
the "coupon stripping" rules of the Code discussed below under "--Stripped Bonds
and Coupons."


     Unless otherwise specified in the related prospectus supplement or
otherwise provided below in this section of the prospectus, as to each series of
certificates, counsel to Morgan Stanley Capital I Inc. will have advised Morgan
Stanley Capital I Inc. that:


     o    a grantor trust certificate owned by a "domestic building and loan
          association" within the meaning of Code Section 7701(a)(19)
          representing principal and interest payments on mortgage loans or MBS
          will be considered to represent "loans . . . secured by an interest in
          real property which is . . . residential


                                     -111-
<PAGE>

          property" within the meaning of Code Section 7701(a)(19)(C)(v), to the
          extent that the mortgage loans or MBS represented by that grantor
          trust certificate are of a type described in that Code section;

     o    a grantor trust certificate owned by a real estate investment trust
          representing an interest in mortgage loans or MBS will be considered
          to represent "real estate assets" within the meaning of Code Section
          856(c)(4)(A), and interest income on the mortgage loans or MBS will be
          considered "interest on obligations secured by mortgages on real
          property" within the meaning of Code Section 856(c)(3)(B), to the
          extent that the mortgage loans or MBS represented by that grantor
          trust certificate are of a type described in that Code section; and


     o    a grantor trust certificate owned by a REMIC will represent
          "obligation[s] . . . which [are] principally secured by an interest in
          real property" within the meaning of Code Section 860G(a)(3).

     The Small Business Job Protection Act of 1996, as part of the repeal of the
bad debt reserve method for thrift institutions, repealed the application of
Code Section 593(d) to any taxable year beginning after December 31, 1995.

     Stripped Bonds and Coupons. Certain trust funds may consist of government
securities that constitute "stripped bonds" or "stripped coupons" as those terms
are defined in section 1286 of the Code, and, as a result, these assets would be
subject to the stripped bond provisions of the Code. Under these rules, these
government securities are treated as having original issue discount based on the
purchase price and the stated redemption price at maturity of each Security. As
such, grantor trust certificateholders would be required to include in income
their pro rata share of the original issue discount on each Government Security
recognized in any given year on an economic accrual basis even if the grantor
trust certificateholder is a cash method taxpayer. Accordingly, the sum of the
income includible to the grantor trust certificateholder in any taxable year may
exceed amounts actually received during such year.


     Premium. The price paid for a grantor trust certificate by a holder will be
allocated to the holder's undivided interest in each mortgage loan or MBS based
on each asset's relative fair market value, so that the holder's undivided
interest in each asset will have its own tax basis. A grantor trust
certificateholder that acquires an interest in mortgage loans or MBS at a
premium may elect to amortize the premium under a constant interest method,
provided that the underlying mortgage loans with respect to the mortgage loans
or MBS were originated after September 27, 1985. Premium allocable to mortgage
loans originated on or before September 27, 1985 should be allocated among the
principal payments on such mortgage loans and allowed as an ordinary deduction
as principal payments are made. Amortizable bond premium will be treated as an
offset to interest income on such grantor trust certificate. The basis for such
grantor trust certificate will be reduced to the extent that amortizable premium
is applied to offset interest payments. It is not clear whether a reasonable
prepayment assumption should be used in computing amortization of premium
allowable under Code Section 171. A certificateholder that makes this election
for a mortgage loan or MBS or any other debt instrument that is acquired at a
premium will be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that such
certificateholder acquires during the year of the election or thereafter.



                                     -112-
<PAGE>

     If a premium is not subject to amortization using a reasonable prepayment
assumption, the holder of a grantor trust certificate representing an interest
in a mortgage loan or MBS acquired at a premium should recognize a loss if a
mortgage loan or an Underlying Mortgage Loan with respect to an asset prepays in
full, equal to the difference between the portion of the prepaid principal
amount of such mortgage loan or underlying mortgage loan that is allocable to
the certificate and the portion of the adjusted basis of the certificate that is
allocable to such mortgage loan or underlying mortgage loan. If a reasonable
prepayment assumption is used to amortize the premium, it appears that such a
loss would be available, if at all, only if prepayments have occurred at a rate
faster than the reasonable assumed prepayment rate. It is not clear whether any
other adjustments would be required to reflect differences between an assumed
prepayment rate and the actual rate of prepayments.

     The Internal Revenue Service has issued Amortizable Bond Premium
Regulations. The Amortizable Bond Premium Regulations specifically do not apply
to prepayable debt instruments or any pool of debt instruments the yield on
which may be affected by prepayments, such as the trust fund, which are subject
to Section 1272(a)(6) of the Code. Absent further guidance from the IRS and to
the extent set forth in the related prospectus supplement, the trustee will
account for amortizable bond premium in the manner described in this section.
Prospective purchasers should consult their tax advisors regarding amortizable
bond premium and the Amortizable Bond Premium Regulations.


     Original Issue Discount. The IRS has stated in published rulings that, in
circumstances similar to those described in this prospectus, the OID Regulations
will be applicable to a grantor trust certificateholder's interest in those
mortgage loans or MBS meeting the conditions necessary for these sections to
apply. Rules regarding periodic inclusion of OID income are applicable to
mortgages of corporations originated after May 27, 1969, mortgages of
noncorporate borrowers other than individuals originated after July 1, 1982, and
mortgages of individuals originated after March 2, 1984. Such OID could arise by
the financing of points or other charges by the originator of the mortgages in
an amount greater than a statutory de minimis exception to the extent that the
points are not currently deductible under applicable Code provisions or are not
for services provided by the lender. OID generally must be reported as ordinary
gross income as it accrues under a constant interest method. See "--Multiple
Classes of Grantor Trust Certificates--Accrual of Original Issue Discount"
below.


     Market Discount. A grantor trust certificateholder that acquires an
undivided interest in mortgage loans or MBS may be subject to the market
discount rules of Code Sections 1276 through 1278 to the extent an undivided
interest in the asset is considered to have been purchased at a "market
discount." Generally, the amount of market discount is equal to the excess of
the portion of the principal amount of the mortgage loan or MBS allocable to the
holder's undivided interest over the holder's tax basis in such interest. Market
discount with respect to a grantor trust certificate will be considered to be
zero if the amount allocable to the grantor trust certificate is less than 0.25%
of the grantor trust certificate's stated redemption price at maturity
multiplied by the weighted average maturity remaining after the date of
purchase. Treasury regulations implementing the market discount rules have not
yet been issued; therefore, investors should consult their own tax advisors
regarding the application of these rules and the advisability of making any of
the elections allowed under Code Sections 1276 through 1278.


                                     -113-
<PAGE>

     The Code provides that any principal payment, whether a scheduled payment
or a prepayment, or any gain on disposition of a market discount bond acquired
by the taxpayer after October 22, 1986 shall be treated as ordinary income to
the extent that it does not exceed the accrued market discount at the time of
such payment. The amount of accrued market discount for purposes of determining
the tax treatment of subsequent principal payments or dispositions of the market
discount bond is to be reduced by the amount so treated as ordinary income.

     The Code also grants the Treasury Department authority to issue regulations
providing for the computation of accrued market discount on debt instruments,
the principal of which is payable in more than one installment. While the
Treasury Department has not yet issued regulations, rules described in the
relevant legislative history will apply. Under those rules, the holder of a
market discount bond may elect to accrue market discount either on the basis of
a constant interest rate or according to one of the following methods. If a
grantor trust certificate is issued with OID, the amount of market discount that
accrues during any accrual period would be equal to the product of

     o    the total remaining market discount and

     o    a fraction, the numerator of which is the OID accruing during the
          period and the denominator of which is the total remaining OID at the
          beginning of the accrual period.

For grantor trust certificates issued without OID, the amount of market discount
that accrues during a period is equal to the product of

     o    the total remaining market discount and

     o    a fraction, the numerator of which is the amount of stated interest
          paid during the accrual period and the denominator of which is the
          total amount of stated interest remaining to be paid at the beginning
          of the accrual period.

For purposes of calculating market discount under any of the above methods in
the case of instruments, such as the grantor trust certificates, that provide
for payments that may be accelerated by reason of prepayments of other
obligations securing such instruments, the same prepayment assumption applicable
to calculating the accrual of OID will apply. Because the regulations described
above have not been issued, it is impossible to predict what effect those
regulations might have on the tax treatment of a grantor trust certificate
purchased at a discount or premium in the secondary market.

     A holder who acquired a grantor trust certificate at a market discount also
may be required to defer a portion of its interest deductions for the taxable
year attributable to any indebtedness incurred or continued to purchase or carry
the grantor trust certificate purchased with market discount. For these
purposes, the de minimis rule referred to above applies. Any such deferred
interest expense would not exceed the market discount that accrues during such
taxable year and is, in general, allowed as a deduction not later than the year
in which the market discount is includible in income. If such holder elects to
include market discount in income currently as it accrues on all market discount
instruments acquired by such holder in that taxable year or thereafter, the
interest deferral rule described above will not apply.


                                     -114-
<PAGE>

     Election to Treat All Interest as OID. The OID Regulations permit a
certificateholder to elect to accrue all interest, discount (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method for certificates acquired on or after April 4,
1994. If this election were to be made with respect to a grantor trust
certificate with market discount, the certificateholder would be deemed to have
made an election to include in income currently market discount with respect to
all other debt instruments having market discount that such certificateholder
acquires during the year of the election or thereafter. Similarly, a
certificateholder that makes this election for a certificate that is acquired at
a premium will be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that such
certificateholder owns or acquires. See "--Premium" in this prospectus. The
election to accrue interest, discount and premium on a constant yield method
with respect to a certificate is irrevocable without consent of the IRS.

     Anti-Abuse Rule. The IRS can apply or depart from the rules contained in
the OID Regulations as necessary or appropriate to achieve a reasonable result
where a principal purpose in structuring a mortgage loan, MBS, or grantor trust
certificate or applying the otherwise applicable rules is to achieve a result
that is unreasonable in light of the purposes of the applicable statutes, which
generally are intended to achieve the clear reflection of income for both
issuers and holders of debt instruments.

b.   MULTIPLE CLASSES OF GRANTOR TRUST CERTIFICATES

     1.   Stripped Bonds and Stripped Coupons

     Pursuant to Code Section 1286, the separation of ownership of the right to
receive some or all of the interest payments on an obligation from ownership of
the right to receive some or all of the principal payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. For purposes of Code Sections 1271
through 1288, Code Section 1286 treats a stripped bond or a stripped coupon as
an obligation issued on the date that such stripped interest is created.


     Excess Servicing will be Treated Under the Stripped Bond Rules. If the
Excess Servicing fee is less than 100 basis points, i.e., 1% interest on the
principal balance of the assets in the trust fund, or the certificates are
initially sold with a de minimis discount, assuming no prepayment assumption is
required, any non-de minimis discount arising from a subsequent transfer of the
certificates should be treated as market discount. The IRS appears to require
that reasonable servicing fees be calculated on an asset by asset basis, which
could result in some mortgage loans or MBS being treated as having more than 100
basis points of interest stripped off. See "--Non-REMIC Certificates" and
"Multiple Classes of Grantor Trust Certificates--Stripped Bonds and Stripped
Coupons".

     Although not entirely clear, a Stripped Bond Certificate generally should
be treated as an interest in mortgage loans or MBS issued on the day the
certificate is purchased for purposes of calculating any OID. Generally, if the
discount on a mortgage loan or MBS is larger than a de minimis amount, as
calculated for purposes of the OID rules, a purchaser of such a certificate will
be required to accrue the discount under the OID rules of the Code. See
"--Non-REMIC Certificates" and "--Single Class of Grantor Trust
Certificates--Original Issue Discount".


                                     -115-
<PAGE>

However, a purchaser of a Stripped Bond Certificate will be required to account
for any discount on the mortgage loans or MBS as market discount rather than OID
if either

     o    the amount of OID with respect to the mortgage loans or MBS is treated
          as zero under the OID de minimis rule when the certificate was
          stripped or

     o    no more than 100 basis points, including any Excess Servicing, is
          stripped off of the trust fund's mortgage loans or MBS.


Pursuant to Revenue Procedure 91-49, issued on August 8, 1991, purchasers of
Stripped Bond Certificates using an inconsistent method of accounting must
change their method of accounting and request the consent of the IRS to the
change in their accounting method on a statement attached to their first timely
tax return filed after August 8, 1991.


     The precise tax treatment of Stripped Coupon Certificates is substantially
uncertain. The Code could be read literally to require that OID computations be
made for each payment from each mortgage loan or MBS. Unless otherwise specified
in the related prospectus supplement, all payments from a mortgage loan or MBS
underlying a Stripped Coupon Certificate will be treated as a single installment
obligation subject to the OID rules of the Code, in which case, all payments
from the mortgage loan or MBS would be included in the stated redemption price
at maturity for the mortgage loan or MBS for purposes of calculating income on
the certificate under the OID rules of the Code.

     It is unclear under what circumstances, if any, the prepayment of mortgage
loans or MBS will give rise to a loss to the holder of a Stripped Bond
Certificate purchased at a premium or a Stripped Coupon Certificate. If the
certificate is treated as a single instrument rather than an interest in
discrete mortgage loans and the effect of prepayments is taken into account in
computing yield with respect to the grantor trust certificate, it appears that
no loss will be available as a result of any particular prepayment unless
prepayments occur at a rate sufficiently faster than the assumed prepayment rate
so that the certificateholder will not recover its investment. However, if the
certificate is treated as an interest in discrete mortgage loans or MBS, or if
no prepayment assumption is used, then when a mortgage loan or MBS is prepaid,
the holder of the certificate should be able to recognize a loss equal to the
portion of the adjusted issue price of the certificate that is allocable to the
mortgage loan or MBS.


     Holders of Stripped Bond Certificates and Stripped Coupon Certificates are
urged to consult with their own tax advisors regarding the proper treatment of
these certificates for federal income tax purposes.


     Treatment of Certain Owners. Several Code sections provide beneficial
treatment to certain taxpayers that invest in mortgage loans or MBS of the type
that make up the trust fund. With respect to these Code sections, no specific
legal authority exists regarding whether the character of the grantor trust
certificates, for federal income tax purposes, will be the same as that of the
underlying mortgage loans or MBS. While Code Section 1286 treats a stripped
obligation as a separate obligation for purposes of the Code provisions
addressing OID, it is not clear whether such characterization would apply with
regard to these other Code sections. Although the issue is not free from doubt,
each class of grantor trust certificates, to the extent set forth in the related
prospectus supplement, should be considered to represent "real estate assets"


                                     -116-
<PAGE>

within the meaning of Code Section 856(c)(4)(A) and "loans . . . secured by, an
interest in real property which is . . . residential real property" within the
meaning of Code Section 7701(a)(19)(C)(v), and interest income attributable to
grantor trust certificates should be considered to represent "interest on
obligations secured by mortgages on real property" within the meaning of Code
Section 856(c)(3)(B), provided that in each case the underlying mortgage loans
or MBS and interest on such mortgage loans or MBS qualify for such treatment.
Prospective purchasers to which such characterization of an investment in
certificates is material should consult their own tax advisors regarding the
characterization of the grantor trust certificates and the income therefrom.
Unless otherwise specified in the related prospectus supplement, grantor trust
certificates will be "obligation[s] . . . which [are] principally secured by an
interest in real property" within the meaning of Code Section 860G(a)(3)(A) and
"permitted assets" within the meaning of Code Section 860L(c).


     2.   Grantor Trust Certificates Representing Interests in Loans Other Than
          Adjustable Rate Loans


     The original issue discount rules of Code Sections 1271 through 1275 will
be applicable to a certificateholder's interest in those mortgage loans or MBS
as to which the conditions for the application of those sections are met. Rules
regarding periodic inclusion of original issue discount in income are applicable
to mortgages of corporations originated after May 27, 1969, mortgages of
noncorporate borrowers -- other than individuals -- originated after July 1,
1982, and mortgages of individuals originated after March 2, 1984. Under the OID
Regulations, such original issue discount could arise by the charging of points
by the originator of the mortgage in an amount greater than the statutory de
minimis exception, including a payment of points that is currently deductible by
the borrower under applicable Code provisions, or under certain circumstances,
by the presence of "teaser" rates on the mortgage loans or MBS. OID on each
grantor trust certificate must be included in the owner's ordinary income for
federal income tax purposes as it accrues, in accordance with a constant
interest method that takes into account the compounding of interest, in advance
of receipt of the cash attributable to such income. The amount of OID required
to be included in an owner's income in any taxable year with respect to a
grantor trust certificate representing an interest in mortgage loans or MBS
other than adjustable rate loans likely will be computed as described below
under "--Accrual of Original Issue Discount." The following discussion is based
in part on the OID Regulations and in part on the provisions of the Tax Reform
Act of 1986. The OID Regulations generally are effective for debt instruments
issued on or after April 4, 1994, but may be relied upon as authority with
respect to debt instruments, such as the grantor trust certificates, issued
after December 21, 1992. Alternatively, proposed Treasury regulations issued
December 21, 1992 may be treated as authority for debt instruments issued after
December 21, 1992 and prior to April 4, 1994, and proposed Treasury regulations
issued in 1986 and 1991 may be treated as authority for instruments issued
before December 21, 1992. In applying these dates, the issue date of the
mortgage loans or MBS should be used, or, in the case of Stripped Bond
Certificates or Stripped Coupon Certificates, the date such certificates are
acquired. The holder of a certificate should be aware, however, that neither the
proposed OID Regulations nor the OID Regulations adequately address certain
issues relevant to prepayable securities.

     Under the Code, the mortgage loans or MBS underlying the grantor trust
certificate will be treated as having been issued on the date they were
originated with an amount of OID equal to


                                     -117-
<PAGE>

the excess of such mortgage asset's stated redemption price at maturity over its
issue price. The issue price of a mortgage loan or MBS is generally the amount
lent to the lender, which may be adjusted to take into account certain loan
origination fees. The stated redemption price at maturity of a mortgage loan or
MBS is the sum of all payments to be made on these assets other than payments
that are treated as qualified stated interest payments. The accrual of this OID,
as described below under "--Accrual of Original Issue Discount," will, to the
extent set forth in the related prospectus supplement, utilize the Prepayment
Assumption on the issue date of such grantor trust certificate, and will take
into account events that occur during the calculation period. The Prepayment
Assumption will be determined in the manner prescribed by regulations that have
not yet been issued. In the absence of such regulations, the Prepayment
Assumption used will be the prepayment assumption that is used in determining
the offering price of such certificate. No representation is made that any
certificate will prepay at the Prepayment Assumption or at any other rate.


     Accrual of Original Issue Discount. Generally, the owner of a grantor trust
certificate must include in gross income the sum of the "daily portions," as
defined below in this section, of the OID on the grantor trust certificate for
each day on which it owns the certificate, including the date of purchase but
excluding the date of disposition. In the case of an original owner, the daily
portions of OID with respect to each component generally will be determined as
set forth under the OID Regulations. A calculation will be made by the master
servicer or other entity specified in the related prospectus supplement of the
portion of OID that accrues during each successive monthly accrual period, or
shorter period from the date of original issue, that ends on the day in the
calendar year corresponding to each of the Distribution Dates on the grantor
trust certificates, or the day prior to each such date. This will be done, in
the case of each full month accrual period, by

     o    adding (1) the present value at the end of the accrual
          period--determined by using as a discount factor the original yield to
          maturity of the respective component under the Prepayment
          Assumption--of all remaining payments to be received under the
          Prepayment Assumption on the respective component and (2) any payments
          included in the stated redemption price at maturity received during
          such accrual period, and

     o    subtracting from that total the "adjusted issue price" of the
          respective component at the beginning of such accrual period.

The adjusted issue price of a grantor trust certificate at the beginning of the
first accrual period is its issue price; the adjusted issue price of a grantor
trust certificate at the beginning of a subsequent accrual period is the
adjusted issue price at the beginning of the immediately preceding accrual
period plus the amount of OID allocable to that accrual period reduced by the
amount of any payment other than a payment of qualified stated interest made at
the end of or during that accrual period. The OID accruing during such accrual
period will then be divided by the number of days in the period to determine the
daily portion of OID for each day in the period. With respect to an initial
accrual period shorter than a full monthly accrual period, the daily portions of
OID must be determined according to an appropriate allocation under any
reasonable method.


                                     -118-
<PAGE>


     Original issue discount generally must be reported as ordinary gross income
as it accrues under a constant interest method that takes into account the
compounding of interest as it accrues rather than when received. However, the
amount of original issue discount includible in the income of a holder of an
obligation is reduced when the obligation is acquired after its initial issuance
at a price greater than the sum of the original issue price and the previously
accrued original issue discount, less prior payments of principal. Accordingly,
if the mortgage loans or MBS acquired by a certificateholder are purchased at a
price equal to the then unpaid principal amount of the asset, no original issue
discount attributable to the difference between the issue price and the original
principal amount of the asset--i.e., points--will be includible by the holder.
Other original issue discount on the mortgage loans or MBS--e.g., that arising
from a "teaser" rate--would still need to be accrued.


     3.   Grantor Trust Certificates Representing Interests in Adjustable Rate
          Loans

     The OID Regulations do not address the treatment of instruments, such as
the grantor trust certificates, which represent interests in adjustable rate
loans. Additionally, the IRS has not issued guidance under the Code's coupon
stripping rules with respect to such instruments. In the absence of any
authority, the master servicer will report Stripped ARM Obligations to holders
in a manner it believes is consistent with the rules described above under the
heading "--Grantor Trust Certificates Representing Interests in Loans Other Than
Adjustable Rate Loans" and with the OID Regulations. In general, application of
these rules may require inclusion of income on a Stripped ARM Obligation in
advance of the receipt of cash attributable to such income. Further, the
addition of Deferred Interest to the principal balance of an adjustable rate
loan may require the inclusion of the amount in the income of the grantor trust
certificateholder when the amount accrues. Furthermore, the addition of Deferred
Interest to the grantor trust certificate's principal balance will result in
additional income, including possibly OID income, to the grantor trust
certificateholder over the remaining life of such grantor trust certificates.

     Because the treatment of Stripped ARM Obligations is uncertain, investors
are urged to consult their tax advisors regarding how income will be includible
with respect to such certificates.

c.   SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE

     Sale or exchange of a grantor trust certificate prior to its maturity will
result in gain or loss equal to the difference, if any, between the amount
received and the owner's adjusted basis in the grantor trust certificate. Such
adjusted basis generally will equal the seller's purchase price for the grantor
trust certificate, increased by the OID included in the seller's gross income
with respect to the grantor trust certificate, and reduced by principal payments
on the grantor trust certificate previously received by the seller. Such gain or
loss will be capital gain or loss to an owner for which a grantor trust
certificate is a "capital asset" within the meaning of Code Section 1221, except
to the extent described above with respect to market discount, and will
generally be long-term capital gain if the grantor trust certificate has been
owned for more than one year. Long-term capital gains of individuals are subject
to reduced maximum tax rates while capital gains recognized by individuals on
capital assets held twelve months or less are generally subject to ordinary
income tax rates. The use of capital losses is limited.


                                     -119-
<PAGE>

     It is possible that capital gain realized by holders of one or more classes
of grantor trust certificates could be considered gain realized upon the
disposition of property that was part of a "conversion transaction." A sale of a
grantor trust certificate will be part of a conversion transaction if
substantially all of the holder's expected return is attributable to the time
value of the holder's net investment, and:

     o    the holder entered the contract to sell the grantor trust certificate
          substantially contemporaneously with acquiring the grantor trust
          certificate;

     o    the grantor trust certificate is part of a straddle;

     o    the grantor trust certificate is marketed or sold as producing capital
          gain; or

     o    other transactions to be specified in Treasury regulations that have
          not yet been issued.

     o    If the sale or other disposition of a grantor trust certificate is
          part of a conversion transaction, all or any portion of the gain
          realized upon the sale or other disposition would be treated as
          ordinary income instead of capital gain.

     Grantor trust certificates will be "evidences of indebtedness" within the
meaning of Code Section 582(c)(1), so that gain or loss recognized from the sale
of a grantor trust certificate by a bank or a thrift institution to which such
section applies will be treated as ordinary income or loss.

d.   NON-U.S. PERSONS


     Generally, to the extent that a grantor trust certificate evidences
ownership in underlying mortgage loans or MBS that were issued on or before July
18, 1984, interest or OID paid by the person required to withhold tax under Code
Section 1441 or 1442 to

     o    an owner that is not a U.S. Person or

     o    a grantor trust certificateholder holding on behalf of an owner that
          is not a U.S. Person


will be subject to federal income tax, collected by withholding, at a rate of
30% or such lower rate as may be provided for interest by an applicable tax
treaty, unless such income is effectively connected with a U.S. trade or
business of such owner or beneficial owner.


Accrued OID recognized by the owner on the sale or exchange of such a grantor
trust certificate also will be subject to federal income tax at the same rate.
Generally, such payments would not be subject to withholding to the extent that
a grantor trust certificate evidences ownership in mortgage loans or MBS issued
after July 18, 1984, by natural persons if such grantor trust certificateholder
complies with certain identification requirements, including delivery of a
statement, signed by the grantor trust certificateholder under penalties of
perjury, certifying that the grantor trust certificateholder is not a U.S.
Person and providing the name and address of the grantor trust
certificateholder. To the extent payments to grantor trust certificateholders
that are not U.S. Persons are payments of "contingent interest" on the
underlying mortgage loans or MBS, or the grantor trust certificateholder is
ineligible for the exemption described in the


                                     -120-
<PAGE>

preceding sentence, the 30% withholding tax will apply unless such withholding
taxes are reduced or eliminated by an applicable tax treaty and such holder
meets the eligibility and certification requirements necessary to obtain the
benefits of such treaty. Additional restrictions apply to mortgage loans or MBS
where the borrower is not a natural person in order to qualify for the exemption
from withholding. If capital gain derived from the sale, retirement or other
disposition of a grantor trust certificate is effectively connected with a U.S.
trade or business of a grantor trust certificateholder that is not a U.S.
Person, the certificateholder will be taxed on the net gain under the graduated
U.S. federal income tax rates applicable to U.S. Persons and, with respect to
grantor trust certificates held by or on behalf of corporations, also may be
subject to branch profits tax. In addition, if the trust fund acquires a United
States real property interest through foreclosure, deed in lieu of foreclosure
or otherwise on a mortgage loan or MBS secured by such an interest, which for
this purpose includes real property located in the United States and the Virgin
Islands, a grantor trust certificateholder that is not a U.S. Person will
potentially be subject to federal income tax on any gain attributable to such
real property interest that is allocable to such holder. Non-U.S. Persons should
consult their tax advisors regarding the application to them of the foregoing
rules.


e.   INFORMATION REPORTING AND BACKUP WITHHOLDING

     The master servicer will furnish or make available, within a reasonable
time after the end of each calendar year, to each person who was a
certificateholder at any time during such year, the information as may be deemed
necessary or desirable to assist certificateholders in preparing their federal
income tax returns, or to enable holders to make the information available to
beneficial owners or financial intermediaries that hold such certificates as
nominees on behalf of beneficial owners. If a holder, beneficial owner,
financial intermediary or other recipient of a payment on behalf of a beneficial
owner fails to supply a certified taxpayer identification number or if the
Secretary of the Treasury determines that such person has not reported all
interest and dividend income required to be shown on its federal income tax
return, 31% backup withholding may be required with respect to any payments to
registered owners who are not "exempt recipients." In addition, upon the sale of
a grantor trust certificate to, or through, a broker, the broker must withhold
31% of the entire purchase price, unless either

     o    the broker determines that the seller is a corporation or other exempt
          recipient, or

     o    the seller provides, in the required manner, certain identifying
          information and, in the case of a non-U.S. Person, certifies that the
          seller is a Non-U.S. Person, and other conditions are met.

Such a sale must also be reported by the broker to the IRS, unless either

     o    the broker determines that the seller is an exempt recipient or

     o    the seller certifies its non-U.S. Person status and other conditions
          are met.

Certification of the registered owner's non-U.S. Person status normally would be
made on IRS Form W-8 under penalties of perjury, although in some cases it may
be possible to submit other documentary evidence. Any amounts deducted and
withheld from a distribution to a recipient would be allowed as a credit against
the recipient's federal income tax liability.


                                     -121-
<PAGE>

     On October 6, 1997, the Treasury Department issued new regulations which
make certain modifications to the withholding, backup withholding and
information reporting rules described above. The New Regulations attempt to
unify certification requirements and modify reliance standards. The New
Regulations will generally be effective for payments made after December 31,
1999, subject to certain transition rules. Prospective investors are urged to
consult their own tax advisors regarding the New Regulations.

REMICS

     The trust fund relating to a series of certificates may elect to be treated
as a REMIC. Qualification as a REMIC requires ongoing compliance with certain
conditions. Although a REMIC is not generally subject to federal income tax
(see, however "--Taxation of Owners of REMIC Residual Certificates" and
"--Prohibited Transactions and Other Taxes" below), if a trust fund with respect
to which a REMIC election is made fails to comply with one or more of the
ongoing requirements of the Code for REMIC status during any taxable year,
including the implementation of restrictions on the purchase and transfer of the
residual interests in a REMIC as described below under "--Taxation of Owners of
REMIC Residual Certificates," the Code provides that a trust fund will not be
treated as a REMIC for the year and thereafter. In that event, the entity may be
taxable as a separate corporation, and the REMIC Certificates may not be
accorded the status or given the tax treatment described below in this section.
While the Code authorizes the Treasury Department to issue regulations providing
relief in the event of an inadvertent termination of the status of a trust fund
as a REMIC, no the regulations have been issued. Any relief, moreover, may be
accompanied by sanctions, such as the imposition of a corporate tax on all or a
portion of the REMIC's income for the period in which the requirements for such
status are not satisfied. With respect to each trust fund that elects REMIC
status, Brown & Wood LLP or Cadwalader, Wickersham & Taft or Latham & Watkins or
such other counsel as may be specified in the related prospectus supplement will
deliver its opinion generally to the effect that, under then existing law and
assuming compliance with all provisions of the related Agreement, the trust fund
will qualify as a REMIC, and the related certificates will be considered to be
REMIC Regular Certificates or a sole class of REMIC Residual Certificates. The
related prospectus supplement for each series of Certificates will indicate
whether the trust fund will make a REMIC election and whether a class of
certificates will be treated as a regular or residual interest in the REMIC.

     A "qualified mortgage" for REMIC purposes includes any obligation,
including certificates of participation in such an obligation and any "regular
interest" in another REMIC, that is principally secured by an interest in real
property and that is transferred to the REMIC within a prescribed time period in
exchange for regular or residual interests in the REMIC.

     In general, with respect to each series of certificates for which a REMIC
election is made,

     o    certificates held by a thrift institution taxed as a "domestic
          building and loan association" will constitute assets described in
          Code Section 7701(a)(19)(C);

     o    certificates held by a real estate investment trust will constitute
          "real estate assets" within the meaning of Code Section 856(c)(4)(A);
          and


                                     -122-
<PAGE>

     o    interest on certificates held by a real estate investment trust will
          be considered "interest on obligations secured by mortgages on real
          property" within the meaning of Code Section 856(c)(3)(B).

If less than 95% of the REMIC's assets are assets qualifying under any of the
foregoing Code sections, the certificates will be qualifying assets only to the
extent that the REMIC's assets are qualifying assets.

     Tiered REMIC Structures. For certain series of certificates, two or more
separate elections may be made to treat designated portions of the related trust
fund as REMICs for federal income tax purposes. Upon the issuance of any such
series of certificates, Brown & Wood LLP or Cadwalader, Wickersham & Taft or
Latham & Watkins or such other counsel as may be specified in the related
prospectus supplement, counsel to Morgan Stanley Capital I Inc., will deliver
its opinion generally to the effect that, assuming compliance with all
provisions of the related Agreement, the Master REMIC as well as any Subsidiary
REMIC will each qualify as a REMIC, and the REMIC Certificates issued by the
Master REMIC and the Subsidiary REMIC or REMICs, respectively, will be
considered REMIC Regular Certificates or REMIC Residual Certificates in the
related REMIC within the meaning of the REMIC Provisions.

      Other  than the  residual  interest  in a  Subsidiary  REMIC,  only  REMIC
Certificates  issued  by  the  Master  REMIC  will  be  offered  hereunder.  The
Subsidiary  REMIC or REMICs  and the  Master  REMIC will be treated as one REMIC
solely for purposes of  determining  whether the REMIC  Certificates  will be:

     o    "real estate assets" within the meaning of Section 856(c)(4)(A) of the
          Code;

     o    "loans secured by an interest in real property" under Section
          7701(a)(19)(C) of the Code; and

     o    whether the income on the certificates is interest described in
          Section 856(c)(3)(B) of the Code.

a.   TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

     General. Except as otherwise stated in this discussion, REMIC Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as ownership interests in the REMIC or its assets.
Moreover, holders of REMIC Regular Certificates that otherwise report income
under a cash method of accounting will be required to report income with respect
to REMIC Regular Certificates under an accrual method.

     Original Issue Discount and Premium. The REMIC Regular Certificates may be
issued with OID. Generally, the OID, if any, will equal the difference between
the "stated redemption price at maturity" of a REMIC Regular Certificate and its
"issue price." Holders of any class of certificates issued with OID will be
required to include the OID in gross income for federal income tax purposes as
it accrues, in accordance with a constant interest method based on the
compounding of interest as it accrues rather than in accordance with receipt of
the interest payments. The following discussion is based in part on the OID
Regulations and in part on the provisions of the Tax Reform Act of 1986. Holders
of REMIC Regular Certificates should be


                                     -123-
<PAGE>

aware, however, that the OID Regulations do not adequately address certain
issues relevant to prepayable securities, such as the REMIC Regular
Certificates.

     Rules governing OID are set forth in Code Sections 1271 through 1273 and
1275. These rules require that the amount and rate of accrual of OID be
calculated based on the Prepayment Assumption and the anticipated reinvestment
rate, if any, relating to the REMIC Regular Certificates and prescribe a method
for adjusting the amount and rate of accrual of the discount where the actual
prepayment rate differs from the Prepayment Assumption. Under the Code, the
Prepayment Assumption must be determined in the manner prescribed by
regulations, which regulations have not yet been issued. The legislative history
provides, however, that Congress intended the regulations to require that the
Prepayment Assumption be the prepayment assumption that is used in determining
the initial offering price of such REMIC Regular Certificates. The prospectus
supplement for each series of REMIC Regular Certificates will specify the
Prepayment Assumption to be used for the purpose of determining the amount and
rate of accrual of OID. No representation is made that the REMIC Regular
Certificates will prepay at the Prepayment Assumption or at any other rate.

     In general, each REMIC Regular Certificate will be treated as a single
installment obligation issued with an amount of OID equal to the excess of its
"stated redemption price at maturity" over its "issue price." The issue price of
a REMIC Regular Certificate is the first price at which a substantial amount of
REMIC Regular Certificates of that class are first sold to the public (excluding
bond houses, brokers, underwriters or wholesalers). If less than a substantial
amount of a particular class of REMIC Regular Certificates is sold for cash on
or prior to the Closing Date, the issue price for that class will be treated as
the fair market value of that class on the Closing Date. The issue price of a
REMIC Regular Certificate also includes the amount paid by an initial
certificateholder for accrued interest that relates to a period prior to the
issue date of the REMIC Regular Certificate. The stated redemption price at
maturity of a REMIC Regular Certificate includes the original principal amount
of the REMIC Regular Certificate, but generally will not include distributions
of interest if the distributions constitute "qualified stated interest."
Qualified stated interest generally means interest payable at a single fixed
rate or qualified variable rate provided that the interest payments are
unconditionally payable at intervals of one year or less during the entire term
of the REMIC Regular Certificate. Interest is payable at a single fixed rate
only if the rate appropriately takes into account the length of the interval
between payments. Distributions of interest on REMIC Regular Certificates with
respect to which Deferred Interest will accrue will not constitute qualified
stated interest payments, and the stated redemption price at maturity of the
REMIC Regular Certificates includes all distributions of interest as well as
principal thereon.

     Where the interval between the issue date and the first Distribution Date
on a REMIC Regular Certificate is longer than the interval between subsequent
Distribution Dates, the greater of any original issue discount, disregarding the
rate in the first period, and any interest foregone during the first period is
treated as the amount by which the stated redemption price at maturity of the
certificate exceeds its issue price for purposes of the de minimis rule
described below in this section. The OID Regulations suggest that all interest
on a long first period REMIC Regular Certificate that is issued with non-de
minimis OID, as determined under the foregoing rule, will be treated as OID.
Where the interval between the issue date and the first Distribution Date on a
REMIC Regular Certificate is shorter than the interval between subsequent
Distribution Dates,


                                     -124-
<PAGE>

interest due on the first Distribution Date in excess of the amount that accrued
during the first period would be added to the certificate's stated redemption
price at maturity. REMIC Regular Certificates should consult their own tax
advisors to determine the issue price and stated redemption price at maturity of
a REMIC Regular Certificate.

     Under the de minimis rule, OID on a REMIC Regular Certificate will be
considered to be zero if the OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average maturity of the REMIC Regular Certificate. For this purpose, the
weighted average maturity of the REMIC Regular Certificate is computed as the
sum of the amounts determined by multiplying the number of full years, i.e.,
rounding down partial years, from the issue date until each distribution in
reduction of stated redemption price at maturity is scheduled to be made by a
fraction, the numerator of which is the amount of each distribution included in
the stated redemption price at maturity of the REMIC Regular Certificate and the
denominator of which is the stated redemption price at maturity of the REMIC
Regular Certificate. Although currently unclear, it appears that the schedule of
the distributions should be determined in accordance with the Prepayment
Assumption. The Prepayment Assumption with respect to a series of REMIC Regular
Certificates will be set forth in the related prospectus supplement. Holders
generally must report de minimis OID pro rata as principal payments are
received, and the income will be capital gain if the REMIC Regular Certificate
is held as a capital asset. However, accrual method holders may elect to accrue
all de minimis OID as well as market discount under a constant interest method.


     The prospectus supplement with respect to a trust fund may provide for
Super-Premium Certificates. The income tax treatment of such REMIC Regular
Certificates is not entirely certain. For information reporting purposes, the
trust fund intends to take the position that the stated redemption price at
maturity of such REMIC Regular Certificates is the sum of all payments to be
made on such REMIC Regular Certificates determined under the Prepayment
Assumption, with the result that such REMIC Regular Certificates would be issued
with OID. The calculation of income in this manner could result in negative
original issue discount, which delays future accruals of OID rather than being
immediately deductible when prepayments on the mortgage loans or MBS exceed
those estimated under the Prepayment Assumption. The IRS might contend, however,
that certain contingent payment rules contained in final regulations issued on
June 11, 1996, with respect to original issue discount, should apply to such
certificates. Although such rules are not applicable to instruments governed by
Code Section 1272(a)(6), they represent the only guidance regarding the current
views of the IRS with respect to contingent payment instruments. These proposed
regulations, if applicable, generally would require holders of Regular Interest
Certificates to take the payments considered contingent interest payments into
income on a yield to maturity basis in accordance with a schedule of projected
payments provided by Morgan Stanley Capital I Inc. and to make annual
adjustments to income to account for the difference between actual payments
received and projected payment amounts accrued. In the alternative, the IRS
could assert that the stated redemption price at maturity of such REMIC Regular
Certificates should be limited to their principal amount, subject to the
discussion below under "--Accrued Interest Certificates", so that such REMIC
Regular Certificates would be considered for federal income tax purposes to be
issued at a premium. If such a position were to prevail, the rules described
below under "--Premium" would apply. It is unclear when a loss may be claimed
for any unrecovered basis for a Super-Premium Certificate. It is possible that a
holder of a Super-Premium Certificate may only claim a loss when its remaining
basis exceeds


                                     -125-
<PAGE>

the maximum amount of future payments, assuming no further prepayments or when
the final payment is received with respect to such Super-Premium Certificate.


     Under the REMIC Regulations, if the issue price of a REMIC Regular
Certificate, other than REMIC Regular Certificate based on a Notional Amount,
does not exceed 125% of its actual principal amount, the interest rate is not
considered disproportionately high. Accordingly, such REMIC Regular Certificate
generally should not be treated as a Super-Premium Certificate and the rules
described below under "--Premium" should apply. However, it is possible that
holders of REMIC Regular Certificates issued at a premium, even if the premium
is less than 25% of such certificate's actual principal balance, will be
required to amortize the premium under an original issue discount method or
contingent interest method even though no election under Code Section 171 is
made to amortize such premium.


     Generally, a REMIC Regular Certificateholder must include in gross income
the "daily portions" of the OID that accrues on a REMIC Regular Certificate for
each day a certificateholder holds the REMIC Regular Certificate, including the
purchase date but excluding the disposition date. In the case of an original
holder of a REMIC Regular Certificate, a calculation will be made of the portion
of the OID that accrues during each successive period--"an accrual period"--that
ends on the day in the calendar year corresponding to a Distribution Date, or if
Distribution Dates are on the first day or first business day of the immediately
preceding month, interest may be treated as payable on the last day of the
immediately preceding month, and begins on the day after the end of the
immediately preceding accrual period or on the issue date in the case of the
first accrual period. This will be done, in the case of each full accrual
period, by

     o    adding (1) the present value at the end of the accrual period --
          determined by using as a discount factor the original yield to
          maturity of the REMIC Regular Certificates as calculated under the
          Prepayment Assumption -- of all remaining payments to be received on
          the REMIC Regular Certificates under the Prepayment Assumption and (2)
          any payments included in the stated redemption price at maturity
          received during such accrual period, and

     o    subtracting from that total the adjusted issue price of the REMIC
          Regular Certificates at the beginning of such accrual period.


The adjusted issue price of a REMIC Regular Certificate at the beginning of the
first accrual period is its issue price; the adjusted issue price of a REMIC
Regular Certificate at the beginning of a subsequent accrual period is the
adjusted issue price at the beginning of the immediately preceding accrual
period plus the amount of OID allocable to that accrual period and reduced by
the amount of any payment other than a payment of qualified stated interest made
at the end of or during that accrual period. The OID accrued during an accrual
period will then be divided by the number of days in the period to determine the
daily portion of OID for each day in the accrual period. The calculation of OID
under the method described above will cause the accrual of OID to either
increase or decrease -- but never below zero -- in a given accrual period to
reflect the fact that prepayments are occurring faster or slower than under the
Prepayment Assumption. With respect to an initial accrual period shorter than a
full accrual period, the "daily portions" of OID may be determined according to
an appropriate allocation under any reasonable method.


                                     -126-
<PAGE>

     A subsequent purchaser of a REMIC Regular Certificate issued with OID who
purchases the REMIC Regular Certificate at a cost less than the remaining stated
redemption price at maturity will also be required to include in gross income
the sum of the daily portions of OID on that REMIC Regular Certificate. In
computing the daily portions of OID for such a purchaser, as well as an initial
purchaser that purchases at a price higher than the adjusted issue price but
less than the stated redemption price at maturity, however, the daily portion is
reduced by the amount that would be the daily portion for such day, computed in
accordance with the rules set forth above, multiplied by a fraction, the
numerator of which is the amount, if any, by which the price paid by such holder
for that REMIC Regular Certificate exceeds the following amount:

     (1)  the sum of the issue price plus the aggregate amount of OID that would
          have been includible in the gross income of an original REMIC Regular
          Certificateholder, who purchased the REMIC Regular Certificate at its
          issue price, less

     (2)  any prior payments included in the stated redemption price at
          maturity, and the denominator of which is the sum of the daily
          portions for that REMIC Regular Certificate for all days beginning on
          the date after the purchase date and ending on the maturity date
          computed under the Prepayment Assumption.

A holder who pays an acquisition premium instead may elect to accrue OID by
treating the purchase as a purchase at original issue.

     Variable Rate REMIC Regular Certificates. REMIC Regular Certificates may
provide for interest based on a qualifying variable rate. Interest based on a
variable rate will constitute qualified stated interest and not contingent
interest for OID purposes if, generally:

     o    the interest is unconditionally payable at least annually;

     o    the issue price of the debt instrument does not exceed the total
          noncontingent principal payments; and

     o    interest is based on a "qualified floating rate," an "objective rate,"
          a combination of a single fixed rate and one or more "qualified
          floating rates," one "qualified inverse floating rate," or a
          combination of "qualified floating rates" that do not operate in a
          manner that significantly accelerates or defers interest payments on
          the REMIC Regular Certificates.

     The amount of OID with respect to a REMIC Regular Certificate bearing a
variable rate of interest will accrue in the manner described above under
"--Original Issue Discount and Premium" by assuming generally that the Index
used for the variable rate will remain fixed throughout the term of the
certificate at the rate applicable on the date they are issued. Appropriate
adjustments are made for the actual variable rate.

     Although unclear at present, Morgan Stanley Capital I Inc. intends to treat
interest on a REMIC Regular Certificate that is a weighted average of the net
interest rates on mortgage loans as qualified stated interest. In such case, the
weighted average rate used to compute the initial pass-through rate on the REMIC
Regular Certificates will be deemed to be the Index in effect through the life
of the REMIC Regular Certificates. It is possible, however, that the IRS may
treat some or all of the interest on REMIC Regular Certificates with a weighted
average rate as


                                     -127-
<PAGE>

taxable under the rules relating to obligations providing for contingent
payments. No guidance is currently available as to how OID would be determined
for debt instruments subject to Code Section 1272(a)(6) that provide for
contingent interest. The treatment of REMIC Regular Certificates as contingent
payment debt instruments may affect the timing of income accruals on the REMIC
Regular Certificates.

     Election to Treat All Interest as OID. The OID Regulations permit a
certificateholder to elect to accrue all interest, discount (including de
minimis market discount or original issue discount) and premium in income as
interest, based on a constant yield method. If such an election were to be made
with respect to a REMIC Regular Certificate with market discount, the
certificateholder would be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that such certificateholder acquires during the year of the
election or thereafter. Similarly, a certificateholder that makes this election
for a certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such certificateholder owns or acquires. See
"--Premium" below. The election to accrue interest, discount and premium on a
constant yield method with respect to a certificate is irrevocable without the
consent of the IRS.

     Market Discount. A purchaser of a REMIC Regular Certificate may also be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the OID Regulations, "market discount" equals the
excess, if any, of (1) the REMIC Regular Certificate's stated principal amount
or, in the case of a REMIC Regular Certificate with OID, the adjusted issue
price, determined for this purpose as if the purchaser had purchased such REMIC
Regular Certificate from an original holder, over (2) the price for such REMIC
Regular Certificate paid by the purchaser. A certificateholder that purchases a
REMIC Regular Certificate at a market discount will recognize income upon
receipt of each distribution representing amounts included in such certificate's
stated redemption price at maturity. In particular, under Section 1276 of the
Code such a holder generally will be required to allocate each such distribution
first to accrued market discount not previously included in income, and to
recognize ordinary income to that extent. A certificateholder may elect to
include market discount in income currently as it accrues rather than including
it on a deferred basis in accordance with the foregoing. If made, the election
will apply to all market discount bonds acquired by the certificateholder on or
after the first day of the first taxable year to which the election applies.

     Market discount with respect to a REMIC Regular Certificate will be
considered to be zero if the amount allocable to the REMIC Regular Certificate
is less than 0.25% of the REMIC Regular Certificate's stated redemption price at
maturity multiplied by the REMIC Regular Certificate's weighted average maturity
remaining after the date of purchase. If market discount on a REMIC Regular
Certificate is considered to be zero under this rule, the actual amount of
market discount must be allocated to the remaining principal payments on the
REMIC Regular Certificate, and gain equal to the allocated amount will be
recognized when the corresponding principal payment is made. Treasury
regulations implementing the market discount rules have not yet been issued;
therefore, investors should consult their own tax advisors regarding the
application of these rules and the advisability of making any of the elections
allowed under Code Sections 1276 through 1278.


                                     -128-
<PAGE>

     The Code provides that any principal payment, whether a scheduled payment
or a prepayment, or any gain on disposition of a market discount bond acquired
by the taxpayer after October 22, 1986, shall be treated as ordinary income to
the extent that it does not exceed the accrued market discount at the time of
the payment. The amount of accrued market discount for purposes of determining
the tax treatment of subsequent principal payments or dispositions of the market
discount bond is to be reduced by the amount so treated as ordinary income.

     The Code also grants authority to the Treasury Department to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
Until such time as regulations are issued by the Treasury, rules described in
the legislative history will apply. Under those rules, the holder of a market
discount bond may elect to accrue market discount either on the basis of a
constant interest method rate or according to one of the following methods. For
REMIC Regular Certificates issued with OID, the amount of market discount that
accrues during a period is equal to the product of

     1)   the total remaining market discount and

     2)   a fraction, the numerator of which is the OID accruing during the
          period and the denominator of which is the total remaining OID at the
          beginning of the period.

For REMIC Regular Certificates issued without OID, the amount of market discount
that accrues during a period is equal to the product of

     1)   the total remaining market discount and

     2)   a fraction, the numerator of which is the amount of stated interest
          paid during the accrual period and the denominator of which is the
          total amount of stated interest remaining to be paid at the beginning
          of the period.

For purposes of calculating market discount under any of the above methods in
the case of instruments such as the REMIC Regular Certificates that provide for
payments that may be accelerated by reason of prepayments of other obligations
securing such instruments, the same Prepayment Assumption applicable to
calculating the accrual of OID will apply.

     A holder who acquired a REMIC Regular Certificate at a market discount also
may be required to defer a portion of its interest deductions for the taxable
year attributable to any indebtedness incurred or continued to purchase or carry
the certificate purchased with market discount. For these purposes, the de
minimis rule referred to above applies. Any such deferred interest expense would
not exceed the market discount that accrues during such taxable year and is, in
general, allowed as a deduction not later than the year in which such market
discount is includible in income. If such holder elects to include market
discount in income currently as it accrues on all market discount instruments
acquired by such holder in that taxable year or thereafter, the interest
deferral rule described above will not apply.

     Premium. A purchaser of a REMIC Regular Certificate that purchases the
REMIC Regular Certificate at a cost, not including accrued qualified stated
interest, greater than its remaining stated redemption price at maturity will be
considered to have purchased the REMIC Regular Certificate at a premium and may
elect to amortize the premium under a constant yield


                                     -129-
<PAGE>

method. A certificateholder that makes this election for a Certificate that is
acquired at a premium will be deemed to have made an election to amortize bond
premium with respect to all debt instruments having amortizable bond premium
that such certificateholder acquires during the year of the election or
thereafter. It is not clear whether the Prepayment Assumption would be taken
into account in determining the life of the REMIC Regular Certificate for this
purpose. However, the legislative history states that the same rules that apply
to accrual of market discount, which rules require use of a Prepayment
Assumption in accruing market discount with respect to REMIC Regular
Certificates without regard to whether such certificates have OID, will also
apply in amortizing bond premium under Code Section 171. The Code provides that
amortizable bond premium will be allocated among the interest payments on such
REMIC Regular Certificates and will be applied as an offset against the interest
payment. The Amortizable Bond Premium Regulations do not apply to prepayable
securities described in Section 1272(a)(6) of the Code, such as the REMIC
Regular Certificates. Certificateholders should consult their tax advisors
regarding the possibility of making an election to amortize any such bond
premium.

     Deferred Interest. Certain classes of REMIC Regular Certificates may
provide for the accrual of Deferred Interest with respect to one or more
adjustable rate loans. Any Deferred Interest that accrues with respect to a
class of REMIC Regular Certificates will constitute income to the holders of
such certificates prior to the time distributions of cash with respect to such
Deferred Interest are made. It is unclear, under the OID Regulations, whether
any of the interest on such certificates will constitute qualified stated
interest or whether all or a portion of the interest payable on such
certificates must be included in the stated redemption price at maturity of the
certificates and accounted for as OID, which could accelerate such inclusion.
Interest on REMIC Regular Certificates must in any event be accounted for under
an accrual method by the holders of such certificates and, therefore, applying
the latter analysis may result only in a slight difference in the timing of the
inclusion in income of interest on such REMIC Regular Certificates.

     Sale, Exchange or Redemption. If a REMIC Regular Certificate is sold,
exchanged, redeemed or retired, the seller will recognize gain or loss equal to
the difference between the amount realized on the sale, exchange, redemption, or
retirement and the seller's adjusted basis in the REMIC Regular Certificate.
Such adjusted basis generally will equal the cost of the REMIC Regular
Certificate to the seller, increased by any OID and market discount included in
the seller's gross income with respect to the REMIC Regular Certificate, and
reduced, but not below zero, by payments included in the stated redemption price
at maturity previously received by the seller and by any amortized premium.
Similarly, a holder who receives a payment that is part of the stated redemption
price at maturity of a REMIC Regular Certificate will recognize gain equal to
the excess, if any, of the amount of the payment over an allocable portion of
the holder's adjusted basis in the REMIC Regular Certificate. A REMIC Regular
certificateholder who receives a final payment that is less than the holder's
adjusted basis in the REMIC Regular Certificate will generally recognize a loss.
Except as provided in the following paragraph and as provided under "--Market
Discount" above, any such gain or loss will be capital gain or loss, provided
that the REMIC Regular Certificate is held as a "capital asset" (generally,
property held for investment) within the meaning of Code Section 1221.


                                     -130-
<PAGE>

     Such capital gain or loss will generally be long-term capital gain or loss
if the REMIC Regular Certificate was held for more than one year. Long-term
capital gains of individuals are subject to reduced maximum tax rates while
capital gains recognized by individual on capital assets held less than twelve
months are generally subject to ordinary income tax rates. The use of capital
losses is limited.

     Gain from the sale or other disposition of a REMIC Regular Certificate that
might otherwise be capital gain will be treated as ordinary income to the extent
that the gain does not exceed the excess, if any, of

     o    the amount that would have been includible in the holder's income with
          respect to the REMIC Regular Certificate had income accrued thereon at
          a rate equal to 110% of the AFR as defined in Code Section 1274(d)
          determined as of the date of purchase of such REMIC Regular
          Certificate, over

     o    the amount actually includible in such holder's income.

Gain from the sale or other disposition of a REMIC Regular Certificate that
might otherwise be capital gain will be treated as ordinary income if the REMIC
Regular Certificate is held as part of a "conversion transaction" as defined in
Code Section 1258(c), up to the amount of interest that would have accrued on
the REMIC Regular certificateholder's net investment in the conversion
transaction at 120% of the appropriate applicable federal rate under Code
Section 1274(d) in effect at the time the taxpayer entered into the transaction
minus any amount previously treated as ordinary income with respect to any prior
disposition of property that was held as part of such transaction, or if the
REMIC Regular Certificate is held as part of a straddle. Potential investors
should consult their tax advisors with respect to tax consequences of ownership
and disposition of an investment in REMIC Regular Certificates in their
particular circumstances.

     It is possible that capital gain realized by holders of one or more classes
of REMIC Regular Certificates could be considered gain realized upon the
disposition of property that was part of a "conversion transaction." A sale of a
REMIC Regular Certificate will be part of a "conversion transaction" if
substantially all of the holder's expected return is attributable to the time
value of the holder's net investment, and:

     o    the holder entered the contract to sell the REMIC Regular Certificate
          substantially contemporaneously with acquiring the REMIC Regular
          Certificate;

     o    the REMIC Regular Certificate is part of a straddle;

     o    the REMIC Regular Certificate is marketed or sold as producing capital
          gains; or

     o    other transactions to be specified in Treasury regulations that have
          not yet been issued. If the sale or other disposition of a REMIC
          Regular Certificate is part of a conversion transaction, all or a
          portion of the gain realized upon the sale or other disposition of the
          REMIC Regular Certificate would be treated as ordinary income instead
          of capital gain.


                                     -131-
<PAGE>

     The certificates will be "evidences of indebtedness" within the meaning of
Code Section 582(c)(1), so that gain or loss recognized from the sale of a REMIC
Regular Certificate by a bank or a thrift institution to which this section
applies will be ordinary income or loss.

     The REMIC Regular Certificate information reports will include a statement
of the adjusted issue price of the REMIC Regular Certificate at the beginning of
each accrual period. In addition, the reports will include information necessary
to compute the accrual of any market discount that may arise upon secondary
trading of REMIC Regular Certificates. Because exact computation of the accrual
of market discount on a constant yield method would require information relating
to the holder's purchase price which the REMIC may not have, it appears that the
information reports will only provide information pertaining to the appropriate
proportionate method of accruing market discount.

     Accrued Interest Certificates. Payment Lag Certificates may provide for
payments of interest based on a period that corresponds to the interval between
Distribution Dates but that ends prior to each Distribution Date. The period
between the Closing Date for Payment Lag Certificates and their first
Distribution Date may or may not exceed the interval. Purchasers of Payment Lag
Certificates for which the period between the Closing Date and the first
Distribution Date does not exceed the interval could pay upon purchase of the
REMIC Regular Certificates accrued interest in excess of the accrued interest
that would be paid if the interest paid on the Distribution Date were interest
accrued from Distribution Date to Distribution Date. If a portion of the initial
purchase price of a REMIC Regular Certificate is allocable to pre-issuance
accrued interest and the REMIC Regular Certificate provides for a payment of
stated interest on the first payment date and the first payment date is within
one year of the issue date that equals or exceeds the amount of the pre-issuance
accrued interest, then the REMIC Regular Certificate's issue price may be
computed by subtracting from the issue price the amount of pre-issuance accrued
interest, rather than as an amount payable on the REMIC Regular Certificate.
However, it is unclear under this method how the OID Regulations treat interest
on Payment Lag Certificates. Therefore, in the case of a Payment Lag
Certificate, the trust fund intends to include accrued interest in the issue
price and report interest payments made on the first Distribution Date as
interest to the extent such payments represent interest for the number of days
that the certificateholder has held the Payment Lag Certificate during the first
accrual period.

     Investors should consult their own tax advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates.

     Non-Interest Expenses of the REMIC. Under temporary Treasury regulations,
if the REMIC is considered to be a "single-class REMIC," a portion of the
REMIC's servicing, administrative and other non-interest expenses will be
allocated as a separate item to those REMIC Regular Certificates that are
"pass-through interest holders." Certificateholders that are pass-through
interest holders should consult their own tax advisors about the impact of these
rules on an investment in the REMIC Regular Certificates. See "Pass-Through of
Non-Interest Expenses of the REMIC" under "Taxation of Owners of REMIC Residual
Certificates" below.


     Effects of Defaults, Delinquencies and Losses. Certain series of
certificates may contain one or more classes of Subordinated Certificates, and
in the event there are defaults or delinquencies on the mortgage loans or MBS,
amounts that would otherwise be distributed on


                                     -132-
<PAGE>

the Subordinated Certificates may instead be distributed on the Senior
Certificates. Subordinated certificateholders nevertheless will be required to
report income with respect to such certificates under an accrual method without
giving effect to delays and reductions in distributions on the Subordinated
Certificates attributable to defaults and delinquencies on the mortgage loans or
MBS, except to the extent that it can be established that the amounts are
uncollectible. As a result, the amount of income reported by a Subordinated
certificateholder in any period could significantly exceed the amount of cash
distributed to the holder in that period. The holder will eventually be allowed
a loss (or will be allowed to report a lesser amount of income) to the extent
that the aggregate amount of distributions on the Subordinated Certificate is
reduced as a result of defaults and delinquencies on the mortgage loans or MBS.


     Although not entirely clear, it appears that holders of REMIC Regular
Certificates that are corporations should in general be allowed to deduct as an
ordinary loss any loss sustained during the taxable year on account of any such
certificates becoming wholly or partially worthless, and that, in general,
holders of certificates that are not corporations should be allowed to deduct as
a short-term capital loss any loss sustained during the taxable year on account
of any such certificates becoming wholly worthless. Potential investors and
holders of the certificates are urged to consult their own tax advisors
regarding the appropriate timing, amount and character of any loss sustained
with respect to such certificates, including any loss resulting from the failure
to recover previously accrued interest or discount income. Special loss rules
are applicable to banks and thrift institutions, including rules regarding
reserves for bad debts. These taxpayers are advised to consult their tax
advisors regarding the treatment of losses on certificates.

     Non-U.S. Persons. Generally, payments of interest on the REMIC Regular
Certificates, including any payment with respect to accrued OID, to a REMIC
Regular Certificateholder who is not a U.S. Person and is not engaged in a trade
or business within the United States will not be subject to federal withholding
tax if:

     o    the REMIC Regular Certificateholder does not actually or
          constructively own 10 percent or more of the combined voting power of
          all classes of equity in the issuer;

     o    the REMIC Regular Certificateholder is not a controlled foreign
          corporation, within the meaning of Code Section 957, related to the
          issuer; and

     o    the REMIC Regular Certificateholder complies with identification
          requirements, including delivery of a statement, signed by the REMIC
          Regular certificateholder under penalties of perjury, certifying that
          the REMIC Regular certificateholder is a foreign person and providing
          the name and address of the REMIC Regular certificateholder.

If a REMIC Regular Certificateholder is not exempt from withholding,
distributions of interest to the holder, including distributions in respect of
accrued OID, may be subject to a 30% withholding tax, subject to reduction under
any applicable tax treaty. If the interest on a REMIC Regular Certificate is
effectively connected with the conduct by the Non-U.S. REMIC Regular
Certificateholder of a trade or business within the United States, then the
Non-U.S. REMIC


                                     -133-
<PAGE>

Regular Certificateholder will be subject to U.S. income tax at regular
graduated rates. Such a Non-U.S. REMIC Regular Certificateholder also may be
subject to the branch profits tax.

     Further, a REMIC Regular Certificate will not be included in the estate of
a non-resident alien individual that does not actually or constructively own 10%
or more of the combined voting power of all classes of equity in the Issuer and
will not be subject to United States estate taxes. However, certificateholders
who are non-resident alien individuals should consult their tax advisors
concerning this question.

     REMIC Regular Certificateholders who are not U.S. Persons and persons
related to such holders should not acquire any REMIC Residual Certificates,
REMIC Residual Certificateholder and persons related to REMIC Residual
Certificateholders should not acquire any REMIC Regular Certificates without
consulting their tax advisors as to the possible adverse tax consequences of
doing so. In addition, the IRS may assert that non-U.S. Persons that own
directly or indirectly, a greater than 10% interest in any Borrower, and foreign
corporations that are "controlled foreign corporations" as to the United States
of which such a Borrower is a "United States shareholder" within the meaning of
Section 951(b) of the Code, are subject to United States withholding tax on
interest distributed to them to the extent of interest concurrently paid by the
related Borrower.

     Information Reporting and Backup Withholding. The master servicer will
furnish or make available, within a reasonable time after the end of each
calendar year, to each person who was a REMIC Regular Certificateholder at any
time during that year, the information as may be deemed necessary or desirable
to assist REMIC Regular Certificateholders in preparing their federal income tax
returns, or to enable holders to make the information available to beneficial
owners or financial intermediaries that hold the REMIC Regular Certificates on
behalf of beneficial owners. If a holder, beneficial owner, financial
intermediary or other recipient of a payment on behalf of a beneficial owner
fails to supply a certified taxpayer identification number or if the Secretary
of the Treasury determines that such person has not reported all interest and
dividend income required to be shown on its federal income tax return, 31%
backup withholding may be required with respect to any payments with respect to
any payments to registered owners who are not "exempt recipients." In addition,
upon the sale of a REMIC Regular Certificate to, or through, a broker, the
broker must withhold 31% of the entire purchase price, unless either:

     o    the broker determines that the seller is a corporation or other exempt
          recipient, or

     o    the seller provides, in the required manner, identifying information
          and, in the case of a non-U.S. Person, certifies that such seller is a
          Non-U.S. Person, and other conditions are met.

     o    A sale of a REMIC Regular Certificate to, or through, a broker must
          also be reported by the broker to the IRS, unless either:

     o    the broker determines that the seller is an exempt recipient, or

     o    the seller certifies its non-U.S. Person status and other conditions
          are met.

Certification of the registered owner's non-U.S. Person status normally would be
made on IRS Form W-8 under penalties of perjury, although in certain cases it
may be possible to submit other


                                     -134-
<PAGE>

documentary evidence. Any amounts deducted and withheld from a distribution to a
recipient would be allowed as a credit against such recipient's federal income
tax liability.

     On October 6, 1997, the Treasury Department issued the New Regulations,
which make certain modifications to the withholding, backup withholding and
information reporting rules described above. The New Regulations attempt to
unify certification requirements and modify reliance standards. The New
Regulations will generally be effective for payments made after December 31,
1999, subject to certain transition rules. Prospective investors are urged to
consult their own tax advisors regarding the New Regulations.

b. TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

     Allocation of the Income of the REMIC to the REMIC Residual Certificates.
The REMIC will not be subject to federal income tax except with respect to
income from prohibited transactions and certain other transactions. See
"--Prohibited Transactions and Other Taxes" below. Instead, each original holder
of a REMIC Residual Certificate will report on its federal income tax return, as
ordinary income, its share of the taxable income of the REMIC for each day
during the taxable year on which the holder owns any REMIC Residual
Certificates. The taxable income of the REMIC for each day will be determined by
allocating the taxable income of the REMIC for each calendar quarter ratably to
each day in the quarter. Such a holder's share of the taxable income of the
REMIC for each day will be based on the portion of the outstanding REMIC
Residual Certificates that the holder owns on that day. The taxable income of
the REMIC will be determined under an accrual method and will be taxable to the
holders of REMIC Residual Certificates without regard to the timing or amounts
of cash distributions by the REMIC. Ordinary income derived from REMIC Residual
Certificates will be "portfolio income" for purposes of the taxation of
taxpayers subject to the limitations on the deductibility of "passive losses."
As residual interests, the REMIC Residual Certificates will be subject to tax
rules, described below, that differ from those that would apply if the REMIC
Residual Certificates were treated for federal income tax purposes as direct
ownership interests in the certificates or as debt instruments issued by the
REMIC.


     A REMIC Residual Certificateholder may be required to include taxable
income from the REMIC Residual Certificate in excess of the cash distributed.
For example, a structure where principal distributions are made serially on
regular interests, that is, a fast-pay, slow-pay structure, may generate such a
mismatching of income and cash distributions --that is, "phantom income". This
mismatching may be caused by the use of certain required tax accounting methods
by the REMIC, variations in the prepayment rate of the underlying mortgage loans
or MBS and certain other factors. Depending upon the structure of a particular
transaction, the aforementioned factors may significantly reduce the after-tax
yield of a REMIC Residual Certificate to a REMIC Residual Certificateholder or
cause the REMIC Residual Certificate to have negative "value." Investors should
consult their own tax advisors concerning the federal income tax treatment of a
REMIC Residual Certificate and the impact of the tax treatment on the after-tax
yield of a REMIC Residual Certificate.


     A subsequent REMIC Residual Certificateholder also will report on its
federal income tax return amounts representing a daily share of the taxable
income of the REMIC for each day that the REMIC Residual Certificateholder owns
the REMIC Residual Certificate. Those daily amounts generally would equal the
amounts that would have been reported for the same days by


                                     -135-
<PAGE>

an original REMIC Residual Certificateholder, as described above. The
legislative history indicates that certain adjustments may be appropriate to
reduce or increase the income of a subsequent holder of a REMIC Residual
Certificate that purchased the REMIC Residual Certificate at a price greater
than or less than the adjusted basis the REMIC Residual Certificate would have
in the hands of an original REMIC Residual Certificateholder. See "--Sale or
Exchange of REMIC Residual Certificates" below. It is not clear, however,
whether the adjustments will in fact be permitted or required and, if so, how
they would be made. The REMIC Regulations do not provide for any such
adjustments.


      Taxable  Income of the  REMIC  Attributable  to  Residual  Interests.  The
taxable  income of the REMIC will  reflect a netting  of

     o    the income from the mortgage loans or MBS and the REMIC's other assets
          and

     o    the deductions allowed to the REMIC for interest and OID on the REMIC
          Regular Certificates and, except as described above under "--Taxation
          of Owners of REMIC Regular Certificates--Non-Interest Expenses of the
          REMIC," other expenses.


REMIC taxable income is generally determined in the same manner as the taxable
income of an individual using the accrual method of accounting, except that:

     o    the limitations on deductibility of investment interest expense and
          expenses for the production of income do not apply;

     o    all bad loans will be deductible as business bad debts; and

     o    the limitation on the deductibility of interest and expenses related
          to tax-exempt income will apply.


The REMIC's gross income includes interest, original issue discount income, and
market discount income, if any, on the mortgage loans, reduced by amortization
of any premium on the mortgage loans, plus income on reinvestment of cash flows
and reserve assets, plus any cancellation of indebtedness income upon allocation
of realized losses to the REMIC Regular Certificates. Note that the timing of
cancellation of indebtedness income recognized by REMIC Residual
Certificateholders resulting from defaults and delinquencies on mortgage loans
or MBS may differ from the time of the actual loss on the assets. The REMIC's
deductions include interest and original issue discount expense on the REMIC
Regular Certificates, servicing fees on the mortgage loans, other administrative
expenses of the REMIC and realized losses on the mortgage loans. The requirement
that REMIC Residual Certificateholders report their pro rata share of taxable
income or net loss of the REMIC will continue until there are no certificates of
any class of the related series outstanding.

     For purposes of determining its taxable income, the REMIC will have an
initial aggregate tax basis in its assets equal to the sum of the issue prices
of the REMIC Regular Certificates and the REMIC Residual Certificates, or, if a
class of certificates is not sold initially, its fair market value. The
aggregate basis will be allocated among the mortgage loans or MBS and other
assets of the REMIC in proportion to their respective fair market value. A
mortgage loan or MBS will be deemed to have been acquired with discount or
premium to the extent that the REMIC's basis


                                     -136-
<PAGE>

in the mortgage loan or MBS is less than or greater than its principal balance,
respectively. Any such discount, whether market discount or OID, will be
includible in the income of the REMIC as it accrues, in advance of receipt of
the cash attributable to the income, under a method similar to the method
described above for accruing OID on the REMIC Regular Certificates. The REMIC
may elect under Code Section 171 to amortize any premium on the mortgage loans
or MBS. Premium on any mortgage loan or MBS to which the election applies would
be amortized under a constant yield method. It is not clear whether the yield of
a mortgage loan or MBS would be calculated for this purpose based on scheduled
payments or taking account of the Prepayment Assumption. Additionally, such an
election would not apply to the yield with respect to any underlying mortgage
loan originated on or before September 27, 1985. Instead, premium with respect
to such a mortgage loan would be allocated among the principal payments thereon
and would be deductible by the REMIC as those payments become due.


     The REMIC will be allowed a deduction for interest and OID on the REMIC
Regular Certificates. The amount and method of accrual of OID will be calculated
for this purpose in the same manner as described above with respect to REMIC
Regular Certificates except that the 0.25% per annum de minimis rule and
adjustments for subsequent holders described therein will not apply.

     A REMIC Residual Certificateholder will not be permitted to amortize the
cost of the REMIC Residual Certificate as an offset to its share of the REMIC's
taxable income. However, REMIC taxable income will not include cash received by
the REMIC that represents a recovery of the REMIC's basis in its assets, and, as
described above, the issue price of the REMIC Residual Certificates will be
added to the issue price of the REMIC Regular Certificates in determining the
REMIC's initial basis in its assets. See "--Sale or Exchange of REMIC Residual
Certificates" below. For a discussion of possible adjustments to income of a
subsequent holder of a REMIC Residual Certificate to reflect any difference
between the actual cost of the REMIC Residual Certificate to the holder and the
adjusted basis the REMIC Residual Certificate would have in the hands of an
original REMIC Residual Certificateholder, see "--Allocation of the Income of
the REMIC to the REMIC Residual Certificates" above.

     Net Losses of the REMIC. The REMIC will have a net loss for any calendar
quarter in which its deductions exceed its gross income. The net loss would be
allocated among the REMIC Residual Certificateholders in the same manner as the
REMIC's taxable income. The net loss allocable to any REMIC Residual Certificate
will not be deductible by the holder to the extent that the net loss exceeds the
holder's adjusted basis in the REMIC Residual Certificate. Any net loss that is
not currently deductible by reason of this limitation may only be used by the
REMIC Residual Certificateholder to offset its share of the REMIC's taxable
income in future periods (but not otherwise). The ability of REMIC Residual
Certificateholders that are individuals or closely held corporations to deduct
net losses may be subject to additional limitations under the Code.

     Mark-to-Market Rules. Prospective purchasers of a REMIC Residual
Certificate should be aware that the IRS has finalized Mark-to-Market
Regulations which provide that a REMIC Residual Certificate acquired after
January 3, 1995 cannot be marked to market. The Mark-to-Market Regulations
replaced the temporary regulations which allowed a Residual Certificate to be
marked to market provided that it was not a "negative value" residual interest
and did not have the same economic effect as a "negative value" residual
interest.


                                     -137-
<PAGE>

     Pass-Through of Non-Interest Expenses of the REMIC. As a general rule, all
of the fees and expenses of a REMIC will be taken into account by holders of the
REMIC Residual Certificates. In the case of a single class REMIC, however, the
expenses and a matching amount of additional income will be allocated, under
temporary Treasury regulations, among the REMIC Regular Certificateholders and
the REMIC Residual Certificateholders on a daily basis in proportion to the
relative amounts of income accruing to each certificateholder on that day. In
general terms, a single class REMIC is one that either:

     o    would qualify, under existing Treasury regulations, as a grantor trust
          if it were not a REMIC, treating all interests as ownership interests,
          even if they would be classified as debt for federal income tax
          purposes, or

     o    is similar to such a trust and is structured with the principal
          purpose of avoiding the single class REMIC rules.

Unless otherwise stated in the applicable prospectus supplement, the expenses of
the REMIC will be allocated to holders of the related REMIC Residual
Certificates in their entirety and not to holders of the related REMIC Regular
Certificates.

     In the case of individuals or trusts, estates or other persons that compute
their income in the same manner as individuals, who own an interest in a REMIC
Regular Certificate or a REMIC Residual Certificate directly or through a
pass-through interest holder that is required to pass miscellaneous itemized
deductions through to its owners or beneficiaries, e.g., a partnership, an S
corporation or a grantor trust, such expenses will be deductible under Code
Section 67 only to the extent that such expenses, plus other "miscellaneous
itemized deductions" of the individual, exceed 2% of such individual's adjusted
gross income. In addition, Code Section 68 provides that the applicable amount
will be reduced by the lesser of

     o    3% of the excess of the individual's adjusted gross income over the
          applicable amount or

     o    80% of the amount of itemized deductions otherwise allowable for the
          taxable year.

The amount of additional taxable income recognized by REMIC Residual
Certificateholders who are subject to the limitations of either Code Section 67
or Code Section 68 may be substantial. Further, holders subject to the
alternative minimum tax other than corporations may not deduct miscellaneous
itemized deductions in determining such holders' alternative minimum taxable
income. The REMIC is required to report to each pass-through interest holder and
to the IRS such holder's allocable share, if any, of the REMIC's non-interest
expenses. The term "pass-through interest holder" generally refers to
individuals, entities taxed as individuals and certain pass-through entities,
but does not include real estate investment trusts. Accordingly, investment in
REMIC Residual Certificates will in general not be suitable for individuals or
for certain pass-through entities, such as partnerships and S corporations, that
have individuals as partners or shareholders.

     Excess Inclusions. A portion of the income on a REMIC Residual Certificate,
referred to in the Code as an "excess inclusion", for any calendar quarter will
be subject to federal income tax in all events. Thus, for example, an excess
inclusion:


                                     -138-
<PAGE>

     o    may not, except as described below, be offset by any unrelated losses,
          deductions or loss carryovers of a REMIC Residual Certificateholder;

     o    will be treated as "unrelated business taxable income" within the
          meaning of Code Section 512 if the REMIC Residual Certificateholder is
          a pension fund or any other organization that is subject to tax only
          on its unrelated business taxable income, as discussed under
          "--Tax-Exempt Investors" below; and

     o    is not eligible for any reduction in the rate of withholding tax in
          the case of a REMIC Residual Certificateholder that is a foreign
          investor, as discussed under "--Residual Certificate
          Payments--Non-U.S. Persons" below.

     Except as discussed in the following paragraph, with respect to any REMIC
Residual Certificateholder, the excess inclusions for any calendar quarter is
the excess, if any, of (1) the income of such REMIC Residual Certificateholder
for that calendar quarter from its REMIC Residual Certificate over (2) the sum
of the "daily accruals" for all days during the calendar quarter on which the
REMIC Residual Certificateholder holds a REMIC Residual Certificate. For this
purpose, the daily accruals with respect to a REMIC Residual Certificate are
determined by allocating to each day in the calendar quarter its ratable portion
of the product of the "adjusted issue price" of the REMIC Residual Certificate
at the beginning of the calendar quarter and 120 percent of the "Federal
long-term rate" in effect at the time the REMIC Residual Certificate is issued.
For this purpose, the "adjusted issue price" of a REMIC Residual Certificate at
the beginning of any calendar quarter equals the issue price of the REMIC
Residual Certificate, increased by the amount of daily accruals for all prior
quarters, and decreased--but not below zero--by the aggregate amount of payments
made on the REMIC Residual Certificate before the beginning of the quarter. The
"federal long-term rate" is an average of current yields on Treasury securities
with a remaining term of greater than nine years, computed and published monthly
by the IRS.

     In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to the REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Code Section 857(b)(2),
excluding any net capital gain), will be allocated among the shareholders of
such trust in proportion to the dividends received by the shareholders from such
trust, and any amount so allocated will be treated as an excess inclusion with
respect to a REMIC Residual Certificate as if held directly by the shareholder.
Regulated investment companies, common trust funds and certain cooperatives are
subject to similar rules.

     The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593 institutions ("thrift institutions") to use net
operating losses and other allowable deductions to offset their excess inclusion
income from REMIC residual certificates that have "significant value" within the
meaning of the REMIC Regulations, effective for taxable years beginning after
December 31, 1995, except with respect to residual certificates continuously
held by a thrift institution since November 1, 1995.

     In addition, the Small Business Job Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative minimum
taxable income of a residual holder. First, alternative minimum taxable income
for the residual holder is determined


                                     -139-
<PAGE>

without regard to the special rule that taxable income cannot be less than
excess inclusions. Second, the amount of any alternative minimum tax net
operating loss deductions must be computed without regard to any excess
inclusions. Third, a residual holder's alternative minimum taxable income for a
tax year cannot be less than excess inclusions for the year. The effect of this
last statutory amendment is to prevent the use of nonrefundable tax credits to
reduce a taxpayer's income tax below its tentative minimum tax computed only on
excess inclusions. These rules are effective for tax years beginning after
December 31, 1986, unless a residual holder elects to have such rules apply only
to tax years beginning after August 20, 1996.

     Payments. Any distribution made on a REMIC Residual Certificate to a REMIC
Residual Certificateholder will be treated as a non-taxable return of capital to
the extent it does not exceed the REMIC Residual Certificateholder's adjusted
basis in the REMIC Residual Certificate. To the extent a distribution exceeds
the adjusted basis, it will be treated as gain from the sale of the REMIC
Residual Certificate.

     Sale or Exchange of REMIC Residual Certificates. If a REMIC Residual
Certificate is sold or exchanged, the seller will generally recognize gain or
loss equal to the difference between the amount realized on the sale or exchange
and its adjusted basis in the REMIC Residual Certificate except that the
recognition of loss may be limited under the "wash sale" rules described in the
next paragraph. A holder's adjusted basis in a REMIC Residual Certificate
generally equals the cost of the REMIC Residual Certificate to the REMIC
Residual Certificateholder, increased by the taxable income of the REMIC that
was included in the income of the REMIC Residual Certificateholder with respect
to the REMIC Residual Certificate, and decreased -- but not below zero -- by the
net losses that have been allowed as deductions to the REMIC Residual
Certificateholder with respect to the REMIC Residual Certificate and by the
distributions received thereon by the REMIC Residual Certificateholder. In
general, any the gain or loss will be capital gain or loss provided the REMIC
Residual Certificate is held as a capital asset. The capital gain or loss will
generally be long-term capital gain or loss if the REMIC Regular Certificate was
held for more than one year. Long-term capital gains of individuals are subject
to reduced maximum tax rates while capital gains recognized by individuals on
capital assets held less than twelve months are generally subject to ordinary
income tax rates. The use of capital losses is limited. However, REMIC Residual
Certificates will be "evidences of indebtedness" within the meaning of Code
Section 582(c)(1), so that gain or loss recognized from sale of a REMIC Residual
Certificate by a bank or thrift institution to which such section applies would
be ordinary income or loss. In addition, a transfer of a REMIC Residual
Certificate that is a "noneconomic residual interest" may be subject to
different rules. See "--Tax Related Restrictions on Transfers of REMIC Residual
Certificates--Noneconomic REMIC Residual Certificates" below.

     Except as provided in Treasury regulations yet to be issued, if the seller
of a REMIC Residual Certificate reacquires such REMIC Residual Certificate, or
acquires any other REMIC Residual Certificate, any residual interest in another
REMIC or similar interest in a "taxable mortgage pool", as defined in Code
Section 7701(i), during the period beginning six months before, and ending six
months after, the date of such sale, such sale will be subject to the "wash
sale" rules of Code Section 1091. In that event, any loss realized by the REMIC
Residual Certificateholder on the sale will not be deductible, but, instead,
will increase such REMIC Residual Certificateholder's adjusted basis in the
newly acquired asset.


                                     -140-
<PAGE>

PROHIBITED TRANSACTIONS AND OTHER TAXES

     The Code imposes a tax on REMICs equal to 100% of the net income derived
from "prohibited transactions". In general, subject to certain specified
exceptions, a prohibited transaction means:

     o    the disposition of a mortgage loan or MBS,

     o    the receipt of income from a source other than a mortgage loan or MBS
          or certain other permitted investments,

     o    the receipt of compensation for services, or


     o    gain from the disposition of an asset purchased with the payments on
          the mortgage loans or MBS for temporary investment pending
          distribution on the certificates.


It is not anticipated that the trust fund for any series of certificates will
engage in any prohibited transactions in which it would recognize a material
amount of net income.

     In addition, certain contributions to a trust fund as to which an election
has been made to treat the trust fund as a REMIC made after the day on which the
trust fund issues all of its interests could result in the imposition of the
Contributions Tax. No trust fund for any series of certificates will accept
contributions that would subject it to such tax.

     In addition, a trust fund as to which an election has been made to treat
the trust fund as a REMIC may also be subject to federal income tax at the
highest corporate rate on "net income from foreclosure property," determined by
reference to the rules applicable to real estate investment trusts. "Net income
from foreclosure property" generally means income from foreclosure property
other than qualifying income for a real estate investment trust.

     Where any Prohibited Transactions Tax, Contributions Tax, tax on net income
from foreclosure property or state or local income or franchise tax that may be
imposed on a REMIC relating to any series of certificates arises out of or
results from

     o    a breach of the related servicer's, trustee's or depositor's
          obligations, as the case may be, under the related Agreement for such
          series, such tax will be borne by such servicer, trustee or depositor,
          as the case may be, out of its own funds or

     o    Morgan Stanley Capital I Inc.'s obligation to repurchase a mortgage
          loan,

such tax will be borne by Morgan Stanley Capital I Inc.

In the event that the servicer, trustee or depositor, as the case may be, fails
to pay or is not required to pay any Prohibited Transactions Tax, Contributions
Tax, tax on net income from foreclosure property or state or local income or
franchise tax, the tax will be payable out of the trust fund for the series and
will result in a reduction in amounts available to be distributed to the
certificateholders of the series.


                                     -141-
<PAGE>

LIQUIDATION AND TERMINATION

     If the REMIC adopts a plan of complete liquidation, within the meaning of
Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in the
REMIC's final tax return a date on which such adoption is deemed to occur, and
sells all of its assets other than cash within a 90-day period beginning on such
date, the REMIC will not be subject to any Prohibited Transaction Tax, provided
that the REMIC credits or distributes in liquidation all of the sale proceeds
plus its cash, other than the amounts retained to meet claims, to holders of
Regular and REMIC Residual Certificates within the 90-day period.

     The REMIC will terminate shortly following the retirement of the REMIC
Regular Certificates. If a REMIC Residual Certificateholder's adjusted basis in
the REMIC Residual Certificate exceeds the amount of cash distributed to such
REMIC Residual Certificateholder in final liquidation of its interest, then it
would appear that the REMIC Residual Certificateholder would be entitled to a
loss equal to the amount of such excess. It is unclear whether such a loss, if
allowed, will be a capital loss or an ordinary loss.

ADMINISTRATIVE MATTERS

     Solely for the purpose of the administrative provisions of the Code, the
REMIC generally will be treated as a partnership and the REMIC Residual
Certificateholders will be treated as the partners. Information will be
furnished quarterly to each REMIC Residual Certificateholder who held a REMIC
Residual Certificate on any day in the previous calendar quarter.

     Each REMIC Residual Certificateholder is required to treat items on its
return consistently with their treatment on the REMIC's return, unless the REMIC
Residual Certificateholder either files a statement identifying the
inconsistency or establishes that the inconsistency resulted from incorrect
information received from the REMIC. The IRS may assert a deficiency resulting
from a failure to comply with the consistency requirement without instituting an
administrative proceeding at the REMIC level. The REMIC does not intend to
register as a tax shelter pursuant to Code Section 6111 because it is not
anticipated that the REMIC will have a net loss for any of the first five
taxable years of its existence. Any person that holds a REMIC Residual
Certificate as a nominee for another person may be required to furnish the
REMIC, in a manner to be provided in Treasury regulations, with the name and
address of such person and other information.

TAX-EXEMPT INVESTORS

     Any REMIC Residual Certificateholder that is a pension fund or other entity
that is subject to federal income taxation only on its "unrelated business
taxable income" within the meaning of Code Section 512 will be subject to such
tax on that portion of the distributions received on a REMIC Residual
Certificate that is considered an excess inclusion. See "--Taxation of Owners of
REMIC Residual Certificates--Excess Inclusions" above.

RESIDUAL CERTIFICATE PAYMENTS--NON-U.S. PERSONS

     Amounts paid to REMIC Residual Certificateholders who are not U.S. Persons
(see "--Taxation of Owners of REMIC Regular Certificates--Non-U.S. Persons"
above) are treated as interest for purposes of the 30%, or lower treaty rate,
United States withholding tax. Amounts


                                     -142-
<PAGE>

distributed to holders of REMIC Residual Certificates should qualify as
"portfolio interest," subject to the conditions described in "--Taxation of
Owners of REMIC Regular Certificates" above, but only to the extent that the
underlying mortgage loans were originated after July 18, 1984. Furthermore, the
rate of withholding on any income on a REMIC Residual Certificate that is excess
inclusion income will not be subject to reduction under any applicable tax
treaties. See "--Taxation of Owners of REMIC Residual Certificates--Excess
Inclusions" above. If the portfolio interest exemption is unavailable, such
amount will be subject to United States withholding tax when paid or otherwise
distributed, or when the REMIC Residual Certificate is disposed of, under rules
similar to those for withholding upon disposition of debt instruments that have
OID. The Code, however, grants the Treasury Department authority to issue
regulations requiring that those amounts be taken into account earlier than
otherwise provided where necessary to prevent avoidance of tax, for example,
where the REMIC Residual Certificates do not have significant value. See
"--Taxation of Owners of REMIC Residual Certificates--Excess Inclusions" above.
If the amounts paid to REMIC Residual Certificateholders that are not U.S.
Persons are effectively connected with their conduct of a trade or business
within the United States, the 30%, or lower treaty rate, withholding will not
apply. Instead, the amounts paid to such non-U.S. Person will be subject to U.S.
federal income taxation at regular graduated rates. For special restrictions on
the transfer of REMIC Residual Certificates, see "--Tax Related Restrictions on
Transfers of REMIC Residual Certificates" below.

     REMIC Regular Certificateholders and persons related to such holders should
not acquire any REMIC Residual Certificates, and REMIC Residual
Certificateholders and persons related to REMIC Residual Certificateholders
should not acquire any REMIC Regular Certificates, without consulting their tax
advisors as to the possible adverse tax consequences of such acquisition.

TAX RELATED RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES

     Disqualified Organizations. An entity may not qualify as a REMIC unless
there are reasonable arrangements designed to ensure that residual interests in
the entity are not held by "disqualified organizations". Further, a tax is
imposed on the transfer of a residual interest in a REMIC to a "disqualified
organization." The amount of the tax equals the product of (A) an amount, as
determined under the REMIC Regulations, equal to the present value of the total
anticipated "excess inclusions" with respect to such interest for periods after
the transfer and (B) the highest marginal federal income tax rate applicable to
corporations. The tax is imposed on the transferor unless the transfer is
through an agent, including a broker or other middleman, for a disqualified
organization, in which event the tax is imposed on the agent. The person
otherwise liable for the tax shall be relieved of liability for the tax if the
transferee furnished to such person an affidavit that the transferee is not a
disqualified organization and, at the time of the transfer, such person does not
have actual knowledge that the affidavit is false. A "disqualified organization"
means:

     (A)  the United States, any State, possession or political subdivision
          thereof, any foreign government, any international organization or any
          agency or instrumentality of any of the foregoing (provided that such
          term does not include an instrumentality if all its activities are
          subject to tax and, except for FHLMC, a majority of its board of
          directors is not selected by any such governmental agency);


                                     -143-
<PAGE>

     (B)  any organization, other than certain farmers' cooperatives, generally
          exempt from federal income taxes unless such organization is subject
          to the tax on "unrelated business taxable income"; and

     (C)  a rural electric or telephone cooperative.

     A tax is imposed on a "pass-through entity" holding a residual interest in
a REMIC if at any time during the taxable year of the pass-through entity a
disqualified organization is the record holder of an interest in such entity,
provided that all partners of an "electing large partnership" as defined in
Section 775 of the Code, are deemed to be disqualified organizations. The amount
of the tax is equal to the product of (A) the amount of excess inclusions for
the taxable year allocable to the interest held by the disqualified organization
and (B) the highest marginal federal income tax rate applicable to corporations.
The pass-through entity otherwise liable for the tax, for any period during
which the disqualified organization is the record holder of an interest in such
entity, will be relieved of liability for the tax if such record holder
furnishes to such entity an affidavit that such record holder is not a
disqualified organization and, for such period, the pass-through entity does not
have actual knowledge that the affidavit is false. For this purpose, a
"pass-through entity" means:

     o    a regulated investment company, real estate investment trust or common
          trust fund;

     o    a partnership, trust or estate; and

     o    certain cooperatives.

Except as may be provided in Treasury regulations not yet issued, any person
holding an interest in a pass-through entity as a nominee for another will, with
respect to such interest, be treated as a pass-through entity. Electing large
partnerships -- generally, non-service partnerships with 100 or more members
electing to be subject to simplified IRS reporting provisions under Code
sections 771 through 777 -- will be taxable on excess inclusion income as if all
partners were disqualified organizations.

     In order to comply with these rules, the Agreement will provide that no
record or beneficial ownership interest in a REMIC Residual Certificate may be
purchased, transferred or sold, directly or indirectly, without the express
written consent of the master servicer. The master servicer will grant consent
to a proposed transfer only if it receives the following:

     o    an affidavit from the proposed transferee to the effect that it is not
          a disqualified organization and is not acquiring the REMIC Residual
          Certificate as a nominee or agent for a disqualified organization, and

     o    a covenant by the proposed transferee to the effect that the proposed
          transferee agrees to be bound by and to abide by the transfer
          restrictions applicable to the REMIC Residual Certificate.

     Noneconomic REMIC Residual Certificates. The REMIC Regulations disregard,
for federal income tax purposes, any transfer of a Noneconomic REMIC Residual
Certificate to a U.S. Person unless no significant purpose of the transfer is to
enable the transferor to impede the


                                     -144-
<PAGE>

assessment or collection of tax. A Noneconomic REMIC Residual Certificate is any
REMIC Residual Certificate, including a REMIC Residual Certificate with a
positive value at issuance, unless, at the time of transfer, taking into account
the Prepayment Assumption and any required or permitted clean up calls or
required liquidation provided for in the REMIC's organizational documents,

     o    the present value of the expected future distributions on the REMIC
          Residual Certificate at least equals the product of the present value
          of the anticipated excess inclusions and the highest corporate income
          tax rate in effect for the year in which the transfer occurs and

     o    the transferor reasonably expects that the transferee will receive
          distributions from the REMIC at or after the time at which taxes
          accrue on the anticipated excess inclusions in an amount sufficient to
          satisfy the accrued taxes.

A significant purpose to impede the assessment or collection of tax exists if
the transferor, at the time of the transfer, either knew or should have known
that the transferee would be unwilling or unable to pay taxes due on its share
of the taxable income of the REMIC. A transferor is presumed not to have such
knowledge if:

     o    the transferor conducted a reasonable investigation of the transferee,
          and

     o    the transferee acknowledges to the transferor that the residual
          interest may generate tax liabilities in excess of the cash flow and
          the transferee represents that it intends to pay such taxes associated
          with the residual interest as they become due.

If a transfer of a Noneconomic REMIC Residual Certificate is disregarded, the
transferor would continue to be treated as the owner of the REMIC Residual
Certificate and would continue to be subject to tax on its allocable portion of
the net income of the REMIC.

     Foreign Investors. The REMIC Regulations provide that the transfer of a
REMIC Residual Certificate that has a "tax avoidance potential" to a "foreign
person" will be disregarded for federal income tax purposes. This rule appears
to apply to a transferee who is not a U.S. Person unless the transferee's income
in respect of the REMIC Residual Certificate is effectively connected with the
conduct of a United Sates trade or business. A REMIC Residual Certificate is
deemed to have a tax avoidance potential unless, at the time of transfer, the
transferor reasonably expects that the REMIC will distribute to the transferee
amounts that will equal at least 30 percent of each excess inclusion, and that
such amounts will be distributed at or after the time the excess inclusion
accrues and not later than the end of the calendar year following the year of
accrual. If the non-U.S. Person transfers the REMIC Residual Certificate to a
U.S. Person, the transfer will be disregarded, and the foreign transferor will
continue to be treated as the owner, if the transfer has the effect of allowing
the transferor to avoid tax on accrued excess inclusions. The provisions in the
REMIC Regulations regarding transfers of REMIC Residual Certificates that have
tax avoidance potential to foreign persons are effective for all transfers after
June 30, 1992. The Agreement will provide that no record or beneficial ownership
interest in a REMIC Residual Certificate may be transferred, directly or
indirectly, to a non-U.S. Person unless the person provides the trustee with a
duly completed IRS Form 4224 or applicable


                                     -145-
<PAGE>

successor form adopted by the IRS for such purpose and the trustee consents to
the transfer in writing.

     Any attempted transfer or pledge in violation of the transfer restrictions
shall be absolutely null and void and shall vest no rights in any purported
transferee. Investors in REMIC Residual Certificates are advised to consult
their own tax advisors with respect to transfers of the REMIC Residual
Certificates and, in addition, pass-through entities are advised to consult
their own tax advisors with respect to any tax which may be imposed on a
pass-through entity.


                            STATE TAX CONSIDERATIONS

     In addition to the federal income tax consequences described in "Federal
Income Tax Consequences," potential investors should consider the state income
tax consequences of the acquisition, ownership, and disposition of the offered
certificates. State income tax law may differ substantially from the
corresponding federal law, and this discussion does not purport to describe any
aspect of the income tax laws of any state. Therefore, potential investors
should consult their own tax advisors with respect to the various tax
consequences of investments in the offered certificates.


                              ERISA CONSIDERATIONS

GENERAL

     Title I of ERISA and Section 4975 of the Code impose restrictions on ERISA
Plans, certain other Plans and on persons who are parties in interest or
disqualified persons with respect to ERISA Plans. Employee benefit plans, such
as governmental plans and church plans (if no election has been made under
Section 410(d) of the Code), are not subject to the restrictions of ERISA, and
assets of those plans may be invested in the certificates without regard to the
ERISA considerations described in this section, subject to other applicable
federal, state or local law. However, any such governmental or church plan which
is qualified under Section 401(a) of the Code and exempt from taxation under
Section 501(a) of the Code is subject to the prohibited transaction rules set
forth in Section 503 of the Code.

     Investments by ERISA Plans are subject to ERISA's general fiduciary
requirements, including the requirement of investment prudence and
diversification and the requirement that an ERISA Plan's investments be made in
accordance with the documents governing the ERISA Plan.

PROHIBITED TRANSACTIONS

  GENERAL

     Section 406 of ERISA prohibits parties in interest with respect to an ERISA
Plan from engaging in certain transactions involving such Plan and its assets
unless a statutory, regulatory or administrative exemption applies to the
transaction. In some cases, a civil penalty may be assessed on non-exempt
prohibited transactions pursuant to Section 502(i) of ERISA. Section


                                     -146-
<PAGE>

4975 of the Code imposes excise taxes on similar transactions between Plans,
subject thereto and disqualified persons with respect to such.

     The United States Department of Department of Labor has issued a final
regulation (29 C.F.R. Section 2510.3-101) containing rules for determining what
constitutes the assets of a Plan. This regulation provides that, as a general
rule, the underlying assets and properties of corporations, partnerships, trusts
and some other entities in which a Plan makes an "equity investment" will be
deemed for purposes of ERISA and Section 4975 of the Code to be assets of the
Plan unless exceptions apply.


     Under the terms of the regulation, the trust fund may be deemed to hold
plan assets by reason of a Plan's investment in a certificate; such plan assets
would include an undivided interest in the mortgage loans and any other assets
held by the trust fund. In such an event, Morgan Stanley Capital I Inc., the
master servicer, any subservicer, the trustee, any insurer of the mortgage loans
or MBS and other persons, in providing services with respect to the assets of
the trust fund, may become fiduciaries subject to the fiduciary responsibility
provisions of Title I of ERISA, or may otherwise become parties in interest or
disqualified persons, with respect to such Plan. In addition, transactions
involving such assets could constitute or result in prohibited transactions
under Section 406 of ERISA or Section 4975 of the Code unless such transactions
are subject to a statutory, regulatory or administrative exemption.


     The regulations contain a de minimis safe-harbor rule that exempts the
assets of an entity from plan assets status as long as the aggregate equity
investment in such entity by plans is not significant. For this purpose, equity
participation in the entity will be significant if immediately after any
acquisition of any equity interest in the entity, "benefit plan investors" in
the aggregate, own 25% or more of the value of any class of equity interest,
excluding from the calculation, the value of equity interests held by persons
who have discretionary authority or control with respect to the assets of the
entity or held by affiliates of such persons. "Benefit plan investors" are
defined as Plans as well as employee benefit plans not subject to Title I of
ERISA, e.g., governmental plans and foreign plans and entities whose underlying
assets include plan assets by reason of plan investment in such entities. To fit
within the safe harbor benefit plan, investors must own less than 25% of each
class of equity interests, regardless of the portion of total equity value
represented by such class, on an ongoing basis.

  AVAILABILITY OF UNDERWRITER'S EXEMPTION FOR CERTIFICATES

     DOL has granted to Morgan Stanley & Co. Incorporated Prohibited Transaction
Exemption 90-24, Exemption Application No. D-8019, 55 Fed. Reg. 20548 (1990)
(the "Exemption") which exempts from the application of the prohibited
transaction rules transactions relating to:

     o    the acquisition, sale and holding by Plans of certain certificates
          representing an undivided interest in certain asset-backed
          pass-through trusts, with respect to which Morgan Stanley & Co.
          Incorporated or any of its affiliates is the sole underwriter or the
          manager or co-manager of the underwriting syndicate; and

     o    the servicing, operation and management of such asset-backed
          pass-through trusts, provided that the general conditions and certain
          other conditions set forth in the Exemption are satisfied.


                                     -147-
<PAGE>

     The Exemption sets forth the following general conditions which must be
satisfied before a transaction involving the acquisition, sale and holding of
the certificates or a transaction in connection with the servicing, operation
and management of the trust fund may be eligible for exemptive relief
thereunder:

     (1)  The acquisition of the certificates by a Plan is on terms -- including
          the price for such certificates--that are at least as favorable to the
          investing Plan as they would be in an arm's-length transaction with an
          unrelated party;

     (2)  The rights and interests evidenced by the certificates acquired by the
          Plan are not subordinated to the rights and interests evidenced by
          other certificates of the trust fund with respect to the right to
          receive payment in the event of default or delinquencies in the
          underlying assets of the trust fund;

     (3)  The certificates acquired by the Plan have received a rating at the
          time of the acquisition that is in one of the three highest generic
          rating categories from any of Duff & Phelps Credit Rating Co., Fitch
          IBCA, Inc., Moody's Investors Service, Inc. and Standard & Poor's
          Ratings Services;

     (4)  The trustee is not an affiliate of the Restricted Group;

     (5)  The sum of all payments made to and retained by the underwriter in
          connection with the distribution of the certificates represents not
          more than reasonable compensation for underwriting the certificates;
          the sum of all payments made to and retained by the Asset Seller
          pursuant to the sale of the mortgage loans to the trust fund
          represents not more than the fair market value of the mortgage loans;
          the sum of all payments made to and retained by any servicer represent
          not more than reasonable compensation for the servicer's services
          under the Agreement and reimbursement of the servicer's reasonable
          expenses in connection therewith; and

     (6)  The Plan investing in the certificates is an "accredited investor" as
          defined in Rule 501(a)(1) of Regulation D of the Securities and
          Exchange Commission under the Securities Act of 1933 as amended.

     The trust fund must also meet the following requirements:

     o    the corpus of the trust fund must consist solely of assets of the type
          that have been included in other investment pools;

     o    certificates evidencing interests in other investment pools must have
          been rated in one of the three highest rating categories of a Rating
          Agency for at least one year prior to the Plan's acquisition of the
          Securities; and

     o    certificates evidencing interests in other investment pools must have
          been purchased by investors other than Plans for at least one year
          prior to any Plan's acquisition of the Securities.

     Moreover, the Exemption provides relief from certain self-dealing/conflict
of interest prohibited transactions that may occur when any person who has
discretionary authority or


                                     -148-
<PAGE>

renders investment advice with respect to the investment of plan assets causes a
Plan to acquire certificates in a trust fund, provided that, among other
requirements:

     o    the person or its affiliate is an obligor with respect to five percent
          or less of the fair market value of the obligations or receivables
          contained in the trust fund;

     o    the Plan is not a plan with respect to which any member of the
          Restricted Group is the "plan sponsor" as defined in Section 3(16)(B)
          of ERISA;

     o    in the case of an acquisition in connection with the initial issuance
          of certificates, at least fifty percent of each class of certificates
          in which Plans have invested is acquired by persons independent of the
          Restricted Group and at least fifty percent of the aggregate interest
          in the trust fund is acquired by persons independent of the Restricted
          Group;

     o    a Plan's investment in certificates of any class does not exceed
          twenty-five percent of all of the certificates of that class
          outstanding at the time of the acquisition; and

     o    immediately after the acquisition, no more than twenty-five percent of
          the assets of any Plan with respect to which the person has
          discretionary authority or renders investment advice are invested in
          certificates representing an interest in one or more trusts containing
          assets sold or serviced by the same entity.

The Exemption does not apply to Plans sponsored by the Restricted Group

     Before purchasing a certificate in reliance on the Exemption, a fiduciary
of a Plan should itself confirm

     o    that the certificates constitute "certificates" for purposes of the
          Exemption and

     o    that the general conditions and other requirements set forth in the
          Exemption would be satisfied.

REVIEW BY PLAN FIDUCIARIES


     Any Plan fiduciary considering whether to purchase any certificates on
behalf of a Plan should consult with its counsel regarding the applicability of
the fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code to such investment. Among other things, before purchasing any
certificates, a fiduciary of a Plan should make its own determination as to the
availability of the exemptive relief provided in the Exemption, and also
consider the availability of any other prohibited transaction exemptions. In
this regard, purchasers that are insurance companies should determine the extent
to which Prohibited Transaction Class Exemption 95-60 -- for certain
transactions involving insurance company general accounts -- may be available.
The prospectus supplement with respect to a series of certificates may contain
additional information regarding the application of the Exemption, Prohibited
Transaction Class Exemption 83-1 for certain transactions involving mortgage
pool


                                     -149-
<PAGE>

investment trusts, or any other exemption, with respect to the certificates
offered by the related prospectus supplement.



                                LEGAL INVESTMENT

     The prospectus supplement for each series of offered certificates will
identify those classes of offered certificates, if any, which constitute
"mortgage related securities" for purposes of the Secondary Mortgage Market
Enhancement Act of 1984. Generally, only those classes of offered certificates
that

     o    are rated in one of the two highest rating categories by one or more
          Rating Agencies and

     o    are part of a series representing interests in a trust fund consisting
          of mortgage loans or MBS, provided that the mortgage loans or the
          mortgage loans underlying the MBS are secured by first liens on
          mortgaged property and were originated by certain types of originators
          as specified in SMMEA, will be the SMMEA Certificates.

As "mortgage related securities," the SMMEA Certificates will constitute legal
investments for persons, trusts, corporations, partnerships, associations,
business trusts and business entities including, but not limited to, depository
institutions, insurance companies, trustees and pension funds created pursuant
to or existing under the laws of the United States or of any state, including
the District of Columbia and Puerto Rico whose authorized investments are
subject to state regulation to the same extent that, under applicable law,
obligations issued by or guaranteed as to principal and interest by the United
States or any agency or instrumentality thereof constitute legal investments for
such entities. Pursuant to SMMEA, a number of states enacted legislation, on or
before the October 3, 1991 for such enactments, limiting to varying extents the
ability of certain entities, in particular, insurance companies, to invest in
mortgage related securities, in most cases by requiring the affected investors
to rely solely upon existing state law, and not SMMEA. Pursuant to Section 347
of the Riegle Community Development and Regulatory Improvement Act of 1994,
which amended the definition of "mortgage related security" to include, in
relevant part, offered certificates satisfying the rating, first lien and
qualified originator requirements for "mortgage related securities," but
representing interests in a trust fund consisting, in whole or in part, of first
liens on one or more parcels of real estate upon which are located one or more
commercial structures, states were authorized to enact legislation, on or before
September 23, 2001, specifically referring to Section 347 and prohibiting or
restricting the purchase, holding or investment by state-regulated entities in
such types of offered certificates. Section 347 also provides that the enactment
by a state of any such legislative restrictions shall not affect the validity of
any contractual commitment to purchase, hold or invest in securities qualifying
as "mortgage related securities" solely by reason of Section 347 that was made,
and shall not acquire the sale or disposition of any securities acquired prior
to the enactment of such state legislation. Accordingly, investors affected by
such legislation, when and if enacted, will be authorized to invest in SMMEA
Certificates only to the extent provided in such legislation.

     SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may


                                     -150-
<PAGE>

invest in, sell or otherwise deal in "mortgage related securities" without
limitation as to the percentage of their assets represented thereby, federal
credit unions may invest in such securities, and national banks may purchase
such securities for their own account without regard to the limitations
generally applicable to investment securities set forth in 12 U.S.C. ss. 24
(Seventh), subject in each case to such regulations as the applicable federal
regulatory authority may prescribe. In this connection, OCC has amended 12
C.F.R. Part 1 to authorize national banks to purchase and sell for their own
account, without limitation as to a percentage of the bank's capital and surplus
(but subject to compliance with certain general standards in 12 C.F.R. ss. 1.5
concerning "safety and soundness" and retention of credit information, certain
"Type IV securities," defined in 12 C.F.R. ss. 1.2(1) to include certain
"commercial mortgage-related securities" and "residential mortgage-related
securities." As so defined, "commercial mortgage-related security" and
"residential mortgage-related security" mean, in relevant part,
"mortgage-related security" within the meaning of SMMEA, provided that, in the
case of a "commercial mortgage-related security," it "represents ownership of a
promissory note or certificate of interest or participation that is directly
secured by a first lien on one or more parcels of real estate upon which one or
more commercial structures are located and that is fully secured by interests in
a pool of loans to numerous obligors." In the absence of any rule or
administrative interpretation by the OCC defining the term "numerous obligors,"
no representation is made as to whether any class of offered certificates will
qualify as "commercial mortgage-related securities," and thus as "Type IV
securities," for investment by national banks. The NCUA has adopted rules,
codified at 12 C.F.R. Part 703, which permit federal credit unions to invest in
"mortgage related securities" under certain limited circumstances, other than
stripped mortgage related securities, residual interests in mortgage related
securities, and commercial mortgage related securities, unless the credit union
has obtained written approval from the NCUA to participate in the "investment
pilot program" described in 12 C.F.R. ss. 703.140. The OTS has issued Thrift
Bulletin 13a (December 1, 1998), "Management of Interest Rate Risk, Investment
Securities and Derivative Activities," which thrift institutions subject to the
jurisdiction of the OTS should consider before investing in any of the offered
certificates.

     All depository institutions considering an investment in the offered
certificates should review the 1998 Policy Statement of the Federal Financial
Institutions Examination Council, which has been adopted by the Board of
Governors of the Federal Reserve System, the Federal Deposit Insurance
Corporation, the OCC and the OTS effective May 26, 1998, and by the NCUA,
effective October 1, 1998. The 1998 Policy Statement sets forth general
guidelines which depository institutions must follow in managing risks,
including market, credit, liquidity, operational (transaction), and legal risks
applicable to all securities, including mortgage pass-through securities and
mortgage-derivative products, used for investment purposes.

     Institutions whose investment activities are subject to regulation by
federal or state authorities should review rules, policies and guidelines
adopted from time to time by such authorities before purchasing any offered
certificates, as certain series or classes may be deemed to be unsuitable
investments, or may otherwise be restricted, under such rules, policies or
guidelines, in certain instances irrespective of SMMEA.

     The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions,


                                     -151-
<PAGE>

percentage-of-assets limits, provisions which may restrict or prohibit
investment in securities which are not "interest bearing" or "income paying,"
and, with regard to any offered certificates issued in book-entry form,
provisions which may restrict or prohibit investments in securities which are
issued in book-entry form.

     If specified in the related prospectus supplement, other classes of offered
certificates offered pursuant to this prospectus will not constitute "mortgage
related securities" under SMMEA. The appropriate characterization of such
offered certificates under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase such offered
certificates, may be subject to significant interpretive uncertainties.

     Except as to the status of the classes of offered certificates identified
in the prospectus supplement for a series as "mortgage related securities" under
SMMEA, no representations are made as to the proper characterization of the
offered certificates for legal investment purposes, financial institution
regulatory purposes, or other purposes, or as to the ability of particular
investors to purchase any offered certificates under applicable legal investment
restrictions. The uncertainties described in this section and any unfavorable
future determinations concerning legal investment or financial institution
regulatory characteristics of the offered certificates may adversely affect the
liquidity of the offered certificates. Accordingly, all investors whose
investment activities are subject to legal investment laws and regulations,
regulatory capital requirements or review by regulatory authorities should
consult with their own legal advisors in determining whether and to what extent
the offered certificates of any class constitute legal investments or are
subject to investment, capital or other restrictions, and, if applicable,
whether SMMEA has been overridden in any jurisdiction relevant to such investor.


                              PLAN OF DISTRIBUTION


     The offered certificates offered hereby and by the Supplements to this
prospectus will be offered in series. The distribution of the certificates may
be effected from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices to be
determined at the time of sale or at the time of commitment therefor. If so
specified in the related prospectus supplement, the offered certificates will be
distributed in a firm commitment underwriting, subject to the terms and
conditions of the underwriting agreement, by Morgan Stanley & Co. Incorporated
acting as underwriter with other underwriters, if any, named in the prospectus
supplement. In such event, the prospectus supplement may also specify that the
underwriters will not be obligated to pay for any offered certificates agreed to
be purchased by purchasers pursuant to purchase agreements acceptable to Morgan
Stanley Capital I Inc.. In connection with the sale of offered certificates,
underwriters may receive compensation from Morgan Stanley Capital I Inc. or from
purchasers of offered certificates in the form of discounts, concessions or
commissions. The prospectus supplement will describe any such compensation paid
by Morgan Stanley Capital I Inc..


     Alternatively, the prospectus supplement may specify that offered
certificates will be distributed by Morgan Stanley & Co. Incorporated acting as
agent or in some cases as principal with respect to offered certificates that it
has previously purchased or agreed to purchase. If Morgan Stanley & Co.
Incorporated acts as agent in the sale of offered certificates, Morgan Stanley &
Co. Incorporated will receive a selling commission with respect to such offered


                                     -152-
<PAGE>

certificates, depending on market conditions, expressed as a percentage of the
aggregate certificate Balance or Notional Amount of such offered certificates as
of the Cut-off Date. The exact percentage for each series of certificates will
be disclosed in the related prospectus supplement. To the extent that Morgan
Stanley & Co. Incorporated elects to purchase offered certificates as principal,
Morgan Stanley & Co. Incorporated may realize losses or profits based upon the
difference between its purchase price and the sales price. The prospectus
supplement with respect to any series offered other than through underwriters
will contain information regarding the nature of such offering and any
agreements to be entered into between Morgan Stanley Capital I Inc. and
purchasers of offered certificates of such series.


     Morgan Stanley Capital I Inc. will indemnify Morgan Stanley & Co.
Incorporated and any underwriters against certain civil liabilities, including
liabilities under the Securities Act of 1933, or will contribute to payments
Morgan Stanley & Co. Incorporated and any underwriters may be required to make.

     In the ordinary course of business, Morgan Stanley & Co. Incorporated and
Morgan Stanley Capital I Inc. may engage in various securities and financing
transactions, including repurchase agreements to provide interim financing of
Morgan Stanley Capital I Inc.'s mortgage loans pending the sale of such mortgage
loans or interests in the mortgage loans, including the certificates.


     Offered certificates will be sold primarily to institutional investors.
Purchasers of offered certificates, including dealers, may, depending on the
facts and circumstances of the purchases, be deemed to be "underwriters" within
the meaning of the Securities Act of 1933 in connection with reoffers and sales
by them of offered certificates. Certificateholders should consult with their
legal advisors in this regard prior to any such reoffer or sale.


     If specified in the prospectus supplement relating to certificates of a
particular series offered hereby, Morgan Stanley Capital I Inc., any affiliate
thereof or any other person or persons specified in the prospectus supplement
may purchase some or all of the certificates of any series from Morgan Stanley &
Co. Incorporated and any other underwriters thereof. This purchaser may
thereafter from time to time offer and sell, pursuant to this prospectus and the
related prospectus supplement, some or all of the certificates so purchased,
directly, through one or more underwriters to be designated at the time of the
offering of the certificates, through dealers acting as agent or principal or in
such other manner as may be specified in the related prospectus supplement. The
offering may be restricted in the manner specified in the prospectus supplement.
The transactions may be effected at market prices prevailing at the time of
sale, at negotiated prices or at fixed prices. Any underwriters and dealers
participating in the purchaser's offering of the certificates may receive
compensation in the form of underwriting discounts or commissions from such
purchaser and such dealers may receive commissions from the investors purchasing
the certificates for whom they may act as agent (which discounts or commissions
will not exceed those customary in those types of transactions involved). Any
dealer that participates in the distribution of the certificates may be deemed
to be an "underwriter" within the meaning of the Securities Act, and any
commissions and discounts received by such dealer and any profit on the resale
or such certificates by such dealer might be deemed to be underwriting discounts
and commissions under the Securities Act.



                                     -153-
<PAGE>

     All or part of any Class of certificates may be reacquired by Morgan
Stanley Capital I Inc. or acquired by an affiliate of Morgan Stanley Capital I
Inc. in a secondary market transaction or from an affiliate, including Morgan
Stanley & Co. Incorporated. Such certificates may then be included in a trust
fund, the beneficial ownership of which will be evidenced by one or more classes
of mortgage-backed certificates, including subsequent series of certificates
offered pursuant to this prospectus and a prospectus supplement.

     As to each series of certificates, only those classes rated in an
investment grade rating category by any Rating Agency will be offered hereby.
Any non-investment-grade class may be initially retained by Morgan Stanley
Capital I Inc., and may be sold by Morgan Stanley Capital I Inc. at any time in
private transactions.


                                  LEGAL MATTERS

     Certain legal matters in connection with the certificates, including
certain federal income tax consequences, will be passed upon for Morgan Stanley
Capital I Inc. by Cadwalader, Wickersham & Taft or Latham & Watkins, or Brown &
Wood LLP or such other counsel as may be specified in the related prospectus
supplement.


                              FINANCIAL INFORMATION

     A new trust fund will be formed with respect to each series of certificates
and no trust fund will engage in any business activities or have any assets or
obligations prior to the issuance of the related series of certificates.
Accordingly, no financial statements with respect to any trust fund will be
included in this prospectus or in the related prospectus supplement.


                                     RATING

     It is a condition to the issuance of any class of offered certificates that
they shall have been rated not lower than investment grade, that is, in one of
the four highest rating categories, by a Rating Agency.

     Ratings on mortgage pass-through certificates address the likelihood of
receipt by certificateholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying mortgage loans
and the credit quality of the guarantor, if any. Ratings on mortgage
pass-through certificates do not represent any assessment of the likelihood of
principal prepayments by borrowers or of the degree by which such prepayments
might differ from those originally anticipated. As a result, certificateholders
might suffer a lower than anticipated yield, and, in addition, holders of
stripped interest certificates in extreme cases might fail to recoup their
initial investments.

     A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each security rating should be evaluated independently of any
other security rating.


                                     -154-
<PAGE>

                    INCORPORATION OF INFORMATION BY REFERENCE

     Morgan Stanley Capital I Inc., as depositor, will file, or cause to be
filed, with the Commission, the periodic reports with respect to each trust fund
required under the Exchange Act and the rules and regulations of the Commission.

     All documents and reports filed, or caused to be filed, by Morgan Stanley
Capital I Inc. with respect to a trust fund pursuant to Section 13(a), 13(c), 14
or 15(d) of the Exchange Act prior to the termination of an offering of
certificates are incorporated in this prospectus by reference. Each person to
whom this prospectus is delivered may obtain, without charge, from Morgan
Stanley Capital I Inc. a copy of any documents or reports relating to the
certificates being offered. (Exhibits to those documents may only be obtained if
they are specifically incorporated by reference in those documents.) Requests
for this information should be directed in writing to Morgan Stanley Capital I
Inc., c/o Morgan Stanley & Co. Incorporated, 1585 Broadway, 37th Floor, New
York, New York 10036, Attention: John E. Westerfield, or by telephone at (212)
761-4700. Morgan Stanley Capital I Inc. has determined that its financial
statements are not material to the offering of any certificates.

     Morgan Stanley Capital I Inc. has filed with the Securities and Exchange
Commission a registration statement (of which this prospectus forms a part)
under the Securities Act of 1933, as amended, with respect to the offered
certificates. This prospectus and the accompanying prospectus supplement do not
contain all of the information set forth in the registration statement. For
further information regarding the documents referred to in this prospectus and
the accompanying prospectus supplement, you should refer to the registration
statement and the exhibits thereto. The registration statement and exhibits can
be inspected and copied at prescribed rates at the public reference facilities
maintained by the Commission at its Public Reference Section, 450 Fifth Street,
N.W., Washington, D.C. 20549, and at its regional offices located as follows:
Chicago Regional Office, Citicorp Center, 500 West Madison Street, Chicago,
Illinois 60661; and New York Regional Office, Seven World Trade Center, New
York, New York 10048.

     If some or all of the mortgage loans owned by a trust fund are secured by
an assignment of lessors' rights in one or more leases, rental payments due from
the lessees may be a significant source (or even the sole source) of
distributions on the certificates. In these circumstances, reference should be
made to the related prospectus supplement for information concerning the lessees
and whether any of those lessees are subject to the periodic reporting
requirements of the Securities Exchange Act of 1934, as amended.


                                   ----------


                                     -155-
<PAGE>

                                GLOSSARY OF TERMS

     The certificates will be issued pursuant to the Agreement. The following
Glossary of Terms is not complete. You should also refer to the prospectus
supplement and the Agreement for additional or more complete definitions. If you
send a written request to the trustee at its corporate office, the trustee will
provide to you without charge a copy of the Agreement (without exhibits and
schedules).

     Unless the context requires otherwise, the definitions contained in this
Glossary of Terms apply only to this series of certificates.

     "Accrual Certificates" means certificates which provide for distributions
of accrued interest commencing only following the occurrence of certain events,
such as the retirement of one or more other classes of certificates of such
series.

     "Accrued Certificate Interest" means, with respect to each class of
certificates and each Distribution Date, other than certain classes of Stripped
Interest Certificates, the amount equal to the interest accrued for a specified
period on the outstanding Certificate Balance immediately prior to the
Distribution Date, at the applicable pass-through rate, as described in
"Distributions of Interest on the Certificates" in this prospectus.

     "Agreement" means the Pooling Agreement or the Trust Agreement, as
applicable.

     "Amortizable Bond Premium Regulations" means final regulations issued by
the IRS which deal with the amortizable bond premium.

     "Assets" means the primary assets included in a trust fund.

     "Bankruptcy Code" means the Bankruptcy Reform Act of 1978, as amended
(Title 11 of the United States Code).

     "Book-Entry Certificates" means Certificates which are in book-entry form.

     "Cash Flow Agreements" means guaranteed investment contracts or other
agreements, such as interest rate exchange agreements, interest rate cap or
floor agreements, currency exchange agreements or similar agreements provided to
reduce the effects of interest rate or currency exchange rate fluctuations on
the assets or on one or more classes of certificates.

     "Cede" means Cede & Company.

     "CERCLA" means Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended.

     "Certificate Account" means one or more separate accounts for the
collection of payments on the related assets.

     "Certificate Balance" equals the maximum amount that a holder of a
certificate will be entitled to receive in respect of principal out of future
cash flow on the mortgage loans and other assets included in the trust fund.


                                     -156-
<PAGE>

     "Certificate Owners" means, with respect to a book-entry certificate, the
person who is the beneficial owner of such book-entry certificate, as may be
reflected on the books of the clearing agency, or on the books of a Person
maintaining an account with such clearing agency, directly or as an indirect
participant, in accordance with the rules of such clearing agency.

     "Certificateholder" means, unless otherwise provided in the related
prospectus supplement, Cede, as nominee of DTC.

     "Certificates" means any of the certificates issued, in one or more series,
by Morgan Stanley Capital I Inc.

     "Closing Date" means the date the REMIC Regular Certificates were initially
issued.

     "Commercial Loans" means the loans relating to the Commercial Properties.

     "Commercial Properties" means office buildings, shopping centers, retail
stores, hotels or motels, nursing homes, hospitals or other health care-related
facilities, mobile home parks, warehouse facilities, mini-warehouse facilities
or self-storage facilities, industrial plants, congregate care facilities, mixed
use or other types of commercial properties.

     "Constant Prepayment Rate" or "CPR" means a rate that represents an assumed
constant rate of prepayment each month (which is expressed 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. CPR does not purport to be either a
historical description of the prepayment experience of any pool of mortgage
loans or a prediction of the anticipated rate of prepayment of any mortgage
loans.

     "Contributions Tax" means a tax on the trust fund equal to 100% of the
value of the contributed property.

     "Credit Support" means subordination of one or more other classes of
certificates in a series or by one or more other types of credit support, such
as a letter of credit, insurance policy, guarantee, reserve fund or another type
of credit support, or a combination thereof.

     "Crime Control Act" means the Comprehensive Crime Control Act of 1984.

     "Cut-off Date" means a day in the month of formation of the related trust
fund, as defined in the prospectus supplement.

     "Debt Service Coverage Ratio" means, with respect to a mortgage loan at any
given time, the ratio of the Net Operating Income for a twelve-month period to
the annualized scheduled payments on the mortgage loan.

     "Deferred Interest" means interest deferred by reason of negative
amortization.

     "Definitive Certificate" means a fully registered physical certificate.

     "Depositor" means Morgan Stanley Capital I Inc.

     "Determination Date" means the close of business on the date specified in
the related prospectus supplement.


                                     -157-
<PAGE>

     "Disqualifying Condition" means a condition, existing as a result of, or
arising from, the presence of Hazardous Materials on a mortgaged property, such
that the mortgage loan secured by the affected mortgaged property would be
ineligible, solely by reason of such condition, for purchase by FNMA under the
relevant provisions of FNMA's Multifamily Seller/Servicer Guide in effect as of
the date of initial issuance of the certificates of such series, including a
condition that would constitute a material violation of applicable federal state
or local law in effect as of their date of initial issuance of the certificates
of such series.

     "Distribution Date" means each of the dates on which distributions to
certificateholders are to be made.

     "DOL" means the United States Department of Department of Labor.

     "DTC" means the Depository Trust Company.

     "Due Period" means the period which will commence on the second day of the
month in which the immediately preceding Distribution Date occurs, or the day
after the Cut-off Date in the case of the first Due Period, and will end on the
first day of the month of the related Distribution Date.

     "Environmental Hazard Condition" means any condition or circumstance that
may give rise to an environmental claim.

     "Equity Participations" means provisions entitling the lender to a share of
profits realized from the operation or disposition of a mortgaged property, as
described in the related prospectus supplement.

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

     "ERISA Plans" means employee benefit plans subject to ERISA.

     "Events of Default" means, with respect to the master servicer under the
Pooling Agreement, any one of the following events:

     o    any failure by the master servicer to distribute or cause to be
          distributed to certificateholders, or to remit to the trustee for
          distribution to certificateholders, any required payment;

     o    any failure by the master servicer duly to observe or perform in any
          material respect any of its other covenants or obligations under the
          Pooling Agreement which continues unremedied for thirty days after
          written notice of such failure has been given to the master servicer
          by the trustee or Morgan Stanley Capital I Inc., or to the master
          servicer, Morgan Stanley Capital I Inc. and the trustee by the holders
          of certificates evidencing not less than 25% of the Voting Rights;

     o    any breach of a representation or warranty made by the master servicer
          under the Pooling Agreement which materially and adversely affects the
          interests of certificateholders and which continues unremedied for
          thirty days after written notice of such breach has been given to the
          master servicer by the trustee or Morgan Stanley Capital I Inc., or to
          the master servicer, Morgan Stanley Capital I


                                     -158-
<PAGE>

          Inc. and the trustee by the holders of certificates evidencing not
          less than 25% of the Voting Rights; and

     o    certain events of insolvency, readjustment of debt, marshalling of
          assets and liabilities or similar proceedings and certain actions by
          or on behalf of the master servicer indicating its insolvency or
          inability to pay its obligations.

     "Excess Servicing" means servicing fees in excess of reasonable servicing
fees.

     "FDIC" means the Federal Deposit Insurance Corporation.

     "FHLMC" means the Federal Home Loan Mortgage Corporation.

     "FNMA" means the Federal National Mortgage Association.

     "Government Securities" means direct obligations of the United States,
agencies thereof or agencies created thereby which are not subject to redemption
prior to maturity at the option of the issuer and are:

     (a) interest-bearing securities;

     (b) non-interest-bearing securities;

     (c) originally interest-bearing securities from which coupons representing
the right to payment of interest have been removed; or

     (d) interest-bearing securities from which the right to payment of
principal has been removed.

     "Index" means the source for determination of an interest rate, to be
defined, if applicable, in the related prospectus supplement.

     "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.

     "Insurance Proceeds" means proceeds of rental interruption policies, if
any, insuring against losses arising from the failure of lessees under a lease
to make timely rental payments because of casualty events.

     "Liquidation Proceeds" means all other amounts received and retained in
connection with the liquidation of defaulted mortgage loans in the trust fund,
by foreclosure or otherwise.

     "Loan to Value Ratio" or "LTV" means

     "Lockout Date" means the expiration of the Lockout Period.

     "Lockout Period" means a period during which prepayments on a mortgage loan
are prohibited.

     "Market-to-Market Regulations" means the finalized IRS regulations which
provide that a REMIC Residual Certificate acquired after January 3, 1995 cannot
be marked to market.

     "Master Servicer" means an entity as named in the prospectus supplement.


                                     -159-
<PAGE>

     "MBS" means mortgage participations, pass-through certificates or other
mortgage-backed securities evidencing interests in or secured by one or more
mortgage loans or other similar participations, certificates or securities.

     "MBS Agreement" means any participation and servicing agreement, pooling
agreement, trust agreement, an indenture or similar agreement with respect to
the MBS.

     "Mortgage" means a mortgage, deed of trust or other similar security
instrument.


     "Mortgage Loans" means the multifamily mortgage loans or the commercial
mortgage loans or both included in a trust fund. As used in this prospectus,
mortgage loans refers to both whole mortgage loans and mortgage loans underlying
MBS.


     "Mortgage Note" means a promissory note evidencing a respective mortgage
loan.

     "Mortgage Rate" means the interest rate for a mortgage loan which provides
for no accrual of interest or for accrual of interest thereon at an interest
rate that is fixed over its term or that adjusts from time to time, or that may
be converted from an adjustable to a fixed mortgage rate, or from a fixed to an
adjustable mortgage rate, from time to time pursuant to an election or as
otherwise specified on the related mortgage note, in each case as described in
the related prospectus supplement.

     "Multifamily Loans" means the loans relating to the Multifamily Properties.

     "Multifamily Properties" means residential properties consisting of five or
more rental or cooperatively-owned dwelling units in high-rise, mid-rise or
garden apartment buildings.

     "NCUA" means the National Credit Union Administration.

     "Net Operating Income" means, for any given period, to the extent set forth
in the related prospectus supplement, the total operating revenues derived from
a mortgaged property during that period, minus the total operating expenses
incurred in respect of the mortgaged property during that period other than:

     o    non-cash items such as depreciation and amortization;

     o    capital expenditures; and

     o    debt service on loans secured by the mortgaged property.

     "New Regulations" means the regulations issued by the Treasury Department
on October 6, 1997.

     "Nonrecoverable Advance" means an advance that is not ultimately
recoverable from Related Proceeds or from collections on other assets otherwise
distributable on Subordinate Certificates.

     "Notional Amount" means [the aggregate Certificate Balance of each of the
Class [ ], Class [ ], Class [ ] and Class [ ] Certificates outstanding from time
to time, plus the amount of any unpaid interest shortfall on these classes] or
[the sum of the balance of components which


                                     -160-
<PAGE>

correspond to the Certificate Balance of the Class [ ], Class [ ], Class [ ] and
Class [ ] Certificates].

     "OCC" means the Office of the Comptroller of the Currency.

     "OID" means original issue discount.

     "OID Regulations" means the special rules of the Code relating to OID
(currently Code Sections 1271 through 1273 and 1275) and Treasury regulations
issued on January 27, 1994.

     "OTS" means the Office of Thrift Supervision.

     "Participants" means the participating organizations of DTC.

     "Pass-Through Rate" means the fixed, variable or adjustable rate per annum
at which any class of certificates accrues interest.

     "Payment Lag Certificates" means certain of the REMIC Regular Certificates.

     "Permitted Investments" means United States government securities and other
investment grade obligations specified in the Pooling Agreement.

     "Plans" means ERISA Plans and other relevant plans and consequences,
including but not limited to individual retirement accounts and annuities.

     "Pooling Agreement" means the Agreement under which certificates of a
series evidencing interests in a trust fund including Whole Loans will be
issued.

     "Pre-Issuance Accrued Interest" means interest that has accrued prior to
the issue date.

     "Prepayment Assumption" means the original yield to maturity of the grantor
trust certificate calculated based on a reasonable assumed prepayment rate for
the mortgage loans underlying the grantor trust certificates.

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

     "Prohibited Transactions Tax" means the tax the Code imposes on REMICs
equal to 100% of the net income derived from "prohibited transactions."

     "Purchase Price" means, with respect to any Whole Loan and to the extent
set forth in the related prospectus supplement, the amount that is equal to the
sum of the unpaid principal balance, plus unpaid accrued interest at the
mortgage rate from the date as to which interest was last paid to the due date
in the Due Period in which the relevant purchase is to occur, plus certain
servicing expenses that are reimbursable to the master servicer.

     "Rating Agency" means any of Duff & Phelps Credit Rating Co., Fitch IBCA,
Inc., Moody's Investors Service, Inc. and Standard & Poor's Ratings Services.

     "RCRA" means the Resource Conservation and Recovery Act.


                                     -161-
<PAGE>

     "Record Date" means the last business day of the month immediately
preceding the month in which the Distribution Date for a class of certificates
occurs.

     "Refinance Loans" means mortgage loans made to refinance existing loans.

     "Related Proceeds" means related recoveries on the mortgage loans,
including amounts received under any form of Credit Support, for which advances
were made.

     "Relief Act" means the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended.

     "REMIC Certificates" means a certificate issued by a trust fund relating to
a series of certificate where an election is made to treat the trust fund as a
REMIC.

     "REMIC Provisions" means provisions of the federal income tax law relating
to real estate mortgage investment conduits, which appear at Section 860A
through 860G of Subchapter M of Chapter 1 of the Internal Revenue Code of 1986,
as amended from time to time, and related provisions, and regulations (including
any proposed regulations) and rulings promulgated thereunder, as the foregoing
may be in effect from time to time.

     "REMIC Regular Certificates" means REMIC Certificates issued by the trust
fund that qualify as REMIC Certificates and are considered to be regular
interests.

     "REMIC Regular Certificateholders" means holders of REMIC Regular
Certificates.

     "REMIC Regulations" means the REMIC regulations promulgated by the Treasury
Department.

     "REMIC Residual Certificates" means the sole class of residual interests in
the REMIC.

     "REMIC Residual Certificateholders" means holders of REMIC Regular
Certificates.

     "REO Extension" means the extension of time the IRS grants to sell the
mortgaged property.

     "REO Tax" means a tax on "net income from foreclosure property," within the
meaning of Section 857(b)(4)(B) of the Code.


     "Restricted Group" means the Seller, depositor, any underwriter, any
servicer, the trustee, any insurer of the mortgage loans or MBS, any borrower
whose obligations under one or more mortgage loans constitute more than 5% of
the aggregate unamortized principal balance of the assets in the trust fund, or
any of their respective affiliates.


     "Retained Interest" means an interest in an asset which represents a
specified portion of the interest payable. The Retained Interest will be
deducted from borrower payments as received and will not be part of the related
trust fund.

     "RICO" means the Racketeer Influenced and Corrupt Organizations statute.

     "Senior Certificates" means certificates which are senior to one or more
other classes of certificates in respect of certain distributions on the
certificates.


                                     -162-
<PAGE>

     "Servicing Standard" means:

     A.   the standard for servicing the servicer must follow as defined by the
          terms of the related Pooling Agreement and any related hazard,
          business interruption, rental interruption or general liability
          insurance policy or instrument of Credit Support included in the
          related trust fund as described in this prospectus under "Description
          of Credit Support" and in the prospectus supplement;

     B.   applicable law; and

     C.   the general servicing standard specified in the related prospectus
          supplement or, if no such standard is so specified, its normal
          servicing practices.

     "SMMEA" means the Secondary Mortgage Market Enhancement Act of 1984, as
amended.

     "SMMEA Certificates" means "mortgage related securities" for purposes of
SMMEA.

     "Special Servicer" means an entity as named in the prospectus supplement.

     "Stripped ARM Obligations" means OID on grantor trust certificates
attributable to adjustable rate loans


     "Stripped Bond Certificates" means a class of grantor trust certificates
that represents the right to principal and interest, or principal only, on all
or a portion of the mortgage loans or MBS, if a trust fund is created with two
classes of grantor trust certificates.

     "Stripped Coupon Certificates" means a class of grantor trust certificates
that represents the right to some or all of the interest on a portion of the
mortgage loans or MBS, if a trust fund is created with two classes of grantor
trust certificates.


     "Stripped Interest Certificates" means certificates which are entitled to
interest distributions with disproportionately low, nominal or no principal
distributions.

     "Stripped Principal Certificates" means certificates which are entitled to
principal distributions with disproportionately low, nominal or no interest
distributions.

     "Subordinate Certificates" means certificates which are subordinate to one
or more other classes of certificates in respect of certain distributions on the
certificates.

     "Subservicer" means third-party servicers.

     "Subservicing Agreement" means a sub-servicing agreement between a master
servicer and a Subservicer.

     "Super-Premium Certificates" means certain REMIC Regular Certificates to be
issued at prices significantly exceeding their principal amounts or based on
notional principal balances.

     "Title V" means Title V of the depository Institutions Deregulation and
Monetary Control Act of 1980.


                                     -163-
<PAGE>

     "Trust Agreement" means the Agreement under certificates of a series
evidencing interests in a trust fund not including Whole Loans will be issued.

      "Trust Fund" means the trust fund created by the Agreement consisting
primarily of:

     o    mortgage Loans

     o    MBS

     o    direct obligations of the United States, agencies thereof or agencies
          created thereby which are not subject to redemption prior to maturity
          at the option of the issuer and are (a) interest-bearing securities,
          (b) non-interest-bearing securities, (c) originally interest-bearing
          securities from which coupons representing the right to payment of
          interest have been removed, or (d) government securities, or

     o    a combination of mortgage loans, MBS and government securities.

     "Underlying MBS" means any mortgage participations, pass-through
certificates or other asset-backed certificates in which an MBS evidences an
interest or which secure an MBS.

     "Underlying Mortgage Loans" means the mortgage loans that secure, or the
interests in which are evidenced by, MBS.

     "U.S. Person" means a citizen or resident of the United States, a
corporation or a partnership organized in or under the laws of the United States
or any political subdivision thereof (other than a partnership that is not
treated as a U.S. Person under any applicable Treasury regulations), an estate
the income of which from sources outside the United States is included in gross
income for federal income tax purposes regardless of its connection with the
conduct of a trade or business within the United States or a trust if a court
within the United States is able to exercise primary supervision of the
administration of the trust and one or more U.S. Persons have the authority to
control all substantial decisions of the trust. In addition, certain trusts
treated as U.S. Persons before August 20, 1996 may elect to continue to be so
treated to the extent provided in regulations.

     "Value" means,

     (a) with respect to any mortgaged property other than a mortgaged property
securing a Refinance Loan, generally the lesser of

     o    the appraised value determined in an appraisal obtained by the
          originator at origination of that loan, and

     o    the sales price for that property; and

     (b) with respect to any Refinance Loan, unless otherwise specified in the
related prospectus supplement, the appraised value determined in an appraisal
obtained at the time of origination of the Refinance Loan.

     "Warranting Party" means the person making representations and warranties.

     "Whole Loans" means the mortgage loans that are not Underlying Mortgage
Loans.


                                     -164-


<PAGE>

                                   PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 14.    OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.*

      The following  table sets forth the estimated  expenses in connection with
the issuance  and  distribution  of the  Certificates,  other than  underwriting
discounts and commissions:

      SEC Registration Fee......................................$278.00
      Blue Sky Fees................................................*
      NASD Fees....................................................*
      Printing and Engraving Fees..................................*
      Legal Fees and Expenses......................................*
      Accounting Fees and Expenses.................................*
      Trustee Fees and Expenses....................................*
      Rating Agency Fees...........................................*
      Miscellaneous................................................*

      Total.....................................................$278.00

      *     To be provided by amendment.

ITEM 15.    INDEMNIFICATION OF DIRECTORS AND OFFICERS.

      Under  Section VII of the proposed  form of  Underwriting  Agreement,  the
Underwriter is obligated under certain  circumstances to indemnify  officers and
directors  of  Morgan  Stanley  Capital  I Inc.  (the  "Company")  who  sign the
Registration Statement,  and certain controlling persons of the Company, against
certain liabilities,  including liabilities under the Securities Act of 1933, as
amended (the "Act").

      The  Company's  By-laws  provide  for  indemnification  of  directors  and
officers of the Company to the full extent permitted by Delaware law.

      Section  145  of  the  Delaware  General  Corporation  Law  provides,   in
substance,  that Delaware  corporations  shall have the power,  under  specified
circumstances,  to indemnify their directors,  officers, employees and agents in
connection  with actions,  suits or proceedings  brought against them by a third
party or in the right of the corporation, by reason of the fact that they are or
were such directors, officers, employees or agents, against expenses incurred in
any such action, suit or proceeding.

      The  Pooling  and  Servicing  Agreement  will  provide  that no  director,
officer,  employee or agent of the  Company  will be liable to the Trust Fund or
the Certificateholders for any action taken or for refraining from the taking of
any action  pursuant  to the Pooling and  Servicing  Agreement,  except for such
person's own  misfeasance,  bad faith or gross  negligence in the performance of
duties. The Pooling and Servicing Agreements will provide further that, with the
exceptions stated above, any director, officer, employee or agent of the Company
will be  indemnified  and held  harmless  by the Trust  Fund  against  any loss,
liability or expense incurred

<PAGE>

in  connection  with any legal  action  relating to the  Pooling  and  Servicing
Agreement  or the  Certificates,  other than any loss,  liability or expense (i)
related to any  specific  Mortgage  Loan or Mortgage  Loans  (except as any such
loss,  liability  or expense  shall be  otherwise  reimbursable  pursuant to the
Pooling and Servicing Agreement), (ii) incurred in connection with any violation
by him or her of any state or  federal  securities  law or (iii)  imposed by any
taxing  authority  if  such  loss,  liability  or  expense  is not  specifically
reimbursable pursuant to the terms of the Pooling and Servicing Agreement.

ITEM 16.    EXHIBITS.

1.1         Form of Underwriting Agreement*
3.1         Certificate of Incorporation of the Company*
3.2         By-laws of the Company*
4.1         Form of Pooling and Servicing Agreement*
5.1         Opinion of Brown & Wood LLP as to legality of the Certificates**
5.2         Opinion  of  Cadwalader,  Wickersham  & Taft as to  legality  of the
            Certificates**
5.3         Opinion of Latham & Watkins as to the legality of the Certificates**
8.1         Opinion of Brown & Wood LLP as to certain tax matters (included
            in Exhibit 5.1 hereto)
8.2         Opinion of Cadwalader, Wickersham & Taft as to certain tax
            matters (included in Exhibit 5.2 hereto)
8.3         Opinion of Latham & Watkins as to certain tax matters**
23.1        Consent  of  Brown & Wood  LLP  (included  in  Exhibits  5.1 and 8.1
            hereto)
23.2        Consent of  Cadwalader,  Wickersham & Taft (included in Exhibits 5.2
            and 8.2 hereto)
23.3        Consent  of  Latham &  Watkins  (included  in  Exhibits  5.3 and 8.3
            hereto)
25.1        Power  of  Attorney  (contained  in page  II-6 of this  Registration
            Statement)

            - - - - - - - - - - -
*     Incorporated by reference to Registration Statement No. 333-45467 as
      previously filed by Registrant on Form S-3, Registration No. 33-45042
      as previously filed by the Registrant on Form S-11, Registration
      Statement No. 33-46723 as previously filed by the Registrant on Form
      S-3 to Form S-11 and Registration Statement No. 333-26667 as previously
      filed by the Registrant on Form S-3 to Form S-11.

**    Previously filed.

ITEM 17.    UNDERTAKINGS.

A.    Undertaking in respect of indemnification.

      Insofar as  indemnification  for liabilities  arising under the Act may be
permitted to  directors,  officers  and  controlling  persons of the  Registrant
pursuant  to the  provisions  described  in Item 15  above,  or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a director,  officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted against
the  Registrant by such director,  officer or  controlling  person in connection
with the securities being registered, the Registrant will, unless in the

                                      II-2
<PAGE>

opinion of its counsel  the matter has been  settled by  controlling  precedent,
submit to a court of  appropriate  jurisdiction  the  question  of whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

B.    Undertaking pursuant to Rule 415 Offering.

      The Registrant hereby undertakes:

            (1) To file,  during any  period in which  offers or sales are being
      made, a post-effective amendment to this Registration Statement:

                  (i)   to   include    any   prospectus   required  by  Section
            10(a)(3) of the Act;

                 (ii) to reflect in the  Prospectus  any facts or events arising
            after the effective date of the Registration  Statement (or the most
            recent post-effective  amendment thereof) which,  individually or in
            the aggregate, represent a fundamental change in the information set
            forth in the Registration Statement;

                (iii) to include any  material  information  with respect to the
            plan of distribution  not previously  disclosed in the  Registration
            Statement  or  any  material  change  of  such  information  in  the
            Registration Statement;

            (2) That,  for the purpose of  determining  any liability  under the
      Act,  each  such  post-effective  amendment  shall be  deemed  to be a new
      registration statement relating to the securities offered therein, and the
      offering of such securities at that time shall be deemed to be the initial
      bona fide offering thereof; and

            (3)  To  remove  from  registration  by  means  of a  post-effective
      amendment any of the securities  being  registered  which remain unsold at
      the termination of the offering.

C.    Undertaking in respect of incorporation by reference.

      The Registrant  hereby  undertakes  that, for purposes of determining  any
liability under the Act, each filing of the Registrant's  annual report pursuant
to Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 that is
incorporated by reference in this registration statement shall be deemed to be a
new registration  statement relating to the securities offered therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

D.    Undertaking in respect of equity offerings of nonreporting Registrants.

      The  Registrant  hereby  undertakes to provide to the  underwriter  at the
closing  specified  in  the  underwriting   agreements,   certificates  in  such
denominations  and  registered in such names as required by the  underwriter  to
permit delivery to each purchaser.

E.    Undertaking pursuant to Rule 430A

      The registrant hereby undertakes that:

                                      II-3
<PAGE>

      (1) For purposes of determining  any liability under the Securities Act of
1933, the information  omitted from the form of prospectus filed as part of this
registration  statement  in reliance  upon Rule 430A and  contained in a form of
prospectus  filed by the registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Act shall be deemed to be part of this  registration  statement  as of
the time it was declared effective.

      (2) For the  purpose of  determining  any  liability  under the Act,  each
post-effective  amendment that contains a form of prospectus  shall be deemed to
be a new registration  statement relating to the securities offered therein, and
the offering of such  securities  at that time shall be deemed to be the initial
bona fide offering thereof.


                                      II-4
<PAGE>



                                   SIGNATURES


      Pursuant to the requirements of the Securities Act of 1933, the Registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing  on Form S-3 and has duly  caused  this  Pre-effective
Amendment No. 2 to this Registration Statement to be signed on its behalf by the
undersigned,  thereunto duly  authorized,  in the City of New York, State of New
York, on October 19, 1999.

                                    MORGAN STANLEY CAPITAL I INC.


                                    By:   /S/ DAVID R. WARREN
                                          --------------------------------------
                                          Name:  David R. Warren
                                          Title:    President



                                      II-5
<PAGE>



                                POWER OF ATTORNEY


      KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature  appears
below constitutes and appoints David R. Warren and John E. Westerfield, his true
and  lawful  attorneys-in  fact and  agents  for him and in his name,  place and
stead, in any and all capacities,  to sign any and an all amendments  (including
post-effective  amendments) to this Registration Statement and to file the same,
with all exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents full power and  authority  to do and perform each and every act and thing
requisite and  necessary to be done in and about the  premises,  as fully to all
intents and purposes as they might or could do in person,  hereby  ratifying and
confirming all that said  attorneys-in-fact  and agents may lawfully do or cause
to be done by virtue thereof.

      PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS PRE-EFFECTIVE AMENDMENT NO. 2 TO THIS REGISTRATION STATEMENT HAS BEEN
SIGNED BELOW ON OCTOBER 19, 1999 BY THE FOLLOWING PERSONS IN THE CAPACITIES
INDICATED .



            SIGNATURE                                  TITLE


/S/ DAVID R. WARREN         President (Principal Executive Officer) and Director
- ------------------------
David R. Warren

/s/ Craig S. Phillips       Director
- ------------------------
Craig S. Phillips

/s/ John E. Westerfield     Director
- ------------------------
John E. Westerfield

/s/ Eileen K. Murray        Treasurer (Principal Financial Officer) and
- ------------------------    Controller
Eileen K. Murray



                                      II-6
<PAGE>



                                EXHIBIT INDEX



Exhibit No.    Description of Exhibit

    1.1        Form of Underwriting Agreement*
    3.1        Certificate of Incorporation of the Company*
    3.2        By-laws of the Company*
    4.1        Form of Pooling and Servicing Agreement*
    5.1        Opinion of Brown & Wood LLP as to legality of the Certificates**
    5.2        Opinion of Cadwalader, Wickersham & Taft as to legality of the
               Certificates**
    5.3        Opinion  of  Latham  &  Watkins  as  to  the   legality   of  the
               Certificates**
    8.1        Opinion of Brown & Wood LLP as to certain tax  matters  (included
               in Exhibit 5.1 hereto)
    8.2        Opinion  of  Cadwalader,  Wickersham  & Taft  as to  certain  tax
               matters (included in Exhibit 5.2 hereto)
    8.3        Opinion of Latham & Watkins as to certain tax matters**
    23.1       Consent of Brown & Wood LLP (included in Exhibit 5.1 hereto)
    23.2       Consent of  Cadwalader,  Wickersham & Taft  (included in Exhibits
               5.2 and 8.2 hereto)
    23.3       Consent of Latham & Watkins (included in Exhibits 5.3 hereto)
    25.1       Power of Attorney  (contained  in page II-6 of this  Registration
               Statement)

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

*     Incorporated by reference to Registration Statement No. 333-45467 as
previously filed by the Registrant on Form S-3, Registration Statement No.
33-45042 as previously filed by the Registrant on Form S-11, No. 33-46723 as
previously filed by the Registrant on Form S-3 to Form S-11 and Registration
Statement No. 333-26667 as previously filed by the Registrant on Form S-3 to
Form S-11.

**    Previously filed.


                                      II-7



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission