MIDLAND REALTY ACCEPTANCE CORP
S-3, 1996-05-16
Previous: CASINO MAGIC OF LOUISIANA CORP, T-3, 1996-05-16
Next: TRANZONIC COMPANIES, 8-K/A, 1996-05-17




       As filed with the Securities Exchange Commission on May 16, 1996

                              Registration No. 33-


                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                    --------------------------------------

                                   FORM S-3
                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933
                    --------------------------------------

                        MIDLAND REALTY ACCEPTANCE CORP.
            (Exact name of registrant as specified in its charter)

               Missouri                                43-1745475
     (State or other jurisdiction                   (I.R.S. Employer
   of incorporation or organization)             Identification Number)

                        Midland Realty Acceptance Corp.
                       210 West 10th Street, 6th Floor
                         Kansas City, Missouri 64105
                                (816) 435-5000

             (Address,  including zip code, and telephone number, including area
       code of registrant's principal executive offices)

                               Alan L. Atterbury
                       Midland Realty Acceptance Corp.
                       210 West 10th Street, 6th Floor
                         Kansas City, Missouri 64105
                                (816) 435-5000

              (Name, address, including zip code, and telephone
              number, including area code, of agent for service)
                    --------------------------------------

                                   Copy to:

                           William A. Hirsch, Esq.
                           Morrison & Hecker L.L.P.
                              2600 Grand Avenue
                         Kansas City, Missouri 64108




Approximate  date of commencement  of proposed sale to the public:  From time to
time after the effective  date of this  Registration  Statement as determined by
market conditions.

      If the only  securities  being  registered  on this form are being offered
pursuant to dividend or interest  reinvestment plans, please check the following
box.
      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
      If this form is filed to register  additional  securities  for an offering
pursuant to Rule  462(b)  under the  Securities  Act of 1933,  please  check the
following box and list the Securities Act  registration  statement number of the
earlier effective registration statement for the same offering.
      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act of 1933,  please check the following box and list the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering.
      If delivery of the  prospectus is expected to be made pursuant to Rule 434
under the Securities Act of 1933, please check the following box.


<PAGE>


<TABLE>

                        CALCULATION OF REGISTRATION FEE

<CAPTION>

===========================================================================================
    Title of       Amount to be    Proposed maximum     Proposed maximum       Amount of
 securities to      registered     offering price per  aggregate offering  registration fee
 be registered                        security*              price*
- -------------------------------------------------------------------------------------------
<S>                 <C>                 <C>                <C>                   <C>    
Mortgage
Pass-Through        $1,000,000          100%               $1,000,000            $344.83
Certificates,
issued in series
===========================================================================================
</TABLE>

*Estimated solely for the purpose of calculating the registration fee.



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 this 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.




<PAGE>



                             CROSS REFERENCE SHEET

                    Showing Location of Items in Prospectus
                         Required by Items of Form S-3



                 Item                             Caption in Prospectus

1.    Forepart of Registration Statement and Outside Front Cover Page of
      Prospectus.......................  Forepart of Registration Statement
                                         and Outside Front Cover Page**

2.    Inside Front and Outside Back Cover Pages of Prospectus
                                         Inside Front and Outside Back Cover
                                         Pages**

3.    Summary Information, Risk Factors and Ratio of Earnings to Fixed Charges
                                         Risk Factors; The Depositor**

4.    Use of Proceeds..................  Use of Proceeds**

5.    Determination of Offering Price..  *

6.    Dilution.........................  *

7.    Selling Security Holders.........  *

8.    Plan of Distribution.............  Plan of Distribution**

9.    Description of Securities to Be RegOutside Front Cover Page; Description
                                         of the Certificates; The Mortgage
                                         Pools; Servicing of the Mortgage
                                         Loans; Enhancement; Certain Legal
                                         Aspects of the Mortgage Loans;
                                         Certain Federal Income Tax
                                         Consequences; ERISA Considerations;
                                         Legal Investment**

10.   Interest of Named Experts and Couns*l

11.   Material Changes.................  *

12.   Incorporation of Certain Information by Reference
                                         Incorporation of Certain Information
                                         by Reference

13.   Disclosure of Commission Position on Indemnification for Securities Act
      Liabilities......................  *

- -----------------
*     Omitted, since item is not applicable or answer is negative.

**    To be completed or provided from time to time by Prospectus Supplement.




<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.  PRELIMINARY PROSPECTUS SUPPLEMENT,
DATED MAY 16, 1996
                       SUBJECT TO COMPLETION
PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________, 1996)

                  $[              ] (Approximate)

            Midland Realty Acceptance Corp. (Depositor)
    [__________________________________] (Mortgage Loan Seller)
           Midland Loan Services, L.P. (Master Servicer)
 Commercial Mortgage Pass-Through Certificates, Series [         ]

      The  Commercial  Mortgage  Pass-Through  Certificates,  Series  [  ]  (the
"Certificates")  will consist of [ ] Classes of Certificates,  designated as the
Class A Certificates, the Class B Certificates,  the Class C Certificates,  [the
Class  [EC]  Certificates],  [the  Class  [PO]  Certificates],  [the  Class [IO]
Certificates)],   (collectively,  the  "Regular  Certificates"),   the  Class  R
Certificates   and  the  Class  LR   Certificates   (together,   the   "Residual
Certificates").  Only  the  Class A,  Class B and  Class [ ]  Certificates  (the
"Offered Certificates") are offered hereby.
                                           (continued on next page)

THE OFFERED  CERTIFICATES  DO NOT  REPRESENT AN INTEREST IN OR OBLIGATION OF THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER, THE MASTER SERVICER, THE SPECIAL SERVICER,
THE TRUSTEE, [THE FISCAL AGENT] OR ANY OF THEIR RESPECTIVE  AFFILIATES.  NEITHER
THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY THE
UNITED STATES GOVERNMENT, THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES  COMMISSION,  NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY  OR  ADEQUACY  OF  THIS  PROSPECTUS   SUPPLEMENT  OR  THE  ACCOMPANYING
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

      PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS DISCUSSED
UNDER "RISK FACTORS" AT PAGE S-20 IN THIS PROSPECTUS SUPPLEMENT
AND PAGE 3 OF THE PROSPECTUS BEFORE PURCHASING ANY OF THE OFFERED
CERTIFICATES.

=========================================================================
                        Initial                           Related Final
                      Certificate       Pass-Through      Distribution
       Class          Balance (1)        Rate [(2)]         Date (3)
- -------------------------------------------------------------------------
Class  A  .........    $
- -------------------------------------------------------------------------
Class  B  .........    $
- -------------------------------------------------------------------------
Class [    ].......    $
       ----
=========================================================================
(1)   Approximate, subject to an upward or downward variance of up
      to [___]%.
[(2)  In addition to distributions of principal and interest,
      holders of certain Classes of  Certificates  will be entitled to receive a
      portion  of  the  Prepayment  Premiums  received  from  the  borrowers  as
      described     herein.     See     "DESCRIPTION     OF     THE     CERTIFI-
      CATES--Distribution--Prepayment  Premiums"  herein.]  (3) The Rated  Final
      Distribution  Dates  for  each  Class  of  Offered   Certificates  is  the
      Distribution  Date occurring two years after the latest  Assumed  Maturity
      Date of any of the Mortgage Loans. The "Assumed  Maturity Date" of (a) any
      Mortgage  Loan that is not a  Balloon  Loan is the  maturity  date of such
      Mortgage  Loan and (b) any Balloon Loan is the date on which such Mortgage
      Loan  would  be  deemed  to  mature  in   accordance   with  its  original
      amortization schedule absent its Balloon Payment.

[The  Offered   Certificates   will  be  purchased  by   Prudential   Securities
Incorporated (the  "Underwriter")  from the Depositor and will be offered by the
Underwriter from time to time to the public in negotiated  transactions or 
otherwise at varying prices to be determined at the time of sale.]  Proceeds to 
the Depositor from the sale of the Offered  Certificates  will be  approximately
$[ ], before deducting  certain expenses expected to be approximately  
$[_______]  payable by the Depositor. The Offered Certificates are offered by 
the Underwriter,  subject to prior sale,  when, as and if delivered to and 
accepted by the Underwriter and subject to its right to reject  orders in whole 
or in part.  It is expected that delivery of the Offered  Certificates  will be 
made in [book-entry  form through the Same-Day Funds  Settlement  System of The 
Depository  Trust Company ("DTC"]) [definitive  fully  registered  form at the 
offices of the  Underwriter],  on or about           , the "Delivery Date"), 
against payment therefor in immediately available funds.
                Prudential Securities Incorporated
                                   , 1996


<PAGE>



(continued from previous page)

      The Certificates will represent  beneficial ownership interests in a trust
fund (the "Trust Fund") to be created by Midland Realty  Acceptance  Corp.  (the
"Depositor").  The Trust Fund will consist  primarily  of a pool (the  "Mortgage
Pool") of [ ] fixed-rate [and ____ variable rate] mortgage loans,  with original
terms to maturity of not more than [ ] years (the "Mortgage Loans"),  secured by
first liens on  commercial  and  multifamily  residential  properties  (each,  a
"Mortgaged  Property") [If applicable,  describe any other assets to be included
in Trust Fund (e.g., installment contracts or participations)].

      The Mortgaged  Properties  consist of [multifamily  residential  housing,]
[nursing homes,]  [congregate care  facilities,]  [retail  properties,]  [office
buildings,] [self-storage facilities,] [light industrial/industrial properties,]
[hotels,]  [mobile home parks] and [mixed use  properties.]  The Mortgage  Loans
will be sold to the  Depositor  by the  Mortgage  Loan Seller on or prior to the
date  of  initial  issuance  of the  Certificates.  The  characteristics  of the
Mortgage  Loans  and  the  related  Mortgaged  Properties  are  described  under
"DESCRIPTION OF THE MORTGAGE POOL" herein.

      The Class A,  Class B and Class C  Certificates  (the "P&I  Certificates")
will be entitled to distributions  of interest on their  respective  Certificate
Balances at the  applicable  Pass-Through  Rate for each such Class.  [The Class
[EC]  Certificates  will be  entitled  to  distributions  of Class  [EC]  Excess
Interest,  on each  Distribution  Date  occurring  on or  prior  to [ ] (the "EC
Maturity  Date").  "Class [EC] Excess  Interest" is an amount equal to the Class
[EC] Pass-Through Rate multiplied by the Class [EC] Notional Balance.  The Class
[EC]  Certificates  will not be  entitled to any  distributions  (other than any
unpaid Class Interest  Shortfalls) after the EC Maturity Date.] [With respect to
each  Distribution  Date,  the  Class  [IO]  Certificates  will be  entitled  to
distributions of interest at the Class [IO]  Pass-Through Rate on the Class [IO]
Notional  Balance.] [The Class [PO] Certificates are principal only and will not
be  entitled  to   distributions   of  interest.]   See   "DESCRIPTION   OF  THE
CERTIFICATES--Distributions" herein.

      Distributions  of principal and interest,  as  applicable,  on the Regular
Certificates  will be made, to the extent of Available  Funds, on the [ ] day of
each month or, if any such day is not a  Business  Day,  on the next  succeeding
Business Day,  beginning in [ ] (each,  a  "Distribution  Date").  Distributions
allocable to interest on the Certificates will be made as described herein under
"DESCRIPTION  OF THE  CERTIFICATES--Distributions"  herein.  The  rights  of the
holders of the Class B and Class C Certificates (the "Subordinate Certificates")
to receive  distributions  of principal and interest will be subordinate to such
rights of the holders of the Class A Certificates  (the "Senior  Certificates");
the  rights  of  the  holders  of the  Class  C  Certificates  to  receive  such
distributions  will be  subordinate to such rights of the holders of the Class B
Certificates.  In addition,  each Class of Certificates will have the benefit of
subordination  of the Class LR and  Class R  Certificates  to the  extent of any
distributions to which it would otherwise be entitled.  [Describe  subordination
provisions of Class [EC]  Certificates,  Class [IO]  Certificates and Class [PO]
Certificates,      if     applicable.]      See      "DESCRIPTION     OF     THE
CERTIFICATES--Subordination [; Credit Enhancement]" herein.

      The Residual Certificates are not entitled to distributions of interest or
principal.

      The yield to maturity on each Class of the  Regular  Certificates  will be
sensitive,  [and,  in the case of the Class  [EC],  Class  [IO] and  Class  [PO]
Certificates,  will be very sensitive,] to the amount and timing of debt service
payments  (including  both voluntary and involuntary  prepayments,  defaults and
liquidations)  on the Mortgage  Loans,  and payments with respect to repurchases
thereof that are applied in reduction of the  Certificate  Balance of such Class
[(or, in the case of the Class [EC] Certificates or the Class [IO] Certificates,
which reduce the Class [EC] Notional Balance or the Class [IO] Notional Balance,
respectively)].  No  representation  is made as to the rate of prepayments on or
liquidations of the Mortgage Loans or as to the

                                S-2

<PAGE>



anticipated  yield to maturity of any Class of Regular  Certificates.  [Each] of
the Mortgage Loans generally provides that for a specified amount of time during
which a  prepayment  is  permitted,  it  must be  accompanied  by  payment  of a
Prepayment  Premium.  Prepayment  Premiums  are  distributable  to  the  Regular
Certificates    as    described    herein    under     "DESCRIPTION    OF    THE
CERTIFICATES--Distributions--Prepayment Premiums" herein.

      The yield to investors on each Class of the Regular Certificates will also
be very  sensitive to the timing and  magnitude of losses on the Mortgage  Loans
due to liquidations to the extent that the Certificate  Balances of the Class or
Classes of Certificates  that are subordinate to such Class have been reduced to
zero. A loss on any one of the  Mortgage  Loans  included in the  Mortgage  Pool
could result in a  significant  loss,  and in some cases a complete  loss, of an
investor's   investment   in  any  Class  of  the   Regular   Certificates.   No
representation  is  made as to the  rate of  liquidations  of or  losses  on the
Mortgage Loans.

      The  Certificates  are being  issued  pursuant to a Pooling and  Servicing
Agreement dated as of [ ] (the "Pooling and Servicing Agreement"),  by and among
the Depositor, Midland Loan Services, L.P., as servicer (the "Master Servicer"),
[ ], as special servicer (the
"Special Servicer"),
[ ] as trustee (the "Trustee"),  [and [ ] as fiscal agent (the "Fiscal Agent").]
The obligations of the Master Servicer with respect to the Certificates  will be
limited  to its  contractual  servicing  obligations  and the  obligation  under
certain  circumstances  to make Advances with respect to the Mortgage Loans. See
"THE POOLING AND SERVICING AGREEMENT" herein.

      It is a condition  to the  issuance of the  Certificates  that the Class A
Certificates, the Class B Certificates and the Class [ ] Certificates be rated [
] by each of  [________________________________]  (the "Rating  Agencies").  The
Class [ ], Class R and Class LR Certificates are unrated.

      Elections  will be made to treat  designated  portions  of the Trust  Fund
(such portions of the Trust Fund, the "Trust REMICs"), and the Trust REMICs will
qualify,  as two separate "real estate  mortgage  investment  conduits"  (each a
"REMIC" or,  alternatively,  the "Upper-Tier REMIC" and the "Lower-Tier  REMIC")
for federal income tax purposes.  As described  more fully herein,  the Class A,
Class B, Class C, [Class [EC]],  [Class [IO]] and [Class [PO]] Certificates will
constitute  "regular  interests"  in the  Upper-Tier  REMIC,  and  the  Class  R
Certificates  and  Class LR  Certificates  will  constitute  the  sole  Class of
"residual   interests"  in  the  Upper-Tier  REMIC  and  the  Lower-Tier  REMIC,
respectively.  Prospective  investors in the Class R  Certificates  and Class LR
Certificates  are cautioned that their  respective  REMIC taxable income and the
liability thereon will exceed, and may substantially  exceed, cash distributions
to such holders  during certain  periods,  in which event such holders must have
sufficient alternative sources of funds to pay such tax liability.  It is likely
that the Class R  Certificates  and  Class LR  Certificates  will be  considered
"noneconomic  residual interests," certain transfers of which may be disregarded
for  federal  income  tax  purposes.  The  Class R  Certificates  and  Class  LR
Certificates  may not be purchased by or  transferred  to, among  others,  (i) a
"Disqualified Organization," (ii) except under certain limited circumstances,  a
person who is not a "U.S. Person," (iii) a Plan or (iv) any person or entity who
the  transferor  knows or has reason to know will be  unwilling or unable to pay
when due any federal, state or local taxes with respect thereto.  Holders of the
Class R Certificates  and Class LR Certificates  will be required to include the
taxable  income  or  loss  of  the  Upper-Tier   REMIC  and  Lower-Tier   REMIC,
respectively,  in determining  their federal taxable  income.  It is anticipated
that all or a substantial  portion of the taxable income of the Upper-Tier REMIC
and Lower-Tier REMIC includible by the Class R  Certificateholders  and Class LR
Certificateholders,  respectively,  will be treated as "excess inclusion" income
subject to special limitations for federal income purposes. See "CERTAIN FEDERAL
INCOME TAX CONSEQUENCES," "DESCRIPTION OF THE  CERTIFICATES--Delivery,  Form and
Denomination" and "ERISA CONSIDERATIONS" herein and "CERTAIN FEDERAL

                                S-3

<PAGE>



INCOME TAX CONSEQUENCES," "DESCRIPTION OF THE CERTIFICATES" and
"ERISA CONSIDERATIONS" in the Prospectus.

      There  is  currently  no  secondary  market  for  the  Certificates.   The
Underwriter has advised that it currently  intends to make a secondary market in
the  Certificates,  but it is  under no  obligation  to do so.  There  can be no
assurance  that such a market will develop or, if it does develop,  that it will
continue or will  provide  investors  with a  sufficient  level of  liquidity of
investment. See "RISK FACTORS--Limited Liquidity" herein.

      This Prospectus Supplement does not contain complete information about the
offering of the Offered Certificates. Additional Information is contained in the
Prospectus and investors are urged to read both this  Prospectus  Supplement and
the Prospectus in full. Sales of the Offered Certificates may not be consummated
unless the  purchaser  has  received  both this  Prospectus  Supplement  and the
Prospectus.

      Until 90 days after the date of this  Prospectus  Supplement,  all dealers
effecting transactions in the Offered Certificates, whether or not participating
in this  distribution,  may be required to deliver a Prospectus  Supplement  and
Prospectus.  This  is in  addition  to  the  obligation  of  dealers  acting  as
underwriters  to deliver a Prospectus  Supplement and Prospectus with respect to
their unsold allotments and subscriptions.

      [IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY
OVER-ALLOT OR EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE
MARKET PRICE OF THE OFFERED CERTIFICATES AT A LEVEL ABOVE THAT
WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN MARKET.  SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.]

                       AVAILABLE INFORMATION

      The Depositor has filed with the Securities and Exchange  Commission  (the
"Commission")  a  Registration  Statement  under the  Securities Act of 1933, as
amended  (the "1933  Act"),  with  respect  to the  Offered  Certificates.  This
Prospectus Supplement and the accompanying Prospectus,  which form a part of the
Registration Statement,  omit certain information contained in such Registration
Statement  pursuant  to  the  rules  and  regulations  of  the  Commission.  The
Registration  Statement can be inspected and copied at the Public Reference Room
of the  Commission at 450 Fifth Street,  N.W.,  Washington,  D.C.  20549 and the
Commission's regional offices at Seven World Trade Center, 13th Floor, New York,
New York 10048, and Northwestern  Atrium Center, 500 West Madison Street,  Suite
1400,  Chicago,  Illinois  60661.  Copies of such  materials  can be obtained at
prescribed  rates from the Public  Reference  Section of the  Commission  at 450
Fifth Street, N.W, Washington D.C. 20549.


                                S-4

<PAGE>




                              SUMMARY

      The  following  summary is  qualified  in its entirety by reference to the
detailed  information   appearing  elsewhere  in  this  Prospectus   Supplement.
Capitalized terms used herein and not otherwise defined herein have the meanings
assigned in the Prospectus. See "INDEX OF SIGNIFICANT DEFINITIONS" herein and in
the Prospectus.

Title of Certificates....   [                         ] Commercial
                             -------------------------
                            Mortgage Pass-Through Certificates,
                            Series [     ] (the "Certificates").
                                    -----

The Certificates.........   $[         ] initial aggregate
                            principal balance ("Certificate
                            Balance") of Class A Certificates;

                            $[           ] initial Certificate
                            Balance of Class B Certificates;

                            $[           ] initial Certificate
                            Balance of Class C Certificates;

                            [Class [EC] Certificates];

                            [Class [IO] Certificates];

                            [Class [PO] Certificates];

                            Class R Certificates; and

                            Class LR Certificates.

                            The aggregate initial Certificate
                            Balance of all Classes of Certificates
                            is subject to a permitted variance of
                            plus or minus [_____] % as described
                            herein.  The Certificates will be
                            issued pursuant to a Pooling and
                            Servicing Agreement to be dated as of
                            [                ] (the "Pooling and
                            -----------------
                            Servicing Agreement") among the
                            Depositor, the Master Servicer, the
                            Special Servicer, the Trustee [and the
                            Fiscal Agent].  Only the Class A,
                            Class B and Class [   ] Certificates
                                               ---              
                            are offered hereby.

                            The Class C, Class [  ], Class R and
                            Class LR Certificates (collectively,
                            the "Private Certificates") have not
                            been registered under the 1933 Act and
                            are not offered hereby.  Accordingly,
                            to the extent this Prospectus
                            Supplement contains information
                            regarding the terms of the Private
                            Certificates, such information is
                            provided solely because of its
                            relevance to a prospective purchaser
                            of an Offered Certificate.

Depositor................   Midland Realty Acceptance Corp., a
                            Missouri corporation and a wholly
                            owned subsidiary of Midland Loan
                            Services, L.P. (the "Master
                            Servicer").  See "THE DEPOSITOR" in
                            the Prospectus.

                                S-5

<PAGE>





Master Servicer..........   Midland Loan Services, L.P., a
                            Missouri limited partnership.  See
                            "THE MASTER SERVICER" herein.

Special Servicer.........   [                              ], a
                             ------------------------------
                            [_________________________].  See "THE
                            SPECIAL SERVICER" herein.

Trustee..................
                            [
                            ], a [_________________].  See "THE
                            POOLING AND SERVICING AGREEMENT--The
                            Trustee" herein.

[Fiscal Agent............
                            [
                            ], a [_________________].  See "THE
                            POOLING AND SERVICING AGREEMENT--The
                            Fiscal Agent" herein.]

Cut-off Date.............   [                             ]
                             -----------------------------
                            [(except with respect to [   ] loans
                                                      --- 
                            for which the Cut-off Date is
                            [                     ])].
                            ----------------------

Closing Date.............   On or about [                    ].
                                         --------------------

Distribution Date........   The [    ] day of each month, or if
                                 ----
                            such [    ] day is not a Business Day,
                                  ----
                            the Business Day immediately following
                            such day, commencing on
                            [                   ].  As used
                            --------------------
                            herein, a "Business Day" is any day
                            other than a Saturday, Sunday or a day
                            in which banking institutions in the
                            States of New York, Missouri or
                            [insert jurisdiction where Trustee is
                            located] are authorized or obligated
                            by law, executive order or
                            governmental decree to close.

Record Date..............   With respect to each Distribution
                            Date, the close of business on the
                            last Business Day of the month
                            preceding the month in which such
                            Distribution Date occurs.

Interest                    Accrual  Period..  With respect to any  Distribution
                            Date,  the  calendar  month  preceding  the month in
                            which such  Distribution  Date occurs.  Interest for
                            each Interest  Accrual Period is calculated based on
                            a 360-day year consisting of twelve 30-day months.

Scheduled Final
  Distribution Date......   [____________________________________].



Rated Final
  Distribution Date......   As to each Class of Certificates
                            [(other than the Class [EC]
                            Certificates)], [______________],
                            which is the Distribution Date
                            occurring two years after the latest
                            Assumed Maturity Date of

                                S-6

<PAGE>




                            any of the Mortgage Loans.  The
                            "Assumed Maturity Date" of (i) any
                            Mortgage Loan that is not a Balloon
                            Loan is the maturity date of such
                            Mortgage Loan and (ii) any Balloon
                            Loan is the date on which such
                            Mortgage Loan would be deemed to
                            mature in accordance with its original
                            amortization schedule absent its
                            Balloon Payment.

Collection Period........   With respect to each Distribution
                            Date, the period beginning on the day
                            following the Determination Date in
                            the month preceding the month in which
                            such Distribution Date occurs (or, in
                            the case of the Distribution Date
                            occurring in [        ] on the day
                                          --------
                            after the Cut-off Date) and ending on
                            the Determination Date in the month in
                            which such Distribution Date occurs.

Determination Date.......   The [   ] day of any month, or if such
                                 ---
                            [ ] day is not a  Business  Day,  the  Business  Day
                            immediately  preceding such [ ] day, commencing on [
                            ].

Due Date.................   With respect to any Mortgage Loan, the
                            date on which scheduled payments are
                            due on such Mortgage Loan (without
                            regard to grace periods), which date,
                            for [  ] of the Mortgage Loans, is the
                                 -- 
                            first day of the month, [and which
                            date, for [   ] of the Mortgage Loans,
                                       --- 
                            is the [   ] day of the month].
                                    --- 

Denominations............   [The Class [   ] and Class [   ]
                                        ---             --- 
                            Certificates will be issued in minimum
                            denominations of Certificate Balance
                            [or Notional Balance, as applicable,]
                            of [$100,000] and multiples of
                            [$1,000] in excess thereof and will be
                            registered in the name of a nominee of
                            The Depository Trust Company ("DTC"
                            and, together with any successor
                            depository selected by the Depositor,
                            the "Depository") and beneficial
                            interests therein will be held by
                            investors through the book-entry
                            facilities of the Depository.  The
                            Depositor has been informed by DTC
                            that its nominee will be Cede & Co.
                            Beneficial owners will hold and
                            transfer their respective ownership
                            interests in and to such Book-Entry
                            Certificates through the book-entry
                            facilities of DTC and will not be
                            entitled to definitive, fully
                            registered Certificates except in the
                            limited circumstances set forth
                            herein.]  [The Class [   ] and Class
                                                  --- 
                            [   ] Certificates will be issued in
                            ----  
                            minimum denominations of Certificate
                            Balance [or Notional Balance, as
                            applicable,] of [$100,000] and
                            multiples of [$1,000] in excess
                            thereof [(or $1 in excess thereof with
                            respect to the Class [   ] and Class
                                                  ---
                            [   ] Certificates)] and will be
                            ----
                            issuable in definitive physical
                            registered form.]  The Residual
                            Certificates will each be issuable in
                            registered definitive physical form,
                            in minimum denominations of [__]%
                            Percentage Interest and integral
                            multiples of a [__]% Percentage
                            Interest in excess thereof.  See
                            "DESCRIPTION OF

                                S-7

<PAGE>




                            THE CERTIFICATES--Delivery, Form and
                            Denomination" herein.

The Mortgage Pool........   The Mortgage Pool will consist of [
                            ] mortgage loans (the "Mortgage
                            Loans").  The Mortgage Loans have an
                            aggregate Cut-off Date Principal
                            Balance (the "Initial Pool Balance")
                            of approximately $[               ],
                                               ---------------
                            subject to a permitted variance of
                            plus or minus [___]%.  All numerical
                            information provided herein with
                            respect to the Mortgage Loans is
                            provided on an approximate basis.  All
                            weighted averaged information
                            regarding the Mortgage Loans reflects
                            weighting of the Mortgage Loans by
                            their Cut-off Date Principal
                            Balances.  See "DESCRIPTION OF THE
                            MORTGAGE POOL--Changes in Mortgage Pool
                            Characteristics" herein.

                            The "Cut-off Date Principal Balance"
                            of each Mortgage Loan is equal to the
                            unpaid principal balance thereof as of
                            the Cut-off Date, after application of
                            all payments of principal due on or
                            before such date, whether or not
                            received.  The Cut-off Date Principal
                            Balances of the Mortgage Loans range
                            from approximately $[          ] to
                                                 ----------
                            approximately $[          ], and the
                                            ----------
                            average Cut-off Date Principal Balance
                            of the Mortgage Loans is approximately
                            $[           ].

                            [Each] Mortgage Loan is [, except as
                            discussed below,] secured by a first
                            mortgage or deed of trust lien on the
                            borrower's fee simple or leasehold
                            estate in certain land used for
                            commercial or multifamily residential
                            purposes, all buildings and
                            improvements thereon and certain
                            personal property located thereon
                            (each, a "Mortgaged Property").
                            [Describe Mortgage Loans secured by
                            second or third liens.]  [[         ]
                                                       --------- 
                            of the Mortgage Loans, which represent
                            approximately [  ]% of the Initial
                                           -- 
                            Pool Balance, are secured by
                            multifamily residential properties
                            (each, a "Multifamily Loan" and
                            "Multifamily Property,"
                            respectively);] [[   ] Mortgage Loans,
                                              --- 
                            which represent approximately [   ]%
                                                           --- 
                            of the Initial Pool Balance, are
                            secured by a nursing home (a "Nursing
                            Home Loan" and "Nursing Home
                            Property," respectively);] [[     ]
                                                         ----- 
                            Mortgage Loans, which represent
                            approximately [   ]% of the Initial
                                           --- 
                            Pool Balance, are secured by
                            congregate care facilities (each, a
                            "Congregate Care Loan" and "Congregate
                            Care Property," respectively);]
                            [[       ] Mortgage Loans, which
                            --------- 
                            represent approximately [   ]% of the
                                                     --- 
                            Initial Pool Balance, are secured by
                            retail shopping centers (each, a
                            "Retail Loan" and "Retail Property,"
                            respectively)]; [[   ] Mortgage Loans,
                                              --- 
                            which represent approximately [   ]%
                                                           --- 
                            of the Initial Pool Balance, are
                            secured by office buildings (each, an
                            "Office Building Loan" and "Office
                            Building Property," respectively)];

                                S-8

<PAGE>




                            [[   ] Mortgage Loans, which represent
                              --- 
                            approximately [   ]% of the Initial
                                           --- 
                            Pool Balance, are secured by mixed use
                            properties consisting of a retail and
                            office component (each, a
                            "Retail/Office Loan" and
                            "Retail/Office Property")]; [[   ]
                                                          --- 
                            Mortgage Loans, which represent
                            approximately [   ]% of the Initial
                                           --- 
                            Pool Balance, are secured by
                            self-storage facilities (each, a
                            "Self-Storage Loan" and "Self-Storage
                            Property," respectively)]; [[   ]
                                                         --- 
                            Mortgage Loans, which represent
                            approximately [   ]% of the Initial
                                           --- 
                            Pool Balance, are secured by light
                            industrial/industrial properties
                            (each, a "Light Industrial/Industrial
                            Loan" and "Light Industrial/Industrial
                            Property," respectively)]; [[    ]
                                                         ---- 
                            Mortgage Loans, which represent
                            approximately [    ]% of the Initial
                                           ---- 
                            Pool Balance, are secured by a hotel
                            (a "Hotel Loan" and "Hotel Property,"
                            respectively)]; [[    ] Mortgage
                                              ---- 
                            Loans, which represent approximately
                            [   ]% of the Initial Pool Balance,
                            ---- 
                            are secured by a mobile home park
                            (each, a "Mobile Home Park Loan" and
                            "Mobile Home Park Property,"
                            respectively)]; [[   ] Mortgage Loans,
                                              --- 
                            which represent approximately [   ]%
                                                           --- 
                            of the Initial Pool Balance, are
                            secured by a mixed use property
                            consisting of a retail and multifamily
                            component (a "Retail/Multifamily Loan"
                            and "Retail/Multifamily Property,"
                            respectively)]; [[   ] Mortgage Loans,
                                              --- 
                            which represent approximately [   ]%
                                                           --- 
                            of the Initial Pool Balance, are
                            secured by mixed use property
                            consisting of office, multifamily and
                            retail components (an
                            "Office/Multifamily/Retail Loan" and
                            "Office/Multifamily/Retail Property,"
                            respectively)]; and [[   ] Mortgage
                                                  --- 
                            Loans, which represent approximately
                            [   ]% of the Initial Pool Balance,
                            ---- 
                            are secured by mixed use property
                            consisting of an office and warehouse
                            component (each, an "Office/Warehouse
                            Loan" and "Office/Warehouse Property,"
                            respectively)].

                            [          ] of the Mortgage Loans,
                             ---------- 
                            which represent approximately [   ]%
                                                           --- 
                            of the Initial Pool Balance, are
                            secured by liens on Mortgaged
                            Properties located in [        ]; [
                                                   --------    
                            ] of the Mortgage Loans, which
                            represent approximately [   ]% of the
                                                     --- 
                            Initial Pool Balance, are secured by
                            liens on Mortgaged Properties located
                            in [        ]; and [      ] of the
                                --------        ------ 
                            Mortgage Loans, which represent
                            approximately [   ]% of the Initial
                                           --- 
                            Pool Balance, are secured by liens on
                            Mortgaged Properties located in
                            [            ].  The remaining
                            ------------- 
                            Mortgaged Properties are located
                            throughout [   ] other states [and the
                                        ---
                            District of Columbia], and not more
                            than [____]% of the Initial Pool
                            Balance is secured by Mortgaged
                            Properties located in any individual
                            state among those other states [or the
                            District of Columbia].

                            [All] of the Mortgage Loans provide
                            for scheduled payments of principal
                            and interest (each, a "Monthly
                            Payment") to be due on

                                S-9

<PAGE>




                            the [first] day of each month, [except
                            with respect to [   ] Mortgage Loans,
                                             --- 
                            as to which Monthly Payments are due
                            on the       day of each month].
                                   -----
                            [Each] Mortgage Loan accrues interest
                            at a rate per annum (a "Mortgage
                            Rate") that is fixed for the entire
                            term of such Mortgage Loan [and [___]
                            of the Mortgage Loans accrue interest
                            at a variable Mortgage Rate.]  [No
                            Mortgage Loan permits negative
                            amortization or the deferral of
                            accrued interest.]  [If any Mortgage
                            Loans have variable Mortgage Rates,
                            describe adjustment mechanism.]

                            [         ] of the Mortgage Loans,
                             --------- 
                            which represent approximately [   ]%
                                                           --- 
                            of the Initial Pool Balance, provide
                            for monthly payments of principal
                            based on amortization schedules longer
                            than the remaining terms of such
                            Mortgage Loans (such Mortgage Loans,
                            the "Balloon Loans"), such that
                            substantial amounts of principal are
                            due and payable on the respective
                            maturity dates (each such payment,
                            together with accrued interest on the
                            respective Balloon Loan for the
                            one-month period ending on the day
                            preceding its respective maturity
                            date, a "Balloon Payment"), unless
                            prepaid prior thereto.  [      ] of
                                                     ------ 
                            the Mortgage Loans, which represent
                            approximately [   ]% of the Initial
                                           --- 
                            Pool Balance, are fully amortizing
                            over their stated terms.

                            The Mortgage Loan Seller will sell the
                            Mortgage Loans to the Depositor and,
                            in connection therewith, the Mortgage
                            Loan Seller will make certain
                            representations and warranties, as
                            more fully described herein.  The
                            Depositor will assign the Mortgage
                            Loans, together with its rights and
                            remedies in respect of breaches of the
                            Mortgage Loan Seller's representations
                            and warranties, to the Trustee for the
                            benefit of Certificateholders.  See
                            "THE POOLING AND SERVICING
                            AGREEMENT--Representations and
                            Warranties; Repurchase."

                            [If applicable, describe any other
                            assets to be included in the Mortgage
                            Pool (e.g., installment contracts or
                            participations).]

                            The characteristics of the Mortgage
                            Pool are more fully described herein
                            under the heading "DESCRIPTION OF THE
                            MORTGAGE POOL" and the characteristics
                            of the individual Mortgage Loans are
                            more particularly described in Annex A
                            hereto.

Distributions............   The per annum rate at which interest
                            accrues (the "Pass-Through Rate") on
                            the Class [   ] and [   ] Certificates
                                       ---       ---
                            during any Interest Accrual Period
                            will be equal to [   ]% and [   ]%,
                                              ---        ---
                            respectively.  [With respect to each
                            Interest Accrual Period up to and
                            including [                     ] (the
                                       ---------------------
                            "EC Maturity Date"), the Class [EC]

                               S-10

<PAGE>




                            Certificates will be entitled to an
                            amount equal to
                            [_____________________].  The Class
                            [EC] Certificates are not entitled to
                            distributions (other than any Class
                            Interest Shortfalls following the EC
                            Maturity Date.]  [The Pass-Through
                            Rate on the Class [   ] Certificates
                                               ---
                            during any Interest Accrual Period
                            will be equal to the greater of (i)
                            the [Weighted Average Net Mortgage
                            Rate] and (ii) [   ]%. [The
                                            ---
                            Pass-Through Rate on the Class [IO]
                            Certificates during any Interest
                            Accrual Period will be equal to the
                            [Weighted Average Net Mortgage
                            Rate].]  [The Class [PO] Certificates
                            are principal-only certificates and
                            are not entitled to distributions in
                            respect of interest.]

                            On each Distribution Date, each Class
                            of Certificates [(other than the Class
                            [EC] Certificates)] will be entitled
                            to receive interest distributions in
                            an amount equal to the Class Interest
                            Distribution Amount for such Class and
                            Distribution Date, together with any
                            Class Interest Shortfalls remaining
                            from prior Distribution Dates, in each
                            case to the extent of Available Funds,
                            if any, remaining after (i) payment of
                            the Interest Distribution Amount and
                            Class Interest Shortfall for each
                            other outstanding Class of
                            Certificates, if any, bearing an
                            earlier sequential designation of such
                            Class, (ii) Payment of the Pooled
                            Principal Distribution Amount for such
                            Distribution Date to each outstanding
                            Class of Certificates having an
                            earlier sequential designation and
                            (iii) payment of the unreimbursed
                            amount of Realized Losses, if any, up
                            to an amount equal to the aggregate of
                            such unreimbursed amount previously
                            allocated to each other outstanding
                            Class of Certificates having an
                            earlier sequential designation.
                            References herein to the earlier (or
                            later) sequential designation of such
                            Classes of Certificates means such
                            Classes in alphabetical order (or such
                            Classes in reverse alphabetical
                            order); [provided, however, that the
                            Class [   ] and Class [   ]
                                   ---             --- 
                            Certificates will be treated pari
                            passu.]

                            The "Class Interest Distribution
                            Amount" with respect to any
                            Distribution Date and any Class of
                            Regular Certificates [other than the
                            Class [EC], Class [IO] and Class [PO]
                            Certificates] is equal to interest
                            accrued during the related Interest
                            Accrual Period at the applicable
                            Pass-Through Rate for such Class and
                            such Interest Accrual Period on the
                            Certificate Balance of such Class;
                            provided that reductions of the
                            Certificate Balance of such Class as a
                            result of distributions in respect of
                            principal or the allocation of losses
                            on the Distribution Date occurring in
                            such Interest Accrual Period will be
                            deemed to have been made as of the
                            first day of such Interest Accrual
                            Period.  [With respect to any
                            Distribution Date and the Class [EC]
                            Certificates, the "Class Interest
                            Distribution Amount" will equal (i)
                            for any Distribution

                               S-11

<PAGE>




                            Date occurring on or prior to the EC
                            Maturity Date, the Class [EC] Excess
                            Interest and (ii) thereafter, zero;
                            provided that reductions of the
                            Notional Balance of such Class as a
                            result of distributions in respect of
                            principal or the allocation of losses
                            on the Distribution Date occurring in
                            such Interest Accrual Period will be
                            deemed to have been made as of the
                            first day of such Interest Accrual
                            Period.]  [With respect to any
                            Distribution Date and the Class [IO]
                            Certificates, the "Class Interest
                            Distribution Amount" will equal an
                            amount equal to the product of the
                            Class [IO] Pass-Through Rate and the
                            Class [IO] Notional Balance; provided
                            that reductions of the Notional
                            Balance of such Class as a result of
                            distributions in respect of principal
                            or the allocation of losses on the
                            Distribution Date occurring in such
                            Interest Accrual Period will be deemed
                            to have been made as of the first day
                            of such Interest Accrual Period.]  The
                            Class Interest Distribution Amount of
                            each Class will be reduced by its
                            allocable sum of the amount of any
                            Prepayment Interest Shortfalls not
                            offset by Servicing Fees with respect
                            to such Distribution Date, all as
                            provided herein.  [The Class [PO]
                            Certificates are principal-only
                            certificates and have no Class
                            Interest Distribution Amount.]

                            The Pooled Principal Distribution
                            Amount for each Distribution Date will
                            be distributed, first, to the Class A
                            Certificates, until the Certificate
                            Balance thereof has been reduced to
                            zero and thereafter, sequentially to
                            each other Class of Regular
                            Certificates [(other than the Class
                            [EC] and Class [IO] Certificates,
                            neither of which has a Certificate
                            Balance and neither of which is
                            entitled to distributions in respect
                            of principal)] until its Certificate
                            Balance is reduced to zero, in each
                            case, to the extent of Available Funds
                            remaining after required distributions
                            of interest to such Class [(or, with
                            respect to the Class [IO]
                            Certificates, to the Class [PO]
                            Certificates)] and interest and
                            principal payable to any other
                            outstanding Class that has an equal or
                            higher priority that is entitled to
                            distributions on such Distribution
                            Date.

                            [In addition, on each Distribution
                            Date following the EC Maturity Date,
                            an amount equal to the excess of
                            Available Funds over the amounts paid
                            to all Classes of Certificates in
                            respect of interest, principal and
                            [(other than with respect to the Class
                            [PO] Certificates)] unreimbursed
                            Realized Losses (together with
                            interest thereon) on such Distribution
                            Date will be distributed in reduction
                            of the Certificate Balances of the
                            Class C Certificates, then the Class B
                            Certificates, then the Class A
                            Certificates [and finally the Class
                            [PO] Certificates,] in each case until
                            the Certificate Balance of each
                            thereof has been reduced to zero.

                               S-12

<PAGE>





                            The "Pooled Principal Distribution
                            Amount" for any Distribution Date is
                            equal to the sum (without
                            duplication), for all Mortgage Loans,
                            of (i) the principal component of all
                            scheduled Monthly Payments (other than
                            Balloon Payments) that become due
                            (regardless of whether received) on
                            the Mortgage Loans during the related
                            Collection Period; (ii) the principal
                            component of all Assumed Scheduled
                            Payments as applicable, deemed to
                            become due (regardless of whether
                            received) during the related
                            Collection Period with respect to any
                            Mortgage Loan that is delinquent in
                            respect of its Balloon Payment; (iii)
                            the Scheduled Principal Balance of
                            each Mortgage Loan that was
                            repurchased from the Trust Fund in
                            connection with the breach of a
                            representation or warranty or
                            purchased from the Trust Fund pursuant
                            to the Pooling and Servicing
                            Agreement, in either case, during the
                            related Collection Period; (iv) the
                            portion of Unscheduled Payments
                            allocable to principal of any Mortgage
                            Loan that was liquidated during the
                            related Collection Period; (v) the
                            principal component of all Balloon
                            Payments received during the related
                            Collection Period; (vi) all other
                            Principal Prepayments received in the
                            related Collection Period; and (vii)
                            any other full or partial recoveries
                            in respect of principal, including
                            Insurance Proceeds, Condemnation
                            Proceeds, Liquidation Proceeds and Net
                            REO Proceeds.

                            See "DESCRIPTION OF THE
                            CERTIFICATES--Distributions" herein.


                               S-13

<PAGE>




Advances.................   Subject to the limitations described
                            herein, the Master Servicer is
                            required to make advances (each such
                            amount, a "P&I Advance") in respect of
                            delinquent Monthly Payments on the
                            Mortgage Loans.  The Master Servicer
                            will not be required to advance the
                            full amount of any Balloon Payment not
                            made by the related borrower on its
                            due date, but will advance an amount
                            equal to the monthly payment (or
                            portion thereof not received) deemed
                            to be due on the Mortgage Loan after
                            such default, calculated based on the
                            original amortization schedule of such
                            Mortgage Loan with interest as
                            described herein.  With respect to any
                            Distribution Date and any Seriously
                            Delinquent Loan, P&I Advances will
                            only be made if and to the extent that
                            Available Funds for such Distribution
                            Date (exclusive of any P&I Advance
                            with respect to any Seriously
                            Delinquent Loans) are not sufficient
                            to make full distributions in
                            accordance with the Available Funds
                            Allocation to each Class of
                            Certificates whose Certificate Balance
                            would not be reduced by Anticipated
                            Losses with respect to all Seriously
                            Delinquent Loans.  Therefore, neither
                            (i) the most subordinate Class (or
                            Classes) of Certificates outstanding
                            at any time nor (ii) any other Class
                            of Certificates whose Certificate
                            Balance would be reduced if Realized
                            Losses occurred in the amount of
                            anticipated losses with respect to all
                            Seriously Delinquent Loans will
                            receive distributions on any
                            Distribution Date on which one or more
                            Mortgage Loans is a Seriously
                            Delinquent Loan unless Available Funds
                            for such Distribution Date (exclusive
                            of any P&I Advances with respect to
                            any Seriously Delinquent Loans) exceed
                            the amount necessary to make full
                            distributions in accordance with the
                            Available Funds Allocation to each
                            Class of Certificates that is senior
                            to such Class.  See "THE POOLING AND
                            SERVICING AGREE- MENT--Advances"
                            herein.  If the Master Servicer fails
                            to make a required P&I Advance, the
                            Trustee, acting in accordance with the
                            servicing standard, will be required
                            to make such P&I Advance, [and if the
                            Trustee fails to make a required P&I
                            Advance, the Fiscal Agent will be
                            required to make such P&I Advance.
                            See "THE POOLING AND SERVICING
                            AGREEMENT--the Fiscal Agent" herein].

Subordination; Credit Enhancement         As a means of providing
                                          a certain amount of
                                          protection to the
                                          holders of the Class A
                                          Certificates against
                                          losses associated with
                                          delinquent and defaulted
                                          Mortgage Loans, the
                                          rights of the holders of
                                          the Class B and Class C
                                          Certificates to receive
                                          distributions of
                                          interest and principal,
                                          as applicable, will be
                                          subordinated to such
                                          rights of the holders of
                                          the Class A
                                          Certificates.  Each
                                          other Class of Regular
                                          Certificates will
                                          likewise be protected by
                                          the subordination
                                          offered by the other
                                          Classes of Certificates
                                          that bear a later
                                          alphabetical
                                          designation.

                               S-14

<PAGE>




                            [describe subordination provisions of
                            Class [EC] Certificates, Class [IO]
                            Certificates and Class [PO]
                            Certificates, if applicable.]  This
                            subordination will be effected in two
                            ways: (i) by the preferential right of
                            the holders of a Class of Certificates
                            to receive, on any Distribution Date,
                            the amounts of both interest and
                            principal, as applicable,
                            distributable in respect of such
                            Certificates on such Distribution Date
                            prior to any distribution being made
                            on such Distribution Date in respect
                            of any Classes of Certificates
                            subordinate thereto and (ii) by the
                            allocation of Realized Losses to the
                            Certificates in reverse order of their
                            alphabetical designations; [provided
                            that Realized Losses are allocated pro
                            rata  to the Class [   ]  Certificates
                                                --- 
                            and the Class [   ] Certificates.]
                                           --- 
                            See "DESCRIPTION OF THE
                            CERTIFICATES--Subordination [; Credit
                            Enhancement]" herein.  Shortfalls in
                            Available Funds resulting from
                            additional Master Servicer or Special
                            Servicer compensation, interest on
                            Advances, extraordinary expenses of
                            the Trust Fund or otherwise will be
                            allocated in the same manner as
                            Realized Losses.  [No other form of
                            credit enhancement is offered for the
                            benefit of the holders of the Offered
                            Certificates.]  [Describe any other
                            form of credit enhancement.]

The Residual Certificates      The holders of the Class R and
                               Class LR Certificates will not be
                               entitled to distributions of
                               interest or principal.  The holders
                               of the Class R and Class LR
                               Certificates are not expected to
                               receive any distributions until
                               after the Certificate Balances of
                               all other Classes of Certificates
                               have been reduced to zero and only
                               to the extent of any Available
                               Funds remaining in the Distribution
                               Account and Collection Account,
                               respectively, on any Distribution
                               Date after the distribution to the
                               holders of the Regular Certificates
                               and to the Trustee as holder of the
                               Lower- Tier Regular Interests,
                               respectively, of all amounts that
                               they are entitled to receive on
                               such Distribution Date.

Optional Termination.....   [The Special Servicer,] [the Master
                            Servicer,] [the Depositor] and [any
                            holder of the Class LR Certificates
                            representing more than a [___]%
                            Percentage Interest of the Class LR
                            Certificates] will each have the
                            option to purchase, at the purchase
                            price specified herein, all of the
                            Mortgage Loans, and all property
                            acquired through exercise of remedies
                            in respect of any Mortgage Loans,
                            remaining in the Trust Fund, and
                            thereby effect a termination of the
                            Trust Fund and early retirement of the
                            then outstanding Certificates, on any
                            Distribution Date on which the
                            aggregate Scheduled Principal Balance
                            of the Mortgage Loans remaining in the
                            Trust Fund is less than [  ]% of the
                                                     -- 
                            Initial Pool Balance.  See "THE
                            POOLING AND SERVICING
                            AGREEMENT--Optional Termination" herein.

                               S-15

<PAGE>





[Auction.................   If the Trust Fund has not been earlier
                            terminated as described under "THE
                            POOLING AND SERVICING
                            AGREEMENT--Optional Termination"
                            herein, the Trustee will on the
                            Distribution Date occurring in
                            [               ] of each year from
                            ----------------
                            and including [    ] and on any date
                                           ----
                            after the Distribution Date occurring
                            in [                    ] on which the
                                --------------------
                            Trustee receives an unsolicited bona
                            fide offer to purchase all (but not
                            less than all) of the Mortgage Loans
                            (each, an "Auction Valuation Date"),
                            request that [____] independent
                            financial advisory or investment
                            banking or investment brokerage firms
                            nationally recognized in the field of
                            real estate analysis and reasonably
                            acceptable to the Master Servicer
                            provide the Trustee with an estimated 
                            value at which the Mortgage Loans and 
                            all other property acquired in 
                            respect of any Mortgage Loan in the 
                            Trust Fund could be sold pursuant to 
                            an auction.  If the aggregate value 
                            of the Mortgage Loans and all other 
                            property acquired in respect of any 
                            Mortgage Loan, as determined by the 
                            average of the three highest such 
                            estimates, equals or exceeds the 
                            aggregate amount of the Certificate 
                            Balances of all Certificates 
                            outstanding on the Auction Valuation 
                            Date plus expenses, the Trustee shall 
                            auction the Mortgage Loans and such 
                            property and thereby effect a 
                            termination of the Trust Fund and 
                            early retirement of the then 
                            outstanding Certificates.  The Trustee
                            will accept no bid lower than the
                            Certificate Balances of all
                            Certificates outstanding on the
                            Auction Valuation Date plus expenses.
                            See "POOLING AND SERVICING
                            AGREEMENT--Auction" herein.]

Certain Federal Income
  Tax Consequences.......   Elections will be made to treat the
                            Trust REMICS, and the Trust REMICs
                            will qualify, as two separate real
                            estate mortgage investment conduits
                            (each, a "REMIC" or, in the
                            alternative, the "Upper-Tier REMIC"
                            and the "Lower-Tier REMIC") for
                            federal income tax purposes.  The
                            Class A, Class B, Class C, [Class
                            [EC]], [Class [IO]] and [Class [PO]]
                            Certificates (collectively, the
                            "Regular Certificates") will represent
                            "regular interests" in the Upper-Tier
                            REMIC and the Class R Certificates
                            will be designated as the sole Class
                            of "residual interest" in the Upper-
                            Tier REMIC.  Certain uncertificated
                            classes of interests will represent
                            "regular interests" in the Lower-Tier
                            REMIC (the "Lower-Tier Regular
                            Interests") and the Class LR
                            Certificates will be designated as the
                            sole Class of "residual interest" in
                            the Lower-Tier REMIC.

                            The Regular Certificates will be
                            treated as newly originated debt
                            instruments for federal income tax
                            purposes.  Beneficial owners

                               S-16

<PAGE>




                            of the Offered Certificates will be
                            required to report income thereon in
                            accordance with the accrual method of
                            accounting.  [The Class [EC] and Class
                            [IO] Certificates will be 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).]  [The Class [PO]
                            Certificates will be issued with
                            original issue discount in an amount
                            equal to the excess of the Initial
                            Certificate Balances thereof over
                            their issue price.]  [It is
                            anticipated that the Class [__]
                            Certificates will be issued with
                            original issue discount in an amount
                            equal to their Initial Certificate
                            Balances plus [__] days of interest at
                            the initial Pass-Through Rate thereon
                            over their respective issue prices
                            (including accrued interest).]  [It is
                            further anticipated that the Class
                            [__] Certificates will be issued at a
                            premium for federal income tax
                            purposes.]  See "CERTAIN FEDERAL
                            INCOME TAX CONSEQUENCES" herein.

                            The Prepayment Assumption that will be
                            used for purposes of accruing original
                            issue discount with respect to the
                            Regular Certificates and determining
                            whether such original issue discount
                            with respect to the Regular
                            Certificates is de minimis, and that
                            may be used by a holder to amortize
                            premium, is described herein as
                            Scenario [3] under the heading "YIELD
                            CONSIDERATIONS--Weighted Average Life
                            of the Regular Certificates."  No
                            representation is made as to the rate,
                            if any, at which the Mortgage Loans
                            will prepay.

                            [Although not free from doubt, it is
                            anticipated that any Prepayment
                            Premiums allocable to the Regular
                            Certificates will be ordinary income
                            to a Certificateholder as such amounts
                            accrue.  See "DESCRIPTION OF THE
                            CERTIFI- CATES--Distributions" herein.]

                            Holders of the Class R and Class LR
                            Certificates will be required to
                            include the taxable income or loss of
                            the Upper-Tier REMIC and the
                            Lower-Tier REMIC, respectively, in
                            determining their federal taxable
                            income.  It is anticipated that all or
                            a substantial portion of the taxable
                            income of the Upper-Tier REMIC and the
                            Lower-Tier REMIC includible by the
                            Class R and Class LR
                            Certificateholders, respectively, will
                            be named as "excess inclusion" income
                            subject to special limitations for
                            federal income tax purposes.  Further,
                            significant restrictions apply to the
                            transfer of the Class R and Class LR
                            Certificates.  The Class R
                            Certificates will, and Class LR
                            Certificate may, be considered
                            "noneconomic residual interests,"
                            certain transfers of which may be
                            disregarded for federal income tax
                            purposes.


                               S-17

<PAGE>




ERISA Considerations.....   The United States Department of Labor
                            has issued to the Underwriter an
                            individual prohibited transaction
                            exemption, Prohibited Transaction
                            Exemption 90-32, which generally
                            exempts from the application of
                            certain of the prohibited transaction
                            provisions of Section 406 of the
                            Employee Retirement Income Security
                            Act of 1974, as amended ("ERISA"), and
                            the excise taxes imposed by Sections
                            4975(a) and (b) of the Code and the
                            civil penalties imposed by 502(i) of
                            ERISA, transactions relating to the
                            purchase, sale and holding of
                            pass-through certificates such as the
                            Class A Certificates by employee
                            benefit plans and certain other
                            retirement arrangements, including
                            individual retirement accounts and
                            Keogh plans, which are subject to
                            ERISA and the Code (all of which are
                            hereinafter referred to as "Plans"),
                            collective investment funds in which
                            such Plans are invested and insurance
                            companies using assets of separate
                            accounts or general accounts which
                            include assets of Plans (or which are
                            deemed pursuant to ERISA to include
                            assets of Plans) and the servicing and
                            operation of mortgage pools such as
                            the Mortgage Pool, provided that
                            certain conditions are satisfied.  See
                            "ERISA CONSIDERATIONS" herein.

                            THE CLASS B, CLASS C, CLASS [EC],
                            CLASS [PO] AND CLASS [IO]],
                            CERTIFICATES ARE SUBORDINATED TO ONE
                            OR MORE OTHER CLASSES OF CERTIFICATES
                            AND, ACCORDINGLY, THE CLASS B, CLASS
                            C, CLASS [EC], CLASS [PO] AND CLASS
                            [IO]], CERTIFICATES MAY NOT BE
                            PURCHASED BY OR TRANSFERRED TO A PLAN
                            OR PERSON ACTING ON BEHALF OF ANY PLAN
                            OR USING THE ASSETS OF ANY SUCH PLAN,
                            OTHER THAN AN INSURANCE COMPANY USING
                            ASSETS OF ITS GENERAL ACCOUNT UNDER
                            CIRCUMSTANCES IN WHICH SUCH PURCHASE
                            OR TRANSFER WOULD NOT CONSTITUTE OR
                            RESULT IN A PROHIBITED TRANSACTION.
                            NEITHER THE CLASS R CERTIFICATES NOR
                            THE CLASS LR CERTIFICATES MAY BE
                            PURCHASED BY OR TRANSFERRED TO A PLAN.

Ratings..................   It is a condition to the issuance of
                            the Certificates that:  the Class A
                            Certificates, the Class B Certificates
                            and the Class [___] Certificates each
                            be rated [______________] by each of
                            [__________________].  The Class [  ],
                                                              ---
                            Class R and Class LR Certificates are
                            unrated.  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.  A
                            security rating does not address the
                            likelihood or frequency of prepayments
                            (both voluntary and

                               S-18

<PAGE>




                            Involuntary) or the possibility that
                            Certificateholders might suffer a
                            lower than anticipated yield, nor does
                            a security rating address the
                            likelihood of receipt of Prepayment
                            Premiums or the likelihood of
                            collection by the Master Servicer of
                            Default Interest.  See "RISK FACTORS"
                            and "RATINGS" herein.

Legal Investment.........   The Certificates will [not] constitute
                            "mortgage related securities" within
                            the meaning of the Secondary Mortgage
                            Market Enhancement Act of 1984.  The
                            appropriate characterization of the
                            Certificates under various legal
                            investment restrictions, and thus the
                            ability of investors subject to these
                            restrictions to purchase the
                            Certificates, may be subject to
                            significant interpretative
                            uncertainties.  Accordingly, investors
                            should consult their own legal
                            advisors to determine whether and to
                            what extent the Certificates
                            constitute legal investments for them.
                             See   "LEGAL   INVESTMENT"   herein   and   in  the
                            Prospectus.



                               S-19

<PAGE>



                           RISK FACTORS

      [Description will vary based on the particular Mortgage
Pool.]

      Prospective holders of Certificates  should consider,  among other things,
the  following  factors in  connection  with the  purchase of the  Certificates.
Prospective  Investors  should  also  consider  the factors  listed  under "RISK
FACTORS" in the Prospectus.

The Mortgage Loans

      The Mortgage Loans,  the proceeds of which are the sole source of payments
on the Certificates,  are not insured or guaranteed by any governmental  entity,
by any private mortgage  insurer or by the Depositor,  the Mortgage Loan Seller,
the Master Servicer,  the Special Servicer,  the Trustee,  [the Fiscal Agent] or
any of their respective affiliates. [ ] of the Mortgage Loans are fully recourse
loans, while [ ] of the Mortgage Loans are non-recourse loans. In the event of a
default under a non-recourse  Mortgage Loan,  recourse generally may be had only
against the related  Mortgaged  Property and other assets that have been pledged
to secure such Mortgage  Loan.  The Mortgage  Loans are secured by the following
types  of  properties:   [multifamily,]   [nursing   homes,]   [congregate  care
facilities,]  [retail,]   [self-storage,]   [office  buildings,]   [industrial,]
[hotel,] [mobile home parks] and [certain mixed use  properties.]  Certain risks
attend an investment in mortgage  loans  secured by commercial  and  multifamily
properties  generally  and  mortgage  loans  secured by the types of  properties
securing the  Mortgage  Loans  specifically.  See  "DESCRIPTION  OF THE MORTGAGE
POOL--Investment in Commercial and Multifamily Mortgage Loans" herein.

Prepayment and Yield Considerations

      The yield to maturity on the Regular  Certificates  will depend on,  among
other things,  (i) the  allocation  and timing of any  delinquencies,  defaults,
losses or other shortfalls  experienced on the Mortgage Loans and the allocation
thereof  to the  various  Classes of  Certificates,  (ii) the rate and timing of
principal payments (including both voluntary and involuntary  prepayments,  such
as   prepayments   resulting  from  casualty  or   condemnation,   defaults  and
liquidations)  on the Mortgage  Loans and the  allocation  thereof to reduce the
Certificate  Balances [(or Notional Balances)] of the Certificates and (iii) the
accrual of interest on unreimbursed  Advances,  the accrual of Special Servicing
Fees [and Disposition Fees] and the incurrence of other servicing expenses as to
which the right of payment or reimbursement from the Trust Fund is senior to the
rights of Certificateholders.

      All but [ ] of the  Mortgage  Loans  are  Balloon  Loans  that  will  have
substantial  payments (that is, Balloon Payments) due at their stated maturities
unless  previously  prepaid.  Balloon Loans involve a greater risk of default to
the lender than self-amortizing  loans because the ability of a borrower to make
a Balloon Payment typically will depend upon its ability either to refinance the
related  Mortgaged  Property  or to  sell  such  Mortgaged  Property  at a price
sufficient to permit the borrower to make the Balloon Payment.  The ability of a
borrower  to  accomplish  either of these  goals will be affected by a number of
factors at the time of attempted  sale or  refinancing,  including  the level of
available  mortgage  rates,  the  fair  market  value of the  related  Mortgaged
Property, the borrower's equity in the related Mortgaged Property, the financial
condition  of the  borrower  and  operating  history  of the  related  Mortgaged
Property,  tax laws,  prevailing  economic  conditions and the  availability  of
credit for multifamily or commercial  properties (as the case may be) generally.
See "YIELD CONSIDERATIONS--Regular Certificates--Balloon Payments" herein.

      Effect of Borrower Defaults and Delinquencies.  The
aggregate amount of distributions on the Regular Certificates, the
yield to maturity of the Regular Certificates, the rate of
principal payments on the Regular

                               S-20

<PAGE>



Certificates and the weighted average life of the Regular  Certificates  will be
affected  by the  rate and the  timing  of  delinquencies  and  defaults  on the
Mortgage  Loans.  Losses  on  the  Mortgage  Loans  will  be  allocated  to  the
Certificates  in  reverse  order  of  their  alphabetical  Class   designations,
beginning with the Class C Certificates,  until the Certificate  Balance thereof
has been  reduced to zero,  prior to any  allocation  of losses to the next most
subordinate Class.  [Losses allocated to the Class [PO] Certificates will reduce
the Class [IO] Notional Balance.] If a purchaser of a Regular Certificate of any
Class  calculates  its  anticipated  yield based on an assumed  default rate and
amount of losses on the  Mortgage  Loans that is lower than the default rate and
amount of losses actually  experienced and such additional  losses are allocable
to such Class of Certificates  [or, with respect to the Class [EC] or Class [IO]
Certificates,  such  losses  result in a  reduction  of the Class [EC]  Notional
Balance or the Class [IO]  Notional  Balance,  respectively,]  such  purchaser's
actual yield to maturity will be lower than the anticipated yield calculated and
could, under certain extreme scenarios, be negative. The timing of any loss on a
liquidated  Mortgage  Loan will also affect the actual  yield to maturity of the
Regular  Certificates to which a portion of such loss is allocable,  even if the
rate of  defaults  and  severity  of losses are  consistent  with an  investor's
expectations.  In general,  the earlier a loss borne by an investor occurs,  the
greater will be the effect on such investor's yield to maturity.

      The  distribution  of  Liquidation  Proceeds  to the Class or  Classes  of
Certificates  then entitled to distributions in respect of principal will reduce
the  weighted  average  life of such  Classes  and may  reduce or  increase  the
weighted average life of the other Classes of Certificates.

      Regardless of whether losses ultimately  result,  prior to the liquidation
of any  defaulted  Mortgage  Loan,  delinquencies  on  the  Mortgage  Loans  may
significantly  delay  the  receipt  of  payments  by  the  holder  of a  Regular
Certificate to the extent that Advances or the subordination of another Class of
Certificates  does not fully offset the effects of any  delinquency  or default.
The  Available  Funds  generally  consist  of, as more fully  described  herein,
principal and interest on the Mortgage Loans actually collected or advanced. The
Master  Servicer's,  the  Trustee's  [or  the  Fiscal  Agent's]  obligation,  as
applicable,  to make  Advances  is limited to the  extent  described  under "THE
POOLING AND SERVICING  AGREEMENT--Advances"  herein. In particular, with respect
to any  Distribution  Date,  P&I Advances  will only be made with respect to any
Seriously  Delinquent  Loan if and to the extent that  Available  Funds for such
Distribution  Date  (exclusive  of any  Advance  with  respect to any  Seriously
Delinquent  Loan) are not  sufficient to make full  distributions  in accordance
with  the  Available  Funds  Allocation  to each  Class  of  Certificates  whose
Certificate  Balance would not be reduced by Anticipated  Losses with respect to
all Seriously  Delinquent  Loans.  Therefore,  neither (i) the most  subordinate
Class (or Classes) of  Certificates  outstanding  at any time nor (ii) any other
Class of  Certificates  whose  Certificate  Balance would be reduced if Realized
Losses  occurred  in the  amount  of  Anticipated  Losses  with  respect  to all
Seriously  Delinquent Loans will receive  distributions on any Distribution Date
on which  one or more  Mortgage  Loans is a  Seriously  Delinquent  Loan  unless
Available Funds for such  Distribution  Date (exclusive of any P&I Advances with
respect to any Seriously  Delinquent  Loans) exceed the amount necessary to make
full  distributions  in accordance with the Available  Funds  Allocation to each
Class of Certificates that is senior to such Class. In addition, no Advances are
required to be made to the extent that, in the good faith judgment of the Master
Servicer, the Trustee [or the Fiscal Agent], as applicable, any such Advance, if
made, would be  nonrecoverable  from proceeds of the Mortgage Loan to which such
Advance relates. See "THE POOLING AND SERVICING AGREEMENT--Advances" herein.

      Effect of Prepayments and Other Unscheduled  Payments.  The actual rate of
prepayment  of  principal  on  the  Mortgage  Loans  cannot  be  predicted.  The
investment  performance of the  Certificates  may vary  materially and adversely
from the investment  expectations of investors due to the rate of prepayments on
the  Mortgage  Loans being higher or lower than  anticipated  by  investors.  In
addition, in the event of any repurchase of a Mortgage Loan by the Mortgage Loan
Seller from the Trust Fund under the circumstances  described under "THE POOLING
AND SERVICING AGREEMENT--Representations and Warranties;

                               S-21

<PAGE>



Repurchase"  herein,  the  repurchase  price paid will be passed  through to the
holders of the  Certificates  with the same effect as if such  Mortgage Loan had
been  prepaid in full (except  that no  Prepayment  Premium will be payable with
respect to any such repurchase). No representation is made as to the anticipated
rate of prepayments  (voluntary or  involuntary)  on the Mortgage Loans or as to
the  anticipated  yield  to  maturity  of  any  Certificate.   Furthermore,  the
distribution  of  Liquidation  Proceeds to the Class or Classes of  Certificates
then entitled to  distributions in respect of principal will reduce the weighted
average lives of such Classes. See "YIELD CONSIDERATIONS" herein.

      In  general,  the yield on  Certificates  purchased  at a premium  or at a
discount  [and the yield on the Class  [EC] and Class [IO]  Certificates,  which
have no  Certificate  Balances,]  will be  sensitive to the amount and timing of
principal  distributions  thereon [(or in reduction of Notional  Balance)].  The
occurrence of principal  distributions at a rate faster than that anticipated by
an investor at the time of purchase will cause the actual yield to maturity of a
Certificate  purchased at a premium to be lower than anticipated.  [The yield to
maturity  of the  Class  [EC] and Class  [IO]  Certificates  will be  especially
sensitive  to  the  occurrence  of  high  rates  of  principal   distributions.]
Conversely,  if a Certificate is purchased at a discount  [(especially the Class
[PO] Certificates)] and principal  distributions  thereon occur at a rate slower
than that  assumed  at the time of  purchase,  the  investor's  actual  yield to
maturity will be lower than assumed at the time of purchase.

      [All] of the Mortgage Loans require the payment of Prepayment  Premiums in
connection  with voluntary  prepayments  during a certain  period  following the
origination thereof.  The requirement that voluntary  prepayments be accompanied
by Prepayment  Premiums  expires  prior to the maturity date of [each]  Mortgage
Loan. [In addition, [ ] of the Balloon Loans, representing approximately [ ]% of
the  Initial  Pool  Balance,  permit the  related  borrowers  to make  voluntary
prepayments  sufficient to amortize fully the principal balance thereof over the
remaining  term  thereof  without  the  payment  of  Prepayment  Premiums.  Such
borrowers have [not] made any such voluntary  prepayments  since the origination
of such Balloon  Loans.] The prepayment  terms of each of the Mortgage Loans are
more  particularly  described  herein  under  the  heading  "DESCRIPTION  OF THE
MORTGAGE POOL--Certain Terms and Conditions of the Mortgage Loans."

      Provisions  requiring  Prepayment  Premiums may not be enforceable in some
states and under federal  bankruptcy law and may  constitute  interest for usury
purposes.  Accordingly,  no assurance can be given that the  obligation to pay a
Prepayment Premium will be enforceable under applicable state or federal law or,
if  enforceable,  that the  foreclosure  proceeds  received  with  respect  to a
defaulted Mortgage Loan will be sufficient to make such payment.

      Prepayment Premiums, to the extent actually collected from borrowers, will
be allocated  among the  Certificates  as described  under  "DESCRIPTION  OF THE
CERTIFICATES--Distributions--Prepayment  Premiums"  herein.  No assurance can be
given that the distribution of Prepayment  Premiums to any Class of Certificates
will  offset any  diminution  in yield  resulting  from the  increased  level of
principal  distributions  caused by any  borrower  prepayments.  [The  Class [ ]
Certificates  are not  entitled  to  receive  any  distributions  in  respect of
Prepayment  Premiums.] [In addition,  the Class [ ] Certificates are unlikely to
receive any distributions in respect of Prepayment Premiums.]

      [Investors in the Class [EC] and Class [IO]  Certificates  should consider
the risk that the occurrence of voluntary and involuntary  principal  prepayment
on the Mortgage  Loans could result in the failure of such  investors to recover
fully their initial investments.]

      [Weighted  Average Net Mortgage Rate. The Pass-Through Rate on each of the
Class [ ] and  Class  [__]  Certificates  is  equal  to the  greater  of (i) the
Weighted  Average  Net  Mortgage  Rate and (ii) [ ]%. The  Weighted  Average Net
Mortgage Rate will be affected by  modifications to the Mortgage Rate applicable
to

                               S-22

<PAGE>



any Mortgage Loan. If the Weighted  Average Net Mortgage Rate were to fall below
[ ]%, the Pass-Through Rate on the Class [ ] and Class [___]  Certificates would
be [ ]%,  and  there  will not be  sufficient  cash  flow to make  all  interest
payments due on each of such Classes and the Class [IO]  Certificates.  Any such
interest  shortfall would affect the Class [IO] Certificates  prior to affecting
the Class [ ] Certificates and would affect the Class [ ] Certificates  prior to
affecting   the   Class   [   ]   Certificates.    See   "DESCRIPTION   OF   THE
CERTIFICATES--Distributions" herein.]

      Effect of Interest on Advances, Special Servicing Fees and Other Servicing
Expenses.  As and to the  extent  described  herein,  the Master  Servicer,  the
Trustee  [or the  Fiscal  Agent,] as  applicable,  will be  entitled  to receive
interest on unreimbursed Advances at the Advance Rate from the date on which the
related Advance is made to the date on which such amounts are reimbursed  (which
in no event  will be later than the  Determination  Date  following  the date on
which funds are available to reimburse such Advance with interest thereon at the
Advance  Rate).  The Master  Servicer's,  the Trustee's [or the Fiscal  Agent's]
right,  as  applicable,  to receive  such  payments  of interest is prior to the
rights  of   Certificateholders   to  receive   distributions   on  the  Regular
Certificates  and,  consequently,  may result in losses  being  allocated to the
Regular Certificates that would not otherwise have resulted,  absent the accrual
of such interest. See "THE POOLING AND SERVICING AGREEMENT--Advances" herein. In
addition,  certain  circumstances,  including  delinquencies  in the  payment of
principal and interest, will result in a Mortgage Loan being specially serviced.
The  Special  Servicer  is  entitled  to  additional  compensation  for  special
servicing  activities,  including Special Servicing Fees [and Disposition Fees],
which may result in losses  being  allocated  to the Regular  Certificates  that
would not otherwise have resulted absent such compensation. See "THE POOLING AND
SERVICING AGREEMENT--Special Servicing" herein.

      Residual  Certificates.  The  Class R and  Class LR  Certificates  are not
entitled to regular  distributions.  The Class R and Class LR Certificates  will
only be entitled to  distributions  after the Certificate  Balances of all other
Classes of Certificates  have been reduced to zero and only to the extent of any
funds   remaining  in  the   Distribution   Account  and   Collection   Account,
respectively.  In the case of the Class LR  Certificates,  the  existence of any
funds  remaining in the  Collection  Account may result from the  allocation  of
Available  Funds  to  the  Lower-Tier  Regular  Interests  as  described  in the
Available Funds Allocation. See "DESCRIPTION OF THE CERTIFICATES--Distributions"
herein.  No assurance can be given that any funds will remain in the  Collection
Account for distribution to the Class LR Certificates.  In the case of the Class
R Certificates,  no funds are expected to remain in the Distribution Account for
distribution thereto.  Therefore,  the Class R and Class LR  Certificateholders'
REMIC taxable  income and the tax liability  thereon will  substantially  exceed
cash  distributions  to such holders  during  certain  periods.  There can be no
assurance  as to the amount by which such taxable  income or such tax  liability
will exceed cash  distributions in respect of the Class R Certificates and Class
LR  Certificates  during  any such  period  and no  representation  is made with
respect  thereto.  Due to the special tax treatment of residual  interests,  the
after-tax  return of the Class R Certificates  and Class LR Certificates  may be
significantly lower than would be the case if the Class R Certificates and Class
LR Certificates were taxed as debt instruments,  or may be negative.  See "YIELD
CONSIDERATIONS" herein.

Limited Liquidity

      There is currently no secondary market for the Regular  Certificates.  The
Underwriter has advised that it currently  intends to make a secondary market in
the Regular  Certificates,  but it is under no obligation to do so. Accordingly,
there can be no assurance that a secondary  market for the Regular  Certificates
will develop.  Moreover,  if a secondary  market does  develop,  there can be no
assurance that it will provide holders of Regular Certificates with liquidity of
investment  or that it will  continue for the life of the Regular  Certificates.
The Regular Certificates will not be listed on any securities exchange.


                               S-23

<PAGE>




                 DESCRIPTION OF THE MORTGAGE POOL

General


      The Mortgage Pool will consist of [ ] multifamily  and commercial  "whole"
mortgage  loans (the  "Mortgage  Loans").  The Mortgage  Loans have an aggregate
Cut-off  Date  Principal  Balance  of  approximately  $[ ]  (the  "Initial  Pool
Balance"),  subject  to a  variance  of plus or minus [ ]%.  The  "Cut-off  Date
Principal  Balance,"  of each  Mortgage  Loan is the  unpaid  principal  balance
thereof as of the Cut-off Date,  after  application of all payments of principal
due on or before such date,  whether or not  received.  Any  description  of the
terms and provisions of the Mortgage  Loans is a generalized  description of the
terms  and  provisions  of the  Mortgage  Loans  in the  aggregate.  Many of the
individual  Mortgage Loans have special terms and  provisions  that deviate from
the generalized, aggregated description.

      [Each]  Mortgage Loan is evidenced by a promissory  note (each,  a "Note")
and secured [except as discussed  below,] by a mortgage,  deed of trust, deed to
secure debt or other similar  security  instrument (a "Mortgage") that creates a
first lien on a fee simple or leasehold  estate in real  property (a  "Mortgaged
Property"), improved by [(a) an apartment building or complex consisting of five
or more rental units (a  "Multifamily  Property,"  and any Mortgage Loan secured
thereby, a "Multifamily Loan")]; [(b) a nursing home (a "Nursing Home Property,"
and  any  Mortgage  Loan  secured  thereby,  a  "Nursing  Home  Loan")];  [(c) a
congregate  care facility (a "Congregate  Care  Property," and any Mortgage Loan
secured thereby,  a "Congregate Care Loan")];  [(d) a retail property (a "Retail
Property," and any Mortgage Loan secured  thereby,  a "Retail  Loan")];  [(e) an
office  building (an "Office  Building  Property," and any Mortgage Loan secured
thereby,  an  "Office  Building  Loan"];   [(f)  a  retail/office   property  (a
"Retail/Office   Property,"   and  any   Mortgage   Loan  secured   thereby,   a
"Retail/Office Loan")]; [(g) a self-storage facility (a "Self-Storage Property,"
and any Mortgage Loan secured  thereby,  a "Self-Storage  Loan")];  [(h) a light
industrial/industrial  property (a "Light  Industrial/Industrial  Property," and
any Mortgage Loan secured thereby, a "Light Industrial/Industrial  Loan")]; [(i)
a hotel (a "Hotel  Property,"  and any Mortgage Loan secured  thereby,  a "Hotel
Loan")];  [(j) a mobile  home  park (a  "Mobile  Home  Park  Property,"  and any
Mortgage   Loan  secured   thereby,"a   "Mobile  Home  Park   Loan")];   [(k)  a
retail/multifamily  property (a "Retail/Multifamily  Property," and any Mortgage
Loan    secured    thereby,    a    "Retail/Multifamily    Loan")];    [(l)   an
office/multifamily/retail property (an "Office/Multifamily/Retail  Property" and
any Mortgage Loan secured thereby,  an  "Office/Multifamily/Retail  Loan")];  or
[(m) an  office/warehouse  property  (an  "Office/Warehouse  Property,"  and any
Mortgage  Loan secured  thereby,  an  "Office/Warehouse  Loan")].  [Describe any
mortgage loans secured by

                               S-24

<PAGE>



second or third liens.] The  percentage of the Initial Pool Balance  represented
by each type of Mortgaged Property is as follows:

                                           Percentage of
      Property Type                    Initial Pool Balance

      [Multifamily]                               %
      [Nursing Home]                              %
      [Congregate Care]                           %
      [Retail]                                    %
      [Self-Storage]                              %
      [Office Building]                           %
      [Light Industrial/Industrial]               %
      [Retail/Office]                             %
      [Hotel]                                     %
      [Mobile Home Park]                          %
      [Retail/Multifamily]                        %
      [Office/Multifamily/Retail]                 %
      [Office/Warehouse]                          %

Approximately  [ ]% of the Initial Pool Balance  represents  the  refinancing of
existing mortgage indebtedness.

      None of the Mortgage  Loans is insured or  guaranteed by the United States
of America,  any governmental  agency or  instrumentality,  any private mortgage
insurer or by the Depositor,  the Mortgage Loan Seller, the Master Servicer, the
Special  Servicer,  the Trustee [or the Fiscal Agent] or any of their respective
affiliates. [ ] of the Mortgage Loans are fully recourse loans, while [ ] of the
Mortgage Loans are non-recourse  loans. In the event of a borrower default under
a  non-recourse  Mortgage Loan,  recourse  generally may be had only against the
specific Mortgaged Property or Mortgaged  Properties securing such Mortgage Loan
and such limited other assets as have been pledged to secure such Mortgage Loan,
and not  against the  borrower's  other  assets.  However,  generally,  upon the
occurrence of certain circumstances as set forth in the Mortgage Loan documents,
typically including, without limitation,  fraud, intentional  misrepresentation,
waste,  misappropriation  of tenant security deposits or rent, and in some cases
failure to maintain any required insurance or  misappropriation of any insurance
proceeds  or  condemnation  awards,  recourse  generally  may be had against the
borrower for damages  sustained by the  mortgagee.  [With  respect to [ ] of the
Mortgage Loans representing  approximately ___% of the Initial Pool Balance, the
corporate parent company of the related borrower has unconditionally  guaranteed
the payment of the related Mortgage Loan.  However,  guarantors may have limited
assets and there can be no assurance  that any  guarantor  will have  sufficient
assets to support  obligations under the related guaranty.] See "--Investment in
Commercial  and  Multifamily  Mortgage  Loans--Borrower  Default;   Non-Recourse
Mortgage Loans" herein.

      [Describe originators of Mortgage Loans and how the Mortgage Loans will be
acquired by the Mortgage Loan Seller.] The originators of the Mortgage Loans are
referred to herein  collectively  as the  "Originators"  and  individually as an
"Originator."

      The  Depositor  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 Mortgage  Loan Purchase and Sale  Agreement  (the  "Mortgage  Loan
Purchase and Sale  Agreement") to be dated as of [ ] (the "Loan Purchase Closing
Date"),  between the Mortgage Loan Seller and the  Depositor.  The Mortgage Loan
Seller will be obligated to  repurchase a Mortgage Loan in the event of a breach
of a representation or warranty of the

                               S-25

<PAGE>



Mortgage Loan Seller with respect to such Mortgage Loan, as described under "THE
POOLING AND SERVICING  AGREEMENT--Representations  and  Warranties;  Repurchase"
herein.  [The Mortgage Loan Seller has only limited assets with which to fulfill
any repurchase  obligations  that may arise.] There can be no assurance that the
Mortgage  Loan Seller has or will have  sufficient  assets with which to fulfill
any  repurchase  obligations  that may arise.  The  Depositor  will not have any
obligation  to fulfill any such  obligation if the Mortgage Loan Seller fails to
do so. The  Depositor  will  assign the  Mortgage  Loans in the  Mortgage  Pool,
together  with the  Depositor's  rights and remedies  against the Mortgage  Loan
Seller in respect of breaches of  representations  or  warranties  regarding the
Mortgage Loans, to the Trustee pursuant to the Pooling and Servicing  Agreement.
The Master  Servicer  and the Special  Servicer  will each  service the Mortgage
Loans  pursuant to the Pooling and  Servicing  Agreement.  See "THE  POOLING AND
SERVICING AGREEMENT--Servicing of the Mortgage Loans; Collection of Payments."

Security for the Mortgage Loans

      Each  Mortgage  Loan is  secured  by a Mortgage  encumbering  the  related
borrower's interest in the related Mortgaged Property. [ ] of the Mortgage Loans
are secured by fee simple  interests  in the  related  Mortgaged  Property;  [ ]
Mortgage  Loans  are  secured  solely by a  leasehold  interest  in the  related
Mortgaged  Property;  and [ ] Mortgage Loans are secured by a leasehold interest
in a portion of the related  Mortgaged  Property and a fee simple  interest in a
portion of the related Mortgaged  Property.  [ ] of the Mortgage Loans are fully
recourse loans, while [ ] of the Mortgage Loans are non-recourse  loans.  [Each]
Mortgage  Loan  is also  secured  by an  assignment  of the  related  borrower's
interest in the  leases,  rents,  issues and  profits of the  related  Mortgaged
Property.  In certain instances,  additional  collateral exists in the nature of
[letters  of  credit,]  [the  establishment  of one or more  reserve  or  escrow
accounts for necessary repairs and replacements, tenant improvements and leasing
commissions,  real estate taxes,  assessments and insurance  premiums,  deferred
maintenance  and/or  scheduled  capital  improvements  or  as  reserves  against
delinquencies  in Monthly  Payments (such  accounts,  "Reserve  Accounts")],  [a
pledge of all of the  ownership  interests in a borrower] or [the  assignment of
the  proceeds  of  purchase  options].  The  aggregate  amount on deposit in the
Reserve Accounts as of the Cut-off Date was  approximately $[ ]. [Each] Mortgage
Loan provides for the  indemnification  of the mortgagee by the related borrower
for the presence of any hazardous  substances  affecting the Mortgaged Property.
However,  the borrowers generally have limited assets [(and, with respect to [ ]
of the Mortgage Loans, the related  borrowers'  indemnification  obligations are
non-recourse  obligations)] and there can be no assurance that any borrower will
have sufficient assets to support any such indemnification  obligations that may
arise.   See    "--Investment    in   Commercial   and   Multifamily    Mortgage
Loans--Environmental  Risks" herein. [Each] Mortgage constitutes a first lien on
a Mortgaged  Property,  subject  generally only to (i) liens for real estate and
other taxes and special assessments, (ii) covenants,  conditions,  restrictions,
rights of way, easements and other encumbrances  whether or not of public record
as of the date of  recording  of such  Mortgage,  such  exceptions  having  been
acceptable to the Mortgage  Loan Seller in  connection  with the purchase of the
related  Mortgage Loan, and (iii) such other  exceptions and encumbrances on the
Mortgaged  Property as are  reflected in the related title  insurance  policies.
[Describe any Mortgage Loans secured by second or third liens.]

Underwriting Standards

      [Describe underwriting standards]


                               S-26

<PAGE>



Certain Terms and Conditions of the Mortgage Loans

      [Generally describe material  provisions of Mortgage Loans,  including due
dates, interest rates, amortization, prepayment provisions, "due-on-encumbrance"
or "due-on-sale" provisions, events of default and required insurance.]

Certain Characteristics of the Mortgage Pool

      As  of  the  Cut-off   Date,   the  Mortgage   Loans  had  the   following
characteristics: (a) Mortgage Rates ranging from approximately [ ]% per annum to
[ ]% per annum;  (b) a weighted  average Mortgage Rate of approximately [ ]% per
annum;  (c)  approximate  principal  balances  ranging from $[ ] to $[ ]; (d) an
average principal balance of approximately $[ ]; (e) original terms to scheduled
maturity  ranging from  approximately  [ ] months to [ ] months;  (f)  remaining
terms to scheduled maturity ranging from approximately [ ] months to [ ] months;
(g) a weighted average remaining term to scheduled maturity of approximately [ ]
months; (h) Cut-off Date Loan-to-Value ("LTV") Ratios ranging from approximately
[ ]% to [ ]%; (i) a weighted  average Cut-off Date LTV Ratio of  approximately [
]%; (j) Cut-off Date Debt Service  Coverage Ratios ranging from  approximately [
]x to [ ]x; and (k) a weighted  average Cut-off Date Debt Service Coverage Ratio
of approximately [ ]x.

      The  following  tables  and Annex A set  forth  certain  information  with
respect to the Mortgage  Loans and the Mortgaged  Properties.  The statistics in
the  following  tables  and  Annex A were  primarily  derived  from  information
provided to the Depositor by the  Originator or the Mortgage Loan Seller,  which
information  may have  been  obtained  from the  borrowers  without  independent
verification except as noted.  [Financial  statements supplied by the borrowers,
and on the basis of which certain information  contained in the following charts
and Annex A was derived, were not prepared in accordance with generally accepted
accounting principles.] For purposes of the tables and Annex A:

           (1)  "Underwritten  Cash Flow"  means,  with  respect to any Mortgage
      Loan, the cash flow available for debt service for a 12-month  period,  as
      determined by the Originator in accordance with the standards of a prudent
      commercial  mortgage lender based upon recent information  supplied by the
      related  borrower  prior to the  origination  of such mortgage  loan,  and
      generally adjusted, if determined  appropriate by the Originator,  to: (a)
      deduct any non-cash items such as depreciation or amortization; (b) deduct
      capital  expenditures;  (c) reflect a more appropriate occupancy rate; (d)
      reflect  replacement,  capital  expenditure and other reserves required by
      the related Mortgage Loan documents;  (e) reflect a market rate management
      fee; (f) reflect market rental rates; (g) exclude certain percentage rent,
      delinquent rents and  non-recurring  income;  (h) reflect an allowance for
      tenant  improvements and leasing  commissions;  and (i) reflect such other
      adjustments  determined  appropriate by the Originator.  The Depositor has
      not made any attempt to verify the accuracy of any operating statements or
      other information  provided by each borrower.  In addition,  "Underwritten
      Cash  Flow"  is not  intended  to be and  is  not a  substitute  for or an
      improvement   upon  properly   determined  net  income  as  determined  in
      accordance with generally accepted  accounting  principles as a measure of
      the results of a Mortgaged Property's  operations or a substitute for cash
      flows from operating  activities  determined in accordance  with generally
      accepted   accounting   principles   as  a  measure   of   liquidity.   No
      representation  is made as to the future net cash flow of the  properties,
      nor is  "Underwritten  Cash Flow" set forth  herein  intended to represent
      such future net cash flow.

           (2) "[199__] Net Operating  Income" is the net operating income for a
      Mortgaged Property as established by financial  statements provided by the
      borrowers as of December 31, [199 ]. [199__] Net Operating Income does not
      necessarily reflect accrual of certain costs such as taxes and

                               S-27

<PAGE>



      capital   expenditures  and  does  not  reflect  non-cash  items  such  as
      depreciation or amortization. In some cases, capital expenditures may have
      been  treated  by a  borrower  as an expense  and the  Depositor  does not
      represent  that the  borrowers'  financial  statements  were  prepared  in
      accordance with generally accepted  accounting  principles.  The Depositor
      has  not  made  any  attempt  to  verify  the  accuracy  of any  operating
      statements  or other  information  provided by each borrower or to reflect
      changes in net operating  income that may have occurred  since the date of
      the last  operating  statements  provided by each borrower for the related
      Mortgaged  Property.  "[199__] Net  Operating  Income" was  generally  not
      determined in accordance with generally accepted accounting principles and
      is not intended to be and is not a substitute for or an  improvement  upon
      properly  determined net income as determined in accordance with generally
      accepted accounting  principles as a measure of the results of a Mortgaged
      Property's operations.

           (3) "Appraised  Value" means,  for each of the Mortgaged  Properties,
      the appraised value of such property as determined by an appraisal thereof
      made not more than [one year] prior to the origination date of the related
      Mortgage Loan and reviewed by [the Originator/Mortgage Loan Seller].

           (4) "Annual Debt Service"  means,  for any Mortgage Loan, the current
      annual  debt  service  (including  interest  allocable  to  payment of the
      Servicing  Fee and  principal)  payable with respect to such Mortgage Loan
      during the 12-month  period  commencing  on the Cut-off Date  (assuming no
      principal prepayments occur).

           (5) "DSCR" or "Debt Service  Coverage  Ratio" means,  with respect to
      any  Mortgage  Loan,  (a) the  Underwritten  Cash  Flow  for  the  related
      Mortgaged  Property  divided  by (b) the  Annual  Debt  Service  for  such
      Mortgage Loan.

           (6)  "Loan-to-Value  Ratio"  or  "LTV"  means,  with  respect  to any
      Mortgage  Loan,  the  principal  balance of such  Mortgage  Loan as of the
      Cut-off  Date divided by the  Appraised  Value of the  Mortgaged  Property
      securing such Mortgage Loan.

           (7) "Balloon  LTV" for any Mortgage  Loan is  calculated  in the same
      manner as LTV,  except that the  principal  balance used to calculate  the
      Balloon LTV has been adjusted to give effect to the  amortization  of such
      Mortgage Loan scheduled to take place prior to its maturity date.

           (8) "Balloon Amount" for each Mortgage Loan is equal to the principal
      amount,   if  any,  due  at  maturity,   taking  into  account   scheduled
      amortization, assuming no prepayments or defaults.

           (9)  "Occupancy  Rate" means the  percentage of gross  leasable area,
      rooms,  units, beds, pads or sites of a Mortgaged Property that are leased
      or occupied. Occupancy rates are calculated within a recent period.

           (10) "Adjusted  Annualized Year To Date Net Operating Income" as used
      herein,  means the year to date net operating income as determined by [the
      Originator/Mortgage Loan Seller] divided by the number of months shown and
      multiplied by 12, adjusted by extraordinary expenditures during the period
      covered  by the  year  to  date  financial  information.  Certain  of such
      adjustments are described in the Financial Comments column in the table in
      Annex A.

           (11) Due to rounding, percentages may not add to 100%
      and amounts may not add to the indicated total.




<PAGE>



<TABLE>

                         Range of Cut-off Date Principal Balances
<CAPTION>

Range of   Number of   Percent      Aggregate       Pct by        Weighted     Weighted
 Cut-off   Mortgage   by Number      Cut-off       Aggregate      Average       Average
Balances     Loans               Date Principal  Cut-off Date     Mortgage      DSCR(x)
                                     Balance       Principal        Rate
                                                    Balance
<S>         <C>       <C>        <C>             <C>              <C>          <C>

</TABLE>


















<TABLE>
                                  Range of Mortgage Rates
<CAPTION>

Range of   Number of   Percent      Aggregate       Pct by        Weighted     Weighted
Mortgage   Mortgage   by Number      Cut-off       Aggregate      Average       Average
  Rates      Loans               Date Principal  Cut-off Date     Mortgage      DSCR(x)
                                     Balance       Principal        Rate
                                                    Balance
<S>        <C>         <C>       <C>             <C>              <C>          <C> 
</TABLE>


















                                      S-29

<PAGE>




<TABLE>
                    Range of Remaining Term of Amortization (in Months)
<CAPTION>

    Range of    Number of   Percent      Aggregate         Pct by      Weighted   Weighted
   Remaining     Mortgage   by Number     Cut-off        Aggregate      Average   Average
   Amort (In      Loans                Date Principal   Cut-off Date   Mortgage   DSCR(x)
    Months)                                Balance        Principal       Rate
                                                          Balance

<S>               <C>       <C>        <C>              <C>            <C>        <C>


















Wtd Avg Term:

</TABLE>


<TABLE>
                                  Range of Maturity Years
<CAPTION>
 Year of   Number of   Percent      Aggregate       Pct by        Weighted     Weighted
Maturity   Mortgage   by Number      Cut-off       Aggregate      Average       Average
             Loans               Date Principal  Cut-off Date     Mortgage      DSCR(x)
                                     Balance       Principal        Rate
                                                  Balance
<S>         <C>       <C>        <C>             <C>              <C>          <C>
</TABLE>




















                                      S-30

<PAGE>



<TABLE>
                              Range of Loan Origination Years
<CAPTION>
  Year of   Number of   Percent     Aggregate        Pct by       Weighted      Weighted
  Origi-    Mortgage   by Number     Cut-off        Aggregate      Average      Average
  nation      Loans               Date Principal  Cut-off Date    Mortgage      DSCR(x)
                                     Balance        Principal       Rate
                                                     Balance
<S>          <C>       <C>        <C>             <C>             <C>           <C>   

</TABLE>

















<TABLE>
                                       Range of LTVs

<CAPTION>
Range of   Number of   Percent      Aggregate       Pct by        Weighted     Weighted
   LTV     Mortgage   by Number      Cut-off       Aggregate      Average       Average
             Loans               Date Principal  Cut-off Date     Mortgage      DSCR(x)
                                     Balance       Principal        Rate
                                                    Balance
<S>        <C>        <C>        <C>             <C>              <C>          <C>  


















Wtd Avg LTV:   %

</TABLE>


                                      S-31

<PAGE>





<TABLE>
                                      Range of DSCRs
<CAPTION>
Range of   Number of   Percent      Aggregate       Pct by        Weighted     Weighted
 DSCR(x)   Mortgage   by Number      Cut-off       Aggregate      Average       Average
             Loans               Date Principal  Cut-off Date     Mortgage      DSCR(x)
                                     Balance       Principal        Rate
                                                    Balance

<S>         <C>       <C>        <C>             <C>              <C>          <C>     


















Wtd Avg DSCR:
</TABLE>


<TABLE>
                             Range of Property Age (in Years)
<CAPTION>
Range of   Number of   Percent      Aggregate       Pct by        Weighted     Weighted
Effective  Mortgage   by Number      Cut-off       Aggregate      Average       Average
Age of       Loans               Date Principal  Cut-Off Date     Mortgage      DSCR(x)
Property                             Balance       Principal        Rate
                                                    Balance
<S>        <C>        <C>        <C>             <C>              <C>          <C>














Wtd Avg Age:

</TABLE>


                                      S-32

<PAGE>




<TABLE>
                               Types of Mortgaged Properties
<CAPTION>
           Number of   Percent      Aggregate       Pct by        Weighted     Weighted
           Mortgage   by Number      Cut-off       Aggregate      Average       Average
             Loans               Date Principal  Cut-off Date     Mortgage      DSCR(x)
                                     Balance       Principal        Rate
Property                                            Balance
  Type
<S>         <C>       <C>         <C>            <C>              <C>          <C>
</TABLE>








<TABLE>
                    Geographic Distribution of the Mortgaged Properties
<CAPTION>
           Number of   Percent      Aggregate       Pct by        Weighted     Weighted
           Mortgage   by Number      Cut-off       Aggregate      Average       Average
             Loans               Date Principal  Cut-off Date     Mortgage      DSCR(x)
                                     Balance       Principal        Rate
                                                    Balance
Property
Location
<S>         <C>        <C>        <C>            <C>              <C>          <C>
</TABLE>











Changes in Mortgage Pool Characteristics

      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
scheduled  principal payments due on the Mortgage Loans on or before the Cut-off
Date. Prior to the issuance of the Certificates,  one or more Mortgage Loans may
be removed from the Mortgage Pool if the Depositor deems such removal  necessary
or appropriate or if it is prepaid. A limited number of other mortgage loans [or
mortgage loan  participations] may be included in the Mortgage Pool prior to the
issuance of the Certificates,  unless including such mortgage loans [or mortgage
loan participations]  would materially alter the characteristics of the Mortgage
Pool  as  described  herein.  Accordingly,  the  range  of  Mortgage  Rates  and
maturities,  as  well  as  the  other  characteristics  of  the  Mortgage  Loans
constituting  the Mortgage Pool at the time the Certificates are issued may vary
from those described herein.

      A Current Report on Form 8-K (the "Form 8-K") 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 Certificates. The Form 8-K
will be available to Certificateholders of the related Series

                               S-33

<PAGE>



promptly after its filing.  In the event that Mortgage Loans are removed from or
added to the Mortgage Pool as set forth in the preceding paragraph, such removal
or addition will be noted in the Form 8-K.

Investment in Commercial and Multifamily Mortgage Loans

[Disclosure will vary based on the particular Mortgage Pool.]

      Borrower Default;  Non-recourse Mortgage Loans. The Mortgage Loans are not
insured or  guaranteed  by any  governmental  entity,  by any  private  mortgage
insurer or by the Depositor,  the Mortgage Loan Seller, the Master Servicer, the
Special  Servicer,  the Trustee,  [the Fiscal Agent] or any of their  respective
affiliates.
 However,  as more fully described under  "--General" above and "THE POOLING AND
SERVICING  AGREEMENT--Representations and Warranties;  Repurchase," the Mortgage
Loan Seller will be  obligated to  repurchase a Mortgage  Loan if certain of its
representations  or  warranties  concerning  such  Mortgage  Loan are  breached.
However,  there can be no assurance  that it will be in a financial  position to
effect such  repurchase.  See "THE MORTGAGE LOAN SELLER"  herein.  [The Mortgage
Loan  Seller  generally  will  have  the  right to  require  the  Originator  to
repurchase such Mortgage Loan if a  representation  or warranty in the agreement
pursuant to which the Mortgage  Loan Seller  acquired such Mortgage Loan is also
breached.
 Since  Midland is both the  Originator  of [___] of the Mortgage  Loans and the
Master  Servicer,  the ability of Midland to perform its  obligations  as Master
Servicer  under the Pooling and  Servicing  Agreement may be  jeopardized  if it
incurs  significant  liabilities as an Originator for the repurchase of Mortgage
Loans as to which there has been a breach of a representation or warranty.]

      [ ] of the Mortgage  Loans are fully  recourse  loans,  while [___] of the
Mortgage  Loans  are  non-recourse  loans,  which  means  that in the event of a
borrower  default,  recourse  may be had only  against  the  specific  Mortgaged
Property  and  other  assets,  if any,  that have been  pledged  to secure  such
Mortgage  Loan,  and not to any other of the  borrower's  assets.  Consequently,
payment of each  Mortgage  Loan prior to maturity is dependent  primarily on the
sufficiency of the net operating  income of the related  Mortgaged  Property and
payment at maturity (whether at scheduled maturity or, in the event of a default
under the Mortgage Loan,  upon the  acceleration  of such maturity) is dependent
primarily upon the then market value of the Mortgaged Property.

      [With respect to [ ] of the Mortgage Loans representing approximately [ ]%
of the  Initial  Pool  Balance,  [the  Originator]  obtained  the  unconditional
guaranty  of the  corporate  parent  company  of  the  related  borrower  of the
obligations  of such borrower in connection  with such Mortgage Loan. The Master
Servicer or the Special  Servicer,  as applicable,  on behalf of the Trustee and
Certificateholders,  will be entitled to enforce the terms of such guaranty. The
guaranty is intended to encourage the performance by the related borrower or the
guarantor  of the  obligations  to which  the  guaranty  relates.  However,  the
guarantor  under  such  guaranty  may have  limited  assets  and there can be no
assurance  that such  guarantor  will have  sufficient  assets  to  support  its
obligation under such guaranty. In addition, any action to enforce such guaranty
will likely involve significant expense and delays to the Trust Fund and may not
be  enforceable  if  the  related  guarantor  should  become  the  subject  of a
bankruptcy, insolvency, reorganization, moratorium or other similar proceedings.
Furthermore,  in some  states,  actions  against  guarantors  may be  limited by
anti-deficiency legislation.]

      Commercial and Multifamily  Lending Generally.  Commercial and multifamily
lending  generally is viewed as exposing a lender to a greater risk of loss than
one-to-four  family  residential  lending.  Commercial and  multifamily  lending
typically  involves  larger loans to single  obligors  than  one-to-four  family
residential lending and therefore provides lenders with less  diversification of
risk and has the potential for greater  losses  resulting  from the  delinquency
and/or default of individual loans. The repayment of loans secured by

                               S-34

<PAGE>



commercial or multifamily  properties is typically dependent upon the successful
operation  of such  properties.  As noted above,  [ ] of the Mortgage  Loans are
non-recourse  loans,  the  payment  of which  is  dependent  primarily  upon the
sufficiency of the net operating  income of the related  Mortgaged  Property and
the market value of such Mortgaged Property.

      Commercial and multifamily  property  values and net operating  income are
subject to  volatility.  There can be no  assurance  that  historical  operating
results will be comparable to future operating results. Net operating income may
be reduced, and the borrower's ability to repay a Mortgage impaired, as a result
of an increase in vacancy rates for the Mortgaged Property,  a decline in rental
rates as leases are  renewed or entered  into with new  tenants,  an increase in
operating  expenses  of the  Mortgaged  Property  and/or an  increase in capital
expenditures   needed  to  maintain  the  Mortgaged  Property  and  make  needed
improvements.  The income from and market  value of a Mortgaged  Property may be
adversely  affected by such factors as changes in the general economic  climate,
local  conditions  such as an  oversupply  of space or a reduction in demand for
real  estate in the area,  attractiveness  to tenants  and  guests,  perceptions
regarding a property's  safety,  convenience and services,  and competition from
other available  space.  Real estate values and income are also affected by such
factors as  government  regulations  and changes in real  estate,  zoning or tax
laws, a property owner's  willingness and ability to provide capable management,
changes in interest  rate levels,  the  availability  of financing and potential
liability under environmental and other laws.

           a. Aging and Deterioration of Commercial and Multifamily  Properties.
The age, construction quality and design of a particular property may affect the
occupancy  level as well as the rents that may be charged for individual  leases
or,  in the  case  of  [the  Congregate  Care  Properties],  [the  Nursing  Home
Properties]  and [the Hotel  Properties],  the  amounts  that  customers  may be
charged for the occupancy thereof.  The effects of poor construction quality are
likely to increase  over time in the form of increased  maintenance  and capital
improvements.  Even good construction will deteriorate over time if the property
managers do not schedule and perform  adequate  maintenance in a timely fashion.
If, during the term of a Mortgage  Loan,  properties of a similar type are built
in the area where the property  securing  such Mortgage Loan is located or other
similar properties in such area are substantially updated and refurbished during
that time, the value of such property could be reduced.

           b.  Leases.  Income  from  and  the  market  value  of the  Mortgaged
Properties  would  be  adversely  affected  if  vacant  space  in the  Mortgaged
Properties could not be leased for a significant period of time, if tenants were
unable to meet  their  lease  obligations  or if, for any other  reason,  rental
payments  could  not be  collected.  If a  significant  portion  of a  Mortgaged
Property is leased to a single  tenant,  the  consequences  of a failure of such
tenant to perform its obligations under the related lease, or the failure of the
borrower to relet such portion of such Mortgaged Property in the event that such
tenant vacates  (either as a result of a default by the tenant or the expiration
of the  term  of the  lease),  will be more  pronounced  than if such  Mortgaged
Property  were leased to a greater  number of tenants.  See  "--Tenant  Matters"
herein. Upon the occurrence of an event of default by a tenant, delays and costs
in enforcing the lessor's  rights could occur.  Repayment of the Mortgage  Loans
may be affected by the expiration or termination of space leases and the ability
of the related  borrowers to renew the leases or relet the space on economically
favorable  terms.  No  assurance  can be given that  leases  that  expire can be
renewed,  or that the space covered by leases that expire or are  terminated can
be leased at comparable  rents, or on comparable terms, or in any timely manner,
or at all.  Certain  tenants at the  Mortgaged  Properties  may be  entitled  to
terminate  their leases or reduce  rents under their leases if an anchor  tenant
ceases operations at the related Mortgaged Property. In such cases, there can be
no  assurance  that any such anchor  tenants  will  maintain  operations  at the
related Mortgaged Properties.


                               S-35

<PAGE>



           c. Competition.  Other  [multifamily  residences],  [retail centers],
[office buildings],  [nursing homes],  [congregate care facilities],  [warehouse
facilities],  [industrial properties],  [self-storage facilities],  [hotels] and
[mobile home parks]  located in the areas of the  Mortgaged  Properties  compete
with the Mortgaged Properties of such types to attract [residents], [retailers],
[customers],  [tenants]  and  [guests].  In addition,  tenants at the  Mortgaged
Properties  that have  retail  space face  competition  from  discount  shopping
centers  and clubs,  factory  outlet  centers,  direct  mail and  telemarketing.
Increased competition could adversely affect income from and the market value of
the Mortgaged Properties.

           d. Quality of Management.  The successful  operation of the Mortgaged
Properties is also dependent on the performance of the property  manager of such
Mortgaged  Property.  The property  manager is  responsible  for  responding  to
changes  in  the  local  market,  planning  and  implementing  the  rental  rate
structure,  including  establishing  levels of rent  payments,  and advising the
related borrower so that maintenance and capital improvements can be carried out
in a timely fashion.

      [Risks  Particular to Nursing Homes and Congregate  Care  Facilities.  The
Mortgage  Pool  contains  [ ]  Mortgage  Loans,  Loan  ##[  ],  which  represent
approximately  [ ]% of  the  Initial  Pool  Balance,  secured  by  Mortgages  on
congregate care facilities.  The Mortgage Pool contains [ ] Mortgage Loans, Loan
##[ ], which represent  approximately [ ]% of the Initial Pool Balance,  secured
by Mortgages on nursing homes. Nursing homes provide long term  around-the-clock
residential  health care services to residents who require a lower level of care
than that  provided by an acute care  hospital,  but a higher level of care than
that  provided  in  a  non-institutional   home-like  setting.  Congregate  care
facilities  provide  housing and limited  services  such as meal programs to the
"well  elderly."  Loans  secured  by liens on  properties  of these  types  pose
additional  risks not  associated  with loans secured by liens on other types of
income-producing real estate.

      Providers of long-term nursing care and other medical services are subject
to  federal  and  state  laws that  relate  to the  adequacy  of  medical  care,
distribution of pharmaceuticals,  rate setting, equipment,  personnel, operating
policies and  additions to  facilities  and services and, to the extent they are
dependent on patients  whose fees are  reimbursed  by private  insurers,  to the
reimbursement policies of such insurers. In addition, facilities where such care
or other  medical  services are provided are subject to periodic  inspection  by
governmental   authorities  to  determine   compliance  with  various  standards
necessary to continued licensing under state law and continued  participation in
the  Medicaid  and Medicare  reimbursement  programs.  The failure of a borrower
under a  Nursing  Home  Loan to  maintain  or  renew  any  required  license  or
regulatory  approval could prevent it from continuing  operations at the related
Nursing Home Property or, if applicable, bar it from participation in government
reimbursement programs.

      Nursing  home  facilities  may  receive  a  substantial  portion  of their
revenues  from  government   reimbursement  programs,   primarily  Medicaid  and
Medicare. Medicaid and Medicare are subject to statutory and regulatory changes,
retroactive rate adjustments,  administrative  rulings,  policy interpretations,
delays by fiscal intermediaries and government funding  restrictions.  Moreover,
governmental payors have employed  cost-containment measures that limit payments
to health care providers,  and from time to time Congress has considered various
proposals  for  national  health  care  reform  that could  further  limit those
payments.  Accordingly, there can be no assurance that payments under government
reimbursement programs will, in the future, be sufficient to reimburse fully the
cost of caring for program  beneficiaries.  If not, net operating  income of the
Nursing  Home  Properties  that  receive   revenues  from  those  sources,   and
consequently  the ability of the related  borrowers to meet their  Mortgage Loan
obligations, could be adversely affected.  Additionally, the continued operation
of a nursing home facility  subsequent to a  foreclosure  is dependent  upon the
proposed  operator  satisfying  all  applicable  legal  requirements,   such  as
processing  the  required  license  to operate  such  facility  and/or  dispense
required pharmaceuticals.


                               S-36

<PAGE>



      Congregate care retirement  residences  generally do not require licensing
by state or federal  regulatory  agencies and do not qualify for payments  under
the federal Medicare  program or state Medicaid  programs.  However,  congregate
care  retirement  residences are required to be licensed by a state or municipal
authority to provide food service.  The failure of a borrower under a Congregate
Care Loan to maintain or renew any required  license could impair its ability to
generate operating income.

      The operators of such nursing homes and  congregate  care  facilities  are
likely to compete on a local and regional basis with others that operate similar
facilities.  Some of their  competitors  may be  better  capitalized,  may offer
services  not  offered  by  such   operators  or  may  be  owned  by  non-profit
organizations  or  government  agencies  supported  by  endowments,   charitable
contributions,  tax revenues and other sources not available to such  operators.
The successful  operation of a Nursing Home Property or Congregate Care Property
will  generally  depend  upon the number of  competing  facilities  in the local
market,  as well as upon other factors such as its age,  appearance,  reputation
and  management,  the types of services it provides and, where  applicable,  the
quality of care and the cost of that care.]

      [Risks Particular to Self-Storage Facilities. The Mortgage Pool contains [
] Mortgage Loans,  Loan  ##[______],  which represent  approximately [ ]% of the
Initial Pool  Balance,  secured by Mortgages on self-  storage  facilities.  The
conversion of  self-storage  facilities to alternative  uses generally  requires
substantial  capital  expenditures.  Thus,  if  the  operation  of  any  of  the
Self-Storage   Properties   becomes   unprofitable  due  to  decreased   demand,
competition, age of improvements or other factors such that the related borrower
becomes  unable  to meet its  obligations  on the  related  Mortgage  Loan,  the
liquidation  value of that  Self-Storage  Property  may be  substantially  less,
relative to the amount  owing on the related  Mortgage  Loan,  than would be the
case if the Self-Storage  Property were readily  adaptable to other uses. Tenant
privacy,  anonymity and efficient access may heighten  environmental  risks. The
environmental  assessments discussed herein did not include an inspection of the
contents of the self-storage  units included in the Self-Storage  Properties and
there  is no  assurance  that  all of the  units  included  in the  Self-Storage
Properties   are  free  from  hazardous   substances  or  other   pollutants  or
contaminants or will remain so in the future.
See "--Environmental Risks" below.]

      [Risks Particular to Hotel Properties. [ ] of the Mortgage Loans, Loan ##[
], representing  approximately [ ]% of the Initial Pool Balance,  are secured by
Mortgages  on Hotel  Properties.  These  Mortgaged  Properties  are  subject  to
operating risks common to the hotel industry.  These risks include,  among other
things, competition from other hotels,  over-building in the hotel industry that
has adversely  affected  occupancy and daily room rates,  increases in operating
costs (which  increases may not necessarily in the future be offset by increased
room  rates),  dependence  on business  and  commercial  travelers  and tourism,
increases  in energy costs and other  expenses of travel and adverse  effects of
general and local economic conditions.  These factors could adversely affect the
related  borrower's  ability to make payments on the related Mortgage Loans. The
hotel industry is seasonal in nature.  This seasonality can be expected to cause
periodic fluctuations in the related borrower's revenues.

      Hotel  Properties  may present  additional  risks as compared to the other
property types in that: (i) hotels are typically operated pursuant to franchise,
management and operating  agreements  that may be terminable by the  franchisor,
the manager or the operator;  (ii) the  transferability  of a hotel's operating,
liquor  and other  licenses  to the  entity  acquiring  a hotel  either  through
purchase or  foreclosure  is subject to the vagaries of local law  requirements;
and  (iii)  because  of the  expertise  and  knowledge  required  to  run  hotel
operations,   foreclosure  and  a  change  in  ownership  (and  consequently  of
management)  may have an  especially  adverse  effect on the  perception  of the
public and the  industry  (including  franchisors)  concerning  the quality of a
hotel's operations.]


                               S-37

<PAGE>



      [[ ] of  the  Hotel  Properties,  Loan  ##[  ],  are [ ]  franchises.  The
continuation  of the franchise is subject to specified  operating  standards and
other terms and conditions.  The franchisor  periodically  inspects its licensed
properties to confirm adherence to its operating  standards.  The failure of the
Hotel  Properties to maintain  such  standards or adhere to such other terms and
conditions  could result in the loss or cancellation of the franchise  licenses.
It is  possible  that the  franchisor  could  condition  the  continuation  of a
franchise  license on the  completion of capital  improvements  or the making of
certain  capital  expenditures  that the  related  borrower  determines  are too
expensive or are otherwise  unwarranted in light of general economic  conditions
or the operating results or prospects of the affected hotels. In that event, the
related borrower may elect to allow the franchise license to lapse. In any case,
if the  franchise  is  terminated,  the  related  borrower  may seek to obtain a
suitable replacement  franchise or to operate such Hotel Property independent of
a  franchise  license.  The loss of a  franchise  license  could have a material
adverse effect upon the operations or the underlying  value of the hotel covered
by the franchise because of the loss of associated name  recognition,  marketing
support and decentralized reservation systems provided by the franchisor.]

      [Risks  Particular to Mobile Home Parks. [ ] of the Mortgage  Loans,  Loan
##[ ], representing  approximately [ ]% of the Initial Pool Balance, are secured
by Mortgages on Mobile Home Park Properties. A mobile home park is a residential
subdivision  designed and improved  with home sites that are leased to residents
for the  placement  of mobile homes and related  improvements.  Mobile homes are
detached,  single- family homes that are produced  off-site by manufacturers and
installed  within the  community.  [All] of the Mobile Home Park  Properties are
located in developed  areas that include other mobile home parks.  The number of
competitive mobile home parks in a particular area could have a material adverse
effect on the related  borrower's  ability to lease sites at the property and on
the rents  charged  for such sites.  In  addition,  other forms of  multi-family
residential properties and single-family housing provide housing alternatives to
potential residents of mobile home parks.

      Laws  and   regulations   have  been   adopted  by   certain   states  and
municipalities  specifically  regulating  the  ownership and operation of mobile
home  parks.  Included  as part of  certain of these  laws and  regulations  are
provisions imposing restrictions on the timing or amount of rental increases and
granting to  residents a right of first  refusal on sales of their  community by
the owner to a third party.  Laws and regulations  relating to the ownership and
operation  of mobile home parks  could  adversely  affect a related  borrower by
limiting  its  ability to  increase  rents or  recover  increases  in  operating
expenses or by making it more  difficult in certain  circumstances  to refinance
the related  Mortgage  Loan or to sell the  Mortgaged  Property  for purposes of
making any Balloon Payment due upon the maturity of such Mortgage Loan.]

      Concentration  of Mortgage  Loans and  Borrowers.  Several of the Mortgage
Loans have Cut-off Date Principal  Balances that are  substantially  higher than
the average Cut-off Date Principal Balance. The largest single Mortgage Loan has
a Cut-off Date  Principal  Balance  that  represents  approximately  [ ]% of the
Initial Pool Balance; [provided,  however, that [ ] of the Mortgage Loans, which
are cross-collateralized  and cross-defaulted,  when considered together, have a
Cut-off Date Principal Balance that represents approximately [ ]% of the Initial
Pool  Balance].  The [ ] largest  Mortgage  Loans have  Cut-off  Date  Principal
Balances that represent in the aggregate  approximately [ ]% of the Initial Pool
Balance.

      [The  Mortgage  Pool  consists  of [ ]  Mortgage  Loans  to  [ ]  separate
borrowers.  [ ] of the Mortgage Loans were made to borrowers that are affiliated
with the borrower of another  Mortgage Loan.  However,  no set of Mortgage Loans
made  to  a  single  group  of  affiliated   borrowers   constitutes  more  than
approximately  [ ]% of the Initial  Pool  Balance.  [ ] of such  Mortgage  Loans
(which  together  represent  approximately [ ]% of the Initial Pool Balance) are
cross-collateralized  and  cross-defaulted  with the  Mortgage  Loan made to the
related   affiliated   borrower.   See   "--Limitations   on  Enforceability  of
Cross-Collateralization"

                               S-38

<PAGE>



below. In addition,  with respect to [ ] of the Mortgage Loans,  the sole tenant
of the related Mortgaged  Property is affiliated with the related borrower under
each such Mortgage Loan.]

      In   general,   concentrations   in  a   mortgage   pool  of  loans   with
larger-than-average balances can result in losses that are more severe, relative
to the size of the pool than would be the case if the aggregate  balance of such
pool were more evenly  distributed.  Concentrations  of Mortgage  Loans with the
same borrower or related  borrowers can also pose increased  risks. For example,
if one borrower that owns or controls several Mortgaged  Properties  experiences
financial  difficulty  resulting  from  the  unprofitability  of  one  Mortgaged
Property,  such  financial  difficulty  could cause defaults with respect to the
Mortgage Loans secured by the other Mortgaged  Properties owned or controlled by
that  borrower.  Such borrower  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 of the related Mortgage Loans.

      Tax  Considerations  Related  to  Foreclosure.  If the Trust  Fund were to
acquire a Mortgaged  Property  subsequent  to a default on the related  Mortgage
Loan pursuant to a  foreclosure  or  deed-in-lieu  of  foreclosure,  the Special
Servicer would be required under certain  circumstances to retain an independent
contractor to operate and manage such  Mortgaged  Property.  Any net income from
such operation and management, 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 service  that is  non-customary  in the area and for the type of
building  involved,  will subject the Lower-Tier  REMIC to federal (and possibly
state or  local)  tax on such  income at the  highest  marginal  corporate  rate
(currently  35%),  thereby  reducing net proceeds  available for distribution to
Certificateholders.  See "CERTAIN FEDERAL INCOME TAX  CONSEQUENCES--Taxation  of
Regular  Interests,"  "--Taxation  of the REMIC" and  "--Taxation  of Holders of
Residual Certificates" in the Prospectus.

      Risk  of  Different  Timing  of  Mortgage  Loan  Amortization.  If  and as
principal  payments or  prepayments  are made on the Mortgage Loans at different
rates,  depending upon the  amortization  schedule and maturity of each Mortgage
Loan, the remaining Mortgage Pool will be subject to more concentrated risk with
respect to the diversity of types of  properties  and with respect to the number
of borrowers.

      Because  principal on the Certificates is payable in sequential order, and
no Class receives principal until the Certificate Balance of the preceding Class
or Classes  has been  reduced to zero  [(other  than any  amounts  distributable
pursuant to priority [ ] of the Available Funds Allocation)],  Classes that have
a later  sequential  designation  are more  likely to be  exposed to the risk of
concentration  discussed  in the  preceding  paragraph  than Classes with higher
sequential priority.

      Geographic Concentration. Repayments by borrowers and the market values of
the Mortgaged  Properties could be affected by economic conditions  generally or
in  regions  where the  borrowers  and the  Mortgaged  Properties  are  located,
conditions  in the real  estate  markets  where  the  Mortgaged  Properties  are
located,  changes  in  governmental  rules and fiscal  policies,  acts of nature
(which may result in  uninsured  losses) and other  factors  that are beyond the
control of the  borrowers.  The Mortgaged  Properties  are located in [ ] states
[and the  District of  Columbia.]  [ ] of the Mortgage  Loans,  which  represent
approximately  [ ]% of the  Initial  Pool  Balance,  are  secured  by  liens  on
Mortgaged Properties located in [___________],  [ ] of the Mortgage Loans, which
represent  approximately [ ]% of the Initial Pool Balance,  are secured by liens
on Mortgaged  Properties located in [ ]. The remaining Mortgaged  Properties are
located throughout [ ] other states [and the District of Columbia,] and not more
than [ ]% of the Initial Pool Balance is secured by Mortgaged Properties located
in any individual state among those other states [or the District of Columbia].


                               S-39

<PAGE>



      The  economy  of any  state or  region in which a  Mortgaged  Property  is
located may be adversely  affected to a greater  degree than that of other areas
of the country by certain developments affecting industries concentrated in such
state or region.  Moreover,  in recent  periods,  several  regions of the United
States  have  experienced  significant  downturns  in the  market  value of real
estate.  To the extent that general  economic or other  relevant  conditions  in
states or regions  in which  concentrations  of  Mortgaged  Properties  securing
significant  portions of the aggregate  principal  balance of the Mortgage Loans
are located decline and result in a decrease in commercial property,  housing or
consumer demand in the region, the income from and market value of the Mortgaged
Properties may be adversely affected.

      Environmental  Risks.  Under  various  federal,   state  and  local  laws,
ordinances  and  regulations,  a current or  previous  owner or operator of real
property,  as well as certain other categories of parties, may be liable for the
costs of removal or  remediation  of hazardous or toxic  substances  on,  under,
adjacent to or in such property.  The environmental  condition of nonresidential
properties may be affected by the business operation of tenants and occupants of
the properties.  In addition,  current and future environmental laws, ordinances
or  regulations,  including  new  requirements  developed  by  federal  agencies
pursuant to the  mandates of the Clean Air Act  Amendments  of 1990,  may impose
additional compliance obligations on business operations that can be met only by
significant capital expenditures.

      Secured lenders may be exposed to the following risks: (i) a diminution in
the value of a Mortgaged  Property or the  inability to  foreclose  against such
Mortgaged  Property;  (ii) the  potential  that the  borrower  may  default on a
Mortgage Loan due to the borrower's  inability to pay high remediation  costs or
difficulty in bringing its operations into compliance with  environmental  laws;
or (iii) in certain  circumstances as more fully described below,  liability for
clean-up costs or other remedial actions, which liability could exceed the value
of such Mortgaged Property.

      Under the laws of certain  states and federal  law,  failure of a property
owner to perform remediation of certain  environmental  conditions can give rise
to a lien on the related property to ensure the  reimbursement of remedial costs
incurred by state and federal regulatory  agencies.  In several states such lien
has priority over the lien of an existing  mortgage.  Any such lien arising with
respect  to a  Mortgaged  Property  would  adversely  affect  the  value of such
Mortgaged  Property as collateral  for the related  Mortgage Loan and could make
impracticable the foreclosure by the Special Servicer on such Mortgaged Property
in the event of a default by the borrower of its  obligations  under the related
Mortgage Loan.

      The cost of any required remediation and the owner's liability therefor as
to any property is generally not limited under such  enactments and could exceed
the value of the property and/or the aggregate  assets of the owner.  Under some
environmental  laws, a secured lender (such as the Trust Fund) may be liable, as
an "owner" or "operator,"  for the costs of responding to a release or threat of
a release of hazardous substances on or from a borrower's property if the lender
is deemed to have participated in the management of the borrower,  regardless of
whether a previous  owner caused the  environmental  damage.  One court has held
that a lender  will be  deemed to have  participated  in the  management  of the
borrower if the lender participates in the financial  management of the borrower
to a degree  indicating  the capacity to influence the  borrower's  treatment of
hazardous waste.  The Trust Fund's  potential  exposure to liability for cleanup
costs will increase if the Trust Fund actually  takes  possession of a Mortgaged
Property or control of its day-to-day  operations;  such  potential  exposure to
environmental  liability  may also  increase  if a court  grants a  petition  to
appoint a receiver  to operate  the  Mortgaged  Property in order to protect the
Trust  Fund's   collateral.   See  "CERTAIN   LEGAL   ASPECTS  OF  THE  MORTGAGE
LOANS--Environmental Risks" in the Prospectus.

      Certain federal,  state and local laws,  regulations and ordinances govern
the removal,  encapsulation  or  disturbance  of  asbestos-containing  materials
("ACMs") in the event of the remodeling, renovation or

                               S-40

<PAGE>



demolition of a building. Such laws, as well as common law standards, may impose
liability for releases of ACMs and may allow third parties to seek recovery from
owners or operators of real  properties for personal  injuries  associated  with
such releases.  In addition,  federal law requires that building  owners inspect
their  facilities for ACMs and transfer all information  regarding ACMs in their
facilities to successive owners.

      The  United  States  Environmental   Protection  Agency  (the  "EPA")  has
concluded  that  radon  gas,  a  naturally  occurring  substance,  is  linked to
increased  risks of lung cancer.  Although there are no current federal or state
requirements  mandating radon gas testing, the EPA and the United States Surgeon
General  recommend  testing  residences  for the  presence  of  radon  and  that
abatement  measures be undertaken if radon  concentrations in indoor air meet or
exceed four picocuries per liter. [The Originator required testing for radon gas
only in connection with the origination of certain of the Multifamily Loans.]

      The Residential  Lead-Based  Paint Hazard Reduction Act of 1992 (the "Lead
Paint Act")  requires  federal  agencies  to  promulgate  regulations  that will
require owners of residential  housing  constructed prior to 1978 to disclose to
potential residents or purchasers any known lead-paint  hazards.  The Lead Paint
Act  creates a private  right of action with treble  damages  available  for any
failure to so notify.  Federal agencies have issued regulations  delineating the
scope of this  disclosure  obligation  to take effect in  September  of 1996 for
owners of more than four  residential  dwellings and December of 1996 for owners
of one to four residential  dwellings.  In addition, the ingestion of lead-based
paint chips or dust particles by children can result in lead poisoning,  and the
owner of a property where such  circumstances  exist may be held liable for such
injuries.  Finally,  federal law mandates that detailed worker safety  standards
must be complied with where  construction,  alteration,  repair or renovation of
structures  that contain lead, or materials that contain lead, is  contemplated.
[The Originator  required  testing for lead-based  paint only in connection with
the origination of Multifamily  Loans with respect to Mortgaged  Properties with
improvements constructed prior to [ ]].

      Underground  storage  tanks  ("USTs")  are,  and in the  past  have  been,
frequently located at properties used for industrial,  retail and other business
purposes.  Federal  law, as well as the laws of most states,  currently  require
USTs used for the  storage  of fuel or  hazardous  substances  and waste to meet
certain  standards   designed  to  prevent  releases  from  the  USTs  into  the
environment.  USTs installed prior to the implementation of these standards,  or
that  otherwise  do  not  meet  these  standards,   are  potential   sources  of
contamination  to the soil and  groundwater.  Land  owners may be liable for the
costs of investigating and remediating soil and groundwater  contamination  that
may emanate from leaking USTs.

      The Pooling and Servicing  Agreement  requires  that the Special  Servicer
obtain  an  environmental  site  assessment  of a  Mortgaged  Property  prior to
acquiring  title thereto on behalf of the Trust Fund or assuming its  operation.
Such  requirement may effectively  preclude  enforcement of the security for the
related Note until a satisfactory  environmental site assessment is obtained (or
until any required remedial action is thereafter  taken),  but will decrease the
likelihood that the Trust Fund will become liable under any  environmental  law.
However,  there can be no  assurance  that the  requirements  of the Pooling and
Servicing  Agreement  will  effectively  insulate the Trust Fund from  potential
liability   under   environmental   laws.   See  "THE   POOLING  AND   SERVICING
AGREEMENT--Realization  Upon Mortgage  Loans--Standards for Conduct Generally in
Effecting  Foreclosure or the Sale of Defaulted Loans" herein and "CERTAIN LEGAL
ASPECTS OF THE MORTGAGE LOANS--Environmental Risks" in the Prospectus.

      [All] of the Mortgaged  Properties have been subject to environmental site
assessments  within [___] months preceding the Cut-off Date.  Environmental site
assessments  with  respect to [each]  Mortgaged  Property  were  obtained by the
applicable  Originator  within  [ ]  months  prior  to the  respective  date  of
origination of the related  Mortgage Loan.  Other than as described  below,  the
assessments  did  not  reveal  the  existence  of  conditions  or  circumstances
respecting  the  Mortgaged  Properties  that  would  constitute  or  result in a
material

                               S-41

<PAGE>



violation of applicable  environmental law, impose a material  constraint on the
operation of such Mortgaged  Properties,  require any material change in the use
thereof,  require  clean-up,  remedial  action or other response with respect to
hazardous  materials  on  or  affecting  such  Mortgaged  Properties  under  any
applicable  environmental law, with the exception of conditions or circumstances
(a) that such assessments  indicated could be cleaned up,  remediated or brought
into  compliance  with  applicable  environmental  law by the  taking of certain
actions and (b) either for which (i) a hold-back  or other escrow of funds in an
amount not less than the cost of taking such clean-up, remediation or compliance
actions as estimated in such assessments has been created,  which funds will not
be released  until such clean-up,  remediation  or compliance  actions have been
taken, (ii) an environmental  insurance policy in an amount  satisfactory to the
Originator  has been  obtained by the related  borrower or an indemnity for such
costs has been obtained from a  potentially  culpable  party or (iii) such clean
up,  remediation or compliance  actions have been  completed in compliance  with
applicable  environmental  law  prior  to the  closing  of such  Mortgage  Loan.
Investors  should  understand  that  the  results  of  the  environmental   site
assessments do not  constitute an assurance or guarantee by the  Depositor,  the
Mortgage Loan Seller, the borrowers, the environmental  consultants or any other
person  as to the  absence  or  extent  of the  existence  of any  environmental
condition  on the  Mortgaged  Properties  that  could  result  in  environmental
liability.   Given  the  scope  of  the  environmental   site  assessments,   an
environmental  condition that affects a Mortgaged Property may not be discovered
or its  severity  revealed  during the  course of the  assessment.  Further,  no
assurance can be given that future changes in applicable environmental laws, the
development or discovery of presently  unknown  environmental  conditions at the
Mortgaged  Properties  or the  deterioration  of  existing  conditions  will not
require material expenses for remediation or other material liabilities.

      [In  the  case  of [ ] of  the  Mortgaged  Properties,  the  environmental
assessments  revealed  the  existing  or  potential   environmental   conditions
described below.] [Describe any known environmental conditions.]

      Balloon Payments; Optional Acceleration. All but [ ] of the Mortgage Loans
are  Balloon  Loans  that  will have  substantial  payments  (that  is,  Balloon
Payments) due at their stated  maturities,  unless previously  prepaid.  Balloon
Loans  involve a greater  risk of  default to the  lender  than  self-amortizing
loans,  because the ability of a borrower  to make a Balloon  Payment  typically
will depend upon its ability either to refinance the related Mortgaged  Property
or to sell such Mortgaged  Property at a price sufficient to permit the borrower
to make the Balloon Payment.  The ability of a borrower to accomplish  either of
these  goals will be  affected  by a number of factors at the time of  attempted
sale or refinancing,  including the level of available  mortgage rates, the fair
market value of the related  Mortgaged  Property,  the borrower's  equity in the
related  Mortgaged  Property,  the  financial  condition  of  the  borrower  and
operating  history  of the  related  Mortgaged  Property,  tax laws,  prevailing
economic conditions and the availability of credit for multifamily or commercial
properties (as the case may be) generally.

      [The Mortgage  Loan  documents  with respect to [ ] of the Mortgage  Loans
grant the mortgagee an option to accelerate the maturity of such Mortgage Loans.
[Describe terms of such options.] Under the Pooling and Servicing Agreement, the
Master  Servicer or the Special  Servicer,  as  applicable,  will be required to
exercise each such option to accelerate  the maturity of each such Mortgage Loan
on the earliest date permitted under the related  Mortgage Loan  Documents.  See
"THE  POOLING  AND  SERVICING   AGREEMENT--Servicing   of  the  Mortgage  Loans;
Collection of Payments" herein.  Notwithstanding such exercise,  there can be no
assurance  that the related  borrowers  will repay such Mortgage  Loans upon the
acceleration of the maturity dates thereunder.  As noted above, the ability of a
borrower to make such a payment typically will depend upon its ability either to
refinance the related Mortgaged Property or to sell such Mortgaged Property at a
price sufficient to permit the borrower to make the payment. Furthermore,  there
can be no assurance  that a related  borrower will not raise  equitable or other
legal defenses to the

                               S-42

<PAGE>



enforcement by the Master Servicer of the maturity acceleration
provisions described above.  See "CERTAIN LEGAL ASPECTS OF THE
MORTGAGE LOANS--Enforceability of Certain Provisions" in the
Prospectus.]

      Other Financing. [As of the origination date of [ ] of the Mortgage Loans,
representing  approximately  [ ]% of  the  Initial  Pool  Balance,  the  related
Mortgaged Properties were subject to subordinate mortgage liens in the principal
amount of $[ ] held by a third party  unrelated to the related  borrower,  which
liens were fully  subordinated to such Mortgage Loans. The related Mortgage Loan
documents for such Mortgage Loans  prohibit any payments under such  subordinate
financing  during any period of a default under the related  Mortgage Loan.] [As
of the respective  origination  dates of [ ] of the Mortgage Loans,  the related
Mortgaged Properties were subject to subordinate  wraparound mortgage liens held
by a prior owner of the  related  Mortgaged  Properties,  which liens were fully
subordinated to the related Mortgage  Loans].  See "CERTAIN LEGAL ASPECTS OF THE
MORTGAGE  LOANS--Secondary  Financing;  Due-on-Encumbrance  Provisions"  in  the
Prospectus.

      In general,  the borrowers are  prohibited  from  encumbering  the related
Mortgaged Property with additional  secured debt or the mortgagee's  approval is
required  for such an  encumbrance,  except  as set  forth  herein.  However,  a
violation of such  prohibition may not become evident until the related Mortgage
Loan otherwise becomes defaulted. [The Mortgage Loan documents with respect to [
] of the  Mortgage  Loans  permit the related  borrower  to grant a  subordinate
mortgage in favor of a third party.]  [Describe any  limitations on such right.]
See  "CERTAIN  LEGAL  ASPECTS  OF  THE  MORTGAGE   LOANS--Secondary   Financing;
Due-on-Encumbrance" in the Prospectus.

      In cases in which one or more  junior  liens are  imposed  on a  Mortgaged
Property or the borrower incurs other indebtedness, the Trust Fund is subject to
additional risks, including, without limitation, the risks that the borrower may
have greater incentives to repay the junior or unsecured  indebtedness first and
that it may be more difficult for the borrower to refinance the Mortgage Loan or
to sell the Mortgaged  Property for purposes of making any Balloon  Payment upon
the maturity of the Mortgage  Loan.  See "CERTAIN  LEGAL ASPECTS OF THE MORTGAGE
LOANS--Secondary Financing; Due-on-Encumbrance Provisions" in the Prospectus.

      Delinquencies.  As of the Cut-off Date, no Mortgage Loan was
more than [   ] days delinquent in respect of any Monthly Payment.

      Bankruptcy of Borrowers. The borrowers have generally not been formed with
the intent that they be bankruptcy-remote entities and no assurance can be given
that a borrower will not file for  bankruptcy  protection or that creditors of a
borrower  or a  corporate  or  individual  general  partner  or member  will not
initiate a bankruptcy or similar  proceeding  against such borrower or corporate
or individual general partner or member. [Unlike the case in some other types of
securitized offerings, the borrowers are operating businesses that contract with
other  entities  to perform  services  or  purchase  goods for or related to the
Mortgaged  Properties and may, because of these activities,  be more susceptible
to  suit by  various  claimants  than  the  borrowers  involved  in  such  other
offerings.  Investors  should  be  aware  that,  particularly  in  view  of  the
operational  nature  of the  Mortgaged  Properties,  the  borrowers  may  become
insolvent or become the subject of a voluntary or involuntary  bankruptcy case.]
See  "CERTAIN  LEGAL  ASPECTS  OF THE  MORTGAGE  LOANS--Bankruptcy  Laws" in the
Prospectus.

      Limitations of Appraisals and Engineering Reports. In general,  appraisals
represent the analysis and opinion of qualified  experts and are not  guarantees
of present or future value. Moreover,  appraisals seek to establish the amount a
typical motivated buyer would pay a typical motivated seller.  Such amount could
be  significantly  higher than the amount  obtained from the sale of a Mortgaged
Property under a distress or

                               S-43

<PAGE>



liquidation sale.  Information  regarding the values of the Mortgaged Properties
as of the Cut-off  Date is presented  under  "--Certain  Characteristics  of the
Mortgage Pool" above for illustrative purposes only.

      The  architectural  and engineering  reports represent the analysis of the
individual  engineers or site  inspectors  at or before the  origination  of the
respective  Mortgage  Loans,  have not been updated  since they were  originally
conducted  and may  not  have  revealed  all  necessary  or  desirable  repairs,
maintenance or capital improvement items.

      [Zoning  Compliance.  Due to changes  in  applicable  building  and zoning
ordinances  and  codes  ("Zoning  Laws")  affecting  certain  of  the  Mortgaged
Properties that have come into effect since the  construction of improvements on
such Mortgaged  Properties and to other reasons,  certain  improvements  may not
comply fully with current Zoning Laws, including,  without limitation,  density,
use,  parking and set back  requirements.  In such  cases,  the  Originator  has
received assurances that such improvements  qualify as permitted  non-conforming
uses.  Such changes may limit the ability of the related  borrower to rebuild or
utilize the premises "as is" in the event of a  substantial  casualty  loss with
respect thereto.]

      [Describe generally any known non-conforming uses.]

      Costs of  Compliance  with  Americans  with  Disabilities  Act.  Under the
Americans with Disabilities Act of 1990 (the "ADA"),  all public  accommodations
are required to meet certain federal  requirements  related to access and use by
disabled persons. To the extent the Mortgaged  Properties do not comply with the
ADA,   borrowers  are  likely  to  incur  costs  of  complying   with  the  ADA.
Noncompliance  could result in the imposition of fines by the federal government
or an award of damages to private  litigants.  See "CERTAIN LEGAL ASPECTS OF THE
MORTGAGE LOANS--Americans With Disabilities Act" in the Prospectus.

      [Limitations  on  Enforceability  of  Cross-Collateralization.  [ ] of the
Mortgage Loans, each of which was made to a borrower that is affiliated with the
borrower  under  another   Mortgage  Loan  (the   "Cross-Collateralized   Loans"
identified   in   Annex  A  as  Loan   ##[  ])  are   cross-collateralized   and
cross-defaulted  with  one or  more  related  Cross-Collateralized  Loans.  This
arrangement  is designed to reduce the risk that the  inability of an individual
Mortgaged  Property  securing  a  Cross-Collateralized   Loan  to  generate  net
operating income  sufficient to pay debt service thereon will result in defaults
(and ultimately losses). The arrangement is based on the belief that the risk of
default  is  reduced by making the  collateral  pledged to secure  each  related
Cross-Collateralized  Loan  available to support debt service on, and  principal
repayment   of,   the   aggregate   indebtedness   evidenced   by  the   related
Cross-Collateralized Loans.

      Such arrangements,  however, could be challenged as fraudulent conveyances
by creditors of any of the related  borrowers  or by the  representative  of the
bankruptcy  estate of such  borrowers if one or more of such  borrowers  were to
become a debtor in a bankruptcy  case. With respect to the  Cross-Collateralized
Loans,  (a) Loan # and Loan # were both made to the same borrower and (b) Loan #
and Loan # were made to affiliated borrowers.  Generally, under federal and most
state  fraudulent  conveyance  statutes,  the  incurring of an obligation or the
transfer of property  (including  the  granting of a mortgage  lien) by a person
will be subject to avoidance under certain  circumstances  if the person did not
receive fair  consideration or reasonably  equivalent value in exchange for such
obligation or transfer and (i) was  insolvent or was rendered  insolvent by such
obligation or transfer, (ii) was engaged in a business or a transaction,  or was
about to engage in a business or a transaction,  for which properties  remaining
with the person  constitute an  unreasonably  small capital or (iii) intended to
incur, or believed that it would incur,  debts that would be beyond the person's
ability to pay as such debts  matured.  Accordingly,  a lien granted by any such
borrower  could be avoided if a court were to determine  that (x) such  borrower
was  insolvent at the time of granting the lien,  was rendered  insolvent by the
granting of the lien, was left with inadequate capital or was not able to

                               S-44

<PAGE>



pay its debts as they matured and (y) the borrower did not,  when it allowed its
Mortgaged  Property to be  encumbered  by the liens  securing  the  indebtedness
represented by the other Cross-Collateralized  Loans, receive fair consideration
or  reasonably  equivalent  value for pledging such  Mortgaged  Property for the
equal benefit of the other related  borrowers.  No assurance can be given that a
lien granted by a borrower on a Cross-Collateralized Loan to secure the Mortgage
Loan of an affiliated borrower, or any payment thereon,  would not be avoided as
a fraudulent conveyance.]

      Tenant  Matters.  [ ] Retail  Properties,  which  represent  security  for
approximately  [ ]% of the Initial Pool  Balance,  are leased wholly or in large
part to a single tenant or are wholly or in large part owner-occupied (each such
retail  tenant or  owner-occupier,  a "Major  Tenant").  Generally,  such  Major
Tenants  do not  have  investment-grade  credit  ratings,  and  there  can be no
assurance  that such Major Tenants will  continue to perform  their  obligations
under  their  respective  leases (or,  in the case of  owner-occupied  Mortgaged
Properties,  under the related Mortgage Loan documents).  Any default by a Major
Tenant could adversely affect the related borrower's ability to make payments on
the related Mortgage Loan. The following chart contains certain information with
respect to such Major Tenants,  including,  if available,  the credit rating and
trading symbol (to the extent applicable) of each such Major Tenant.

<TABLE>
<CAPTION>
=============================================================================
                                                                    Cut-off
                                           Lease                      Date
                             Type of     Expiration                 Principal
  Loan #    Property Name      Lease       Date        Comments     Balance
- -----------------------------------------------------------------------------
<S>         <C>              <C>         <C>            <C>         <C>
- -----------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

=============================================================================
</TABLE>

[As used in the foregoing  chart,  the term "Triple Net" generally means a lease
under which the tenant is required to pay all real estate taxes and assessments,
liability and casualty  insurance  premiums and non-  structural (and in certain
cases,  structural)  maintenance  costs  in  respect  of the  related  Mortgaged
Property.

                               S-45

<PAGE>



The related  borrower's  obligation as landlord  under each Triple Net lease may
vary significantly from lease to lease.]

      Contracts for Deed and Purchase Options.  [Describe terms of
any contracts for deeds or purchase options granted to borrowers.]

      [Ground Leases. [ ] Mortgage Loans, representing approximately [ ]% of the
Initial Pool Balance, are secured,  wholly or in part, by [first] mortgage liens
on the  related  borrower's  leasehold  interest  in all or part of the  related
Mortgaged  Property.  The related ground leases expire no earlier than [ ]. With
respect to [all] such ground  leases,  the related  ground  lessor has agreed to
afford [the  mortgagee]  certain  notices and rights with respect to such ground
leases,  including without  limitation,  cure rights with respect to breaches of
the related ground lease by the related borrower.  See "CERTAIN LEGAL ASPECTS OF
THE MORTGAGE LOANS--Leasehold Risks" in the Prospectus.]

      [Borrower Escrows and Reserve Accounts. In a number of the Mortgage Loans,
the related  borrower was required to establish one or more Reserve Accounts for
necessary repairs and replacements, tenant improvements and leasing commissions,
real estate taxes and  assessments,  insurance  premiums,  deferred  maintenance
and/or scheduled  capital  improvements or as reserves against  delinquencies in
Monthly Payments.]

      Modifications.  [None] of the  Mortgage  Loans have been  modified  in any
material  manner  since  their  origination  in  connection  with any default or
threatened  default on the part of the  related  borrower.  [Describe  any other
modifications that have been made.] Any future modifications would be subject to
the  conditions  and  requirements   contained  in  the  Pooling  and  Servicing
Agreement.

      Litigation. There may be legal proceedings pending and, from time to time,
threatened  against the borrowers and their affiliates  relating to the business
of, or arising out of the  ordinary  course of business  of, the  borrowers  and
their affiliates. There can be no assurance that such litigation will not have a
material adverse effect on any borrower's  ability to meet its obligations under
the related Mortgage Loan and, thus, on the distributions to Certificateholders.


                     THE MORTGAGE LOAN SELLER

      The  Mortgage  Loan  Seller is a [ ]  corporation  [and a special  purpose
subsidiary of [ ], formed for the purpose of holding  mortgage loans such as the
Mortgage  Loans  from  the  time of  origination  thereof  through  the  time of
securitization or other disposition  thereof.] [Describe  activities of Mortgage
Loan Seller].

      The  information  concerning  the Mortgage Loan Seller set forth above has
been  provided by the  Mortgage  Loan  Seller,  and none of the  Depositor,  the
Trustee  or the  Underwriter  makes any  representation  or  warranty  as to the
accuracy thereof.


                        THE MASTER SERVICER

      Midland Loan Services, L.P. ("Midland") was organized under
the laws of the state of Missouri in 1992 as a limited
partnership.  Midland is a real estate financial services company
which provides loan servicing and asset management for large pools
of commercial and multifamily real estate assets and which

                               S-46

<PAGE>



originates commercial real estate loans.  Midland's address is
210 West 10th Street, 6th Floor, Kansas City, Missouri 64105.

      As of [ ], Midland and its affiliates  were  responsible for the servicing
of  approximately  [ ]  commercial  and  multifamily  loans  with  an  aggregate
principal  balance of  approximately  $[ ] billion,  the collateral for which is
located in all 50 states.  With respect to such loans,  approximately  [ ] loans
with an aggregate  principal  balance of  approximately  $[ ] billion pertain to
commercial   and   multifamily   mortgage-backed   securities   issued  in  [  ]
securitization  transactions.  Property type concentrations within the portfolio
include  multifamily,  office,  retail,  hotel/motel  and other  types of income
producing  properties.  Midland and its affiliates also provide  commercial loan
servicing for newly-originated  loans and loans acquired in the secondary market
on behalf of issuers of commercial and multifamily  mortgage-backed  securities,
financial institutions and private investors.

            [Describe rating of Master Servicer by Rating Agencies]

      The  information  concerning the Master  Servicer set forth above has been
provided by Midland and none of the  Depositor,  the Trustee or the  Underwriter
makes any representation or warranty as to the accuracy thereof.


                       THE SPECIAL SERVICER

      It is anticipated that [ ] (the "Special Servicer"), a [ ] corporation and
a wholly owned subsidiary of [ ], will serve as the Special Servicer and in such
capacity will be  responsible  for servicing  the  Specially  Serviced  Mortgage
Loans. The principal  executive offices of the Special Servicer are located at [
].

                  [Describe the Special Servicer]


      The information  concerning the Special  Servicer set forth above has been
provided by the Special  Servicer and none of the  Depositor,  the Trustee,  the
Master Servicer or the Underwriter  makes any  representation  or warranty as to
the accuracy thereof.


                               S-47

<PAGE>



                  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 A
Certificates,  the Class B Certificates,  the Class C  Certificates,  [the Class
[EC]   Certificates,]   [the   Class   [PO]   Certificates,]   [the  Class  [IO]
Certificates,] the Class R Certificates and the Class LR Certificates.  Only the
Class A, Class B and Class [___]  Certificates  are offered hereby.  The Pooling
and  Servicing  Agreement  will be  included as part of the Form 8-K to be filed
with the Commission  within 15 days after the Closing Date. See "THE POOLING AND
SERVICING AGREEMENT" herein and "DESCRIPTION OF THE CERTIFICATES" and "SERVICING
OF  THE  MORTGAGE  LOANS"  in  the  Prospectus  for  more  important  additional
information  regarding the terms of the Pooling and Servicing  Agreement and the
Certificates.

      The  Certificates   represent  in  the  aggregate  the  entire  beneficial
ownership  interest in a Trust Fund  consisting  primarily  of: (i) the Mortgage
Loans,  all  scheduled  payments of interest and principal due after the Cut-off
Date  (whether  or not  received)  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);  (ii) any Mortgaged
Property   acquired  on  behalf  of  the  Trust  Fund  through   foreclosure  or
deed-in-lieu of foreclosure (upon  acquisition,  an "REO Property");  (iii) such
funds or assets as from time to time are  deposited in the  Collection  Account,
the  Distribution  Account and any account  established  in connection  with REO
Properties  (an "REO  Account");  (iv) the  rights  of the  mortgagee  under all
insurance  policies  with respect to the  Mortgage  Loans;  (v) the  Depositor's
rights and remedies  under the Mortgage  Loan Purchase and Sale  Agreement;  and
(vi) all of the mortgagee's right, title and interest in the Reserve Accounts.

      The Certificate  Balance of any Class of  Certificates  outstanding at any
time  represents  the maximum  amount that 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  Balance of each Class of Certificates  will in each case be reduced
by amounts  actually  distributed  on such Class that are allocable to principal
and by any Realized  Losses  allocated to such Class.  [The Class [EC] and Class
[IO] Certificates are interest-only  Certificates,  have no Certificate Balances
and are not entitled to  distributions in respect of principal.] [The Class [PO]
Certificates   are   principal-only   certificates   and  are  not  entitled  to
distributions in respect of interest.]

Distributions

      Method, Timing and Amount.  Distributions on the Regular Certificates will
be made on the  [____]  day of  each  month  or,  if such  [_____]  day is not a
Business  Day,  then  on  the  next  succeeding   Business  Day,  commencing  in
[_______________]  (each, a "Distribution  Date"). All distributions (other than
the final  distribution on any  Certificate)  will be made by the Trustee 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  such
Distribution Date occurs (the "Record Date").  Such  distributions  will be made
(i) by wire transfer of immediately  available funds to the account specified by
the  Certificateholder  at a bank or other entity having appropriate  facilities
therefor,   if  such   Certificateholder   provides   the  Trustee  with  wiring
instructions  no less than [five] Business Days prior to the related Record Date
and is the registered  owner of Certificates the aggregate  Certificate  Balance
[or Notional Balance] of which is at least  $[_______________] or otherwise (ii)
by check mailed to such Certificateholder. [The "Class [EC] Notional Balance" as
of any date is equal to the sum of the Certificate Balances of the Class [____],
Class [____] and Class [____]  Certificates.] [The "Class [IO] Notional Balance"
as of  any  date  is  equal  to  the  Certificate  Balance  of  the  Class  [PO]
Certificates.] [The

                               S-48

<PAGE>



Class [EC] and Class [IO] Notional  Balances are referred to herein generally as
"Notional  Balances."] 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  such  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 such Class based on their respective Percentage  Interests.  The
"Percentage  Interest"  evidenced  by any  Regular  Certificate  is equal to the
initial  denomination  thereof as of the  Closing  Date  divided by the  initial
Certificate  Balance  [(or,  with  respect  to the  Class  [EC] and  Class  [IO]
Certificates,  the initial  Class [EC]  Notional  Balance or initial  Class [IO]
Notional Balance)] of the related Class.

      The aggregate  distribution to be made on the Regular  Certificates on any
Distribution  Date will equal the Available Funds.  The "Available  Funds" for a
Distribution  Date  will  be the  sum of all  previously  undistributed  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, including
all P&I Advances made by the Master Servicer, the Trustee [or the Fiscal Agent,]
as  applicable,  in respect of such  Distribution  Date,  plus all other amounts
required to be placed in the Collection  Account by the Master Servicer pursuant
to the Pooling and  Servicing  Agreement  allocable to the Mortgage  Loans,  but
excluding the following:

           (a) amounts  permitted to be used to reimburse  the Master  Servicer,
the Trustee [or the Fiscal  Agent,] as applicable,  for previously  unreimbursed
Advances  and  interest  thereon as  described  herein  under "THE  POOLING  AND
SERVICING AGREEMENT--Advances;"

           (b)  those portions of each payment of interest which
represent the applicable servicing compensation;

           (c) all amounts in the nature of late fees,  late charges and similar
fees, loan  modification  fees,  extension fees, loan service  transaction fees,
demand fees,  beneficiary  statement charges,  assumption fees and similar fees,
which the Master Servicer or the Special Servicer, as applicable, is entitled to
retain as additional servicing compensation;

           (d) all amounts representing scheduled Monthly Payments due after the
Due Date in the  related  Collection  Period  (such  amounts  to be  treated  as
received on the Due Date when due);

           (e) that  portion of (i)  amounts  received  in  connection  with the
liquidation of Specially Serviced Mortgage Loans, by foreclosure, trustee's sale
or otherwise,  (ii) amounts  received in  connection  with a sale of a Specially
Serviced  Mortgage  Loan or REO  Property  in  accordance  with the terms of the
Pooling and Servicing  Agreement,  (iii) amounts (other than Insurance Proceeds)
received in  connection  with the taking of a Mortgaged  Property by exercise of
the power of eminent domain or condemnation  ("Condemnation  Proceeds";  clauses
(i), (ii) and (iii) are collectively  referred to as "Liquidation  Proceeds") or
(iv) proceeds of the insurance  policies (to the extent such proceeds are not to
be applied to the  restoration  of the  property or released to the  borrower in
accordance  with the normal  servicing  procedures of the Master Servicer or the
related  sub-servicer,  subject  to the  terms  and  conditions  of the  related
Mortgage and Mortgage Note)  ("Insurance  Proceeds")  with respect to a Mortgage
Loan that  represents  any  unpaid  servicing  compensation  to which the Master
Servicer or Special Servicer is entitled;

           (f) all amounts  representing  certain  expenses  reimbursable to the
Master  Servicer,  the Special  Servicer,  the Trustee [or the Fiscal Agent] and
other amounts permitted to be retained by the Master

                               S-49

<PAGE>



Servicer or the Special  Servicer or withdrawn by the Master  Servicer  from the
Collection Account pursuant to the terms of the Pooling and Servicing Agreement;

           [(g) with respect to  Distribution  Dates after the EC Maturity Date,
Prepayment Premiums received in the related Collection Period;] and

           (h) any  interest  or  investment  income on funds on  deposit in the
Collection  Account  or in  Permitted  Investments  in which  such  funds may be
invested.

      The  "Monthly   Payment"  with  respect  to  any  Mortgage  Loan  for  any
Distribution  Date (other than any REO Mortgage  Loan) is the scheduled  monthly
payment of principal  and  interest,  excluding  any Balloon  Payment,  which is
payable by the related  borrower on the  related Due Date.  The Monthly  Payment
with respect to an REO Mortgage  Loan for any  Distribution  Date is the monthly
payment that would  otherwise  have been payable on the related Due Date had the
related Note not been discharged  (after giving effect to any extension or other
modification), determined as set forth in the Pooling and Servicing Agreement.

      "Unscheduled Payments" are all Liquidation Proceeds, Condemnation Proceeds
and Insurance Proceeds payable under the Mortgage Loans, the Repurchase Price of
any Mortgage Loans that are repurchased or purchased pursuant to the Pooling and
Servicing Agreement and any other payments under or with respect to the Mortgage
Loans not scheduled to be made, including Principal  Prepayments,  but excluding
Prepayment Premiums.

      "Prepayment  Premiums"  are  payments  received on a Mortgage  Loan as the
result of a Principal  Prepayment thereon,  not otherwise due thereon in respect
of principal or interest, which are intended to be a disincentive to prepayment.

      "Net REO  Proceeds"  with  respect  to any REO  Property  and any  related
Mortgage Loan are all revenues  received by the Special Servicer with respect to
such REO  Property  or REO  Mortgage  Loan  that do not  constitute  Liquidation
Proceeds, net of any insurance premiums,  taxes, assessments and other costs and
expenses  permitted  to be paid from the  related  REO  Account  pursuant to the
Pooling and Servicing Agreement.

      "Principal  Prepayments" are payments of principal made by a borrower on a
Mortgage  Loan which are received in advance of the  scheduled Due Date for such
payments and which are not accompanied by an amount of interest representing the
full  amount  of  scheduled  interest  due on any date or dates in any  month or
months subsequent to the month of prepayment.

      The "Collection  Period" with respect to a Distribution Date is the period
beginning on the day following the Determination Date in the month preceding the
month  in  which  such  Distribution  Date  occurs  (or,  in  the  case  of  the
Distribution  Date  occurring  in  [____________],  on the day after the Cut-off
Date)  and  ending  on  the  Determination  Date  in the  month  in  which  such
Distribution Date occurs.

      "Determination  Date" means the [____] day of any month, or if such [____]
day is not a Business Day, the Business Day  immediately  preceding  such [____]
day, commencing on
[-------------].

      "Default  Interest" with respect to any Mortgage Loan is interest  accrued
on such Mortgage Loan at the excess of the Default Rate over the Mortgage Rate.


                               S-50

<PAGE>



      The "Default Rate" with respect to any Mortgage Loan is the annual rate at
which  interest  accrues on such Mortgage Loan following any event of default on
such Mortgage Loan including a default in the payment of a Monthly  Payment or a
Balloon Payment.

      Priorities.  As used below in describing the priorities of distribution of
Available Funds for each Distribution  Date, the terms set forth below will have
the following meanings.

      "Class Interest Distribution Amount" with respect to any Distribution Date
and any of the Class A, Class B and Class C Certificates will equal interest for
the related Interest Accrual Period at the applicable Pass-Through Rate for such
Class of  Certificates  for such  Interest  Accrual  Period  on the  Certificate
Balance of such Class. [With respect to any Distribution Date and the Class [EC]
Certificates,  the  "Class  Interest  Distribution  Amount"  will  equal for any
Distribution  Date occurring on or prior to the EC Maturity Date, the Class [EC]
Excess Interest.  The Class [EC]  Certificates are not entitled to distributions
(other than any Class Interest Shortfalls) following the EC Maturity Date.] [The
Class  [PO]  Certificates  are  principal  only  Certificates  and have no Class
Interest  Distribution  Amount.] [With respect to any Distribution  Date and the
Class [IO] Certificates, the "Class Interest Distribution Amount" will equal the
product  of the  Class  [IO]  Pass-  Through  Rate and the Class  [IO]  Notional
Balance.] For purposes of determining  any Class Interest  Distribution  Amount,
any  distributions  in  reduction of  Certificate  Balance  [(and any  resulting
reductions in Notional  Balance)] as a result of allocations of Realized  Losses
on the  Distribution  Date  occurring in such  Interest  Accrual  Period will be
deemed to have been made as of the first day of such  Interest  Accrual  Period.
Notwithstanding the foregoing,  the Class Interest  Distribution Amount for each
Class of Certificates otherwise calculated as described above will be reduced by
such Class's pro rata share of any Prepayment Interest Shortfall not offset by a
Prepayment  Interest  Surplus or by Servicing  Fees as described  below for such
Distribution Date (pro rata according to each respective  Class's Class Interest
Distribution Amount determined without regard to this sentence).

      ["Class [EC] Excess Interest": With respect to any
Distribution Date, an amount equal to the Class [EC] Pass-Through
Rate multiplied by the Class [EC] Notional Balance.]

      ["Class [EC] Notional Balance": As of any date of
determination, an amount equal to the sum of the Certificate
Balances of the Class [__] Certificates and the Class [__]
Certificates.]

      ["Class [EC]  Pass-Through  Rate":  With  respect to any Interest  Accrual
Period,  a per annum  rate  equal to the  excess  of the  Weighted  Average  Net
Mortgage Rate over the weighted  averages of the  Pass-Through  Rates of the P&I
Certificates  (weighted  in each  case on the basis of a  fraction  equal to the
Certificate Balance of each such Class of Certificates divided by the sum of the
Certificate  Balances of the P&I Certificates [and the Class [PO]  Certificates]
as of the first day of such Interest  Accrual  Period) [and the Class [IO] Pass-
Through  Rate  (weighted  on the basis of a  fraction  equal to the  Class  [IO]
Notional  Balance  divided  by the sum of the  Certificate  Balances  of the P&I
Certificates and the Class [PO]  Certificates,  each as of the first day of such
Interest Accrual  Period)].  For purposes of this  definition,  the Pass-Through
Rates of the  Class  [___]  and Class  [___]  Certificates  will be equal to the
Weighted Average Net Mortgage Rate.]

      "Prepayment  Interest Shortfall" with respect to any Distribution Date and
any  Mortgage  Loan as to which a Principal  Prepayment  was made by the related
borrower during the related  Collection  Period, the amount by which (i) 30 full
days of interest at the related Net  Mortgage  Rate on the  Scheduled  Principal
Balance of such Mortgage Loan in respect of which  interest  would have been due
in the absence of such Principal  Prepayment on the Due Date next succeeding the
date of such Principal  Prepayment  exceeds (ii) the amount of interest received
from  the  related  borrower  in  respect  of such  Principal  Prepayment.  Such
shortfall may result because  interest on a Principal  Prepayment is paid by the
related borrower only to the date of

                               S-51

<PAGE>



prepayment  or because no  interest is paid on a  Principal  Prepayment,  to the
extent that such Principal Prepayment is applied to reduce the principal balance
of  the  related  Mortgage  Loan  as of the  Due  Date  preceding  the  date  of
prepayment.  Prepayment  Interest  Shortfalls with respect to each  Distribution
Date (to the extent not offset as provided in the  following  sentence)  will be
allocated to each Class of  Certificates  pro rata based on such  Class's  Class
Interest  Distribution  Amount  (without  taking  into  account  the  amount  of
Prepayment Interest Shortfalls to such Class on such Distribution Date) for such
Distribution Date. The amount of any Prepayment  Interest Shortfall with respect
to any  Distribution  Date will be offset by the  Master  Servicer  first by the
amount of any Prepayment  Interest Surplus and then up to an amount equal to the
aggregate  Servicing  Fees to which  the  Master  Servicer  would  otherwise  be
entitled on such Distribution Date.

      "Prepayment  Interest  Surplus" with respect to any Distribution  Date and
any  Mortgage  Loan as to which a Principal  Prepayment  was made by the related
borrower  during  the  related  Collection  Period,  the amount by which (i) the
amount of  interest  received  from the  related  borrower  in  respect  of such
Principal  Prepayment  exceeds  (ii) 30 full days of interest at the related Net
Mortgage  Rate on the  Scheduled  Principal  Balance  of such  Mortgage  Loan in
respect of which  interest  would have been due in the absence of such Principal
Prepayment  on  the  Due  Date  next  succeeding  the  date  of  such  Principal
Prepayment.  The Master  Servicer  will be  entitled  to retain  any  Prepayment
Interest Surplus as additional servicing compensation to the extent not required
to  offset  Prepayment   Interest  Shortfalls  as  described  in  the  preceding
paragraph.

      The "Pass-Through  Rate" for any Class of Regular  Certificates is the per
annum rate at which interest  accrues on the  Certificates  of such Class during
any Interest Accrual Period.  The Pass-Through  Rate on the Class A Certificates
during any Interest Accrual Period will be [______]%.  The Pass-Through  Rate on
the Class B  Certificates  during any Interest  Accrual Period will be [_____]%.
The  Pass-Through  Rate on the Class C Certificates  during any Interest Accrual
Period will be [_____]%.  [The  Pass-Through Rate on the Class [EC] Certificates
during any Interest  Accrual Period will be the Class [EC]  Pass-Through  Rate.]
[The Pass-  Through  Rate on the Class  [IO]  Certificates  during any  Interest
Accrual  Period will be equal to the Weighted  Average Net Mortgage  Rate.] [The
Pass-Through  Rate on the Class  [___] and Class [___]  Certificates  during any
Interest Accrual Period will be equal to the greater of (i) the Weighted Average
Net  Mortgage  Rate  and  (ii)  [____]%.   [The  Class  [PO]   Certificates  are
principal-only  certificates and are not entitled to distributions in respect of
interest.]

      The "Weighted  Average Net Mortgage Rate" for any Interest  Accrual Period
is a per annum rate equal to the weighted  average of the Net Mortgage  Rates as
of the first day of such Interest  Accrual  Period.  The "Net Mortgage Rate" for
each Mortgage Loan,  prior to any default  thereunder,  is the Mortgage Rate for
such Mortgage Loan minus the Servicing Fee Rate.

      The "Interest Accrual Period" with respect to any Distribution Date is the
calendar  month  preceding  the month in which such  Distribution  Date  occurs.
Interest for each Interest  Accrual Period is calculated based on a 360-day year
consisting of twelve 30-day months.

      "Class Interest Shortfall" means on any Distribution Date for any Class of
Certificates,  the  excess,  if any,  of the amount of  interest  required to be
distributed to the holders of such Class of  Certificates  on such  Distribution
Date over the  amount of  interest  actually  distributed  to such  holders.  No
interest will accrue on unpaid Class Interest Shortfalls.

      The "Pooled Principal  Distribution Amount" for any Distribution Date will
be equal to the sum of (without duplication):


                               S-52

<PAGE>



           (i) the principal  component of all scheduled Monthly Payments (other
than Balloon  Payments) that become due (regardless of whether  received) on the
Mortgage Loans during the related Collection Period;

           (ii) the  principal  component  of all  Assumed  Scheduled  Payments,
deemed to become  due  (regardless  of  whether  received)  during  the  related
Collection Period with respect to any Balloon Loan that is delinquent in respect
of its Balloon Payment;

           (iii) the Scheduled Principal Balance of each Mortgage Loan that was,
during  the  related  Collection  Period,  repurchased  from the  Trust  Fund in
connection with the breach of a  representation  or warranty as described herein
under "THE  POOLING AND  SERVICING  AGREEMENT--Representations  and  Warranties;
Repurchase"  or  purchased  from the Trust Fund as  described  herein under "THE
POOLING AND SERVICING AGREEMENT--Optional Termination;"

           (iv) the portion of  Unscheduled  Payments  allocable to principal of
any Mortgage Loan that was liquidated during the related Collection Period;

           (v)  the principal component of all Balloon Payments
received during the related Collection Period;

           (vi) all other Principal Prepayments received in the
related Collection Period; and

           (vii) any other full or partial  recoveries  in respect of principal,
including Insurance Proceeds,  Liquidation  Proceeds,  Condemnation Proceeds and
Net REO Proceeds.

      The "Assumed  Scheduled Payment" with respect to any Mortgage Loan that is
delinquent in respect of its Balloon Payment (including any REO Mortgage Loan as
to which the Balloon  Payment  would have been past due),  is an amount equal to
the sum of (a) the principal portion of the Monthly Payment that would have been
due on  such  Mortgage  Loan on the  related  Due  Date  based  on the  original
amortization schedule thereof, assuming such Balloon Payment had not become due,
after giving effect to any  modification  and (b) interest at the applicable Net
Mortgage  Rate on the principal  balance that would have  remained  after giving
effect to deemed principal  payments  pursuant to clause (a) hereof on prior Due
Dates.

      An "REO  Mortgage  Loan"  is any  Mortgage  Loan as to which  the  related
Mortgaged Property has become an REO Property.

      On each Distribution  Date,  holders of each Class of Certificates  (other
than the Class LR Certificates) will receive distributions,  up to the amount of
Available  Funds,  in the amounts and in the order of priority  (the  "Available
Funds Allocation") set forth below:

           (i) First,  to the Class A Certificates  up to an amount equal to the
Class Interest Distribution Amount of such Class for such Distribution Date;

           (ii) Second, to the Class A Certificates up to an amount equal to the
aggregate unpaid Class Interest Shortfalls previously allocated to such Class on
any previous Distribution Dates and not paid;

           (iii)  Third,  to the  Class  A  Certificates,  in  reduction  of the
Certificate Balance thereof,  the Pooled Principal  Distribution Amount for such
Distribution Date, until the Certificate Balance thereof is reduced to zero;

                               S-53

<PAGE>




           (iv) Fourth, to the Class A Certificates for the unreimbursed amounts
of Realized  Losses,  if any,  together with simple  interest  thereon at a rate
equal to [_____]%  per annum from the date on which such  unreimbursed  Realized
Loss was  allocated  (or the date on which  interest  was last paid) to, but not
including,  the  Distribution  Date on which  distributions  in  respect of such
unreimbursed  Realized  Loss are made  pursuant to this  subparagraph,  up to an
amount equal to the aggregate of such  unreimbursed  Realized Losses  previously
allocated to the Class A Certificates  and interest  thereon,  provided that any
distribution  pursuant  to this  subparagraph  will be deemed to be  distributed
first  in  respect  of any  such  interest  and  then  in  respect  of any  such
unreimbursed Realized Loss;

           (v) Fifth, to the Class B Certificates,  up to an amount equal to the
Class Interest Distribution Amount of such Class for such Distribution Date;

           (vi) Sixth, to the Class B Certificates, up to an amount equal to the
aggregate unpaid Class Interest Shortfalls previously allocated to such Class on
any previous Distribution Dates and not paid;

           (vii)  Seventh,   after  the  Certificate  Balance  of  the  Class  A
Certificates has been reduced to zero, to the Class B Certificates, in reduction
of the Certificate Balance thereof, the Pooled Principal Distribution Amount for
such Distribution Date less the portion thereof distributed on such Distribution
Date pursuant to any preceding clause,  until the Certificate Balance thereof is
reduced to zero;

           (viii)  Eighth,  to the Class B  Certificates,  for the  unreimbursed
amounts of Realized Losses,  if any,  together with simple interest thereon at a
rate  equal to  [____]%  per  annum  from the  date on which  such  unreimbursed
Realized Loss was  allocated  (or the date on which  interest was last paid) to,
but not including,  the Distribution  Date on which  distributions in respect of
such unreimbursed Realized Loss are made pursuant to this subparagraph, up to an
amount equal to the aggregate of such  unreimbursed  Realized Losses  previously
allocated to the Class B Certificates  and interest  thereon,  provided that any
distribution  pursuant  to this  subparagraph  will be deemed to be  distributed
first  in  respect  of any  such  interest  and  then  in  respect  of any  such
unreimbursed Realized Loss;

           (ix) Ninth, to the Class C Certificates, up to an amount equal to the
Class Interest Distribution Amount of such Class for such Distribution Date;

           (x) Tenth, to the Class C Certificates,  up to an amount equal to the
aggregate unpaid Class Interest Shortfalls previously allocated to such Class on
any previous Distribution Dates and not paid;

           (xi)  Eleventh,   after  the  Certificate  Balance  of  the  Class  B
Certificates has been reduced to zero, to the Class C Certificates, in reduction
of the Certificate Balance thereof, the Pooled Principal Distribution Amount for
such Distribution Date less the portion thereof distributed on such Distribution
Date pursuant to any preceding clause,  until the Certificate Balance thereof is
reduced to zero;

           (xii)  Twelfth,  to the Class C  Certificates,  for the  unreimbursed
amounts of Realized Losses,  if any,  together with simple interest thereon at a
rate  equal to  [____]%  per  annum  from the  date on which  such  unreimbursed
Realized Loss was  allocated  (or the date on which  interest was last paid) to,
but not including,  the Distribution  Date on which  distributions in respect of
such unreimbursed Realized Loss are made pursuant to this subparagraph, up to an
amount equal to the aggregate of such  unreimbursed  Realized Losses  previously
allocated to the Class C Certificates  and interest  thereon,  provided that any
distribution  pursuant  to this  subparagraph  will be deemed to be  distributed
first  in  respect  of any  such  interest  and  then  in  respect  of any  such
unreimbursed Realized Loss;

                               S-54

<PAGE>




           [If  applicable,  the  following  would be included in the above list
           where appropriate based on such Classes' level of subordination.]

           [[_____]  [____________],  to the Class [EC]  Certificates,  up to an
amount  equal to the  aggregate  unpaid  Class  Interest  Shortfalls  previously
allocated to such class on any previous Distribution Dates and not paid;]

           [[_____]  [____________],  to the Class  [EC]  Certificates  up to an
amount equal to the Class  Interest  Distribution  Amount of such Class for such
Distribution Date;]

           [[_____]  [____________],  to the Class [IO]  Certificates,  up to an
amount equal to the Class  Interest  Distribution  Amount of such Class for such
Distribution Date;]

           [[_____]  [____________],  to the Class [IO]  Certificates,  up to an
amount  equal to the  aggregate  unpaid  Class  Interest  Shortfalls  previously
allocated to such Class on any previous Distribution Dates and not paid;]

           [[_____] [_____________],  after the Certificate Balance of the Class
[____] Certificates has been reduced to zero, to the Class [PO] Certificates, in
reduction of the Certificate Balance thereof, the Pooled Principal  Distribution
Amount for such Distribution  Date less the portion thereof  distributed on such
Distribution  Date  pursuant  to any  preceding  clause,  until the  Certificate
Balance thereof is reduced to zero;]

           [[______] [_____________], if such Distribution Date occurs after the
EC  Maturity  Date,  to  (i)  the  Class  C  Certificates,   (ii)  the  Class  B
Certificates,   (iii)  the  Class  A  Certificates   and  (iv)  the  Class  [PO]
Certificates,  in that order,  in reduction of the  Certificate  Balance of each
thereof,  any remaining portion of Available Funds in the Distribution  Account,
until the Certificate Balance of each has been reduced to zero;]

           [[______]  [_____________],  to the Class [PO] Certificates,  for the
unreimbursed  amounts of Realized Losses,  if any, together with simple interest
thereon  at a rate  equal to  [_____]%  per  annum  from the date on which  such
unreimbursed Realized Loss was allocated (or the date on which interest was last
paid) to, but not including,  the  Distribution  Date on which  distributions in
respect  of  such   unreimbursed   Realized  Loss  are  made  pursuant  to  this
subparagraph,  up to an  amount  equal  to the  aggregate  of such  unreimbursed
Realized Losses previously allocated to the Class [PO] Certificates and interest
thereon,  provided that any distribution  pursuant to this  subparagraph will be
deemed to be  distributed  first in  respect  of any such  interest  and then in
respect of any such unreimbursed Realized Loss.]

      On each Distribution  Date,  Available Funds remaining in the Distribution
Account  following  the  distributions  to  the  Certificates  pursuant  to  the
Available Funds  Allocation will be distributed to the Class R Certificates  and
Available Funds  remaining in the Collection  Account will be distributed to the
Class LR Certificates.

      [Distributions   of  Principal  on  the  Class  [__]-1  and  Class  [__]-2
Certificates. On each Distribution Date prior to the earlier of (i) the [Senior]
Principal  Distribution  Cross-Over Date and (ii) the final Distribution Date in
connection  with  the  termination  of the  Trust  Fund,  all  distributions  of
principal to the Class  [__]-1  Certificates  and the Class [__]-2  Certificates
will be paid,  first,  to holders  of the Class  [__]-1  Certificates  until the
Certificate Balance of such Certificates is reduced to zero, and thereafter,  to
holders of

                               S-55

<PAGE>



the  Class  [__]-2   Certificates,   until  the  Certificate   Balance  of  such
Certificates  is reduced  to zero.  On each  Distribution  Date on and after the
[Senior] Principal  Distribution  Cross-Over Date, and in any event on the final
Distribution  Date  in  connection  with  the  termination  of the  Trust  Fund,
distributions of principal on the Class [__]-1 Certificates and the Class [__]-2
Certificates  will be paid to holders of such two Classes of  Certificates,  pro
rata in  accordance  with  their  respective  Certificate  Balances  outstanding
immediately  prior to such Distribution  Date, until the Certificate  Balance of
each such Class of Certificates is reduced to zero.

      The "[Senior]  Principal  Distribution  Cross-Over Date" will be the first
Distribution  Date as of which the  aggregate  Certificate  Balance of the Class
[__]-1 Certificates and Class [__]-2 Certificates  outstanding immediately prior
thereto exceeds the sum of (i) the aggregate  Scheduled Principal Balance of the
Mortgage Loans that will be outstanding  immediately following such Distribution
Date  and  (ii)  the  portion  of the  Available  Distribution  Amount  for such
Distribution Date that will remain after the distribution of interest to be made
on the Class [__]-1 and Class [__]-2  Certificates on such Distribution Date has
been made.]

      Prepayment  Premiums.   Each  Mortgage  Loan  generally  provides  that  a
prepayment be  accompanied  by the payment of a Prepayment  Premium for all or a
portion of the period  during which such  prepayments  are  permitted.  [On each
Distribution Date up to and including the EC Maturity Date,  Prepayment Premiums
with respect to any Unscheduled  Payments received on Yield Maintenance Loans in
the related  Collection  Period,  if such Collection  Period occurred during the
Yield Maintenance Period for such Yield Maintenance Loan, will be distributed to
the holders of the Certificates  outstanding on such  Distribution  Date, in the
following amounts and order of priority:

           (i)  First,  to the  Class  of  Certificates  which  is  entitled  to
distributions  in respect of  principal  on such  Distribution  Date (other than
pursuant to clause  [______________]  of the  Available  Funds  Allocation),  an
amount equal to the excess of (A) the present value  (discounted at the Discount
Rate) of the principal and interest  distributions  that would have been paid in
respect of such Class of Certificates  from the  Distribution  Date occurring in
the following month until the Certificate  Balance of such Class of Certificates
would have been reduced to zero had the related  prepayment  not  occurred  (and
assuming no other prepayments were made and no delinquencies or defaults occur),
less (B) the present value  (discounted  at the Discount  Rate) of the principal
and  interest  distributions  that  will be paid in  respect  of such  Class  of
Certificates  from the Distribution  Date occurring in the following month until
the  Certificate  Balance  of such  Class of  Certificates  is  reduced  to zero
following  such  prepayment  (assuming  no further  prepayments  are made and no
delinquencies  or  defaults  occur)  less  (C) the  amount  of such  prepayment;
provided  that  if  more  than  one  Class  of   Certificates   is  entitled  to
distributions  in respect of  principal  on such  Distribution  Date (other than
pursuant to clause  [_____________]  of the  Available  Funds  Allocation),  the
amount set forth herein will be calculated  for each such Class,  and the amount
of  Prepayment  Premiums  will be  allocated  among  such  Classes,  pro rata in
accordance  with the amounts so calculated,  up to an amount equal to the sum of
such amounts so calculated; and

           (ii)  Second,  any  remaining   Prepayment   Premiums  following  the
distribution in clause First above, to the Class [EC] Certificates.

      With respect to each Distribution Date up to and including the EC Maturity
Date, any Prepayment Premiums received with respect to any of the Mortgage Loans
that are not Yield Maintenance  Loans and any Prepayment  Premiums received with
respect to the Yield  Maintenance  Loans  after the  related  Yield  Maintenance
Periods will be allocated solely to the Class [EC]  Certificates.] The amount of
any Prepayment Premiums with respect to any Unscheduled Payments received in any
Collection  Period  [subsequent  to the  Collection  Period  related to the [EC]
Maturity Date] will be distributed as Available  Funds pursuant to the Available
Funds Allocation.

                               S-56

<PAGE>




      A "Yield  Maintenance  Loan" is any Mortgage  Loan as to which the related
Note requires the payment of Prepayment  Premiums calculated with reference to a
yield maintenance formula.

      The "Yield Maintenance Period" with respect to each Yield Maintenance Loan
is the period  following its origination  during which the related Note requires
the  payment  of  Prepayment  Premiums  calculated  with  reference  to a  yield
maintenance formula.

      [The "Discount  Rate" is the rate determined by the Trustee to be the rate
interpolated  and  rounded  to  the  nearest  one-thousandth  of a  percent,  if
necessary, in the secondary market on the United States Treasury security with a
maturity equal to the then computed  weighted  average life of the related Class
of Certificates  (rounded to the nearest month) (without taking into account the
related prepayment and assuming (i) no further prepayments on the Mortgage Loans
and (ii) no  delinquencies  or  defaults  with  respect to  payments on Mortgage
Loans) plus [_____]% per annum.]

      Notwithstanding the foregoing,  Prepayment Premiums will be distributed on
any  Distribution  Date only to the extent  they are  received in respect of the
Mortgage Loans in the related Collection Period.

      Realized  Losses.  The  Certificate  Balance of the  Certificates  will be
reduced  without  distribution  on any  Distribution  Date as a write-off to the
extent of any Realized Loss with respect to such Distribution  Date. As referred
to herein,  the "Realized Loss" with respect to any Distribution  Date will mean
the  amount,  if any,  by which (i) the  Aggregate  Certificate  Balance  of the
Certificates after giving effect to distributions made on such Distribution Date
exceeds (ii) the aggregate  Scheduled Principal Balance of the Mortgage Loans as
of the Due Date in the month in which such  Distribution  Date occurs.  Any such
write-offs  will be applied  to the  Classes of  Certificates  in the  following
order,  until  each is  reduced  to zero:  first,  to the Class C  Certificates,
second,  to the Class B  Certificates  and third,  to the Class A  Certificates.
[Insert Class [PO]  Certificates  where  appropriate.]  Any amounts recovered in
respect  of any  amounts  previously  written  off as  Realized  Losses  will be
distributed  to the Classes of  Certificates  in reverse  order of allocation of
Realized  Losses  thereto.   [Realized   Losses  allocated  to  the  Class  [PO]
Certificates  will reduce the Class [IO]  Notional  Balance.]  [Realized  Losses
allocated  to any Class of  Certificates  will  reduce the Class  [EC]  Notional
Balance.]  Shortfalls in Available  Funds  resulting from  additional  servicing
compensation  (including  interest on Advances not covered by Default  Interest,
extraordinary  expenses of the Trust Fund or otherwise) will be allocated in the
same manner as Realized Losses.

      The "Scheduled  Principal Balance" of any Mortgage Loan as of any Due Date
will be the principal  balance of such Mortgage Loan as of such Due Date,  after
giving  effect to (i) any Principal  Prepayments,  non- premium  prepayments  or
other  unscheduled  recoveries  of principal and any Balloon  Payments  received
during  the  related  Collection  Period  and (ii) any  payment  in  respect  of
principal, if any, due on or before such Due Date (other than a Balloon Payment,
but  including  the  principal  portion of any  Assumed  Scheduled  Payment,  if
applicable),  irrespective  of any  delinquency in payment by the borrower.  The
Scheduled  Principal  Balance of any REO Mortgage Loan is equal to the principal
balance  thereof  outstanding  on the date that the related  Mortgaged  Property
became an REO Property minus any Net REO Proceeds allocated to principal on such
REO Mortgage Loan and reduced by Monthly  Payments due thereon on or before such
Due Date.  With respect to any Mortgage  Loan,  from and after the date on which
the Master Servicer makes a determination that it has recovered all amounts that
it   reasonably   expects  to  be  finally   recoverable   (a  "Final   Recovery
Determination"), the Scheduled Principal Balance thereof will be zero.

                               S-57

<PAGE>



Subordination[; Credit Enhancement]

      As a means of providing a certain  amount of  protection to the holders of
the Class A Certificates against losses associated with delinquent and defaulted
Mortgage Loans, the rights of the holders of the Class B Certificates to receive
distributions of interest and principal, as applicable,  will be subordinated to
such  rights of the  holders  of the  Class A  Certificates.  Each  Class of the
Regular  Certificates  with a lower class designation will likewise be protected
by the  subordination  of all  Classes  of  Certificates  with yet  lower  Class
designations.  This  subordination  will be  effected  in two  ways:  (i) by the
preferential  right of the holders of a Class of  Certificates to receive on any
Distribution  Date  the  amounts  of  interest  and  principal,  as  applicable,
distributable in respect of such Class of Certificates on such date prior to any
distribution  being made on such  Distribution Date in respect of any Classes of
Certificates  subordinate thereto and (ii) by the allocation of Realized Losses,
first, to the Class C  Certificates,  second,  to the Class B Certificates  and,
finally,  to the  Class  A  Certificates,  in  each  case  in  reduction  of the
Certificate  Balance  of such Class  until the  Certificate  Balance  thereof is
reduced to zero.  [Insert Class [EC]  Certificates,  [IO] Certificates and Class
[PO] Certificates where appropriate.]

      [No other form of credit  enhancement will be available for the benefit of
the holders of the  Offered  Certificates.]  [Describe  any other form of credit
enhancement.]

Additional Rights of the Residual Certificates

      The Class R Certificates and Class LR Certificates will remain outstanding
for as long as the Trust Fund exists.  Holders of the Class R  Certificates  and
Class LR Certificates are not entitled to distributions in respect of principal,
interest or Prepayment  Premiums.  Holders of the Class R Certificates and Class
LR Certificates  are not expected to receive any  distributions  until after the
Class  Balances of all other Classes of  Certificates  have been reduced to zero
and only to the extent of any  Available  Funds  remaining  in the  Distribution
Account and Collection Account,  respectively,  on any Distribution Date and any
remaining assets of the Upper-Tier REMIC and the Lower-Tier REMIC, respectively,
if any, on the final Distribution Date for the Certificates, after distributions
in respect of any accrued  but unpaid  interest  on the  Certificates  and after
distributions  in  reduction of  principal  balance  have reduced the  principal
balances of the Certificates to zero.

      [A holder  of a  greater  than [ ]%  Percentage  Interest  of the Class LR
Certificates may, under certain circumstances,  purchase the remaining assets of
the Trust Fund,  thereby effecting the termination of the Trust REMICs. See "THE
POOLING AND SERVICING AGREEMENT-- Optional Termination" herein.]

Delivery, Form and Denomination

      [Book-Entry  Certificates.  No Person  acquiring  a Class [ ] or Class [ ]
Certificate (each such Certificate, a "Book-Entry Certificate") will be entitled
to receive a physical  certificate  representing such Certificate,  except under
the limited circumstances described below. Absent such circumstances,  the Book-
Entry  Certificates  will be  registered  in the  name of a  nominee  of DTC and
beneficial  interests  therein will be held by investors  ("Beneficial  Owners")
through the book-entry  facilities of DTC, as described herein, in denominations
of [$100,000]  initial  Certificate  Balance [or Notional  Balance] and integral
multiples of [$1,000] in excess  thereof,  except one  certificate  of each such
Class may be issued that represents a different initial  Certificate Balance [or
Notional  Balance] to  accommodate  the  remainder  of the  initial  Certificate
Balance [or Notional  Balance] of such Class. The Depositor has been informed by
DTC that its nominee will

                               S-58

<PAGE>



be Cede & Co. Accordingly, Cede & Co. is expected to be the holder
of record of the Book-Entry Certificates.

      No  Beneficial  Owner of a  Book-Entry  Certificate  will be  entitled  to
receive a definitive Certificate (a "Definitive Certificate")  representing such
person's  interest in the  Book-Entry  Certificates,  except as set forth below.
Unless and until  Definitive  Certificates  are issued to  Beneficial  Owners in
respect  of  the  Book-  Entry  Certificates  under  the  limited  circumstances
described  herein,  all  references  to actions taken by  Certificateholders  or
holders will, in the case of the Book-Entry Certificates, refer to actions taken
by DTC upon  instructions  from its  participants,  and all references herein to
distributions,  notices, reports and statements to Certificateholders or holders
will,  in the  case of the  Book-Entry  Certificates,  refer  to  distributions,
notices,  reports and  statements  to DTC or Cede & Co., as the case may be, for
distribution  to  Beneficial  Owners  in  accordance  with DTC  procedures.  The
Trustee, the Master Servicer,  the Special Servicer,  [the Fiscal Agent] and the
Certificate Registrar may for all purposes, including the making of payments due
on the Book-Entry Certificates,  deal with DTC as the authorized  representative
of the Beneficial  Owners with respect to such  Certificates for the purposes of
exercising  the rights of  Certificateholders  under the Pooling  and  Servicing
Agreement.

      The  Depository  Trust  Company.  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 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  participating   organizations   ("Participants")   and  to
facilitate  the  clearance  and  settlement  of  securities  transactions  among
Participants through electronic  book-entries,  thereby eliminating the need for
physical movement of certificates.  Participants  include securities brokers and
dealers  (including  the  Underwriter),  banks,  trust  companies  and  clearing
corporations.  Indirect  access to the DTC system  also is  available  to banks,
brokers,  dealers,  trust companies and other institutions that clear through or
maintain  a  custodial  relationship  with a  Participant,  either  directly  or
indirectly  ("Indirect  Participants").  The rights of  Beneficial  Owners  with
respect to the Book-Entry  Certificates  will be limited to those established by
law and  agreements  between such  Beneficial  Owners and the  Participants  and
Indirect Participants representing such Beneficial Owners.

      Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"),  DTC is required to make  book-entry  transfers of
Book-Entry  Certificates among Participants on whose behalf it acts with respect
to the Book-Entry  Certificates.  Participants  and Indirect  Participants  with
which   Beneficial   Owners  have  accounts  with  respect  to  the   Book-Entry
Certificates similarly are required to make book-entry transfers and receive and
transmit such payments on behalf of their respective Beneficial Owners.

      Beneficial  Owners 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.  All transfers by Beneficial Owners of their respective  ownership
interests in the  Book-Entry  Certificates  will be made in accordance  with the
procedures  established by the Participant or brokerage firm  representing  each
such  Beneficial  Owner.  Each  Participant  will only  transfer  the  ownership
interests in the Book-Entry  Certificates of Beneficial  Owners it represents or
of brokerage  firms for which it acts as agent in  accordance  with DTC's normal
procedures.  Neither the  Certificate  Registrar  nor the Trustee  will have any
responsibility  to monitor or restrict the  transfer of  ownership  interests in
Book-Entry Certificates through the book-entry facilities of DTC.


                               S-59

<PAGE>



      In  addition,   Beneficial   Owners  will  receive  all  distributions  of
principal,  interest and other sums through Participants.  DTC will forward such
distributions  to its  Participants,  which  thereafter  will  forward  them  to
Indirect  Participants  or  Beneficial  Owners.  Beneficial  Owners  will not be
recognized  as  Certificateholders,  as such  term is  used in the  Pooling  and
Servicing Agreement, by the Trustee or any paying agent (each, a "Paying Agent")
appointed  by the Trustee.  Beneficial  Owners will be permitted to exercise the
rights of Certificateholders only indirectly through DTC and its Participants.

      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 Beneficial
Owner to pledge  Book-Entry  Certificates  to  persons or  entities  that do not
participate  in the  DTC  system,  or to  otherwise  act  with  respect  to such
Book-Entry Certificates,  may be limited due to lack of a definitive Certificate
for such  Book-Entry  Certificates.  In  addition,  under a  book-entry  format,
Beneficial  Owners may  experience  delays in their  receipt of payments,  since
distributions  will be made by the  Trustee  or a Paying  Agent on behalf of the
Trustee to Cede & Co., as nominee for DTC.

      DTC has advised the Depositor that it will take any action permitted to be
taken by a  Certificateholder  under the Pooling and Servicing Agreement only at
the  direction  of one or more  Participants  to  whose  accounts  with  DTC the
Book-Entry  Certificates  are  credited.   Additionally,  DTC  has  advised  the
Depositor that, in the case of actions requiring the direction of the holders of
specified  Percentage  Interests or Voting Rights of the  Certificates,  it will
take such actions only at the direction of and on behalf of  Participants  whose
holdings of Book-Entry Certificates evidence such specified Percentage Interests
or Voting Rights.  DTC may take  conflicting  actions with respect to Percentage
Interests or Voting  Rights to the extent that  Participants  whose  holdings of
Book-Entry  Certificates  evidence  such  Percentage  Interests or Voting Rights
authorize divergent action.

      Neither the  Depositor,  the  Trustee,  the Master  Servicer,  the Special
Servicer,  [the Fiscal Agent,] nor any Paying Agent will have any responsibility
for any aspect of the  records  relating  to, or  payments  made on account  of,
beneficial ownership interests of the Book-Entry  Certificates registered in the
name of Cede & Co.,  as nominee  for DTC,  or for  maintaining,  supervising  or
reviewing any records relating to such beneficial  ownership  interests.  In the
event of the  insolvency of DTC, a  Participant  or an Indirect  Participant  in
whose name Book-Entry Certificates are registered, the ability of the Beneficial
Owners of such Book-Entry Certificates to obtain timely payment may be impaired.
In addition,  in such event, if the limits of applicable  insurance  coverage by
the Securities Investor Protection  Corporation are exceeded or if such coverage
is otherwise unavailable, ultimate payment of amounts distributable with respect
to such Book-Entry Certificates may be impaired.]

      [Physical  Certificates.] The Class [ ], Class R and Class LR Certificates
will be  issued  in fully  registered  certificated  form  only.  The  Class [ ]
Certificates will be issued in denominations of [$100,000]  initial  Certificate
Balance [or Notional Balance, as applicable,] and integral multiples of [$1,000]
in excess  thereof  [(or [$1] in excess  thereof  with  respect to the Class [ ]
Certificates)],  except one  Certificate  of each such Class may be issued  that
represents a different  initial  Certificate  Balance [or  Notional  Balance] to
accommodate  the  remainder  of the initial  Certificate  Balance  [or  Notional
Balance].  The Residual  Certificates  will be issued in  definitive,  physical,
registered form in Percentage  Interests of [_____]% and integral multiples of a
[_____]% Percentage Interest in excess thereof.

      [Book-Entry  Certificates will be converted to Definitive Certificates and
reissued  to  Beneficial  Owners or their  nominees,  rather  than to DTC or its
nominee,  only if (i)(A) the  Depositor  advises the  Certificate  Registrar  in
writing  that  DTC is no  longer  willing  or able  to  discharge  properly  its
responsibilities  as  Depository  with  respect  to any Class of the  Book-Entry
Certificates and (B) the Depositor is unable to locate

                               S-60

<PAGE>



a  qualified  successor  or (ii)  the  Depositor,  at its  option,  advises  the
Certificate  Registrar that it elects to terminate the book-entry system through
DTC with respect to any Class of the Book-Entry Certificates.

      Upon the occurrence of any event  described in the  immediately  preceding
paragraph,  the  Certificate  Registrar  will be required to notify all affected
Beneficial  Owners through DTC of the  availability of Definitive  Certificates.
Upon  surrender by DTC of the physical  certificates  representing  the affected
Book-Entry  Certificates  and receipt of instructions for  re-registration,  the
Certificate  Registrar  will reissue the Book-Entry  Certificates  as Definitive
Certificates  to  the  Beneficial  Owners.   Upon  the  issuance  of  Definitive
Certificates  for purposes of evidencing  ownership of the Class [_____],  Class
[_____] or Class [_____] Certificates, the registered holders of such Definitive
Certificates  will be  recognized  as  Certificateholders  under the Pooling and
Servicing  Agreement  and,  accordingly,  will be  entitled  directly to receive
payments  on, and  exercise  Voting  Rights with respect to, and to transfer and
exchange such Definitive Certificates.]

      Definitive  Certificates  will be  transferable  and  exchangeable  at the
offices of the Trustee or the Certificate Registrar in accordance with the terms
of the Pooling and Servicing Agreement.

Registration and Transfer

      Subject to the  restrictions  on transfer  and  exchange  set forth in the
Pooling and Servicing  Agreement,  the holder of any Definitive  Certificate may
transfer or exchange  the same in whole or part (in a principal  amount equal to
the  minimum  authorized  denomination  or any  integral  multiple  thereof)  by
surrendering  such  Definitive  Certificate at the corporate trust office of the
certificate  registrar appointed pursuant to the Pooling and Servicing Agreement
(the "Certificate  Registrar") or at the office of any transfer agent,  together
with an executed  instrument of assignment  and transfer in the case of transfer
and a written request for exchange in the case of exchange.  In exchange for any
Definitive  Certificate  properly  presented  for transfer or exchange  with all
necessary  accompanying  documentation,  the Certificate  Registrar will, within
[_____]  Business Days of such request if made at the corporate  trust office of
the Certificate Registrar, or within [_____] Business Days if made at the office
of a transfer agent (other than the Certificate Registrar),  execute and deliver
at such corporate  trust office or the office of the transfer agent, as the case
may be, to the  transferee  (in the case of  transfer) or holder (in the case of
exchange) or send by first class mail at the risk of the transferee (in the case
of  transfer)  or  holder  (in the  case of  exchange)  to such  address  as the
transferee or holder, as applicable,  may request,  a Definitive  Certificate or
Definitive  Certificates,  as  the  case  may  require,  for  a  like  aggregate
Certificate Balance [or Notional Balance, as applicable,] and in such authorized
denomination or denominations as may be requested. The presentation for transfer
or exchange of any Definitive  Certificate  will not be valid unless made at the
corporate  trust  office  of the  Certificate  Registrar  or at the  office of a
transfer  agent by the  registered  holder in  person,  or by a duly  authorized
attorney-in-fact.  The  Certificate  Registrar may decline to accept any request
for an exchange or registration of transfer of any Definitive Certificate during
the period of [15] days preceding any Distribution Date.

      No fee or service charge will be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
herein [;  provided,  however,  that in connection  with the transfer of Private
Certificates  to certain  institutional  accredited  investors,  the Certificate
Registrar  will be entitled to be  reimbursed  by the  transferor  for any costs
incurred in  connection  with such  transfer].  The  Certificate  Registrar  may
require payment by each  transferor of a sum sufficient to pay any tax,  expense
or other governmental charge payable in connection with any such transfer.

      For  a   discussion   of  certain   transfer   restrictions,   see  "ERISA
CONSIDERATIONS" herein.



                               S-61

<PAGE>



                       YIELD CONSIDERATIONS

Regular Certificates

      General. The yield on any Regular Certificate will depend on (a) the price
at which such  Certificate is purchased by an investor and (b) the rate,  timing
and amount of distributions on such Certificate.  The rate, timing and amount of
distributions  on any Regular  Certificate  will in turn depend on,  among other
things,  (i) the rate and  timing of  principal  payments  (including  voluntary
prepayments, involuntary prepayments resulting from defaults and liquidations or
other  dispositions  of the  Mortgage  Loans  and  Mortgaged  Properties  or the
application  of insurance or  condemnation  proceeds  and/or the purchase of the
Mortgage    Loans   as   described    under   "THE    POOLING   AND    SERVICING
AGREEMENT--Representations and Warranties; Repurchase," "--Optional Termination"
[and  "--Auction"])  and the extent to which such  amounts  are to be applied in
reduction of the  Certificate  Balance [(or  Notional  Balance)] of the Class of
Certificates  to which  such  Certificate  belongs,  (ii) the rate,  timing  and
severity of Realized  Losses on the Mortgage  Loans and the extent to which such
losses are  allocable in reduction of the  Certificate  Balances  [(or  Notional
Balance)] of the Class of  Certificates to which such  Certificate  belongs [and
(iii) with respect to the Class [EC], Class [ ] and Class [IO] Certificates, the
Weighted   Average  Net  Mortgage   Rate  as  in  effect  from  time  to  time].
[Disproportionate  principal  payments  (whether  resulting from  differences in
amortization  schedules,  prepayments or otherwise) on Mortgage Loans having Net
Mortgage  Rates that are higher or lower than the current  Weighted  Average Net
Mortgage  Rate  will  affect  the  yield on the Class  [EC]  Certificates.  Such
disproportionate  principal  payments will also affect the Pass-Through Rates of
the Class [ ] and Class [IO]  Certificates  and therefore the yield on each such
Class.] [Furthermore,  following the EC Maturity Date, increases or decreases in
the  Weighted  Average Net Mortgage  Rate will  increase or decrease the rate of
distributions  in  reduction  of  Certificate  Balances  of  certain  Classes of
Certificates entitled to receive  distributions  pursuant to priority [ ] of the
Available Funds Allocation.]

      Rate and Timing of Principal Payments. The yield to holders of the Regular
Certificates purchased at a discount or premium will be affected by the rate and
timing of principal  payments  made in reduction of the  Certificate  Balance of
such Certificates. As described herein, the Pooled Principal Distribution Amount
for each  Distribution  Date will be distributable in its entirety in respect of
the Class A Certificates  until the  Certificate  Balance  thereof is reduced to
zero,  and will  thereafter be  distributable  in its entirety to each remaining
Class of Regular  Certificates,  sequentially in order of Class designation,  in
each case until the Certificate  Balance of each such Class of Certificates  is,
in turn,  reduced  to zero.  Consequently,  the rate  and  timing  of  principal
payments  made  in  reduction  of  the   Certificate   Balance  of  the  Regular
Certificates  will be  directly  related  to the rate and  timing  of  principal
payments on or in respect of the Mortgage Loans,  which will in turn be affected
by the amortization  schedules thereof,  the dates on which Balloon Payments are
due and the rate and  timing of  principal  prepayments  and  other  unscheduled
collections thereon (including, for this purpose, collections made in connection
with liquidations of Mortgage Loans due to defaults, casualties or condemnations
affecting  the Mortgaged  Properties  or purchases of Mortgage  Loans out of the
Trust  Fund  in  the  manner   described   under  "THE  POOLING  AND   SERVICING
AGREEMENT--Representations and Warranties; Repurchase," "--Optional Termination"
[and  "--Auction"]  herein.  Prepayments  and,  assuming the  respective  stated
maturity  dates  therefor have not occurred,  liquidations  and purchases of the
Mortgage Loans will result in distributions on the Regular  Certificates [(other
than the  Class  [EC] and  Class  [IO]  Certificates)]  of  amounts  that  would
otherwise have been  distributed over the remaining terms of the Mortgage Loans.
Defaults on the Mortgage  Loans,  particularly  at or near their stated maturity
dates, may result in significant delays in payments of principal on the Mortgage
Loans  and,  accordingly,  on  the  Regular  Certificates  while  work-outs  are
negotiated,  foreclosures are completed or bankruptcy  proceedings are resolved.
In  addition,  the  Special  Servicer  has the option to extend the  maturity of
Mortgage Loans following a default in the payment of a Balloon Payment. See "THE
POOLING AND SERVICING

                               S-62

<PAGE>



AGREEMENT--Servicing   of  the  Mortgage  Loans;  Collection  of  Payments"  and
"--Realization  Upon Mortgage  Loans"  herein and "CERTAIN  LEGAL ASPECTS OF THE
MORTGAGE LOANS--Foreclosure" in the Prospectus.

      The  extent  to  which  the  yield to  maturity  of any  Class of  Regular
Certificates may vary from the anticipated  yield will depend upon the degree to
which they are purchased at a discount or premium and when,  and to what degree,
payments of principal on the Mortgage Loans are in turn distributed in reduction
of the Certificate Balance of such Certificates. An investor should consider, in
the case of any Regular  Certificate  purchased at a discount,  [especially  the
Class  [PO]  Certificates,]  the risk  that a slower  than  anticipated  rate of
principal payments on the Mortgage Loans could result in an actual yield to such
investor  that is  lower  than the  anticipated  yield  and,  in the case of any
Regular  Certificate  purchased  at a premium [(or the Class [EC] and Class [IO]
Certificates,  which have no Certificate Balances)], the risk that a faster than
anticipated  rate of principal  payments could result in an actual yield to such
investor that is lower than the  anticipated  yield.  In general,  the earlier a
payment of principal on the Mortgage  Loans is  distributed  in reduction of the
Certificate  Balance of any  Regular  Certificate  purchased  at a  discount  or
premium [(or, in the case of the Class [EC] and Class [IO] Certificates, applied
in  reduction of the  Notional  Balance)],  the greater will be the effect on an
investor's yield to maturity.  As a result, the effect on an investor's yield of
principal  payments on the Mortgage Loans  occurring at a rate higher (or lower)
than the rate anticipated by the investor during any particular period would not
be fully offset by a subsequent like reduction (or increase) in the rate of such
principal  prepayments.  Because the rate of principal  payments on the Mortgage
Loans will depend on future events and a variety of factors (as  described  more
fully below), no assurance can be given as to such rate or the rate of Principal
Prepayments in particular.  The Depositor is not aware of any relevant  publicly
available or authoritative  statistics with respect to the historical prepayment
experience of a large group of commercial and/or multifamily loans comparable to
the Mortgage Loans.

      [The amounts  payable with respect to the Class [PO]  Certificates  derive
only from principal  payments on the Mortgage Loans.  As a result,  the yield on
the Class [PO] Certificates  will be adversely  affected by slower than expected
payments of principal (including prepayments,  defaults and liquidations) on the
Mortgage Loans.]

      Balloon Payments. [Most] of the Mortgage Loans are Balloon Loans that will
have  substantial  payments  (that is,  Balloon  Payments)  due at their  stated
maturities,  unless previously  prepaid.  If any borrower with respect to any of
such Balloon Loans is unable to make the  applicable  Balloon  Payment when due,
the  average  life  of the  Certificates  will be  longer  than  expected.  With
particular reference to the Class A Certificates,  the [ ] Mortgage Loans listed
below have a maturity  date  within the next [ ] years,  with a Balloon  Payment
required on each such  maturity  date.  If the Balloon  Payments with respect to
each of these  Mortgage  Loans are not paid by each of the related  borrowers as
scheduled,  the average  life of the Class A  Certificates  could be  especially
affected.


                               S-63

<PAGE>




<TABLE>
<CAPTION>
                      Cut-off
                        Date                                  Appraisal
                      Principal Balloon  Property  Appraised  Balloon   Original
Loan #    Property    Balance   Balance    Type       LTV       LTV     Maturity
            Name
- --------------------------------------------------------------------------------


<S>        <C>         <C>      <C>      <C>       <C>        <C>       <C>    
</TABLE>



      Losses and  Shortfalls.  The yield to holders of the Regular  Certificates
will also depend on the extent to which such  holders  are  required to bear the
effects  of any  losses or  shortfalls  on the  Mortgage  Loans.  Shortfalls  in
collections  of  amounts  payable  on the  Mortgage  Loans  (to the  extent  not
advanced)  will  generally  be  borne:  first,  by the  holders  of the  Class C
Certificates,  to the extent of amounts otherwise distributable thereto; second,
by the holders of the Class B Certificates,  to the extent of amounts  otherwise
distributable  thereto;  and, last, by the holders of the Class A  Certificates.
[Insert  Class [PO]  Certificates  in the  appropriate  place,  if  applicable.]
Realized Losses will be allocated, as and to the extent described herein, to the
Classes of Certificates  (in reduction of the  Certificate  Balance of each such
Class) in reverse order of their class designation.

      Certain Relevant Factors. The Mortgage Loans are not insured or guaranteed
in whole or in part by any governmental agency or any other person or entity. In
addition,  [ ] of the Mortgage Loans are non- recourse loans. If the markets for
commercial and multifamily  real estate should  experience an overall decline in
property values such that the outstanding  balances of the Mortgage Loans exceed
the value of the respective  Mortgaged  Properties,  actual losses may be higher
than those originally  anticipated by investors.  As otherwise described herein,
most of the Mortgage Loans, by number and by Cut-off Date Principal Balance, are
Balloon  Loans.  The ability of the borrowers to pay the Balloon  Payment at the
maturity of the Balloon  Loans will depend on their ability to sell or refinance
the Mortgaged  Properties,  which, in turn, depends on a number of factors, many
of which are beyond the  control of such  borrowers.  Such  factors  include the
level of interest rates and general  economic  conditions at the time of sale or
refinancing  and changes in federal,  state or local laws,  including  tax laws,
environmental  laws and safety  standards.  The  Certificates are subject to the
risk of default by the borrowers in making the required Balloon Payments.

      The rate and timing of principal payments and defaults and the severity of
losses on the Mortgage Loans may be affected by a number of factors,  including,
without  limitation,  prevailing interest rates, the terms of the Mortgage Loans
(for example,  the provisions  requiring the payment of Prepayment  Premiums and
amortization terms that require Balloon Payments), the demographics and relative
economic  vitality of the areas in which the Mortgaged  Properties  are located,
the  general  supply  and demand for such  facilities  (and their  uses) in such
areas, the quality of management of Mortgaged  Properties,  the servicing of the
Mortgage  Loans,  possible  changes  in tax laws  and  other  opportunities  for
investment.

      The rate of  prepayment  on the Mortgage  Pool is likely to be affected by
prevailing  market interest rates for mortgage loans of a comparable  type, term
and risk level.  When prevailing market interest rates are below a mortgage note
rate, a borrower may have an increased incentive to refinance its Mortgage Loan.
In addition,  as prevailing market interest rates decline, the related borrowers
may have an  increased  incentive  to  refinance  for  purposes  of  either  (i)
converting  to another  fixed rate loan with a lower  interest  rate and thereby
"locking in" such rate or (ii) taking  advantage of an initial  "teaser rate" on
an adjustable  rate mortgage loan (that is, a mortgage  interest rate below that
which  would  otherwise  apply if the  applicable  index and gross  margin  were
applied).  [ All] of the Mortgage Loans require that  prepayments be accompanied
by the payment

                               S-64

<PAGE>



of a  Prepayment  Premium,  at  least  for  a  specified  period  following  the
origination thereof. See Annex B and "DESCRIPTION OF THE MORTGAGE  POOL--Certain
Terms and  Conditions  of the  Mortgage  Loans"  herein.  A  requirement  that a
prepayment be accompanied  by a Prepayment  Premium may not provide a sufficient
economic  disincentive  to a borrower  seeking to refinance at a more  favorable
interest rate. In addition,  in certain  jurisdictions such a requirement may be
unenforceable.  See "RISK  FACTORS--Prepayment  and Yield Considerations" herein
and  "CERTAIN  LEGAL  ASPECTS OF THE MORTGAGE  LOANS--Enforceability  of Certain
Provisions" in the Prospectus.

      Depending on prevailing  market rates of interest,  the outlook for market
interest  rates and  economic  conditions  generally,  some  borrowers  may sell
Mortgaged Properties in order to realize their equity therein, to meet cash flow
needs or to make other investments. In addition, some borrowers may be motivated
by federal and state tax laws  (which are  subject to change) to sell  Mortgaged
Properties prior to the exhaustion of tax depreciation benefits.

      Neither  the   Depositor   nor  the   Mortgage   Loan  Seller   makes  any
representation as to the particular factors that will affect the rate and timing
of prepayments and defaults on the Mortgage Loans, as to the relative importance
of such factors,  as to the percentage of the principal  balance of the Mortgage
Loans that will be prepaid or as to which a default will have occurred as of any
date or as to the overall rate of  prepayment,  default or principal  payment on
the Mortgage Loans.

      [Pass-Through  Rate. The Pass-Through Rates on the Class [ ] and Class [ ]
Certificates  are  related  to the  Weighted  Average  Net  Mortgage  Rate,  the
Pass-Through  Rate on the  Class  [IO]  Certificates  is equal  to the  Weighted
Average  Net  Mortgage  Rate  and the  Class  [EC]  Pass-Through  Rate,  used to
calculate interest  distributable on the Class [EC] Certificates prior to the EC
Maturity  Date, is derived with  reference to the Weighted  Average Net Mortgage
Rate.  The Weighted  Average Net Mortgage Rate will  fluctuate over the lives of
the Certificates as a result of scheduled  amortization,  voluntary  prepayments
and  liquidations  of Mortgage  Loans and  modifications  to the  Mortgage  Rate
applicable to any Mortgage Loan. If principal payments,  including voluntary and
involuntary principal prepayments, are made on a Mortgage Loan with a relatively
high Net Mortgage  Rate at a rate faster than the rate of principal  payments on
the Mortgage Pool as a whole,  the  Pass-Through  Rates  applicable to the Class
[EC],  Class [ ],  Class  [ ] and  Class  [IO]  Certificates  will be  adversely
affected.  Accordingly,  the yield on each such  Class of  Certificates  will be
sensitive to changes in the outstanding principal balances of the Mortgage Loans
as a result of scheduled amortization, voluntary prepayments and liquidations of
Mortgage Loans.  The  Pass-Through  Rate on each of the Class [ ], Class [ ] and
Class [IO]  Certificates is equal to the greater of (i) the Weighted Average Net
Mortgage  Rate and (ii) [ ]%. If the Weighted  Average Net Mortgage Rate were to
fall  below  [ ]%,  the  Pass-Through  Rate  on  the  Class  [ ] and  Class  [ ]
Certificates  would be [ ]%, and there will not be sufficient  cash flow to make
all  interest  payments  due  on  each  of  such  Classes  and  the  Class  [IO]
Certificates.   Any  such  interest   shortfall  would  affect  the  Class  [IO]
Certificates  prior to affecting the Class [ ] Certificates and would affect the
Class [ ]  Certificates  prior to  affecting  the  Class [ ]  Certificates.  See
"DESCRIPTION OF THE CERTIFICATES  --Distributions"  herein. For a description of
the interest  rates  applicable to the Mortgage  Loans see  "DESCRIPTION  OF THE
MORTGAGE  POOL--Certain  Characteristics of the Mortgage Pool--Range of Mortgage
Rates" herein.

      Delay in Payment of Distributions.  Because monthly distributions will not
be made to Certificateholders  until, at the earliest,  the [ ] day of the month
following the month in which interest accrued on the Certificates, the effective
yield to the  holders of the Regular  Certificates  will be lower than the yield
that  would  otherwise  be  produced  by the  applicable  Pass-Through  Rate and
purchase prices (assuming such prices did not account for such delay).


                               S-65

<PAGE>



      Interest   Shortfalls.    As   described   under   "DESCRIPTION   OF   THE
CERTIFICATES--Distributions"  herein,  if the  portion  of the  Available  Funds
distributable in respect of interest on any Class of Regular Certificates on any
Distribution Date is less than the amount of interest required to be paid to the
holders of such Class,  the shortfall will be  distributable  to holders of such
Class of  Certificates  on  subsequent  Distribution  Dates,  to the  extent  of
Available  Funds on such  Distribution  Dates.  Any such shortfall will not bear
interest, however, and will therefore negatively affect the yield to maturity of
such Class of Certificates for so long as it is outstanding.

Weighted Average Life of the Regular Certificates

      Weighted  average  life  refers  to the  average  amount of time that will
elapse  from  the  date of  determination  to the  date of  distribution  to the
investor  of each dollar  distributed  in  reduction  of  principal  balance [or
notional  balance] of such  security.  The weighted  average life of the Regular
Certificates  will be  influenced  by,  among  other  things,  the rate at which
principal of the Mortgage  Loans is paid,  which may be in the form of scheduled
amortization, Balloon Payments, prepayments or liquidations.

      Prepayments on mortgage loans may be measured by a prepayment  standard or
model. The model used in this Prospectus  Supplement is the "Constant Prepayment
Rate" or "CPR"  model.  The CPR model  represents  an assumed  constant  rate of
prepayment  each  month,  expressed  as an  annual  rate,  relative  to the then
outstanding  principal  balance of a pool of mortgage loans for the life of such
mortgage  loans.  CPR of "O%" assumes that none of the Mortgage Loans is prepaid
by a borrower  before  maturity,  while CPRs "0.5%,"  "1.5%," "4.2%," "5.0%" and
"15.0%"  assume that  prepayments  on the  relevant  Mortgage  Loans are made by
borrowers  at those  CPRs.  CPR does not  purport  to be  either  an  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,
including the Mortgage Loans to be included in the Trust Fund.

      The tables  set forth  below  have been  prepared  on the basis of certain
assumptions as described  below  regarding the  characteristics  of the Mortgage
Loans that are expected to be included in the Mortgage  Pool as described  under
"DESCRIPTION  OF THE MORTGAGE  POOL"  herein and the  performance  thereof.  The
tables assume,  among other things,  that: (i) as of the date of issuance of the
Regular  Certificates,  the  Mortgage  Loans  provide  for a Monthly  Payment of
principal and interest that would fully amortize the remaining principal balance
of such  Mortgage  Loan using the  Monthly  Payments in the amounts set forth in
Annex A hereto,  commencing on the first day of the month immediately  following
the month in which  such  issuance  occurs,  with,  if such  Mortgage  Loan is a
Balloon  Loan,  the Monthly  Payments in the amounts set forth in Annex A hereto
and a principal payment in the amount that would reduce the principal balance of
such Balloon  Loan to zero on the  maturity  date set forth in Annex A; (ii) the
Mortgage  Loan  Seller will not  repurchase  any  Mortgage  Loan and none of the
[Master  Servicer,]  [the Special  Servicer,] [the Depositor] or [the holders of
the Class LR Certificates]  exercises its option to purchase  Mortgage Loans and
thereby cause a termination of the Trust Fund;  (iii) there are no delinquencies
or Realized Losses on the Mortgage Loans;  (iv) no Prepayment  Premiums are paid
with respect to any Mortgage Loan; (v) payments on the Certificates will be made
on the [ ] day of each month,  commencing on [ ] (notwithstanding  that any such
day is not a Business  Day);  (vi) there are no  additional  ongoing  Trust Fund
expenses  payable out of the Trust Fund other than the Servicing  Fee; and (vii)
the Regular Certificates will be purchased on [_____________].

      The  actual  performance  of the  Mortgage  Loans  will  differ  from  the
assumptions  used  in  calculating  the  tables  set  forth  below,   which  are
hypothetical  in nature and are provided only to give a general sense of how the
principal  cash flows might  behave  under  varying  prepayment  scenarios.  Any
difference  between such assumptions and the actual  performance of the Mortgage
Loans, or actual prepayment or loss experience, will

                               S-66

<PAGE>



affect the percentages of initial  Certificate Balance outstanding over time and
the weighted average lives of the Classes of Regular Certificates.

      Subject to the foregoing discussion and assumptions,  the following tables
indicate the weighted  average life of each Class of Regular  Certificates,  and
set forth the  percentages  of the  initial  Certificate  Balance  [or  Notional
Balance] of each such Class of Regular  Certificates  that would be  outstanding
after each of the  Distribution  Dates shown based on the assumptions  described
above  and the  following  additional  assumptions  for  each of the  designated
scenarios (the "Scenarios"). In the case of Scenario 1, it was assumed that none
of the  Mortgage  Loans  prepay  prior to their  maturity  date.  In the case of
Scenario 2, it was assumed that all the Mortgage Loans prepay at a rate equal to
0% CPR for the [ ] months  beginning on the Due Date in  [____________________],
then at a rate equal to 0.5% CPR for the [ ] months beginning on the Due Date in
[ ], then at a rate  equal to 1.5% CPR for the [ ] months  beginning  on the Due
Date in [ ], then at a rate  equal to 4.2% CPR for the [ ] months  beginning  on
the  Due  Date in [ ],  then at a rate  equal  to  5.0%  CPR for the [ ]  months
beginning  on the Due Date in [ ] and  finally  at a rate equal to 15.0% CPR for
the period  beginning  on the Due Date in [ ]. [In the case of  Scenario  3, the
prepayment  assumptions  set forth in Scenario 2 were assumed and it was further
assumed  that the Trust Fund will be  terminated  pursuant  to an auction on the
Distribution   Date   occurring  in  [  ].  See  "THE   POOLING  AND   SERVICING
AGREEMENT--Auction" herein.]


                               S-67

<PAGE>




             Percentage of Initial Certificate Balance
                          Outstanding for
                     Each Designated Scenario

                           CLASS A                 CLASS B               CLASS C
                          SCENARIO                SCENARIO              SCENARIO

DISTRIBUTION    1      2      3       1       2       3      1       2       3
- -------------   -      -      -       -       -       -      -       -       -
DATE


Initial
Percentage  



















Weighted
Average Life 1



- -----------------------
1The weighted  average life of each Class is determined by (i)  multiplying  the
amount of each  distribution  in  reduction of the  Certificate  Balance of such
Class  by the  number  of  years  from  the  date  of  purchase  to the  related
Distribution  Date,  (ii) adding the results and (iii)  dividing  the sum by the
aggregate  distributions  in reduction  of  Certificate  Balance  referred to in
clause (i).


      [Based on the assumptions  described in the third paragraph  preceding the
above tables, (i) the weighted average life of the Class [EC] Certificates under
the  assumptions  described  above as  Scenario  1 would be [ ] years,  (ii) the
weighted  average  life of the Class  [EC]  Certificates  under the  assumptions
described above as Scenario 2 would be [ ] years and (iii) the weighted  average
life of the Class [EC]  Certificates  under the  assumptions  described above as
Scenario 3 would be [ ] years. The weighted average lives of each such Class set
forth above are determined by (a)  multiplying  the amount of each  distribution
that  reduces  the Class [EC]  Notional  Balance by the number of years from the
date of purchase to the related  Distribution  Date,  (b) adding the results and
(c) dividing the sum by the aggregate distributions in reduction of the Notional
Balance referred to in clause (a).]


                               S-68

<PAGE>




Mortgage Defaults

      Effect on Subordinate Certificates.  The aggregate amount of distributions
on the Subordinate  Certificates  offered hereby,  the yield to maturity of such
Subordinate  Certificates,  the rate of principal  payments on such  Subordinate
Certificates and the weighted average life of such Subordinate Certificates will
be  affected  by the rate and the timing of  delinquencies  and  defaults on the
Mortgage  Loans.  If a  purchaser  of a  Subordinate  Certificate  of any  Class
calculates its anticipated  yield based on an assumed rate of default and amount
of losses on the  Mortgage  Loans that is lower than the default rate and amount
of losses actually  experienced and such additional losses are allocable to such
Class of Certificates,  such purchaser's  actual yield to maturity will be lower
than that so  calculated  and  could be  negative.  The  timing of any loss on a
liquidated  Mortgage  Loan will also affect the actual  yield to maturity of the
Subordinate  Certificates to which a portion of such loss is allocable,  even if
the rate of defaults and severity of losses are  consistent  with an  investor's
expectations.  In general,  the earlier a loss borne by an investor occurs,  the
greater is the effect on such investor's yield to maturity.

      The  yield  to  investors  in the  Subordinate  Certificates  will be very
sensitive to the timing and  magnitude  of losses on the  Mortgage  Loans due to
liquidations   following  a  default,   and  will  also  be  very  sensitive  to
delinquencies  in payment.  MOREOVER,  BECAUSE THE SUBORDINATE  CERTIFICATES ARE
SUBORDINATED TO THE SENIOR CERTIFICATES, REALIZED LOSSES WILL BE ALLOCATED FIRST
TO THE CLASS C CERTIFICATES, UNTIL THE CERTIFICATE BALANCE THEREOF IS REDUCED TO
ZERO, SECOND TO THE CLASS B CERTIFICATES,  UNTIL THE CERTIFICATE BALANCE THEREOF
IS REDUCED TO ZERO AND THIRD TO THE CLASS A CERTIFICATES,  UNTIL THE CERTIFICATE
BALANCE  THEREOF  IS  REDUCED  TO ZERO.  AS A  RESULT,  A LOSS ON ANY ONE OF THE
MORTGAGE  LOANS COULD RESULT IN A SIGNIFICANT  LOSS, OR IN SOME CASES A COMPLETE
LOSS, OF AN INVESTOR'S INVESTMENT IN ANY CLASS OF THE SUBORDINATE  CERTIFICATES.
CONSEQUENTLY  PROSPECTIVE  INVESTORS  SHOULD  PERFORM  THEIR OWN ANALYSIS OF THE
EXPECTED  TIMING AND  SEVERITY  OF REALIZED  LOSSES  PRIOR TO  INVESTING  IN ANY
SUBORDINATE CERTIFICATE. [Describe subordination provisions of Class [EC], Class
[IO] and Class [PO] Certificates, if applicable.]

      As described under "THE POOLING AND SERVICING AGREEMENT--Advances" herein,
(i) the Master Servicer,  the Trustee [and the Fiscal Agent] will be entitled to
receive  interest on unreimbursed  Advances at the Advance Rate and (ii) and the
Special  Servicer  will  be  entitled  to  receive  servicing  compensation  for
Specially  Serviced  Mortgage Loans and REO Mortgage  Loans as described  herein
under "THE  POOLING  AND  SERVICING  AGREEMENT--Special  Servicing."  The Master
Servicer's and the Special Servicer's rights to receive such payment of interest
and  compensation  are prior to the  rights  of  Certificateholders  to  receive
distributions on the Certificates and, consequently,  may result in losses being
allocated to the Subordinate Certificates that would not otherwise have resulted
absent the accrual of such interest or such additional compensation.

      Even if losses on the  Mortgage  Loans are not borne by an investor in any
Class, such losses may affect the weighted average life and yield to maturity of
such investor's Certificates.

      Regardless of whether losses ultimately result, delinquencies and defaults
on the  Mortgage  Loans may  significantly  delay the receipt of payments by the
holder  of a  Subordinate  Certificate,  to  the  extent  that  Advances  or the
subordination of another Class of Certificates does not fully offset the effects
of any such delinquency or default.  With respect to any Distribution  Date, P&I
Advances will only be made with respect

                               S-69

<PAGE>



to any Seriously  Delinquent  Loan if and to the extent that Available Funds for
such  Distribution  Date  (exclusive  of any P&I  Advance  with  respect  to any
Seriously  Delinquent  Loan) are not  sufficient to make full  distributions  in
accordance  with the Available  Funds  Allocation to each Class of  Certificates
whose  Certificate  Balance  would not be reduced  by  Anticipated  Losses  with
respect to all  Seriously  Delinquent  Loans.  Therefore,  neither  (i) the most
subordinate Class (or Classes) of Certificates  outstanding at any time nor (ii)
any other Class of Certificates  whose  Certificate  Balance would be reduced if
Realized Losses occurred in the amount of Anticipated Losses with respect to all
Seriously  Delinquent Loans will receive  distributions on any Distribution Date
on which  one or more  Mortgage  Loans is a  Seriously  Delinquent  Loan  unless
Available Funds for such  Distribution  Date (exclusive of any P&I Advances with
respect to any Seriously  Delinquent  Loans) exceed the amount necessary to make
full  distributions  in accordance with the Available  Funds  Allocation to each
Class of  Certificates  that is  senior  to such  Class.  See "THE  POOLING  AND
SERVICING AGREEMENT--Advances" herein.

Residual Certificates

      As indicated under "CERTAIN FEDERAL INCOME TAX CONSEQUENCES"  herein,  the
Class R and Class LR Certificates are not entitled to regular distributions. The
Class R and Class LR Certificates are not expected to receive any  distributions
until after the Certificate  Balances of all other Classes of Certificates  have
been reduced to zero and only to the extent of any Available  Funds remaining in
the  Distribution   Account  and  Collection  Account,   respectively,   on  any
Distribution  Date. In the case of the Class LR  Certificates,  the existence of
any  Available  Funds  remaining in the  Collection  Account may result from the
allocation of Available Funds to the Lower-Tier  Regular  Interests as described
in   the    Available    Funds    Allocation.    See    "DESCRIPTION    OF   THE
CERTIFICATES--Distributions"   herein.  No  assurance  can  be  given  that  any
Available  Funds will remain in the Collection  Account for  distribution to the
Class LR  Certificates.  In the case of the Class R  Certificates,  no Available
Funds are  expected  to  remain in the  Distribution  Account  for  distribution
thereto.  Therefore, the Class R and Class LR Certificateholders'  REMIC taxable
income  and  the  tax   liability   thereon  will   substantially   exceed  cash
distributions to such holders during certain periods.  There can be no assurance
as to the amount by which such taxable  income or such tax liability will exceed
cash  distributions  in  respect  of the  Class  R  Certificates  and  Class  LR
Certificates  during any such period and no  representation is made with respect
thereto.  Due to the special tax treatment of residual interests,  the after-tax
return  of  the  Class  R  Certificates   and  Class  LR  Certificates   may  be
significantly lower than would be the case if the Class R Certificates and Class
LR Certificates were taxed as debt instruments, or may be negative.

                THE POOLING AND SERVICING AGREEMENT

General

      The  Certificates  will be  issued  pursuant  to a Pooling  and  Servicing
Agreement to be dated as of [ ] (the "Pooling and Servicing Agreement"),  by and
among the Depositor, the Master Servicer, the Special Servicer, the Trustee [and
the Fiscal Agent].

      The  Depositor  will  provide  to a  prospective  or  actual  holder  of a
Certificate  without charge,  upon written request, a copy (without exhibits) of
the Pooling and  Servicing  Agreement.  Requests  should be addressed to Midland
Realty Acceptance Corp., 210 West 10th Street, 6th Floor,  Kansas City, Missouri
64105, attention: _________________________ at telephone number
                             .


                               S-70

<PAGE>



Assignment of the Mortgage Loans

      On or before the  Closing  Date,  the  Depositor  will assign or cause the
assignment  of the  Mortgage  Loans  without  recourse,  to the  Trustee for the
benefit of the holders of  Certificates.  On or prior to the Closing  Date,  the
Depositor will deliver to the Trustee, with a copy to the Master Servicer,  with
respect to each  Mortgage  Loan the  following  set of documents  (the  "Trustee
Mortgage File"):

[Describe documents to be included in Trustee Mortgage File.]

If the  Depositor  cannot  deliver any original or certified  recorded  document
described  above on the Closing Date, the Depositor will use its best efforts to
deliver (or cause to be delivered) such original or certified recorded documents
within [ ] days from the Closing  Date  (subject to delays  attributable  to the
failure of the appropriate  recording office to return such documents,  in which
case the Depositor will deliver such documents  promptly upon receipt  thereof).
The Trustee is obligated to review the Trustee  Mortgage  File for each Mortgage
Loan within [ ] days after the later of delivery or the Cut-off  Date and report
any missing documents or certain types of defects therein to the Depositor.

      The Master  Servicer will hold all remaining  Mortgage Loan  Documents and
all other  documents  related to each  Mortgage  Loan,  including  copies of any
management agreements, ground leases, appraisals, surveys, environmental reports
and similar documents and any other written agreements relating to each Mortgage
Loan  (collectively,  the "Master Servicer  Mortgage File" and together with the
Trustee  Mortgage  File,  the  "Mortgage  File") in trust for the benefit of the
Trustee on behalf of Certificateholders.  The legal ownership of all records and
documents  with respect to each  Mortgage Loan prepared by or that come into the
possession of the Master Servicer will immediately vest in the Trustee, in trust
for the benefit of Certificateholders.

Representations and Warranties; Repurchase

      In the Pooling and Servicing Agreement,  the Depositor will assign certain
representations  and warranties made by the Mortgage Loan Seller in the Mortgage
Loan   Purchase   and  Sale   Agreement  to  the  Trustee  for  the  benefit  of
Certificateholders.

      In the Mortgage Loan Purchase and Sale Agreement, the Mortgage Loan Seller
(with respect to each of the Mortgage  Loans) will represent and warrant,  among
other things, that (subject to certain exceptions specified in the Mortgage Loan
Purchase and Sale  Agreement),  as of the date of the Mortgage Loan Purchase and
Sale Agreement (unless another date is specified):

      [Describe material representations and warranties.]

      The Pooling and  Servicing  Agreement  requires  that the  Custodian,  the
Master  Servicer,  the Special  Servicer or the Trustee notify the Mortgage Loan
Seller  upon its  becoming  aware of any  breach of certain  representations  or
warranties  of the Mortgage  Loan Seller in the Mortgage  Loan Purchase and Sale
Agreement,  or that any document  required to be included in the  Mortgage  File
does not conform to the requirements of the Pooling and Servicing Agreement. The
Mortgage Loan Purchase and Sale  Agreement  provides  that,  with respect to any
such  Mortgage  Loan,  within [ ] days  after  notice  of such  breach  from the
Custodian,  the Master  Servicer,  the  Special  Servicer  or the  Trustee,  the
Mortgage  Loan Seller  will  either (a)  repurchase  such  Mortgage  Loan at its
outstanding  principal  balance,  plus accrued  interest from the Due Date as to
which  interest  was last paid or was  advanced  up to the Due Date in the month
following  the  month  in  which  such  repurchase  occurs,  the  amount  of any
unreimbursed Advances, together with interest thereon at

                               S-71

<PAGE>



the Advance  Rate,  relating  to such  Mortgage  Loan,  the amount of any unpaid
servicing  compensation  relating  to such  Mortgage  Loan and the amount of any
expenses reasonably incurred by the Master Servicer, the Special Servicer or the
Trustee in respect of such repurchase  obligation  (such price,  the "Repurchase
Price") or (b)  promptly  cure such breach in all material  respects,  provided,
however, if such defect or breach cannot be cured within such [ ] day period, so
long as the Mortgage Loan Seller has commenced and is diligently proceeding with
the cure of such breach,  such [ ] day period will be extended for an additional
[ ] days;  provided,  further,  that no such extension will be applicable unless
the  Mortgage  Loan  Seller  delivers  to the  Depositor  (or its  successor  in
interest) an officer's  certificate  (i)  describing the measures being taken to
cure such breach and (ii) stating that the Mortgage  Loan Seller  believes  such
breach will be cured within such [ ] days.  Without  limiting the  generality of
the  provisions  described  above,  if a  Mortgage  Loan fails to  constitute  a
"qualified  mortgage"  within the meaning of the REMIC provisions of the Code by
reason of the breach of a  representation,  warranty or covenant or by reason of
missing or defective  documentation,  then no extension of the [ ] day period in
the preceding sentence will apply.

      The  obligation  of  the  Mortgage  Loan  Seller  to  repurchase  or  cure
constitutes the sole remedy  available to holders of Certificates or the Trustee
for a breach of a  representation  or  warranty  by the  Mortgage  Loan  Seller.
Neither  the  Depositor  nor the Master  Servicer  or Special  Servicer  will be
obligated to purchase a Mortgage  Loan if the Mortgage  Loan Seller  defaults on
its  obligation  to  repurchase  or cure and no assurance  can be given that the
Mortgage Loan Seller will fulfill its obligation. If such obligation is not met,
as to a Mortgage Loan that is not a "qualified  mortgage," the Upper-Tier  REMIC
and Lower-Tier REMIC may be disqualified.

Servicing of the Mortgage Loans; Collection of Payments

      The Pooling and Servicing  Agreement  requires the Master Servicer and the
Special Servicer to service and administer the Mortgage Loans (or in the case of
the Special  Servicer,  the Specially  Serviced  Mortgage Loans and REO Mortgage
Loans) on behalf of the Trust Fund solely in the best  interests  of and for the
benefit of all of the  Certificateholders and the Trustee in accordance with the
terms  of the  Pooling  and  Servicing  Agreement  and the  Mortgage  Loans.  In
furtherance of and to the extent  consistent  with the foregoing,  except to the
extent that the Pooling and Servicing Agreement provides for a contrary specific
course of action,  each of the Master  Servicer  and the  Special  Servicer  are
required to service and  administer  the Mortgage Loans in the same manner as it
services  and  administers   similar   mortgage  assets  in  other   third-party
portfolios,  giving  due  consideration  to  customary  and usual  standards  of
practice of prudent  institutional  commercial mortgage loan servicers used with
respect  to  loans  comparable  to the  Mortgage  Loans,  and with a view to the
maximization  of timely and complete  recovery of principal  and interest on the
Mortgage Loans but without regard to (i) any other  relationship that the Master
Servicer,  the Special Servicer, any sub-servicer or any affiliate of the Master
Servicer,  the Special  Servicer or any sub-servicer may have with the borrowers
or any affiliate of such borrowers; (ii) the ownership of any Certificate by the
Master  Servicer,  the Special  Servicer or any  affiliate of either;  (iii) the
Master  Servicer's,  the  Trustee's  [or the  Fiscal  Agent's]  obligations,  as
applicable,  to make Advances or to incur servicing expenses with respect to the
Mortgage  Loans;  (iv) the Master  Servicer's,  the  Special  Servicer's  or any
sub-servicer's  right to receive compensation for its services under the Pooling
and Servicing  Agreement or with respect to any particular  transaction;  or (v)
the ownership,  servicing or management for others, by the Master Servicer,  the
Special  Servicer or any  sub-servicer  of any other mortgage loans or property.
Each of the Master  Servicer and the Special  Servicer is permitted,  at its own
expense, to employ  sub-servicers,  agents or attorneys in performing any of its
obligations under the Pooling and Servicing  Agreement,  but will not thereby be
relieved  of any  such  obligation,  and  will be  responsible  for the acts and
omissions  of any such  sub-servicers,  agents or  attorneys.  The  Pooling  and
Servicing Agreement provides,  however, that neither the Master Servicer (or its
general partner) nor the Special Servicer, nor any of their directors, officers,
employees or agents, will have any liability to the Trust

                               S-72

<PAGE>



Fund or the  Certificateholders  for taking any action or refraining from taking
an action in good faith or for errors in judgment. The foregoing provision would
not protect  the Master  Servicer,  the Special  Servicer or such person for the
breach  of  any  of the  Master  Servicer's  or  Special  Servicer's  respective
representations  or  warranties  in the Pooling  and  Servicing  Agreement,  any
liability by reason of willful  misfeasance,  bad faith,  fraud or negligence or
against any  specific  liability  imposed on the Master  Servicer or the Special
Servicer for a breach of the  servicing  standards  set forth in the Pooling and
Servicing  Agreement  in the  performance  of its  duties  or by  reason  of its
reckless  disregard of  obligations  or duties  under the Pooling and  Servicing
Agreement.

      The Pooling and Servicing  Agreement  requires the Master Servicer and the
Special  Servicer to make reasonable  efforts to collect all payments called for
under the terms and  provisions  of the Mortgage  Loans,  and to the extent such
procedures are consistent  with the Pooling and Servicing  Agreement,  to follow
collection  procedures as would be consistent with the servicing  standard under
the Pooling  and  Servicing  Agreement.  Consistent  with the above,  the Master
Servicer or the Special Servicer, as applicable,  may, in its discretion,  waive
any late payment charge or penalty fee in connection with any delinquent Monthly
Payment or Balloon Payment with respect to any Mortgage Loan.

      With respect to each  Mortgage  Loan that  provides for  prepayment at the
option of the  mortgagee,  the  Master  Servicer  or the  Special  Servicer,  as
applicable,  will exercise such option at the earliest possible date as provided
in the related Note and Mortgage Loan documents.

Advances

      Subject to the limitations  described  below,  the Master Servicer will be
obligated to advance (each such amount,  a "P&I  Advance"),  on the Business Day
preceding each Distribution Date (the "Remittance Date"), an amount equal to the
total  or any  portion  of the  Monthly  Payment  on a  Mortgage  Loan  that was
delinquent  as of the close of  business  on the  Business  Day  preceding  such
Remittance  Date or,  in the  event of a  default  in the  payment  of a Balloon
Payment, the Assumed Scheduled Payment with respect to the related Balloon Loan,
unless  the  Master  Servicer  determines  that  any  such  advance  would  be a
nonrecoverable  Advance and delivers to the Trustee an officer's certificate and
accompanying  documentation  related to a determination of  nonrecoverability as
required  by  the  Pooling  and  Servicing   Agreement.   With  respect  to  any
Distribution  Date and any Seriously  Delinquent Loan, P&I Advances will only be
made if and to the  extent  that  Available  Funds  for such  Distribution  Date
(exclusive of any P&I Advance with respect to any Seriously Delinquent Loan) are
not sufficient to make full distributions in accordance with the Available Funds
Allocation to each Class of Certificates whose Certificate  Balance would not be
reduced by the Anticipated Loss with respect to all Seriously  Delinquent Loans.
A "Seriously  Delinquent  Loan" is any Mortgage Loan that (i) is [_____] days or
more delinquent (without regard to any grace period) or (ii) was [_____] days or
more delinquent (without regard to any grace period) and as to which the related
borrower has not made,  since the most recent date on which such  Mortgage  Loan
was so delinquent,  [____] consecutive Monthly Payments. On each Remittance Date
the Master  Servicer is  obligated to  determine  the excess,  if any, of (x) an
amount equal to the sum of the following  amounts with respect to such Seriously
Delinquent Loan: (i) the outstanding  principal  balance thereof that is due and
payable; (ii) the interest portion of any unreimbursed P&I Advances with respect
thereto; (iii) any unreimbursed Property Advances with respect thereto; and (iv)
any currently payable or delinquent property taxes with respect thereto over (y)
the appraised  value of each  Seriously  Delinquent  Loan (based on an appraisal
obtained upon such  Mortgage  Loan  becoming 90 days  delinquent or as otherwise
required pursuant to the Pooling and Servicing Agreement) (the aggregate of such
amounts for all Seriously Delinquent Loans, the "Anticipated Loss").  Therefore,
neither (i) the most subordinate Class (or Classes) of Certificates  outstanding
at any time nor (ii) any other Class of Certificates  whose Certificate  Balance
would be reduced if Realized  Losses  occurred in the amount of the  Anticipated
Loss with respect to all Seriously

                               S-73

<PAGE>



Delinquent Loans will receive  distributions  on any Distribution  Date on which
one or more Mortgage Loans is a Seriously Delinquent Loan unless Available Funds
for such  Distribution  Date  (exclusive of any P&I Advances with respect to any
Seriously   Delinquent   Loans)  exceed  the  amount   necessary  to  make  full
distributions in accordance with the Available Funds Allocation to each Class of
Certificates  that is senior  to such  Class.  In the  event  that more than one
Mortgage  Loan is a Seriously  Delinquent  Loan,  any such P&I Advances  will be
designated  by the Master  Servicer to have been made,  first,  with  respect to
Seriously  Delinquent  Loans  (excluding any REO Mortgage Loans) as to which the
related borrower is delinquent only in the payment of Monthly Payments;  second,
with respect to Seriously Delinquent Loans (excluding any REO Mortgage Loans) as
to which the related Borrower is delinquent in the payment of a Balloon Payment;
and third,  with  respect to  Seriously  Delinquent  Loans that are REO Mortgage
Loans;  provided however,  that any such designation will be made first to those
Seriously  Delinquent  Loans in respect of which the Master Servicer  reasonably
determines that such P&I Advance is most likely to be recoverable.

      In addition to P&I  Advances,  the Master  Servicer will also be obligated
(subject to the limitations  described herein) to make cash advances  ("Property
Advances,"  and  together  with  P&I  Advances,   "Advances")  to  pay  Property
Protection  Expenses and delinquent  real estate taxes,  assessments  and hazard
insurance  premiums and to cover other similar  costs and expenses  necessary to
protect and preserve the security of the related Mortgage.  "Property Protection
Expenses"  comprise  certain  costs and  expenses  incurred in  connection  with
defaulted Mortgage Loans,  acquiring title to, or management of, REO Property or
the sale of defaulted Mortgage Loans or REO Properties. The Master Servicer will
not, however, be obligated to advance from its own funds any amounts required to
cure any failure of any  Mortgaged  Property to comply with the  Americans  with
Disabilities  Act of 1990, and all rules and  regulations  promulgated  pursuant
thereto, or any applicable  environmental law or to contain,  clean up or remedy
any environmental condition present at any Mortgaged Property.

      If the  Master  Servicer  fails  to  fulfill  its  obligation  to make any
required Advance, the Trustee, acting in accordance with the servicing standard,
will  be  required  to  make  the  Advance  subject  to  its   determination  of
recoverability.  [If the Trustee  fails to make any such required  Advance,  the
Fiscal Agent will be required to make the Advance,  subject to its determination
of recoverability.]  Both the Trustee [and the Fiscal Agent] will be entitled to
rely  conclusively  on  any  non-recoverability   determination  of  the  Master
Servicer. See "--The Trustee" [and "--The Fiscal Agent"] below.

      The obligation of the Master Servicer,  the Trustee [or the Fiscal Agent],
as  applicable,  to make  Advances with respect to any Mortgage Loan pursuant to
the Pooling and Servicing  Agreement  continues  through the foreclosure of such
Mortgage  Loan  and  until  the  liquidation  of the  Mortgage  Loan or  related
Mortgaged  Properties.  Advances  are  intended  to provide a limited  amount of
liquidity,  not to  guarantee  or  insure  against  losses.  None of the  Master
Servicer, the Trustee [or the Fiscal Agent] will be required to make any Advance
that it determines will not be recoverable by the Master  Servicer,  the Trustee
[or the Fiscal Agent],  as applicable,  out of related late payments,  Insurance
Proceeds, Liquidation Proceeds and certain other collections with respect to the
Mortgage  Loan as to which  such  Advances  were made.  To the  extent  that any
borrower is not obligated  under its Mortgage Loan documents to pay or reimburse
any portion of any  Advances  that are  outstanding  with respect to the related
Mortgage Loan as a result of a modification of such Mortgage Loan by the Special
Servicer that forgives loan payments or other expenses that the Master  Servicer
previously advanced,  and the Master Servicer determines that no other source of
payment or  reimbursement  for such  Advances is available to it, such  Advances
will be deemed to be nonrecoverable;  provided,  however, in connection with the
foregoing,  the  Master  Servicer  will  provide  an  officer's  certificate  as
described below. In addition, if the Master Servicer, the Trustee [or the Fiscal
Agent], as applicable,  determines that any Advance  previously made will not be
recoverable from the foregoing  sources,  then the Master Servicer,  the Trustee
[or the Fiscal Agent],  as applicable,  will be entitled to reimburse itself for
such Advance, plus interest

                               S-74

<PAGE>



thereon,  out  of  amounts  on  deposit  in  the  Collection  Account  prior  to
distributions on the  Certificates.  Any such judgment or determination  must be
evidenced by an officer's  certificate delivered to the Trustee (or, in the case
of the Trustee [or the Fiscal Agent], the Depositor) setting forth such judgment
or determination of  nonrecoverability  and the procedure and  considerations of
the Master Servicer,  the Trustee [or the Fiscal Agent], as applicable,  forming
the basis of such determination.

      The Master  Servicer,  the Trustee [or the Fiscal  Agent],  as applicable,
will be entitled to  reimbursement  for any Advance  equal to the amount of such
Advance from (i) any  collections  on or in respect of the  particular  Mortgage
Loan or REO  Property  with  respect to which each such Advance was made or (ii)
upon determining that such Advance is not recoverable in the manner described in
the preceding clause, from any other amounts from time to time on deposit in the
Collection Account.

      The Master  Servicer,  the Trustee [or the Fiscal  Agent],  as applicable,
will be  entitled  to  receive  interest  at a rate  equal to the Prime Rate (as
published in The Wall Street Journal from time to time), plus [ ]% (the "Advance
Rate") on its  outstanding  Advances and will be  authorized  to pay itself such
interest  monthly from general  collections  with respect to all of the Mortgage
Loans prior to any payment to holders of  Certificates.  If the interest on such
Advance is not offset by Default  Interest a shortfall  will  result  which will
have the same effect as a Realized Loss.

Accounts

      Collection Account.  The Master Servicer will, pursuant to the Pooling and
Servicing  Agreement,  establish  and  maintain  an  account  or  accounts  (the
"Collection  Account")  into which it will be required  to  deposit,  within one
Business Day of receipt the following payments and collections  received or made
by it on or with respect to the Mortgage  Loans:  (i) all payments on account of
principal  on  the  Mortgage  Loans,   including  the  principal   component  of
Unscheduled  Payments on the  Mortgage  Loans;  (ii) all  payments on account of
interest and Default  Interest on the Mortgage Loans and the interest portion of
all Unscheduled Payments and all Prepayment Premiums; (iii) any amounts required
to be deposited by the Master  Servicer in  connection  with losses  realized on
Permitted Investments with respect to funds held in the Collection Account; (iv)
(x)  all  Net  REO  Proceeds  transferred  from  an  REO  Account  and  (y)  all
Condemnation  Proceeds,  Insurance  Proceeds  and net  Liquidation  Proceeds not
required to be applied to the  restoration  or repair of the  related  Mortgaged
Property;  (v) any amounts received from borrowers that represent  recoveries of
Property  Protection  Expenses or Property Advances;  and (vi) any other amounts
required  by the  provisions  of  the  Pooling  and  Servicing  Agreement  to be
deposited  into the  Collection  Account by the Master  Servicer  or the Special
Servicer, including, without limitation,  proceeds of any purchase or repurchase
of a  Mortgage  Loan  as  described  under  "--Representations  and  Warranties;
Repurchase,"  "--Realization Upon Mortgage Loans," "--Optional Termination" [and
"--Auction."]

      The foregoing  requirements for deposits in the Collection Account will be
exclusive,  and any payments in the nature of late payment  charges,  late fees,
assumption  fees,  loan  modification  fees,  loan  service   transaction  fees,
extension fees, demand fees, beneficiary statement charges and similar fees need
not be deposited in the  Collection  Account by the Master  Servicer and, to the
extent permitted by applicable law, the Master Servicer or the Special Servicer,
as  applicable,  will be entitled to retain any such  charges and fees  received
with  respect to the  Mortgage  Loans.  In the event  that the  Master  Servicer
deposits  into the  Collection  Account any amount not  required to be deposited
therein,  the Master  Servicer  may at any time  withdraw  such  amount from the
Collection Account.

      Distribution Account.  The Trustee will, pursuant to the
Pooling and Servicing Agreement, establish and maintain an account
or accounts (the "Distribution Account") in the name of the
Trustee for the benefit

                               S-75

<PAGE>



of the holders of  Certificates.  With respect to each  Distribution  Date,  the
Master Servicer will deposit in the Distribution Account, to the extent of funds
on deposit  in the  Collection  Account,  on or before  the  Remittance  Date an
aggregate amount of immediately available funds equal to the Available Funds. To
the extent not included in Available  Funds,  the Master  Servicer will remit to
the Trustee all P&I Advances for deposit  into the  Distribution  Account on the
related  Remittance Date. See  "DESCRIPTION OF THE  CERTIFICATES--Distributions"
herein.

      The Collection  Account and the  Distribution  Account will be held in the
name of the  Trustee  (or,  in the case of the  Collection  Account,  the Master
Servicer on behalf of the Trustee) on behalf of the holders of Certificates  and
the Trustee (and, in the case of the Collection  Account,  the Master  Servicer)
will be authorized to make withdrawals therefrom. Each of the Collection Account
and  the  Distribution  Account  will  be  either  (i) an  account  or  accounts
maintained with either a federally or state-chartered  depository institution or
trust  company the long term  unsecured  debt  obligations  of which (or of such
institution's  parent holding  company) are rated by each of the Rating Agencies
in the rating category equal to or greater than the highest  then-current rating
assigned to a Class of Certificates  then outstanding at the time of any deposit
therein or (ii) a trust  account or  accounts  maintained  with a  federally  or
state--chartered depository institution or trust company acting in its fiduciary
capacity,  having,  in either case,  a combined  capital and surplus of at least
$50,000,000  and  subject  to  supervision  or  examination  by federal or state
authority, or otherwise confirmed in writing by each of the Rating Agencies that
the  maintenance  of such  account,  will  not,  in and of  itself,  result in a
downgrading,  withdrawal  or  qualification  of the rating then assigned by such
Rating  Agency to any Class of  Certificates  (an "Eligible  Bank").  Amounts on
deposit in such  accounts may be invested in certain  United  States  government
securities  and  other  investments  specified  in  the  Pooling  and  Servicing
Agreement    ("Permitted     Investments").     See    "DESCRIPTION    OF    THE
CERTIFICATES--Accounts"   in  the   Prospectus   for  a  listing  of   Permitted
Investments.

Withdrawals from the Collection Account

      The Master Servicer may make withdrawals  from the Collection  Account for
the following  purposes:  (i) to remit on or before each  Remittance Date to the
Distribution  Account  an amount  equal to  Available  Funds and any  Prepayment
Premiums  for  such  Distribution  Date;  (ii) to pay or  reimburse  the  Master
Servicer, the Trustee [or the Fiscal Agent], as applicable, for Advances made by
it and interest on Advances, the Master Servicer's right to reimburse itself for
items  described  in this clause (ii) being  limited as  described  herein under
"--Advances";  (iii) to pay on or  before  each  Remittance  Date to the  Master
Servicer and Special  Servicer the fee portion of the servicing  compensation in
respect  of the  related  Distribution  Date  to be  paid,  in the  case  of the
Servicing Fee, from interest  received on the related  Mortgage Loan, and to pay
from time to time, to the Master  Servicer,  any interest or  investment  income
earned on funds deposited in the Collection Account, and pay the Master Servicer
as additional servicing compensation any Prepayment Interest Surplus received in
the preceding  Collection  Period and to pay the Master  Servicer or the Special
Servicer,  as applicable,  any other amounts  constituting  additional servicing
compensation;  (iv) to pay on or before each Distribution Date to the Depositor,
the Mortgage Loan Seller or other  purchaser  with respect to each Mortgage Loan
or REO Property that has previously been purchased or repurchased by it pursuant
to the Pooling and Servicing Agreement,  all amounts received thereon during the
related  Collection  Period  and  subsequent  to the date as of which the amount
required to effect such purchase or repurchase was determined; (v) to the extent
not reimbursed or paid pursuant to any of the above clauses, to reimburse or the
pay Master Servicer,  the Special Servicer,  the Trustee,  the Depositor [and/or
the Fiscal  Agent],  as  applicable,  for certain  other  unreimbursed  expenses
incurred  by or on  behalf  of  such  person  pursuant  to  and  to  the  extent
reimbursable  under the  Pooling  and  Servicing  Agreement  and to satisfy  any
indemnification  obligations  of the Trust Fund under the Pooling and  Servicing
Agreement;  (vi) to pay to the Trustee  amounts  requested by it to pay taxes on
certain net income with respect to REO Properties;  (vii) to withdraw any amount
deposited

                               S-76

<PAGE>



into the Collection Account that was not required to be deposited  therein;  and
(viii) to clear and  terminate  the  Collection  Account  pursuant to a plan for
termination and liquidation of the Trust Fund.

Enforcement of "Due-on-Sale" and "Due-on-Encumbrance" Clauses

      The Master  Servicer  or the  Special  Servicer,  as  applicable,  will be
obligated to enforce the Trustee's rights under the "due-on-sale"  clause in the
related  Mortgage  Loan  documents  to  accelerate  the  maturity of the related
Mortgage Loan,  unless such provision is not enforceable under applicable law or
enforcement  thereof  would  result in a loss of  insurance  coverage  under any
related  insurance policy or such enforcement is reasonably  likely to result in
meritorious  legal  action by the  related  borrower or to the extent the Master
Servicer or the Special Servicer,  as applicable,  acting in accordance with the
servicing standard described herein,  determines that such enforcement is not in
the best interests of the Trust Fund. A  "due-on-sale"  or  "due-on-encumbrance"
clause may, under certain  circumstances,  be  unenforceable  against a borrower
that is a debtor in a case under the Bankruptcy Code.

      If applicable law prohibits the enforcement of a  "due-on-sale"  clause or
the Master Servicer or Special Servicer is (i) otherwise  prohibited from taking
such action as described in the preceding paragraph or (ii) determines that such
enforcement  is  not  in  the  best  interests  of  the  Trust  Fund  and,  as a
consequence,  a Mortgage  Loan is  assumed,  (x) the  original  borrower  may be
released from liability for the unpaid principal balance of the related Mortgage
Loan and interest  thereon at the applicable  Mortgage Rate during the remaining
term of such  Mortgage  Loan,  (y) the Master  Servicer  may accept  payments in
respect of the Mortgage  Loan from the new owner of the  Mortgaged  Property and
(z) the Master Servicer or the Special Servicer,  as applicable,  may enter into
an  assumption  agreement  with a new  purchaser  whereby  the new  owner of the
Mortgaged Property will be substituted as the borrower and the original borrower
released,  so long as (to the extent  permitted by law) the new owner  satisfies
the underwriting  requirements customarily imposed by the Master Servicer or the
Special Servicer, as applicable, as a condition to its approval of a borrower on
a new mortgage loan substantially  similar to such Mortgage Loan. In the event a
Mortgage Loan is assumed as described in the preceding  sentences,  the Trustee,
the Master Servicer and the Special  Servicer,  will not permit any modification
of such  Mortgage  Loan  other  than as  described  below  under  "--Amendments,
Modifications  and  Waivers."  The  Master  Servicer  or  Special  Servicer,  as
applicable,  will be entitled to retain as additional servicing compensation any
assumption  fees paid by the  original  borrower or the new owner in  connection
with  such   assumption.   See   "CERTAIN   LEGAL   ASPECTS   OF  THE   MORTGAGE
LOANS--Enforceability  of  Certain  Provisions--Due-on-Sale  Provisions"  in the
Prospectus. A new owner of the Mortgaged Property may be substituted or a junior
or senior lien  allowed on the  Mortgaged  Property,  without the consent of the
Master Servicer,  the Special Servicer or the Trustee in a bankruptcy proceeding
involving the Mortgaged Property.

      If  any   Mortgage   Loan   contains  a  provision  in  the  nature  of  a
"due-on-encumbrance"  clause, which by its terms (i) provides that such Mortgage
Loan will (or may at the related mortgagee's option) become due and payable upon
the creation of any lien or other encumbrance on such Mortgaged Property or (ii)
requires  the consent of the related  mortgagee to the creation of any such lien
or other  encumbrance  on such  Mortgaged  Property,  then,  for so long as such
Mortgage Loan is included in the Trust Fund, the Master  Servicer or the Special
Servicer,  as  applicable,  on behalf  of the  Trust  Fund,  will  enforce  such
provision and in connection  therewith  will (x)  accelerate the payments due on
such  Mortgage Loan or (y) withhold its consent to the creation of any such lien
or other  encumbrance,  as applicable,  except, in each case, to the extent that
the Master Servicer or the Special Servicer, as applicable, acting in accordance
with the applicable  servicing standard,  determines that such enforcement would
not be in the best interests of the Trust Fund and receives written confirmation
from [S&P] that forbearance to enforce such provision will not result, in and of
itself,  in a  downgrading,  withdrawal  or  qualification  of the  rating  then
assigned by [S&P] to any Class of

                               S-77

<PAGE>



Certificates.  Notwithstanding the foregoing, the Master Servicer or the Special
Servicer,  as applicable,  may forbear from  enforcing any  "due-on-encumbrance"
provision in connection with any junior or senior lien on the Mortgaged Property
imposed in connection  with any  bankruptcy  proceeding  involving the Mortgaged
Property.

Inspections; Appraisals

      The Master  Servicer  (or the Special  Servicer  with respect to Specially
Serviced  Mortgage  Loans or REO  Property)  is required (at its own expense) to
inspect  each  Mortgaged  Property  at  such  times  and in such  manner  as are
consistent with the servicing  standards described herein, but will in any event
(i) inspect each Mortgaged  Property at least once every 12 months commencing in
[__________]  unless each of the Rating Agencies has confirmed in writing that a
longer  period  between  inspections  will not  result,  in and of itself,  in a
downgrading,  withdrawal  or  qualification  of the rating then assigned by such
Rating Agency to any Class of the  Certificates  [(ii) if the Master Servicer or
the Special Servicer,  as applicable,  retains any Financial and Lease Reporting
Fees  pursuant  to the related  Mortgage  Loan,  inspect  the related  Mortgaged
Property as soon as practicable  thereafter  (except to the extent such property
has been  inspected by the Master  Servicer or the Special  Servicer  within the
preceding 120 days)],  and (ii) if any Monthly Payment becomes more than 60 days
delinquent  on any  Mortgage  Loan  and if to do so is in the best  interest  of
Certificateholders,   inspect  each  related  Mortgaged   Property  as  soon  as
practicable thereafter.

Realization Upon Mortgage Loans

      Appraisals for Specially Serviced Mortgage Loans.  Contemporaneously  with
the  earliest  of (i) the  effective  date  of any  modification  of the  stated
maturity,  Mortgage  Rate,  principal  balance  or  amortization  terms  of  any
Specially Serviced Mortgage Loan or other "significant" modification (as defined
in Section  1001 of the Code) of any  Mortgage  Loan,  as to which a default has
occurred  or is  reasonably  foreseeable,  (ii) the date  [___]  days  after the
occurrence of any uncured payment delinquency, (iii) the date [___] days after a
receiver  is  appointed  in respect of a  Mortgaged  Property or (iv) the date a
Mortgaged Property becomes an REO Property,  the Special Servicer will obtain an
appraisal of the Mortgaged Property or REO Property, as the case may be, from an
independent  appraiser who is a member of the  Appraisal  Institute (an "Updated
Appraisal").

      Following  a default in the  payment  of a Balloon  Payment,  the  Special
Servicer  may grant  successive  extensions  of up to [___]  months  each of the
defaulted  Mortgage Loan;  provided that the Special  Servicer may not grant any
such  successive  extensions if, during the previous  [___]-month  period,  such
borrower was [___] days delinquent in payment of any principal or interest; [and
provided  further that if any  extension is granted  after the third  successive
extension has been granted, such further extension will only be granted with the
approval of the entity appointed to advise upon extensions,  initially, [ ] (the
"Extension  Advisor")].  The Special  Servicer may not grant any extension  that
permits such  borrower to make  payments of interest  only for a period,  in the
aggregate, of greater than [___] months.

      [The  Extension  Advisor  may be  replaced  at any time by the  holders of
[___]% of the Voting  Rights  allocated  to each Class of Regular  Certificates,
other than the most subordinate such Class of Regular Certificates,  but may not
be the Special Servicer. The Extension Advisor [(if other than _______________)]
will be paid a fee of [ ]% of the  Scheduled  Principal  Balance of any Mortgage
Loan as to which an extension is requested that requires the Extension Advisor's
approval.  Such fee is  payable  first  from  loan  modification  fees  from the
borrower  under the related  Mortgage  Loan and, to the extent such  amounts are
insufficient, from fees otherwise payable to the Master Servicer and the Special
Servicer.]


                               S-78

<PAGE>



      Standards for Conduct  Generally in Effecting  Foreclosure  or the Sale of
Defaulted  Loans. In connection with any foreclosure or other  acquisition,  any
costs and  expenses  incurred  in any such  proceedings  will be advanced by the
Master Servicer as a Property  Advance,  unless the Master  Servicer  determines
that such Advance would constitute a nonrecoverable Advance.

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

      Notwithstanding  any provision to the contrary,  the Special Servicer will
not, on behalf of the Trust  Fund,  obtain  title to a  Mortgaged  Property as a
result of or in lieu of foreclosure or otherwise, and will not otherwise acquire
possession of, or take any other action with respect to, any Mortgaged  Property
if, as a result  of any such  action,  the  Trustee,  for the Trust  Fund or the
holders  of  Certificates,  would  be  considered  to  hold  title  to,  to be a
"mortgagee-in-possession"  of,  or to be  an  "owner"  or  "operator"  of,  such
Mortgaged  Property  within the meaning of CERCLA or any comparable  law, unless
the  Special   Servicer  has   previously   determined,   based  on  an  updated
environmental  assessment report prepared by an independent person who regularly
conducts   environmental  audits,  that:  (i)  such  Mortgaged  Property  is  in
compliance with  applicable  environmental  laws or, if not, after  consultation
with an environmental consultant, that it would be in the best economic interest
of the Trust Fund to take such actions as are necessary to bring such  Mortgaged
Property in compliance therewith and (ii) there are no circumstances  present at
such  Mortgaged  Property  relating  to the use,  management  or disposal of any
hazardous materials for which investigation,  testing, monitoring,  containment,
clean-up or remediation could be required under any currently effective federal,
state or local law or regulation,  or that, if any such hazardous  materials are
present for which such action  could be  required,  after  consultation  with an
environmental consultant, it would be in the best economic interest of the Trust
Fund to take such actions with respect to the affected Mortgaged Property.

      In the  event  that  title  to  any  Mortgaged  Property  is  acquired  in
foreclosure or by deed-in-lieu  of foreclosure,  the deed or certificate of sale
will be issued to the  Trustee or to its nominee on behalf of the Trustee as the
holder of the  Lower-Tier  Regular  Interests  and the holders of  Certificates.
Notwithstanding  any such  acquisition of title and  cancellation of the related
Mortgage Loan,  such Mortgage Loan will be considered to be a Mortgage Loan held
in the Trust Fund until such time as the  related  REO  Property  is sold by the
Trust Fund and will be reduced only by collections net of expenses.

      If the  Trust  Fund  acquires  a  Mortgaged  Property  by  foreclosure  or
deed-in-lieu  of foreclosure  upon a default of a Mortgage Loan, the Pooling and
Servicing  Agreement  provides that the Special  Servicer must  administer  such
Mortgaged  Property so that it qualifies at all times as "foreclosure  property"
within  the  meaning of Code  Section  860G(a)(8).  The  Pooling  and  Servicing
Agreement also requires that any such Mortgaged Property be managed and operated
by an  "independent  contractor,"  within  the  meaning of  applicable  Treasury
regulations,  who furnishes or renders services to the tenants of such Mortgaged
Property. Generally, the Lower-Tier REMIC will not be taxable on income received
with respect to the Mortgaged  Property to the extent that it constitutes "rents
from real  property,"  within  the  meaning  of Code  Section  856(c)(3)(A)  and
Treasury regulations  thereunder.  "Rents from real property" do not include the
portion  of any  rental  based  on the  net  income  or gain  of any  tenant  or
sub-tenant.  No determination has been made whether rent on any of the Mortgaged
Properties meets this  requirement.  "Rents from real property"  include charges
for services customarily  furnished or rendered in connection with the rental of
real property,

                               S-79

<PAGE>



whether the charges are separately stated.  Services furnished to the tenants of
a particular  building will be  considered  as customary  if, in the  geographic
market in which the  building is  located,  tenants in  buildings  that are of a
similar class are customarily  provided with the service.  No determination  has
been made  whether  the  services  furnished  to the  tenants  of the  Mortgaged
Properties are "customary" within the meaning of applicable  regulations.  It is
therefore  possible  that a portion  of the  rental  income  with  respect  to a
Mortgaged  Property owned by the Trust Fund,  presumably  allocated based on the
value of any  non-qualifying  services,  would not  constitute  "rents from real
property." In addition to the foregoing, any net income from a trade or business
operated or managed by an independent  contractor on a Mortgaged  Property owned
by the Lower-Tier  REMIC,  [including but not limited to a skilled  nursing care
business],  will not constitute "rents from real property." Any of the foregoing
types of income may instead  constitute "net income from foreclosure  property,"
which would be taxable to the Lower-Tier  REMIC at the highest  marginal federal
corporate rate  (currently 35%) and may also be subject to state or local taxes.
Any such taxes would be  chargeable  against the related  income for purposes of
determining  the Net REO  Proceeds  available  for  distribution  to  holders of
Certificates.  See "CERTAIN  FEDERAL INCOME TAX  CONSEQUENCES--Taxa-tion  of the
REMIC and its Holders,"  "--Taxation of Regular  Interests,"  "--Taxation of the
REMIC" and "--Taxation of Holders of Residual Certificates" in the Prospectus.

      The  Special  Servicer  may  offer  to sell to any  person  any  Specially
Serviced  Mortgage  Loan or any REO Property,  if and when the Special  Servicer
determines, consistent with the servicing standards set forth in the Pooling and
Servicing  Agreement,   that  no  satisfactory  arrangements  can  be  made  for
collection of delinquent  payments  thereon and such a sale would be in the best
economic  interests of the Trust Fund, but will, in any event,  so offer to sell
any REO Property no later than the time determined by the Special Servicer to be
sufficient  to  result  in the  sale of such  REO  Property  within  the  period
specified in the Pooling and Servicing Agreement,  including extensions thereof.
The Special  Servicer  will give the  Trustee  not less than [ ] Business  Days'
prior written  notice of its intention to sell any Specially  Serviced  Mortgage
Loan or REO Property,  in which case the Special  Servicer will accept any offer
received from any person that is determined by the Special Servicer to be a fair
price for such Specially Serviced Mortgage Loan or REO Property,  if the highest
offeror is a person not affiliated with the Special  Servicer,  or is determined
to be such a price by the Trustee  (which may be based upon updated  independent
appraisals received by the Trustee or the Special Servicer,  as applicable),  if
the highest  offeror is affiliated  with the Special  Servicer.  Notwithstanding
anything  to the  contrary  herein,  neither  the  Trustee,  in  its  individual
capacity,  nor any of its  affiliates  may offer for or purchase  any  Specially
Serviced  Mortgage Loan or any REO Property.  In addition,  the Special Servicer
may  accept  an  offer  that is not  the  highest  offer  if it  determines,  in
accordance  with the  servicing  standard  stated in the Pooling  and  Servicing
Agreement,  that  acceptance of such offer would be in the best interests of the
holders of Certificates (for example,  if the prospective buyer making the lower
offer is more likely to perform  its  obligations,  or the terms  offered by the
prospective buyer making the lower offer are more favorable).

Amendments, Modifications and Waivers

      Neither the Master  Servicer nor the Special  Servicer may modify,  amend,
waive or  otherwise  consent to the change of the  stated  maturity  date of any
Mortgage Loan, the payment of principal of, or interest or Default  Interest on,
any  Mortgage  Loan,  or any other  term of a  Mortgage  Loan,  unless  (i) such
modification,  amendment,  waiver or consent is not a "significant modification"
under Section 1001 of the Code, (ii) to the extent such modification, amendment,
waiver or consent would  constitute a "significant  modification"  under Section
1001 of the Code,  such  Mortgage  Loan is in default or a default  with respect
thereto is reasonably foreseeable or (iii) such modification,  amendment, waiver
or consent is permitted under "--Realization Upon Mortgage Loans--Appraisals for
Specially  Serviced  Mortgage  Loans" herein.  Neither  Master  Servicer nor the
Special Servicer may agree to any retroactive modification, amendment, waiver or
consent.

                               S-80

<PAGE>




Optional Termination

      [The Special Servicer,  and, if the Special Servicer does not exercise its
option,] [the holder of the Class LR Certificates  representing greater than a [
]% Percentage  Interest of the Class LR Certificates,] [the Master Servicer] and
[the Depositor],  will have the option to purchase all of the Mortgage Loans and
all  property  acquired in respect of any Mortgage  Loan  remaining in the Trust
Fund, and thereby effect  termination of the Trust Fund and early  retirement of
the  then  outstanding  Certificates,  on any  Distribution  Date on  which  the
aggregate  Scheduled  Principal  Balance of the Mortgage Loans  remaining in the
Trust Fund is less than [ ]% of the aggregate principal balance of such Mortgage
Loans as of the Cut-off  Date.  The purchase  price payable upon the exercise of
such option on such a Distribution Date will be an amount equal to not less than
the greater of (i) the sum of (A) 100% of the outstanding  principal  balance of
each  Mortgage  Loan  included in the Trust Fund as of the last day of the month
preceding  such  Distribution  Date;  (B) the fair  market  value  of all  other
property  included  in the Trust Fund as of the last day of the month  preceding
such Distribution  Date, as determined by an independent  appraiser as of a date
not  more  than 30 days  prior  to the  last  day of the  month  preceding  such
Distribution  Date; (C) all unpaid interest accrued on such principal balance of
each such  Mortgage Loan  (including  any Mortgage Loan as to which title to the
related  Mortgaged  Property has been acquired) at the Mortgage Rate to the last
day of the month preceding such Distribution Date; and (D) unreimbursed Advances
with  interest  thereon at the Advance Rate and unpaid Trust Fund  expenses;  or
(ii) the  aggregate  fair  market  value of the  Mortgage  Loans,  and all other
property acquired in respect of any Mortgage Loan in the Trust Fund, on the last
day  of  the  month  preceding  such  Distribution  Date,  as  determined  by an
independent  appraiser  as of a date not more than 30 days prior to the last day
of the  month  preceding  such  Distribution  Date,  together  with one  month's
interest   thereon   at   the   Mortgage   Rate.   See   "DESCRIPTION   OF   THE
CERTIFICATES--Additional Rights of the Residual Certificates" herein.

[Auction]

      [On each of (i) the  Distribution  Date occurring in [ ] of each year from
and including [ ] and (ii) any date after the Distribution Date occurring in [ ]
on which the Trustee  receives an  unsolicited  bona fide offer to purchase  all
(but not less than all) of the  Mortgage  Loans  (each,  an  "Auction  Valuation
Date"),  the Trustee  will request that [ ]  independent  financial  advisory or
investment  banking or investment  brokerage firms nationally  recognized in the
field of real estate  analysis and reasonably  acceptable to the Master Servicer
provide the Trustee with an estimated  value at which the Mortgage  Loans and 
all other  property  acquired in respect of any Mortgage Loan in the Trust Fund 
could be sold  pursuant to an auction.  If the average of the [ ] highest such 
estimates  received equals or exceeds the aggregate  amount of the  Certificate 
Balance  of all  Certificates  outstanding  on the  Auction Valuation Date (the 
"Aggregate Certificate Balance") plus estimated Auction Fees and other  
expenses,  the Trustee will conduct an auction of the Mortgage Loans.  The 
Trustee will, in such case,  appoint an auction agent to solicit offers from
prospective  purchasers,  who must meet  certain  requirements  described in the
Pooling and Servicing Agreement,  to purchase all (but not less than all) of the
Mortgage  Loans  and such  property,  for a price  not less  than the  Aggregate
Certificate  Balance  plus  estimated  Auction  Fees  and  other  expenses.   In
determining the Aggregate  Certificate  Balance, all Certificates owned by or on
behalf of the Depositor,  a property manager,  the Master Servicer,  the Special
Servicer, the Trustee, a borrower or any affiliate thereof will be included.

      If the Trustee  receives no bids that are qualified  pursuant to the terms
of the Pooling and  Servicing  Agreement,  the Trust Fund will not be terminated
pursuant to these auction  procedures.  If the Trustee receives  qualified bids,
the  Trustee  will  accept the  highest of such bids and will sell the  Mortgage
Loans and such  property to the  successful  bidder on or before the  Remittance
Date immediately preceding the third

                               S-81

<PAGE>



Distribution   Date  following  the  Auction   Valuation  Date  (or  such  later
Distribution  Date  determined by the auction agent appointed in accordance with
the immediately preceding paragraph). Such sale will effect a termination of the
Trust Fund and an early  retirement of the then  outstanding  Certificates.  The
Trustee  will be  entitled  to be  reimbursed  from the  Collection  Account for
expenses  that it or any auction  agent  incurs in  connection  with an auction,
including  all  fees  and  reasonable   expenses  of  legal  counsel  and  other
professionals ("Auction Fees").

      Any auction will be conducted in accordance with auction  procedures to be
developed by the auction  agent in connection  with such auction,  provided that
such procedures will include at a minimum provisions substantially to the effect
that: (i) no due diligence of the Master  Servicer's,  the Special Servicer's or
the Trustee's records with respect to the Mortgage Loans may be conducted by any
bidder prior to being  notified  that it has submitted the highest bid; (ii) the
auction  agent  is  entitled  to  require  that the  highest  bidder  provide  a
non-refundable  good faith  deposit  sufficient to reimburse the Trustee and the
auction agent for all expenses in connection with the evaluation of such bid and
in connection with such highest bidder's due diligence; (iii) each bidder may be
required to enter into a confidentiality agreement with the Master Servicer, the
Special Servicer,  the auction agent and the Trustee prior to being permitted to
conduct due  diligence;  (iv)  borrowers  on any of the  Mortgage  Loans will be
prohibited  from  submitting  bids; and (v) in the event that the highest bidder
withdraws, the next highest bidder will be permitted to conduct due diligence of
the Master  Servicer's,  the Special  Servicer's or the  Trustee's  records with
respect to the Mortgage Loans as if it were the highest bidder.]

Loan Portfolio Analysis System

      The Master  Servicer will collect and maintain  information  regarding the
Mortgage Loans in a computerized  database,  which the Master Servicer currently
commonly refers to as the "Loan Portfolio Analysis System" or "LPAS". The Master
Servicer  currently  intends to provide  access to LPAS via  on-line  telephonic
communication to  Certificateholders,  persons identified by a Certificateholder
as a prospective  transferee  and such other persons  deemed  appropriate by the
Master Servicer.  Information contained in LPAS regarding the composition of the
Mortgage  Pool and certain  other  information  about the  Mortgage  Pool deemed
appropriate by the Master Servicer will be updated periodically.

The Trustee

      [ ], a [ ] with its principal  offices in [ ] will act as Trustee pursuant
to the Pooling and Servicing Agreement.  The Trustee's corporate trust office is
located at [ ].

      The  Trustee  may  resign  at any time by  giving  written  notice  to the
Depositor,  the Master  Servicer,  the Special Servicer and the Rating Agencies.
Upon such notice of the  Trustee's  resignation,  [the Fiscal Agent will also be
deemed removed and,  accordingly],  the Master Servicer will appoint a successor
trustee,  which  appointment  of successor  trustee  will not result,  in and of
itself,  in a  downgrading,  withdrawal  or  qualification  of the  rating  then
assigned by the Rating Agencies to any Class of the Certificates as confirmed in
writing by each of the Rating Agencies, [and a successor fiscal agent, which, if
the successor trustee is not rated at least "AA" by each Rating Agency,  will be
confirmed in writing by each of the Rating  Agencies  that such  appointment  of
such successor fiscal agent will not result, in and of itself, in a downgrading,
withdrawal or qualification of the rating then assigned by such Rating Agency to
any Class of the  Certificates.]  If no successor  trustee [and successor fiscal
agent] is  appointed  within  one  month  after  the  giving  of such  notice of
resignation, the resigning Trustee [and departing Fiscal Agent] may petition any
court of competent  jurisdiction  for  appointment  of a successor  trustee [and
successor fiscal agent].

                               S-82

<PAGE>




      The  Depositor  or the Master  Servicer  may remove the  Trustee  [and the
Fiscal  Agent] if,  among other  things,  the  Trustee  ceases to be eligible to
continue as such under the Pooling and Servicing Agreement or if at any time the
Trustee  [or the Fiscal  Agent]  becomes  incapable  of acting,  or is  adjudged
bankrupt or insolvent, or a receiver of the Trustee [or the Fiscal Agent] or its
property  is  appointed  or any public  officer  takes  charge or control of the
Trustee [or the Fiscal  Agent] or of its property.  The holders of  Certificates
evidencing  aggregate  Voting Rights of at least 51% may remove the Trustee [and
the Fiscal  Agent]  upon  written  notice to the Master  Servicer,  the  Special
Servicer,  the  Depositor  and the Trustee.  Any  resignation  or removal of the
Trustee [and the Fiscal Agent] and  appointment of a successor  trustee [and, if
such  trustee is not rated at least "AA" by each Rating  Agency,  fiscal  agent]
will not become  effective until  acceptance of the appointment by the successor
trustee [and, if necessary, fiscal agent].

      The  "Voting  Rights"  assigned to each Class  shall be  [describe  voting
rights of each Class].

      Pursuant to the  Pooling  and  Servicing  Agreement,  the Trustee  will be
entitled to receive a monthly fee from the Master Servicer.

      The Trust Fund will  indemnify  the  Trustee  against  any and all losses,
liabilities,  damages, claims or expenses (including reasonable attorneys' fees)
arising in respect of the Pooling and  Servicing  Agreement or the  Certificates
(but only to the extent that they are expressly  reimbursable  under the Pooling
and Servicing  Agreement or are  unanticipated  expenses  incurred by the REMIC)
other than those resulting from the negligence,  fraud, bad faith or intentional
misconduct of the Trustee and those for which it is indemnified  pursuant to the
last sentence of this  paragraph.  The Trustee will not be required to expend or
risk its own funds or otherwise incur financial  liability in the performance of
any of its duties under the Pooling and Servicing Agreement,  or in the exercise
of any of its rights or powers,  if in the  Trustee's  opinion the  repayment of
such  funds  or  adequate  indemnity  against  such  risk  or  liability  is not
reasonably  assured to it. Each of the Master Servicer and the Special  Servicer
will  indemnify  the  Trustee  and certain  related  parties for similar  losses
incurred related to the willful  misconduct,  fraud, bad faith and/or negligence
in the performance of the Master Servicer's or the Special Servicer's respective
duties  under the  Pooling  and  Servicing  Agreement  or by reason of  reckless
disregard  of  the  Master  Servicer's  or  the  Special  Servicer's  respective
obligations and duties under the Pooling and Servicing Agreement.

Duties of the Trustee

      The Trustee,  [the Fiscal Agent,] the Special Servicer and Master Servicer
will make no representation as to the validity or sufficiency of the Pooling and
Servicing  Agreement,  the  Certificates,  this  Prospectus  Supplement  or  the
validity,  enforceability  or  sufficiency  of the  Mortgage  Loans  or  related
documents.  The Trustee [and the Fiscal Agent] will not be  accountable  for the
use or  application by the Depositor of any  Certificates  or of the proceeds of
such  Certificates,  or for the use of or  application  of any funds paid to the
Depositor in respect of the  assignment of the Mortgage Loans to the Trust Fund,
or any funds deposited in or withdrawn from the Collection  Account or any other
account  maintained  by or on behalf of the  Master  Servicer,  other  than with
respect to any funds held by the Trustee.

      If no Event of Default has  occurred and after the curing of all Events of
Default  that may have  occurred,  the Trustee is required to perform only those
duties  specifically  required under the Pooling and Servicing  Agreement.  Upon
receipt of the various certificates, reports or other instruments required to be
furnished  to it, the  Trustee is  required  to examine  such  documents  and to
determine  whether they conform on their face to the requirements of the Pooling
and Servicing Agreement.

                               S-83

<PAGE>



      If the Master Servicer falls to make any required Advance, the Trustee, as
acting or successor  Master  Servicer,  will be required to make such Advance to
the extent  that such  Advance is not deemed to be  nonrecoverable.  The Trustee
will be  entitled  to  rely  conclusively  on any  determination  by the  Master
Servicer that an Advance, if made, would be nonrecoverable.  The Trustee will be
entitled to reimbursement  for each Advance made by it in the same manner and to
the same extent as the Master Servicer. See "--Advances" herein.

[The Fiscal Agent

      [ ], a [ ] will act as Fiscal  Agent for the Trustee and will be obligated
to make any Advance  required to be made, and not made, by the Trustee under the
Pooling and  Servicing  Agreement,  provided  that the Fiscal  Agent will not be
obligated  to make any Advance  that it deems to be  nonrecoverable.  The Fiscal
Agent will be entitled to rely  conclusively on any  determination by the Master
Servicer that an Advance,  if made,  would not be recoverable.  The Fiscal Agent
will be entitled to reimbursement for each Advance made by it in the same manner
and to the same extent as the Trustee and the Master Servicer.  See "--Advances"
herein.

      The Fiscal Agent may not resign except in the event of the  resignation or
removal of the Trustee or upon  determination that it may no longer perform such
obligations and duties under applicable law. Any such  determination is required
to be  evidenced  by an  opinion  of counsel  to such  effect  delivered  to the
Depositor and the Trustee.  No  resignation  or removal of the Fiscal Agent will
become  effective until a successor  fiscal agent has assumed the Fiscal Agent's
obligations  and duties  under the Pooling  and  Servicing  Agreement  and it is
confirmed in writing by each of the Rating Agencies that the appointment of such
successor  fiscal  agent will not result,  in and of itself,  in a  downgrading,
withdrawal or qualification of the rating then assigned by such Rating Agency to
any Class of the Certificates.]

Servicing Compensation and Payment of Expenses

      Pursuant to the Pooling and Servicing Agreement,  the Master Servicer will
be entitled to receive a monthly  servicing fee (the  "Servicing  Fee") for each
Mortgage  Loan equal to a per annum rate of [ ]% (the  "Servicing  Fee Rate") on
the then outstanding  principal  balance of such Mortgage Loan calculated on the
basis of a 360 day year  consisting of twelve 30-day  months.  The Servicing Fee
relating to each  Mortgage  Loan will be retained  by the Master  Servicer  from
payments and collections (including Insurance Proceeds and Liquidation Proceeds)
in respect of such Mortgage Loan.  The Master  Servicer will also be entitled to
retain as additional servicing  compensation (i) all investment income earned on
amounts on deposit  in the  Reserve  Accounts  (to the  extent  consistent  with
applicable law and the related Mortgage Loan documents),  the Collection Account
and the  Distribution  Account,  (ii) all amounts  collected with respect to the
Mortgage Loans (that are not Specially Serviced Mortgage Loans) in the nature of
late payment charges,  late fees, loan service transaction fees, extension fees,
demand fees,  modification fees, assumption fees,  beneficiary statement charges
and similar fees and charges and (iii) [Financial and Lease Reporting Fees (with
respect to any Mortgage Loan that is not a Specially  Serviced Mortgage Loan and
to the extent  permitted  under the related  Mortgage  Loan) and] any Prepayment
Interest  Surplus  (to the extent not offset  against  any  Prepayment  Interest
Shortfall  in  accordance  with the  provisions  of the  Pooling  and  Servicing
Agreement).

      The Master Servicer will pay all expenses  incurred in connection with its
responsibilities   under  the  Pooling  and  Servicing   Agreement  (subject  to
reimbursement  as described  herein),  including  all fees of any  sub-servicers
retained by it, all fees payable to the Trustee and the various  expenses of the
Master Servicer specifically described herein.


                               S-84

<PAGE>



Special Servicing

      It is anticipated that [ ] will initially be appointed as special servicer
(the  "Special  Servicer")  to, among other  things,  oversee the  resolution of
non-performing  Mortgage Loans and act as disposition manager of REO Properties.
However,  the  holders  of a  [majority]  of  the  Voting  Rights  of  the  most
subordinate Class of outstanding Regular Certificates will be entitled to remove
the Special Servicer without cause and appoint a successor Special Servicer. Any
termination fee payable to the Special Servicer upon  termination  without cause
will be paid by such holders, and will not be an expense of the Trust Fund. Each
of the Rating  Agencies  must  confirm in writing to the  Trustee and the Master
Servicer that the appointment of such successor  Special Servicer will not cause
any qualification,  withdrawal or downgrading of the initial ratings assigned to
any Class of rated Certificates.

      The duties of the Special Servicer relate primarily to Specially  Serviced
Mortgage Loans and to any REO Property. The Pooling and Servicing Agreement will
define a "Specially  Serviced  Mortgage  Loan" to include any Mortgage Loan with
respect to which:  (i) the related borrower is 60 or more days delinquent in the
payment of principal and interest  (regardless of whether in respect thereof P&I
Advances have been  reimbursed);  (ii) the borrower under which has expressed to
the Master  Servicer an  inability  to pay or a hardship in paying the  Mortgage
Loan in accordance with its terms; (iii) the Master Servicer has received notice
that the  borrower  has become  the  subject of any  bankruptcy,  insolvency  or
similar  proceeding,  admitted in writing the inability to pay its debts as they
come due or made an  assignment  for the benefit of  creditors;  (iv) the Master
Servicer has received  notice of a foreclosure or threatened  foreclosure of any
lien on the  Mortgaged  Property  securing the Mortgage  Loan;  (v) a default of
which the Master  Servicer  has notice  (other than a failure by the borrower to
pay  principal or  interest)  and which  materially  and  adversely  affects the
interests of the Certificateholders has occurred and remained unremedied for the
applicable  grace period  specified in the Mortgage Loan (or, if no grace period
is specified,  60 days);  provided,  that a default requiring a Property Advance
will  be  deemed  to   materially   and   adversely   affect  the  interests  of
Certificateholders;  (vi) the  borrower  has  failed to make a  Balloon  Payment
(except in the case where the Master Servicer and the Special  Servicer agree in
writing  that such  Mortgage  Loan is  likely to be paid in full  within 30 days
after  such  default);  or  (vii)  the  Master  Servicer  proposes  to  commence
foreclosure or other workout  arrangements;  provided,  however, that a Mortgage
Loan will cease to be a Specially Serviced Mortgage Loan (a) with respect to the
circumstances  described  in  clauses  (i) and (vi)  above,  when  the  borrower
thereunder   has  brought  the  Mortgage  Loan  current  (with  respect  to  the
circumstances  described in clause (vi),  pursuant to any workout recommended by
the Special  Servicer) and  thereafter  made three  consecutive  full and timely
monthly  payments,  (b) with respect to the  circumstances  described in clauses
(ii), (iii), (iv) and (vii) above, when such circumstances cease to exist or (c)
with  respect to the  circumstances  described  in clause  (v) above,  when such
default is cured;  provided,  in either case,  that at that time no circumstance
exists (as described above) that would cause the Mortgage Loan to continue to be
characterized as a Specially Serviced Mortgage Loan.

      Pursuant to the Pooling and Servicing Agreement, the Special Servicer will
be entitled to certain  fees,  including a special  servicing  fee (the "Special
Servicing  Fee")  equal to 1/12th of [ ]% on a  monthly  basis of the  Scheduled
Principal Balance of each related Specially Serviced Mortgage Loan. [The Special
Servicer  will also  receive,  in  addition  to the  Special  Servicing  Fee,  a
disposition  fee (the  "Disposition  Fee")  equal to the  product of (A) (x) the
proceeds of the sale of any  Specially  Serviced  Mortgage  Loan or REO Property
minus (y) any broker's  commission and related  brokerage  referral fees and (B)
(x) [ ]%, if such sale occurs within [ ] months  following the date on which the
Mortgage Loan initially became a Specially  Serviced  Mortgage Loan or (y) [ ]%,
if such sale occurs after such [ ]-month  period.] Each of the  foregoing  fees,
along with certain  expenses  related to special  servicing of a Mortgage  Loan,
will be  payable  out of  funds  otherwise  available  to pay  principal  on the
Certificates. The Special Servicer will also be entitled to retain as additional
servicing compensation (i) all investment income earned on amounts on deposit in
any REO

                               S-85

<PAGE>



Account and (ii) to the extent  permitted  under the related  Mortgage Loan, all
amounts  collected with respect to the Specially  Serviced Mortgage Loans in the
nature of late payment charges,  late fees,  assumption fees, loan  modification
fees,  extension  fees,  [Financial and Lease Reporting Fees (to the extent such
fees are not  required to be remitted  to the related  borrower  pursuant to the
related Note)], loan service transaction fees,  beneficiary statement charges or
similar items (but not including any Default  Interest or Prepayment  Premiums),
in each case to the  extent  received  with  respect to any  Specially  Serviced
Mortgage  Loan and not required to be  deposited  or retained in the  Collection
Account pursuant to the Pooling and Servicing Agreement.

Reports to Certificateholders

      On each  Distribution  Date,  the  Trustee  will  forward  by mail to each
Certificateholder,  with copies to the Depositor,  the Paying Agent,  the Master
Servicer and each Rating  Agency,  a statement as to such  distribution  setting
forth for each class:

      [Describe reports to be delivered to Certificateholders.]

      On each  Distribution  Date,  the Trustee will forward to each holder of a
Class R or Class LR  Certificate  a copy of the reports  forwarded  to the other
Certificateholders  on such  Distribution Date and a statement setting forth the
amounts,  if any,  actually  distributed with respect to the Class R or Class LR
Certificates on such Distribution Date.

      Within a reasonable  period of time after the end of each  calendar  year,
the Trustee will furnish to each person who at any time during the calendar year
was a holder of a  Certificate a statement  setting  forth the amounts,  if any,
actually distributed to such Certificateholder aggregated for such calendar year
or applicable portion thereof during which such person was a  Certificateholder.
Such  obligation  of the Trustee  will be deemed to have been  satisfied  to the
extent that it provided  substantially  comparable  information  pursuant to any
requirements of the Code as from time to time in force.

              CERTAIN FEDERAL INCOME TAX CONSEQUENCES

      For  federal  income  tax  purposes,  one or more  separate  "real  estate
mortgage  investment  conduit" ("REMIC")  elections will be made with respect to
the Trust Fund,  creating one or more  REMICs.  Upon the issuance of the Offered
Certificates,  Morrison & Hecker L.L.P.  will deliver its opinion,  generally to
the effect that,  assuming  compliance  with all  provisions  of the Pooling and
Servicing  Agreement,  (i) each pool of  assets  with  respect  to which a REMIC
election is made will qualify as a REMIC under the Internal Revenue Code of 1986
(the "Code") and (ii) (a) the Class A, Class B, Class C, [Class [EC], Class [IO]
and Class [PO]]  Certificates  will be, or will  represent  ownership  of, REMIC
"regular  interests"  and (b) each residual  interest will be the sole "residual
interest"  in the related  REMIC.  Holders of the Offered  Certificates  will be
required to include in income all interest on such  Certificates  in  accordance
with the accrual  method of accounting  regardless  of such  Certificateholders'
usual methods of accounting.

      Except as discussed below, the Offered Certificates are not expected to be
treated for  federal  income tax  reporting  purposes as having been issued with
original issue  discount.  There is a possibility of interest being deferred on,
and to the extent  deferred  added to the  Certificate  Balance  of, the Offered
Certificates  as a result of negative  principal  amortization  on the  Mortgage
Loans.  Therefore,  it is  possible  that none of the  interest  on the  Offered
Certificates  will qualify as  "qualified  stated  interest"  under the Treasury
regulations relating to the taxation of instruments with original issue discount
(the "OID  Regulations")  and only  original  issue  discount will be treated as
accruing on the Offered Certificates. For the purposes of determining the

                               S-86

<PAGE>



rate of accrual of market  discount,  original  issue  discount  and premium for
federal  income tax purposes,  it has been assumed that the Mortgage  Loans will
prepay at the rate of [4%] CPR.  No  representation  is made as to  whether  the
Mortgage  Loans  will  prepay at that rate or any other  rate.  [Although  it is
unclear  whether  the  Class [ ] and  Class [ ]  Certificates  will  qualify  as
"variable rate  instruments"  under the OID Regulations,  it will be assumed for
purposes  of  determining   the  original  issue  discount   thereon  that  such
Certificates so qualify.] See "CERTAIN FEDERAL INCOME TAX CONSEQUENCES--Taxation
of Regular Interests--Interest and Acquisition Discount" in the Prospectus.

      Certain  Classes of the  Offered  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.
Holders of such Classes of  Certificates  should  consult their own tax advisors
regarding  the  possibility  of making an election to amortize any such premium.
See "CERTAIN FEDERAL INCOME TAX  CONSEQUENCES--Taxation of Regular Interests" in
the Prospectus.

      Offered  Certificates  held by a mutual savings bank or domestic  building
and loan  association  will  represent  interests in  "qualifying  real property
loans" within the meaning of Section  593(d) of the Code.  Offered  Certificates
held by a real estate  investment  trust will  constitute  "real estate  assets"
within the meaning of Section  856(c)(6)(B) of the Code, and income with respect
to Offered  Certificates will be considered  "interest on obligations secured by
mortgages on real  property or on  interests in property"  within the meaning of
Section  856(c)(3)(B)  of the  Code.  Offered  Certificates  held by a  domestic
building and loan association will generally constitute "a regular or a residual
interest in a REMIC" with the meaning of Section  7701(a)(19)(C)(xi) of the Code
only in the  proportion  that the  Mortgage  Loans are  secured  by  multifamily
apartment buildings. See "CERTAIN FEDERAL INCOME TAX  CONSEQUENCES--Taxation  of
the REMIC and its Holders" in the Prospectus.

      DUE TO THE COMPLEXITY OF THESE RULES AND THE CURRENT UNCERTAINTY AS TO THE
MANNER OF THEIR  APPLICATION  TO THE TRUST  FUND AND  CERTIFICATEHOLDERS,  IT IS
PARTICULARLY  IMPORTANT THAT POTENTIAL  INVESTORS CONSULT THEIR OWN TAX ADVISORS
REGARDING THE TAX TREATMENT OF THEIR  ACQUISITION,  OWNERSHIP AND DISPOSITION OF
THE CERTIFICATES.


                               S-87

<PAGE>



                       ERISA CONSIDERATIONS
General
      The Class B, Class C, [Class [EC], Class [PO] and Class [IO]] Certificates
may not be  purchased  by or  transferred  to an employee  benefit plan or other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan, which is subject to the Employee  Retirement  Income Security Act of 1974,
as amended ("ERISA") or Section 4975 of the Code, or a governmental plan subject
to any  federal,  state or local law  ("Similar  Law")  that is,  to a  material
extent, similar to the foregoing provisions of ERISA or the Code ("Plans"), or a
collective  investment  fund in which such  Plans are  invested,  other  persons
acting on  behalf  of any such Plan or using the  assets of any such Plan or any
entity  whose  underlying  assets  include  plan  assets  by  reason of a Plan's
investment in the entity (within the meaning of Department of Labor  Regulations
Section  2510.3-101)  other than an  insurance  company  using the assets of its
general  account under  circumstances  whereby such purchase and the  subsequent
holding of such  Certificates  would not  constitute  or result in a  prohibited
transaction  within the meaning of Section 406 or 407 of ERISA,  Section 4975 of
the Code or a materially similar characterization under any Similar Law. Neither
the Class R Certificates  nor the Class LR  Certificates  may be purchased by or
transferred to a Plan. Accordingly, the following discussion does not purport to
discuss the considerations  under ERISA or Code Section 4975 with respect to the
purchase,  holding or  disposition  of the Class B, Class C, [Class [EC],  Class
[PO], Class [IO]], Class R and Class LR Certificates.

      ERISA and 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  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 (the  "Department")  that may be
applicable to an investment by a Plan in the Offered Certificates, including the
individual administrative exemption described below.

      Before  purchasing  any  Offered  Certificates,  a Plan  fiduciary  should
consult with its counsel and determine  whether there exists any  prohibition to
such  purchase  under  the   requirements  of  ERISA,   whether  the  individual
administrative  exemption (as described  below) applies,  including  whether the
appropriate  conditions set forth therein would be met, or whether any statutory
prohibited transaction exemption is applicable.

Certain Requirements Under ERISA

      General.  In accordance with ERISA's general fiduciary  standards,  before
investing in a Certificate a Plan fiduciary should determine whether to do so is
permitted  under the governing Plan  instruments and is appropriate for the Plan
in view of its overall investment policy and the composition and diversification
of  its  portfolio.  A Plan  fiduciary  should  especially  consider  the  ERISA
requirement  of  investment  prudence and the  sensitivity  of the return on the
Certificates  to  the  rate  of  principal   repayments   (including   voluntary
prepayments  by the  borrowers  and  involuntary  liquidations)  on the Mortgage
Loans, as discussed in "YIELD CONSIDERATIONS" herein.

      Parties in  Interest/Disqualified  Persons. Other provisions of ERISA (and
corresponding  provisions of the Code) prohibit certain  transactions  involving
the assets of a Plan and persons who have certain specified relationships to the
Plan  (so-called   "parties  in  interest"   within  the  meaning  of  ERISA  or
"disqualified  persons"  within the  meaning of the Code).  The  Depositor,  the
Master  Servicer,  the Special  Servicer  or the  Trustee or certain  affiliates
thereof  might  be   considered  or  might  become   "parties  in  interest"  or
"disqualified persons" with respect to a Plan. If so, the acquisition or holding
of Certificates by or on behalf of such Plan could be

                               S-88

<PAGE>



considered  to give rise to a  "prohibited  transaction"  within the  meaning of
ERISA and the Code unless an  administrative  exemption  described below or some
other  exemption is available.  Special  caution should be exercised  before the
assets of a Plan are used to purchase a  Certificate  if,  with  respect to such
assets, the Depositor,  the Master Servicer, the Special Servicer or the Trustee
or an affiliate  thereof either:  (i) has investment  discretion with respect to
the   investment  of  such  assets  of  such  Plan  or  (ii)  has  authority  or
responsibility to give or regularly gives investment advice with respect to such
assets for a fee and pursuant to an agreement or understanding  that such advice
will serve as a primary  basis for  investment  decisions  with  respect to such
assets and that such advice will be based on the particular  investment needs of
the Plan.

      Delegation of Fiduciary Duty. Further, if the assets included in the Trust
Fund  were  deemed to  constitute  Plan  assets,  it is  possible  that a Plan's
investment in the Certificates  might be deemed to constitute a delegation under
ERISA of the duty to manage Plan assets by the  fiduciary  deciding to invest in
the  Certificates,  and certain  transactions  involved in the  operation of the
Trust Fund might be deemed to constitute prohibited transactions under ERISA and
the Code. Neither ERISA nor the Code define the term "plan assets."

      The  Department  has  published  final  regulations  (the   "Regulations")
concerning whether a Plan's assets would be deemed to include an interest in the
underlying  assets of an entity  (such as the Trust  Fund) for  purposes  of the
reporting and  disclosure  and general  fiduciary  responsibility  provisions of
ERISA,  as well as for the  prohibited  transaction  provisions of ERISA and the
Code, if the Plan acquires an "equity  interest" (such as a Certificate) in such
an entity.

      Certain  exceptions are provided in the  Regulations  whereby an investing
Plan's assets would be deemed merely to include its interest in the Certificates
instead of being  deemed to include an  interest in the  underlying  assets of a
Trust Fund. However,  the Depositor cannot predict in advance,  nor can there be
any continuing  assurance  whether such  exceptions  may be met,  because of the
factual  nature  of  certain  of the rules  set  forth in the  Regulations.  For
example,  one of the  exceptions in the  Regulations  states that the underlying
assets of an entity will not be considered "plan assets" if less than 25% of the
value of any class of equity  interests  is held by  "benefit  plan  investors,"
which are defined as Plans, IRAs and employee benefit plans not subject to ERISA
(for example,  governmental  plans),  but this  exception is tested  immediately
after each  acquisition of an equity interest in the entity whether upon initial
issuance or in the secondary market.

Administrative Exemptions

      Individual  Administrative  Exemptions.  The Department has granted to the
Underwriter  an  individual  administrative  exemption  (Prohibited  Transaction
Exemption  90-32,  55 Fed. Reg. 23147 (June 6, 1990))  referred to herein 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 the Class A 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.

      Among the conditions that must be satisfied for the Exemption to apply are
      the following:

                (1)  The  acquisition  of  certificates  by a Plan  is on  terms
           (including  the  price  for the  certificates)  that  are at least as
           favorable to the Plan as they would be in an arm's length transaction
           with an unrelated party;


                               S-89

<PAGE>



                (2) The rights and interests evidenced by certificates  acquired
           by the  Plan  are  not  subordinated  to  the  rights  and  interests
           evidenced by other certificates of the trust fund;

                (3) The certificates acquired by the Plan have received a rating
           at the  time of such  acquisition  that is one of the  three  highest
           generic rating categories from any of S&P, Moody's,  Duff & Phelps or
           Fitch;

                (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  certificates
           represents not more than reasonable compensation for underwriting the
           certificates.  The sum of all  payments  made to and  retained by the
           depositor  pursuant to the  assignment  of the mortgage  loans to the
           trust fund  represents  not more than the fair  market  value of such
           mortgage  loans.  The sum of all payments made to and retained by the
           master  servicer  and any  other  servicer  represents  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; and

                (6) The Plan  investing in the  certificates  is an  "accredited
           investor"  as  defined  in  Rule  501(a)(1)  of  Regulation  D of the
           Commission under the 1933 Act.

      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 in such other  investment pools must have been
           rated in one of the three highest rating  categories of S&P, Moody's,
           Fitch or Duff &  Phelps  for at least  one year  prior to the  Plan's
           acquisition of the certificates pursuant to the Exemption; and

                (c) 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  certificates
           pursuant to the Exemption.

      If the conditions of the Exemption are met, the  acquisition,  holding and
resale of the Class A Certificates  by Plans would be exempt from the prohibited
transaction  provisions  of ERISA and the Code  (regardless  of whether a Plan's
assets would be deemed to include an ownership interest in the Mortgage Loans in
the Mortgage Pool).

      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 in which the fiduciary (or its
affiliate) is an obligor on the  receivables,  loans or obligations  held in the
trust provided that, among other requirements, (i) in the case of an acquisition
in connection with the initial  issuance of  certificates,  at least 50% of each
class of  certificates  in which  Plans have  invested  is  acquired  by persons
independent of the Restricted  Group and at least 50% of the aggregate  interest
in the trust is acquired by persons  independent of the Restricted  Group;  (ii)
such  fiduciary  (or its  affiliate) is an obligor with respect to 5% or less of
the fair  market  value of the  obligations  contained  in the trust;  (iii) the
Plan's investment in

                               S-90

<PAGE>



certificates of any class does not exceed 25% of all of the certificates of that
class  outstanding at the time of the  acquisitions;  and (iv) immediately after
the acquisition no more than 25% of the assets of the Plan with respect to which
such person is a fiduciary are invested in certificates representing an interest
in one or more trusts containing assets sold or served by the same entity.

      The  Exemption  does not apply to the  purchasing  or  holding  of Class A
Certificates by Plans sponsored by the Depositor, the Underwriter,  the Trustee,
the Master Servicer,  the Special Servicer, any obligor with respect to Mortgage
Loans  included  in the Trust Fund  constituting  more than 5% of the  aggregate
unamortized  principal  balance of the assets in the Trust Fund or any affiliate
of such parties (the "Restricted Group").

      THE  CHARACTERISTICS  OF THE CLASS B, CLASS C,  [CLASS  [EC],  CLASS [IO],
CLASS [PO]],  CLASS R AND CLASS LR CERTIFICATES DO NOT MEET THE  REQUIREMENTS OF
THE  EXEMPTION.  ACCORDINGLY,  THE CLASS B, CLASS C, CLASS [EC],  CLASS [PO] AND
CLASS [IO]],  CERTIFICATES  MAY NOT BE PURCHASED BY OR  TRANSFERRED TO A PLAN OR
PERSON ACTING ON BEHALF OF ANY PLAN OR USING THE ASSETS OF ANY SUCH PLAN,  OTHER
THAN  AN  INSURANCE   COMPANY   USING  ASSETS  OF  ITS  GENERAL   ACCOUNT  UNDER
CIRCUMSTANCES  IN WHICH SUCH PURCHASE OR TRANSFER WOULD NOT CONSTITUTE OR RESULT
IN A PROHIBITED  TRANSACTION.  NEITHER THE CLASS R CERTIFICATES NOR THE CLASS LR
CERTIFICATES MAY BE PURCHASED BY OR TRANSFERRED TO A PLAN.

      Before purchasing a Class A 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 any such exemption will be applicable
to the Class A Certificates.

      Any  fiduciary of a Plan  (including an entity that is deemed to hold Plan
assets for  purposes  of ERISA and the Code)  considering  whether to purchase a
Class A 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 such investment.

      A governmental plan as defined in Section 3(32) of ERISA is not subject to
ERISA or Code Section 4975. However,  such a governmental plan may be subject to
a  Similar  Law.  A  fiduciary  of a  governmental  plan  should  make  its  own
determination  as to the need for and the  availability of any exemptive  relief
under any Similar Law.

      The  sale  of  Class  A  Certificates  to  a  Plan  is  in  no  respect  a
representation  by the Depositor 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.


                                S-91

<PAGE>




Unrelated Business Taxable Income; Residual Certificates

      The  purchase  of a Residual  Certificate  by any  employee  benefit  plan
qualified  under Code Section 401(a) and exempt from taxation under Code Section
501(a),  including  most  varieties of ERISA Plans,  may give rise to "unrelated
business  taxable  income"  as  described  in Code  Sections  511-515  and 860E.
Further,  prior  to  the  purchase  of  Residual  Certificates,   a  prospective
transferee  may be required to provide an affidavit  to a transferor  that it is
not, nor is it purchasing a Residual  Certificate on behalf of, a  "Disqualified
Organization,"  which term as defined above includes certain tax-exempt entities
not  subject to Code  Section  511  including  certain  governmental  plans,  as
discussed above under the caption "CERTAIN  FEDERAL INCOME TAX  CONSEQUENCES" in
the Prospectus.


                          LEGAL INVESTMENT

      The Certificates will [not] constitute  "mortgage related  securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA"). The
appropriate  characterization of the Certificates under various legal investment
restrictions, and thus the ability of investors subject to these restrictions to
purchase  the   Certificates,   may  be  subject  to  significant   interpretive
uncertainties.

      The Depositor makes no representations  as to the proper  characterization
of  the  Certificates  for  legal  investment  purposes,  financial  institution
regulatory  purposes  or  other  purposes  or as to the  ability  of  particular
investors  to  purchase  the  Certificates  under  applicable  legal  investment
restrictions.  These  uncertainties  may  adversely  affect the liquidity of the
Certificates.  Accordingly,  all institutions  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  Certificates
constitute a legal  investment  or are subject to  investment,  capital or other
restrictions.


                        PLAN OF DISTRIBUTION

      Prudential   Securities   Incorporated  (the  "Underwriter")  has  agreed,
pursuant to an Underwriting  Agreement dated [ ] (the "Underwriting  Agreement")
to purchase  the  Certificates  from the  Depositor.  The  Certificates  will be
offered by the Underwriter in negotiated  transactions or otherwise,  on varying
terms  (which may  include  the sale of separate  financial  instruments  by the
Underwriter  or an  affiliate)  and  at  varying  prices,  in  each  case  to be
determined at the time of sale. The Underwriter may effect such  transactions by
selling such  Certificates to or through  dealers,  and such dealers may receive
compensation in the form of underwriting  discounts,  concessions or commissions
from the Underwriter or purchasers of the  Certificates for whom they may act as
agent.  Any dealers that participate with the Underwriter in the distribution of
the Certificates  purchased by the Underwriter may be deemed to be underwriters,
and any discounts or  commissions  received by them or the  Underwriter  and any
profit on the resale of Certificates by them or the Underwriter may be deemed to
be underwriting discounts or commissions under the 1933 Act.

      The   Underwriting   Agreement   provides  that  the  obligations  of  the
Underwriter are subject to certain conditions precedent and the Underwriter will
be obligated  to purchase  all of the  Certificates  if any are  purchased.  The
Depositor has agreed to indemnify the Underwriter  against certain  liabilities,
including  liabilities  under the 1933 Act, or  contribute  to payments that the
Underwriter may be required to make in respect thereof.

                                S-92

<PAGE>



      The Depositor also has been advised by the  Underwriter  that it currently
expects to make a market in the Certificates,  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  Certificates  will develop.  For
further information  regarding any offer or sale of the Certificates pursuant to
this Prospectus Supplement and the Prospectus, see "PLAN OF DISTRIBUTION" in the
Prospectus.


                           USE OF PROCEEDS

      The  net  proceeds  from  the  sale  of  Certificates  will be used by the
Depositor to pay the purchase price of the Mortgage Loans to repay  indebtedness
that has been incurred to obtain funds to acquire the Mortgage  Loans and to pay
costs of structuring, issuing and underwriting the Certificates.

                            LEGAL MATTERS

      Certain legal matters will be passed upon for the Depositor
by Morrison & Hecker L.L.P. and for the Underwriter by
[               ].

                               RATINGS

      It is a  condition  to  issuance  of the  Certificates  that  the  Class A
Certificates, the Class B Certificates [and the Class [ ] Certificates] be rated
[ ] by each of the Rating Agencies.

      The Rating Agencies' ratings on mortgage pass-through certificates address
the  likelihood of the receipt by holders of payments to which they are entitled
by the Rated Final  Distribution  Date. The Rating  Agencies'  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.  Ratings on mortgage  pass-through  certificates do not,  however,
represent  an  assessment  of the  likelihood,  timing or frequency of principal
prepayments by borrowers or the degree to which such prepayments (both voluntary
and involuntary)  might differ from those originally  anticipated.  The security
ratings do not address the possibility  that  Certificateholders  might suffer a
lower than  anticipated  yield.  In addition,  ratings on mortgage  pass-through
certificates do not address the likelihood of receipt of Prepayment  Premiums or
the timing of the receipt  thereof or the likelihood of collection by the Master
Servicer of Default Interest.  In general,  the ratings thus address credit risk
and not prepayment risk. [As described herein,  the amounts payable with respect
to the Class [EC] Certificates  consist only of interest.  If the entire pool of
Mortgage  Loans were to prepay in the  initial  month,  with the result that the
Class [EC]  Certificateholders  receive only a single month's  interest and thus
suffer a nearly  complete  loss of their  investment,  all amounts "due" to such
holders will nevertheless have been paid, and such result is consistent with the
[ ] rating received on the Class [EC] Certificates.]

      There can be no assurance as to whether any rating agency not requested to
rate the  Certificates  will  nonetheless  issue a rating  and, if so, what such
rating would be. A rating  assigned to the  Certificates by a rating agency that
has not been  requested  by the  Depositor to do so may be lower than the rating
assigned by the Rating Agencies pursuant to the Depositor's request.

      The rating of the  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. PJRES07F.KCM/cston

                                S-93

<PAGE>



                  INDEX OF SIGNIFICANT DEFINITIONS

Definitions                                                     Page

1933 Act.........................................................S-4
[199__] Net Operating Income..............................S-27, S-28
ACMs............................................................S-40
ADA.............................................................S-44
Advance Rate....................................................S-75
Advances........................................................S-74
Aggregate Certificate Balance...................................S-81
Anticipated Loss................................................S-73
Appraised Value.................................................S-28
Assumed Maturity Date.......................................S-1, S-7
Assumed Scheduled Payment.......................................S-53
Auction Fees....................................................S-82
Auction Valuation Date....................................S-16, S-81
Available Funds.................................................S-49
Available Funds Allocation......................................S-53
Balloon Amount..................................................S-28
Balloon Loans...................................................S-10
Balloon LTV.....................................................S-28
Balloon Payment.................................................S-10
Beneficial Owners...............................................S-58
Book-Entry Certificate..........................................S-58
Business Day.....................................................S-6
Certificate Balance..............................................S-5
Certificate Registrar...........................................S-61
Certificates................................................S-1, S-5
Class A-EC Excess Interest......................................S-51
Class A-EC Notional Balance...............................S-48, S-51
Class A-EC Pass-Through Rate....................................S-51
Class Interest Distribution Amount..................S-11, S-12, S-51
Class Interest Shortfall........................................S-52
Class [EC] Excess Interest.......................................S-2
Class [IO] Notional Balance.....................................S-48
Closing Date.....................................................S-6
Code............................................................S-86
Collection Account..............................................S-75
Collection Period..........................................S-7, S-50
Commission.......................................................S-4
Condemnation Proceeds...........................................S-49
Congregate Care Loan.......................................S-8, S-24
Congregate Care Property...................................S-8, S-24
Constant Prepayment Rate........................................S-66
CPR.............................................................S-66
Cross-Collateralized Loans......................................S-44
Cut-off Date.....................................................S-6
Cut-off Date Principal Balance.............................S-8, S-24
Default Interest................................................S-50
Default Rate....................................................S-51
Definitive Certificate..........................................S-59
Delivery Date....................................................S-1
Department......................................................S-88

                                S-94

<PAGE>



Depositor...................................................S-2, S-5
Depository.......................................................S-7
Determination Date.........................................S-7, S-50
Discount Rate...................................................S-57
Disposition Fee.................................................S-85
Disqualified Organization..................................S-3, S-92
Distribution Account............................................S-75
Distribution Date.....................................S-2, S-6, S-48
DTC.........................................................S-1, S-7
Due Date.........................................................S-7
EC Maturity Date...........................................S-2, S-10
Eligible Bank...................................................S-76
EPA.............................................................S-41
ERISA.....................................................S-18, S-88
Extension Advisor...............................................S-78
Final Recovery Determination....................................S-57
Fiscal Agent................................................S-3, S-6
Form 8-K........................................................S-33
Hotel Loan.................................................S-9, S-24
Hotel Property.............................................S-9, S-24
Indirect Participants...........................................S-59
Initial Pool Balance.......................................S-8, S-24
Insurance Proceeds..............................................S-49
Interest Accrual Period....................................S-6, S-52
Lead Paint Act..................................................S-41
Light Industrial/Industrial Loan...........................S-9, S-24
Light Industrial/Industrial Property.......................S-9, S-24
Liquidation Proceeds............................................S-49
Loan Portfolio Analysis System..................................S-82
Loan Purchase Closing Date......................................S-25
Loan-to-Value Ratio.............................................S-28
Lower-Tier Regular Interests....................................S-16
Lower-Tier REMIC...........................................S-3, S-16
LPAS............................................................S-82
LTV.......................................................S-27, S-28
Major Tenant....................................................S-45
Master Servicer.............................................S-3, S-5
Midland.........................................................S-46
Mobile Home Park Loan......................................S-9, S-24
Mobile Home Park Property..................................S-9, S-24
Monthly Payment............................................S-9, S-50
Mortgage........................................................S-24
Mortgage File...................................................S-71
Mortgage Loan Purchase and Sale Agreement.......................S-25
Mortgage Loans........................................S-2, S-8, S-24
Mortgage Pool....................................................S-2
Mortgage Rate...................................................S-10
Mortgaged Property....................................S-2, S-8, S-24
Multifamily Loan...........................................S-8, S-24
Multifamily Property.......................................S-8, S-24
Net Mortgage Rate...............................................S-52
Net REO Proceeds................................................S-50
Note............................................................S-24
Notional Balances...............................................S-49
Nursing Home Loan..........................................S-8, S-24

                                S-95

<PAGE>



Nursing Home Property......................................S-8, S-24
Offered Certificates.............................................S-1
Office Building Loan.......................................S-8, S-24
Office Building Property...................................S-8, S-24
Office/Multifamily/Retail Loan.............................S-9, S-24
Office/Multifamily/Retail Property.........................S-9, S-24
Office/Warehouse Loan......................................S-9, S-24
Office/Warehouse Property..................................S-9, S-24
OID Regulations.................................................S-86
Originators.....................................................S-25
P&I Advance...............................................S-14, S-73
P&I Certificates.................................................S-2
Participants....................................................S-59
Pass-Through Rate.........................................S-10, S-52
Paying Agent....................................................S-60
Percentage Interest.............................................S-49
Permitted Investments...........................................S-76
Plan......................................................S-18, S-88
Pooled Principal Distribution Amount......................S-13, S-52
Pooling and Servicing Agreement.......................S-3, S-5, S-70
Prepayment Interest Shortfall...................................S-51
Prepayment Interest Surplus.....................................S-52
Prepayment Premiums.............................................S-50
Principal Prepayments...........................................S-50
Private Certificates.............................................S-5
Property Advances...............................................S-74
Property Protection Expenses....................................S-74
Rating Agencies..................................................S-3
Realized Loss...................................................S-57
Record Date......................................................S-6
Regular Certificates.......................................S-1, S-16
Regulations.....................................................S-89
REMIC................................................S-3, S-16, S-86
Remittance Date.................................................S-73
REO Account.....................................................S-48
REO Mortgage Loan...............................................S-53
REO Property....................................................S-48
Repurchase Price................................................S-72
Reserve Accounts................................................S-26
Residual Certificates............................................S-1
Restricted Group................................................S-91
Retail Loan................................................S-8, S-24
Retail Property............................................S-8, S-24
Retail/Multifamily Loan....................................S-9, S-24
Retail/Multifamily Property................................S-9, S-24
Retail/Office Loan.........................................S-9, S-24
Retail/Office Property.....................................S-9, S-24
Rules...........................................................S-59
Scenarios.......................................................S-67
Scheduled Principal Balance.....................................S-57
Self-Storage Loan..........................................S-9, S-24
Self-Storage Property......................................S-9, S-24
Senior Certificates..............................................S-2
Senior Principal Distribution Cross-Over Date...................S-56
Seriously Delinquent Loan.......................................S-73

                                S-96

<PAGE>



Servicer Mortgage File..........................................S-71
Servicing Fee...................................................S-84
Servicing Fee Rate..............................................S-84
Similar Law.....................................................S-88
SMMEA...........................................................S-92
Special Servicer................................S-3, S-6, S-47, S-85
Special Servicing Fee...........................................S-85
Specially Serviced Mortgage Loan................................S-85
Subordinate Certificates.........................................S-2
Trust Fund.......................................................S-2
Trust REMICs.....................................................S-3
Trustee.....................................................S-3, S-6
Trustee Mortgage File...........................................S-71
U.S. Person......................................................S-3
Underwriter................................................S-1, S-92
Underwriting Agreement..........................................S-92
Underwritten Cash Flow..........................................S-27
Unscheduled Payments............................................S-50
Updated Appraisal...............................................S-78
Upper-Tier REMIC...........................................S-3, S-16
USTs............................................................S-41
Voting Rights...................................................S-83
Weighted Average Net Mortgage Rate..............................S-52
Yield Maintenance Loan..........................................S-57
Yield Maintenance Period........................................S-57
Zoning Laws.....................................................S-44



                                S-97

<PAGE>




<TABLE>
Annex A
Table A:  Collateral Properties
<CAPTION>
================================================================================================
                                                         Net                           Most
 Loan    Property    Property     Year      Year      Rentable            Current   Recent Rent
   #     Name        Type         Built   Renovated    Sq.Ft.     Units   Occup.       Roll
- ------------------------------------------------------------------------------------------------
<S>      <C>         <C>          <C>     <C>         <C>         <C>     <C>       <C>   




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





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





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





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





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





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





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





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





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





================================================================================================
</TABLE>


                                      A-1

<PAGE>




<TABLE>
Annex A

Table B:  Property Locations and LTVs
<CAPTION>
=================================================================================================
                                                                                         Apprais.
 Loan   Property Property  State  Cut-Off Date Appraised  Appraised  Appraised   Balloon  Balloon
   #    Name     City               Balance      Value      Date                 Balance    LTV
- -------------------------------------------------------------------------------------------------
<S>     <C>      <C>       <C>    <C>          <C>        <C>        <C>         <C>     <C>  




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





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





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





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





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





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





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





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





=================================================================================================
</TABLE>


                                      A-2

<PAGE>




<TABLE>
Annex A
Table C:  Collateral Debt Service and YTD or Trailing NOI
<CAPTION>
===================================================================================================================================
       PropertyAnn Debt Underwrit.Underwrit.Underwrit.Underwrit.                 Trailing Trail. 12Annual'dAnnual'd   YTD  YTD 9_
 Loan   Name   Service    Value      NOI    Cash Flow    DSC    199_NOI  199_CF  12 NOI   NOI as ofYTD NOI    CF      NOI   Mths
- -----------------------------------------------------------------------------------------------------------------------------------
<S>     <C>    <C>      <C>       <C>       <C>       <C>       <C>      <C>     <C>      <C>      <C>     <C>        <C>   <C>    
- -----------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

===================================================================================================================================
</TABLE>


                                      A-3

<PAGE>



<TABLE>
Annex A
Table C:  Collateral Debt Service and YTD or Trailing NOI
<CAPTION>
======================================================================================
                         Adjust 95
        Adjusted Ann   Annual'd Cash
 Loan      YTD NOI         Flow       Financial Comments
- --------------------------------------------------------------------------------------
<S>      <C>           <C>            <C>     
- --------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

======================================================================================
</TABLE>


                                      A-4

<PAGE>



<TABLE>
Annex A

Table D:  Mortgage Loan Terms
<CAPTION>
===================================================================================================
                                                Original
 Loan   Property Original Cut-Off-Date Interest   Amort    Term     Mat.   Remain.  Remain.  Balloon
   #             Balance    Balance      Rate     Term    to Mat.   Date   Amort.    Term    Balance
- ---------------------------------------------------------------------------------------------------
<S>     <C>      <C>      <C>          <C>      <C>       <C>       <C>    <C>      <C>      <C>        




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





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





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





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





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





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





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





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





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





===================================================================================================
</TABLE>


                                      A-5

<PAGE>



<TABLE>
Annex A

Table E:  Retail Subcategories
<CAPTION>
=================================================================================

                                                                     Cut-Off-Date
 Loan #  Property Name               Retail Sub Categories             Balance
- ---------------------------------------------------------------------------------
<S>      <C>                         <C>                             <C>  




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





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





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





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





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





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





=================================================================================
</TABLE>

<TABLE>
<CAPTION>
============================================================
Type of Retail              % of Cut-Off Date Balance
- ------------------------------------------------------------
<S>                         <C>









============================================================
</TABLE>


                                      A-6

<PAGE>


<TABLE>
Annex B
Prepayment Provisions
<CAPTION>
===============================================================================================
                                                                           Penalty
                                               Yield      Prepayment       Premium
         Property     Cut-Off Date   Lockout   Maint.   Premium During   following YM    % Premium
 Loan #  Name           Balance      Period    Period         YM          (in years)      After YM
- -----------------------------------------------------------------------------------------------
<S>      <C>          <C>            <C>       <C>      <C>              <C>             <C>




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





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





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





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





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





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





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





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





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





===============================================================================================
</TABLE>




<PAGE>


                  Midland Realty Acceptance Corp.
                             Depositor
     Commercial/Multifamily Mortgage Pass-Through Certificates
                       (Issuable in Series)


   Midland Realty  Acceptance  Corp.  (the  "Depositor")  from time to time will
offer  Commercial/Multifamily  Mortgage Pass-Through  Certificates (the "Offered
Certificates") in "Series" by means of this Prospectus and a separate Prospectus
Supplement for each Series.  The Offered  Certificates,  together with any other
Commercial/Multifamily  Mortgage  Pass-Through  Certificates of such Series, are
collectively  referred to herein as the "Certificates." The Certificates of each
Series will evidence beneficial  ownership interests in a trust fund (the "Trust
Fund") to be established by the Depositor.  The  Certificates of a Series may be
divided into two or more "Classes," which may have different  interest rates and
which may receive principal  payments in differing  proportions and at different
times.  In  addition,  rights of the  holders  of  certain  Classes  to  receive
principal and interest may be subordinated to those of other Classes. Each Trust
Fund will consist of a pool (the "Mortgage  Pool") of one or more mortgage loans
secured  by first or  junior  liens on fee  simple  or  leasehold  interests  in
commercial real estate  properties,  multifamily  residential  properties and/or
mixed  residential/commercial  properties  and related  property and  interests,
conveyed to such Trust Fund by the  Depositor,  and other assets,  including any
Credit  Enhancement  described  in  the  related  Prospectus  Supplement.  If so
specified  in the related  Prospectus  Supplement,  the  Mortgage  Pool may also
include  participation  interests in such types of mortgage  loans,  installment
contracts for the sale of such types of properties and/or mortgage  pass-through
certificates (including private mortgage-pass-through certificates, Certificates
issued  or  guaranteed  by  FHLMC,   FNMA  or  GNMA  or  mortgage   pass-through
certificates  previously  created  by  the  Depositor).   Such  mortgage  loans,
participation   interests,   installment  contracts  and  mortgage  pass-through
certificates are hereinafter  referred to as the "Mortgage  Loans." The Mortgage
Loans will have fixed or adjustable  interest  rates.  Some Mortgage  Loans will
fully  amortize over their  remaining  terms to maturity and others will provide
for balloon  payments at maturity.  The Mortgage Loans will provide for recourse
against only the Mortgaged  Properties or provide for recourse against the other
assets of the obligors  thereunder.  The Mortgage Loans will be newly originated
or seasoned,  and will be acquired by the Depositor  either  directly or through
one or more  affiliates.  Information  regarding  each  Series of  Certificates,
including  interest and principal payment  provisions for each Class, as well as
information  regarding the size,  composition and other  characteristics  of the
Mortgage  Pool  relating  to such  Series,  will  be  furnished  in the  related
Prospectus Supplement.  The Mortgage Loans will be serviced by a Master Servicer
identified in the related Prospectus Supplement.

   The  Certificates  do not  represent an  obligation  of or an interest in the
Depositor  or  any  affiliate  thereof.  Unless  so  specified  in  the  related
Prospectus  Supplement,  neither the  Certificates  nor the  Mortgage  Loans are
insured or guaranteed by any governmental  agency or  instrumentality  or by any
other person or entity.

   PROSPECTIVE  INVESTORS  SHOULD  CONSIDER THE FACTORS  DISCUSSED  HEREIN UNDER
"RISK  FACTORS"  AT PAGE 3 AND SUCH  INFORMATION  AS MAY BE SET FORTH  UNDER THE
CAPTION "RISK FACTORS" IN THE RELATED  PROSPECTUS  SUPPLEMENT  BEFORE PURCHASING
ANY OF THE OFFERED CERTIFICATES.

   Unless  otherwise  specified  in  the  related  Prospectus  Supplement,   the
Depositor  will elect to treat  either  the  collateral  securing  any Series of
Certificates or the arrangement by which a Series of Certificates is issued as a
"real estate mortgage investment conduit" (a "REMIC"). If such election is made,
each Class of  Certificates  of a Series will be either Regular  Certificates or
Residual Certificates,  as specified in the related Prospectus  Supplement.  See
"CERTAIN FEDERAL INCOME TAX CONSEQUENCES."

   THESE  SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

   Offers of the Certificates may be made through one or more different methods,
including offerings through underwriters, as more fully described under "PLAN OF
DISTRIBUTION" herein and in the related Prospectus Supplement. Certain offerings
of the Certificates,  as specified in the related Prospectus Supplement,  may be
made in one or more  transactions  exempt from the registration  requirements of
the  Securities  Act of 1933,  as  amended.  Such  offerings  are not being made
pursuant to the Registration Statement of which this Prospectus forms a part.

   With respect to each Series, all of the Offered Certificates will be rated in
one of the four highest ratings categories by one or more nationally  recognized
statistical rating organizations.  There will have been no public market for the
Certificates  of any Series prior to the offering  thereof.  No assurance can be
given that such a secondary market will develop as a result of such offering or,
if it does develop, that it will continue.

   Retain this Prospectus for future reference.  This Prospectus may not be used
to consummate sales of the Certificates  offered hereby unless  accompanied by a
Prospectus Supplement.

              The date of this Prospectus is , 1996.


<PAGE>



                       PROSPECTUS SUPPLEMENT

   The Prospectus Supplement relating to each Series of Certificates will, among
other  things,  set forth with respect to such Series of  Certificates:  (i) the
identity of each Class within such Series;  (ii) the initial aggregate principal
amount,  the  interest  rate  (the  "Pass-Through  Rate")  (or  the  method  for
determining it) and the authorized  denominations  of each Class of Certificates
of such Series; (iii) certain information concerning the Mortgage Loans relating
to such Series, including the principal amount, type and characteristics of such
Mortgage  Loans on the date of issue of such  Series of  Certificates;  (iv) the
circumstances,  if any, under which the  Certificates of such Series are subject
to redemption prior to maturity;  (v) the final scheduled  distribution  date of
each Class of Certificates of such Series; (vi) the method used to calculate the
aggregate  amount of  principal  available  and  required  to be  applied to the
Certificates of such Series on each  Distribution  Date;  (vii) the order of the
application of principal and interest  payments to each Class of Certificates of
such Series and the allocation of principal to be so applied;  (viii) the extent
of subordination of any Subordinate  Certificates;  (ix) the principal amount of
each Class of Certificates of such Series that would be outstanding on specified
Distribution  Dates,  if the Mortgage Loans relating to such Series were prepaid
at  various  assumed  rates;  (x) the  Distribution  Dates  for  each  Class  of
Certificates of such Series; (xi) relevant financial information with respect to
the  Mortgagor(s)  and the Mortgaged  Properties  underlying  the Mortgage Loans
relating to such Series,  if applicable;  (xii)  information with respect to the
terms of the Subordinate Certificates or Residual Certificates,  if any, of such
Series; (xiii) additional information with respect to the Credit Enhancement, if
any, relating to such Series;  (xiv) additional  information with respect to the
plan of distribution of such Series;  and (xv) whether the  Certificates of such
Series will be  registered  in the name of the nominee of The  Depository  Trust
Company or another depository.

                      ADDITIONAL INFORMATION

   This Prospectus  contains,  and the Prospectus  Supplement for each Series of
Certificates  will  contain,  a summary of the material  terms of the  documents
referred to herein and therein, but neither contains nor will contain all of the
information  set  forth  in  the  Registration   Statement  (the   "Registration
Statement") of which this Prospectus and the related Prospectus  Supplement is a
part. For further information,  reference is made to such Registration Statement
and the exhibits  thereto which the Depositor has filed with the  Securities and
Exchange  Commission  (the  "Commission"),  under the Securities Act of 1933, as
amended  (the "1933  Act").  Statements  contained  in this  Prospectus  and any
Prospectus  Supplement  as to the  contents of any  contract  or other  document
referred to are summaries and in each instance  reference is made to the copy of
the  contract  or  other  document  filed  as an  exhibit  to  the  Registration
Statement,  each  such  statement  being  qualified  in  all  respects  by  such
reference.  Copies  of the  Registration  Statement  may be  obtained  from  the
Commission,  upon payment of the prescribed  charges, or may be examined free of
charge at the Commission's offices. Reports and other information filed with the
Commission  can be  inspected  and  copied  at  prescribed  rates at the  public
reference  facilities  maintained by the  Commission at 450 Fifth Street,  N.W.,
Washington,  D.C. 20549,  and at the Regional Offices of the Commission at Seven
World Trade  Center,  13th Floor,  New York,  New York 10048;  and  Northwestern
Atrium Center,  500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661.
Copies of the  Agreement  pursuant to which a Series of  Certificates  is issued
will be provided to each person to whom a Prospectus and the related  Prospectus
Supplement  are  delivered,  upon written or oral request  directed to:  Midland
Realty Acceptance Corp., 201 West 10th Street, 6th Floor,  Kansas City, Missouri
64105,      Attention:      ________________________,      telephone      number
________________________.

         INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

   With respect to the Trust Fund for each Series, there are incorporated herein
by  reference  all  documents  and  reports  filed or  caused to be filed by the
Depositor with respect to such Trust Fund pursuant to Section 13(a),  13(c),  14
or  15(d)  of the  Securities  Exchange  Act of  1934,  after  the  date of this
Prospectus  and  prior  to the  termination  of  the  offering  of  the  Offered
Certificates  evidencing  an  interest in such Trust Fund.  The  Depositor  will
provide  or cause to be  provided  without  charge  to each  person to whom this
Prospectus is delivered in  connection  with the offering of one or more Classes
of  Certificates,  upon request,  a copy of any or all such documents or reports
incorporated  herein by reference,  in each case to the extent such documents or
reports relate to one or more of such Classes of such  Certificates,  other than
the  exhibits  to  such  documents   (unless  such  exhibits  are   specifically
incorporated by reference in such documents).  The Depositor has determined that
its financial  statements are not material to the offering of any of the Offered
Certificates.  See "FINANCIAL  INFORMATION." Requests to the Depositor should be
directed to: Midland Realty Acceptance  Corp., 210 West 10th Street,  6th Floor,
Kansas City, Missouri 64105, Attention: ____________________, telephone number
- ----------------------------.


                                 2

<PAGE>



                              REPORTS

   In connection with each distribution and annually, Certificateholders will be
furnished with statements  containing  information with respect to principal and
interest  payments and the related  Trust Fund,  as described  herein and in the
applicable  Prospectus  Supplement  for such Series.  Any financial  information
contained in such  reports  most likely will not have been  examined or reported
upon  by  an   independent   public   accountant.   See   "DESCRIPTION   OF  THE
CERTIFICATES--Reports  to  Certificateholders."  The  Master  Servicer  for each
Series relating to Mortgage Loans will furnish periodic statements setting forth
certain specified information to the related Trustee, and, in addition, annually
will furnish such Trustee  with a statement  from a firm of  independent  public
accountants  with respect to the  examination  of certain  documents and records
relating to the servicing of the Mortgage  Loans in the related Trust Fund.  See
"SERVICING OF THE MORTGAGE LOANS--Evidence of Compliance." Copies of the monthly
and annual  statements  provided by the Master  Servicer to the Trustee  will be
furnished to  Certificateholders  of each Series upon  request  addressed to the
Trustee for the related Trust Fund.

                           RISK FACTORS

   Investors  should  consider,  in  connection  with the  purchase  of  Offered
Certificates,  among other  things,  the  following  factors  and certain  other
factors  as may  be set  forth  in  "RISK  FACTORS"  in the  related  Prospectus
Supplement.

Limited Liquidity

   There can be no assurance that a secondary market for the Certificates of any
Series will develop or, if it does  develop,  that it will provide  holders with
liquidity of  investment  or will  continue  while  Certificates  of such Series
remain outstanding. The market value of Certificates will fluctuate with changes
in prevailing rates of interest.  Consequently, sale of Certificates by a holder
in any secondary market that may develop may be at a discount from 100% of their
original principal balance or from their purchase price. Furthermore,  secondary
market purchasers may look only hereto, to the related Prospectus Supplement and
to the reports to  Certificateholders  delivered  pursuant to the  Agreement  as
described herein under the heading "DESCRIPTION OF THE  CERTIFICATES--Reports to
Certificateholders"   and   "SERVICING  OF  THE  MORTGAGE   LOANS--Evidence   of
Compliance" for information  concerning the  Certificates.  Except to the extent
described herein and in the related  Prospectus  Supplement,  Certificateholders
will  have no  redemption  rights  and the  Certificates  are  subject  to early
retirement only under certain  specified  circumstances  described herein and in
the    related    Prospectus    Supplement.     See    "DESCRIPTION    OF    THE
CERTIFICATES--Termination."

Limited Assets

   Unless otherwise specified in the related Prospectus Supplement,  a Series of
Certificates  will not have any claim against or security  interest in the Trust
Funds for any other Series.  If the related Trust Fund is  insufficient  to make
payments on such Certificates,  no other assets will be available for payment of
the  deficiency.  Additionally,  certain  amounts  remaining in certain funds or
accounts,  including the Distribution  Account,  the Collection  Account and any
accounts  maintained  as Credit  Enhancement,  may be  withdrawn  under  certain
conditions,  as described in the related Prospectus Supplement.  In the event of
such  withdrawal,  such  amounts  will not be  available  for future  payment of
principal of or interest on the  Certificates.  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 Mortgaged  Properties  have been realized,  the
amount of such losses or  shortfalls  will be borne first by one or more Classes
of the Subordinate  Certificates,  and, thereafter,  by the remaining Classes of
Certificates in the priority and manner and subject to the limitations specified
in such Prospectus Supplement.

Average Life of Certificates; Prepayments; Yields

   Prepayments  on the Mortgage Loans in any Trust Fund generally will result in
a faster  rate of  principal  payments  on one or more  Classes  of the  related
Certificates  than if payments on such  Mortgage  Loans were made as  scheduled.
Thus,  the  prepayment  experience on the Mortgage  Loans may affect the average
life of each Class of related  Certificates.  The rate of principal  payments on
pools of mortgage loans varies between pools and from time to time is influenced
by a variety of economic, demographic,  geographic, social, tax, legal and other
factors.  There can be no assurance as to the rate of prepayment on the Mortgage
Loans in any Trust Fund or that the rate of payments  will  conform to any model
described  in any  Prospectus  Supplement.  If  prevailing  interest  rates fall
significantly below the applicable rates borne by the Mortgage Loans included in
a Trust Fund,  principal  prepayments are likely to be higher than if prevailing
rates remain

                                 3
<PAGE>

at or above the rates borne by those  Mortgage  Loans.  As a result,  the actual
maturity of any Class of  Certificates  could occur  significantly  earlier than
expected.  Alternatively, the actual maturity of any Class of Certificates could
occur  significantly  later than expected as a result of prepayment  premiums or
the existence of defaults on the Mortgage  Loans,  particularly at or near their
maturity dates. In addition,  the Master  Servicer or the Special  Servicer,  if
any,  may have the  option  under the  Agreement  for such  Series to extend the
maturity of the Mortgage  Loans  following a default in the payment of a balloon
payment,  which would also have the effect of extending the average life of each
Class of related Certificates.  A Series of Certificates may include one or more
Classes of Certificates  with priorities of payment and, as a result,  yields on
other Classes of Certificates,  including  Classes of Offered  Certificates,  of
such Series may be more sensitive to prepayments on Mortgage  Loans. A Series of
Certificates may include one or more Classes offered at a significant premium or
discount.  Yields on such Classes of Certificates will be sensitive, and in some
cases extremely  sensitive,  to prepayments on Mortgage Loans and, if the amount
of interest  payable  with  respect to a Class is  disproportionately  high,  as
compared  to the  amount  of  principal,  a  holder  might,  in some  prepayment
scenarios, fail to recoup its original investment. See "YIELD CONSIDERATIONS" in
the related Prospectus Supplement.

Limited Nature of Ratings

   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   such
Certificateholders  are entitled under the related  Agreement.  Such rating will
not constitute an assessment of the likelihood that principal prepayments on the
related  Mortgage  Loans  will be made,  the  degree  to which  the rate of such
prepayments  might differ from that originally  anticipated or the likelihood of
early optional  termination of the Series of Certificates.  Such 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, or a Certificate that is entitled to disproportionately low, nominal or
no principal  distributions,  might fail to recoup its initial  investment under
certain  prepayment  scenarios.  Each  Prospectus  Supplement  will identify any
payment to which  holders  of Offered  Certificates  of the  related  Series are
entitled that is not covered by the applicable rating.

   The amount, type and nature of Credit Enhancement,  if any,  established with
respect to a Series of Certificates  will be determined on the basis of criteria
established  by each Rating Agency rating  Classes of the  Certificates  of such
Series.  Such  criteria are  sometimes  based upon an actuarial  analysis of the
behavior of mortgage  loans in a larger group.  Such analysis is often the basis
upon which  each  Rating  Agency  determines  the  amount of Credit  Enhancement
required  with respect to each such Class.  There can be no  assurance  that the
historical data supporting any such actuarial  analysis will accurately  reflect
future  experience  nor any assurance that the data derived from a large pool of
mortgage  loans  accurately  predicts  the  delinquency,   foreclosure  or  loss
experience of any particular  pool of Mortgage  Loans. No assurance can be given
with  respect  to any  Mortgage  Loan that the  appraised  value of the  related
Mortgaged  Property  has  remained  or  will  remain  at  its  level  as of  the
origination  date of such Mortgage  Loan.  Moreover,  there is no assurance that
appreciation  of real estate values  generally  will limit loss  experiences  on
commercial  or  multifamily   properties.   If  the  commercial  or  multifamily
residential real estate markets should experience an overall decline in property
values such that the outstanding  principal  balances of the Mortgage Loans in a
particular  Trust Fund and any  secondary  financing  on the  related  Mortgaged
Properties  become  equal  to  or  greater  than  the  value  of  the  Mortgaged
Properties, the rates of delinquencies,  foreclosures and losses could be higher
than those now  generally  experienced  by  institutional  lenders  for  similar
mortgage loans. In addition,  adverse economic  conditions (which may or may not
affect real  property  values) may affect the timely  payment by  mortgagors  of
scheduled  payments  of  principal  and  interest  on the  Mortgage  Loans  and,
accordingly, the rates of delinquencies, foreclosures and losses with respect to
any Trust  Fund.  To the  extent  that such  losses  are not  covered  by Credit
Enhancement,  such losses will be borne, at least in part, by the holders of one
or  more  Classes  of  the  Certificates  of the  related  Series.  See  "CREDIT
ENHANCEMENT" herein and "RATINGS" in the related Prospectus Supplement.

Risks Associated with Lending on Income Producing Properties

   Mortgage loans made with respect to  multifamily  or commercial  property may
entail  risks of  delinquency  and  foreclosure,  and risks of loss in the event
thereof,  that are greater than similar  risks  associated  with single-  family
property.  For example, the ability of a mortgagor to repay a loan secured by an
income-producing  property typically is dependent  primarily upon the successful
operation of such property rather than any  independent  income or assets of the
mortgagor;  thus, the value of an income-producing  property is directly related
to the net operating income derived from such property. In contrast, the ability
of a mortgagor to repay a  single-family  loan typically is dependent  primarily
upon the mortgagor's  household income, rather than the capacity of the property
to produce income; thus, other than in geographical areas where employment

                                 4
<PAGE>

is dependent upon a particular  employer or an industry,  the mortgagor's income
tends not to reflect  directly the value of such property.  A decline in the net
operating  income of an  income-producing  property  will likely affect both the
performance  of the  related  loan  as  well as the  liquidation  value  of such
property,  whereas a decline in the  income of a  mortgagor  on a  single-family
property  will likely  affect the  performance  of the related  loan but may not
affect the liquidation value of such property.

   Further,  the  concentration  of  default,  foreclosure  and loss  risks  for
Mortgage Loans in a particular  Trust Fund or the related  Mortgaged  Properties
will generally be greater than for pools of single-family loans both because the
Mortgage  Loans in a Trust Fund will  generally  consist of a smaller  number of
loans than would a single-family  pool of comparable  aggregate unpaid principal
balance  and  because of the higher  principal  balance of  individual  Mortgage
Loans. The Trust Fund may consist of a single Mortgage Loan.

   The  performance of a mortgage loan secured by an  income-producing  property
leased by the  mortgagor  to  tenants as well as the  liquidation  value of such
property  may be  dependent  upon  the  business  operated  by such  tenants  in
connection with such property, the creditworthiness of such tenants or both; the
risks  associated  with such loans may be offset by the number of tenants or, if
applicable,  a diversity of types of business operated by such tenants. A number
of the  Mortgage  Loans may be  secured  by liens on owner-  occupied  Mortgaged
Properties or on 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 such  Mortgaged  Properties  than would be the case with  respect to
Mortgaged  Properties  with  multiple  tenants.  Furthermore,  the  value of any
Mortgaged  Property may be  adversely  affected by risks  generally  incident to
interests  in real  property,  including  changes in  general or local  economic
conditions  and/or specific industry  segments;  declines in real estate values;
declines in rental or occupancy rates;  increases in interest rates, real estate
tax  rates  and  other  operating  expenses;   changes  in  governmental  rules,
regulations and fiscal policies,  including environmental  legislation;  natural
disasters;  and other factors  beyond the control of the Master  Servicer or the
Special Servicer, if any.

   In  addition,  additional  risk  may be  presented  by the  type and use of a
particular Mortgaged Property.  For instance,  Mortgaged Properties that operate
as hospitals,  nursing homes or convalescent  homes may present special risks to
mortgagees  due to the  significant  governmental  regulation of the  ownership,
operation,  maintenance,  control and  financing  of health  care  institutions.
Mortgages encumbering mortgaged properties that are owned by the mortgagor under
a  condominium  form of ownership are subject to the  declaration,  by- laws and
other rules and  regulations  of the  condominium  association.  Hotel and motel
properties  are often  operated  pursuant to franchise,  management or operating
agreements that may be terminable by the franchiser or operator.  Moreover,  the
transferability  of a  hotel's  operating,  liquor  and  other  licenses  upon a
transfer of the hotel,  whether through  purchase or foreclosure,  is subject to
local law requirements.  In addition,  mortgaged properties that are multifamily
residential  properties or  cooperatively  owned  multifamily  properties may be
subject to rent control  laws,  which could impact the future cash flows of such
properties.  See "RISK FACTORS--RISKS ASSOCIATED WITH CERTAIN MORTGAGE LOANS AND
MORTGAGED  PROPERTIES."  Any such  risks  will be more  fully  described  in the
related  Prospectus  Supplement  under the caption  "DESCRIPTION OF THE MORTGAGE
POOL."

   If applicable, certain legal aspects of the Mortgage Loans for
a series of Certificates may be described in the related
Prospectus Supplement.  See also "CERTAIN LEGAL ASPECTS OF THE
MORTGAGE LOANS."

Nonrecourse Mortgage Loans

   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,  as to which,  in the event of mortgagor  default,
recourse may be had only against the specific multifamily or commercial property
and such other assets, if any, as have been pledged to secure the Mortgage Loan.
With  respect to those  Mortgage  Loans that  provide for  recourse  against the
mortgagor and its assets generally, there can be no assurance that such recourse
will ensure a recovery in respect of a defaulted  Mortgage Loan greater than the
liquidation value of the related Mortgaged Property.

Delinquent and Non-Performing Mortgage Loans

   If so  provided in the related  Prospectus  Supplement,  the Trust Fund for a
particular  Series of Certificates  may include Mortgage Loans that are past due
or are non-performing. If so specified in the related Prospectus Supplement, the
servicing of such Mortgage Loans will be performed by a Special Servicer. Credit
Enhancement,  if provided with respect to a particular  Series of  Certificates,
may not cover all losses related to such delinquent or  non-performing  Mortgage
Loans, and investors should consider the risk that the

                                 5
<PAGE>

inclusion of such Mortgage Loans in the Trust Fund may adversely affect the rate
of  defaults  and  prepayments  on  Mortgaged  Properties  and the  yield on the
Certificates of such Series.

Junior Mortgage Loans

   Certain of the Mortgage Loans may be junior mortgage loans.  The primary risk
to holders of Mortgage Loans secured by junior liens is the  possibility  that a
foreclosure of a related  senior lien would  extinguish the junior lien and that
adequate funds will not be received in connection  with such  foreclosure to pay
the debt held by the holder of such junior  Mortgage Loan after  satisfaction of
all  related   senior  liens.   See  "CERTAIN  LEGAL  ASPECTS  OF  THE  MORTGAGE
LOANS--Junior  Mortgages;  Rights of Senior  Mortgagees  or  Beneficiaries"  and
"--Foreclosure"  for a  discussion  of  additional  risks to holders of Mortgage
Loans secured by junior liens.

Balloon Payments

   Certain  of the  Mortgage  Loans  as of the  Cut-off  Date  may not be  fully
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 mortgagor to make a balloon payment  typically will depend upon its ability
either to  refinance  the loan or to sell the  related  Mortgaged  Property in a
timely  manner.  The ability of a mortgagor to accomplish  either of these goals
will be  affected  by a number of  factors,  including  the  level of  available
mortgage rates at the time of sale or refinancing, the mortgagor's equity in the
related Mortgaged Property, the financial condition and operating history of the
mortgagor and the related Mortgaged Property,  tax laws, rent control laws (with
respect to certain multifamily properties and mobile home parks),  reimbursement
rates (with  respect to certain  hospitals,  nursing homes and  congregate  care
facilities),  renewability of operating  licenses,  prevailing  general economic
conditions and the availability of credit for commercial or multifamily,  as the
case may be, real properties generally.

Obligor Default

   If so specified in the related  Prospectus  Supplement,  in order to maximize
recoveries on defaulted  Mortgage Loans, a Master Servicer or Special  Servicer,
if any, will be permitted  (within  prescribed  parameters) to extend and modify
Mortgage  Loans  that  are in  default  or as to  which  a  payment  default  is
reasonably  foreseeable,   including  in  particular  with  respect  to  balloon
payments.  In addition,  a Master  Servicer or a Special  Servicer,  if any, may
receive workout fees,  management  fees,  liquidation fees or other similar fees
based on receipts  from or proceeds of such  Mortgage  Loans.  Although a Master
Servicer or Special  Servicer,  if any,  generally will be required to determine
that any such  extension  or  modification  is  reasonably  likely to  produce a
greater  recovery amount than  liquidation,  there can be no assurance that such
flexibility  with respect to extensions or modifications or payment of a workout
fee will increase the amount of receipts from or proceeds of Mortgage Loans that
are in default or as to which a payment default is reasonably foreseeable.

Mortgagor Type

   Mortgage  Loans made to  partnerships,  corporations  or other  entities  may
entail  risks of loss from  delinquency  and  foreclosure  that are greater than
those of Mortgage Loans made to individuals.  The Mortgagor's sophistication and
form of  organization  may increase the  likelihood of protracted  litigation or
bankruptcy in default situations.

Credit Enhancement Limitations

   The  Prospectus  Supplement  for a Series of  Certificates  will describe any
Credit  Enhancement  in the  related  Trust Fund,  which may include  letters of
credit,  insurance policies,  cash collateral  accounts,  surety bonds,  limited
guarantees,  reserve  funds or other types of credit  support,  or  combinations
thereof.  Use of  Credit  Enhancement  will be  subject  to the  conditions  and
limitations described herein and in the related Prospectus Supplement and is not
expected to cover all  potential  losses or risks or guarantee  repayment of the
entire principal balance of the Certificates and interest thereon.

   A Series of  Certificates  may  include  one or more  Classes of  Subordinate
Certificates  (which may include  Offered  Certificates),  if so provided in the
related Prospectus Supplement.  Although subordination is intended to reduce the
risk to holders of Senior  Certificates of delinquent  distributions or ultimate
losses,  the  amount of  subordination  will be  limited  and may  decline or be
reduced to zero under certain circumstances.  In addition, if principal payments
on one or more Classes of Certificates of a Series are made in a specified order

                                 6

<PAGE>


of priority, any limits with respect to the aggregate amount of claims under any
related Credit  Enhancement  may be exhausted  before the principal of the lower
priority  Classes of Certificates  of such Series has been repaid.  As a result,
the impact of significant losses and shortfalls on the Mortgaged  Properties may
fall  primarily  upon those Classes of  Certificates  having a lower priority of
payment.  Moreover,  if a form of Credit Enhancement covers more than one Series
of  Certificates,  holders of  Certificates of one Series will be subject to the
risk that such Credit Enhancement will be exhausted by the claims of the holders
of Certificates of one or more other Series.

   The  amount  of any  applicable  Credit  Enhancement  supporting  one or more
Classes of Offered  Certificates,  including  the  subordination  of one or more
Classes of Certificates, will be determined on the basis of criteria established
by each Rating  Agency rating such Classes of  Certificates  based on an assumed
level of  defaults,  delinquencies,  other losses or other  factors.  There can,
however,  be no  assurance  that the loss  experience  on the related  Mortgaged
Properties  will not  exceed  such  assumed  levels  and result in losses to the
Certificateholders.  See  "--Limited  Nature of  Ratings,"  "DESCRIPTION  OF THE
CERTIFICATES" and "CREDIT ENHANCEMENT."

Due-on-Sale Clauses and Assignments of Leases and Rents

   Mortgages  may contain a due-on-sale  clause,  which permits the mortgagee to
accelerate the maturity of the Mortgage Loan if the mortgagor  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 mortgagee to accelerate the debt upon a monetary or non-monetary  default of
the  mortgagor.  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.

   If so specified in the related Prospectus Supplement, the Mortgage Loans will
be secured by an assignment of leases and rents  pursuant to which the mortgagor
typically assigns its right,  title and interest as landlord under the leases on
the related Mortgaged Property and the income derived therefrom to the mortgagee
as further  security for the related Mortgage Loan, while retaining a license to
collect  rents for so long as there is no  default.  In the event the  mortgagor
defaults, the license terminates and the mortgagee is entitled to collect rents.
Such assignments are typically not perfected as security  interests prior to the
mortgagee's  taking  possession  of the  related  Mortgaged  Property  and/or  a
receiver is  appointed.  Some state laws may  require  that the  mortgagee  take
possession  of the  Mortgaged  Property and obtain a 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
mortgagor,  the  mortgagee's  ability  to  collect  the rents  may be  adversely
affected, See "CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS--Leases and Rents."

Environmental Risks

   Real  property  pledged as  security  for a  mortgage  loan may be subject to
certain 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,  such a lien  has  priority  over  the lien of an
existing  mortgage  against such property.  In addition,  under the laws of some
states and under the federal Comprehensive Environmental Response,  Compensation
and Liability Act of 1980 ("CERCLA"), a mortgagee 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
mortgagee have become sufficiently  involved in the operations of the mortgagor,
regardless of whether the  environmental  damage or threat was caused by a prior
owner.  A mortgagee  also risks such  liability on  foreclosure of the mortgage.
Unless otherwise specified in the related Prospectus Supplement,  each Agreement
will provide that the Master Servicer or the Special Servicer, if any, acting on
behalf of the Trust Fund, may not acquire title to a Mortgaged Property securing
a Mortgage Loan or take over its operation unless the Master Servicer or Special
Servicer, as applicable, has previously determined, based upon a report prepared
by a person who regularly conducts environmental audits, that: (i) 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 (ii) 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 such actions as would be necessary and appropriate to effect
such  compliance  and/or  respond  to  such  circumstances,  which  may  include
obtaining an environmental  insurance policy.  See "CERTAIN LEGAL ASPECTS OF THE
MORTGAGE LOANS--Environmental Risks."

                                 7

<PAGE>


ERISA Considerations

   Generally,  ERISA applies to investments  made by employee  benefit plans and
transactions  involving  the  assets of such  plans.  Due to the  complexity  of
regulations  that 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 Offered  Certificates of any
Series. See "ERISA CONSIDERATIONS."

Certain Federal Tax Considerations Regarding Residual Certificates

   Holders of Residual  Certificates will be required to report on their federal
income tax returns as ordinary income their pro rata share of the taxable income
of the  REMIC,  regardless  of the  amount or timing  of their  receipt  of cash
payments, as described in "CERTAIN FEDERAL INCOME TAX  CONSEQUENCES--Taxation of
Holders of Residual  Certificates."  Accordingly,  under certain  circumstances,
holders of Offered  Certificates that constitute Residual  Certificates may have
taxable income and tax liabilities arising from such investment during a taxable
year in excess of the cash received  during such period.  The  requirement  that
holders of  Residual  Certificates  report  their pro rata share of the  taxable
income and net loss of the REMIC will continue until the Certificate Balances of
all Classes of  Certificates  of the related  Series have been  reduced to zero,
even though holders of Residual Certificates have received full payment of their
stated interest and principal. A portion (or, in certain circumstances,  all) of
such  Certificateholder's  share of the REMIC  taxable  income may be treated as
"excess inclusion" income to such holder that (i) generally, will not be subject
to offset by losses from other activities, (ii) for a tax-exempt holder, will be
treated as unrelated  business  taxable  income and (iii) for a foreign  holder,
will not qualify for  exemption  from  withholding  tax.  Individual  holders of
Residual  Certificates  may be limited in their ability to deduct servicing fees
and other expenses of the REMIC. In addition,  Residual Certificates are subject
to certain restrictions on transfer.  In particular,  the transfer of a Residual
Interest to certain  "Disqualified  Organizations"  is  prohibited.  If transfer
occurs in violation of such  prohibition,  a tax is imposed on the transfer.  In
addition,  the  transfer of a  "noneconomic  residuary  interest"  by a Residual
Certificateholder  will be  disregarded  under  certain  circumstances  with the
transferor  remaining  liable for any taxable  income  derived from the Residual
Interest by the  transferee  Residual  Certificateholder.  See "CERTAIN  FEDERAL
INCOME TAX  CONSE-QUENCES--Restrictions  on  Ownership  and Transfer of Residual
Certificates."  Because of the special tax  treatment of Residual  Certificates,
the taxable income arising in a given year on Residual  Certificates will not be
equal to the taxable income  associated  with  investment in a corporate bond or
stripped instrument having similar cash flow  characteristics and pre-tax yield.
Therefore, the after-tax yield on the Residual Certificates may be significantly
less than that of a corporate  bond or stripped  instrument  having similar cash
flow characteristics.

Control

   Under  certain  circumstances,  the  consent or  approval of the holders of a
specified  percentage of the aggregate  Certificate  Balance of all  outstanding
Certificates of a Series or a similar means of allocating  decision-making under
the  related  Agreement,  which  will be  specified  in the  related  Prospectus
Supplement ("Voting Rights"), will be required to direct, and will be sufficient
to bind all  Certificateholders  of such Series to, certain  actions,  including
amending the related Agreement in certain  circumstances.  See "SERVICING OF THE
MORTGAGE  LOANS--Events  of  Default,"  "--Rights  Upon  Event of  Default"  and
"DESCRIPTION OF THE CERTIFICATES--Amendment."

Book-Entry Registration

   If so provided in the related Prospectus  Supplement,  one or more Classes of
the  Certificates  will be  initially  represented  by one or more  certificates
registered in the name of the nominee for The Depository Trust Company, and will
not be  registered  in the names of the  Certificateholders  or their  nominees.
Because of this, unless and until definitive certificates are issued, beneficial
owners of the  Certificates  of such Class or Classes will not be  recognized by
the Trustee as  "Certificateholders"  (as that term is to be used in the related
Agreement).  Hence,  until  such time,  the  beneficial  owners  will be able to
exercise the rights of Certificateholders only indirectly through The Depository
Trust  Company and its  participating  organizations.  See  "DESCRIPTION  OF THE
CERTIFICATES--General."

                           THE DEPOSITOR

   Midland Realty Acceptance Corp. was incorporated in the State
of Missouri on May 14, 1996 as a wholly owned, limited purpose
finance subsidiary of Midland Loan Services, L.P.  The principal
executive offices

                                 8

<PAGE>


of the  Depositor are located at 210 West 10th Street,  6th Floor,  Kansas City,
Missouri 64105. Its telephone number is (816) 435-5000.

   Unless  otherwise  specified in the  applicable  Prospectus  Supplement,  the
Depositor will have no servicing obligations or responsibilities with respect to
any Series of Certificates,  Mortgage Pool or Trust Fund. The Depositor does not
have, nor is it expected in the future to have, any significant assets.

   The  Depositor  was  organized,  among  other  things,  for the  purposes  of
establishing  trusts,  selling  beneficial  interests  therein and acquiring and
selling  mortgage assets to such trusts.  Neither the Depositor,  its parent nor
any of the Depositor's affiliates will insure or guarantee  distributions on the
Certificates of any Series.

   The assets of the Trust Funds will be acquired by the  Depositor  directly or
through one or more affiliates.

                          USE OF PROCEEDS

   The Depositor  will apply all or  substantially  all of the net proceeds from
the sale of each Series of Offered  Certificates  to purchase the Mortgage Loans
relating to such Series, to repay  indebtedness that has been incurred to obtain
funds to acquire Mortgage Loans, to obtain Credit  Enhancement,  if any, for the
Series  and  to  pay  costs  of  structuring,   issuing  and   underwriting  the
Certificates. If so specified in the related Prospectus Supplement, Certificates
may be exchanged by the Depositor for Mortgage Loans.

                 DESCRIPTION OF THE CERTIFICATES*

   The Certificates of each Series will be issued pursuant to a separate Pooling
and  Servicing  Agreement  (the  "Agreement")  to  be  entered  into  among  the
Depositor,  the Master Servicer,  the Special Servicer,  if any, and the Trustee
for that Series and any other  parties  described in the  applicable  Prospectus
Supplement,  substantially  in the form filed as an exhibit to the  Registration
Statement  of which  this  Prospectus  is a part or in such other form as may be
described in the  applicable  Prospectus  Supplement.  The  following  summaries
describe  certain  provisions  expected  to be  common  to each  Series  and the
Agreement with respect to the  underlying  Trust Fund.  However,  the Prospectus
Supplement  for each Series will  describe more fully the  Certificates  and the
provisions of the related  Agreement,  which may be different from the summaries
set forth below.

   At the time of  issuance,  the  Offered  Certificates  of each Series will be
rated  "investment  grade,"  typically  one of the four highest  generic  rating
categories,   by  at  least  one  nationally   recognized   statistical   rating
organization.  Each of such rating  organizations  specified  in the  applicable
Prospectus  Supplement as rating the Offered  Certificates of the related Series
is  hereinafter  referred  to as a "Rating  Agency." 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.

General

   The  Certificates  of each Series will be issued in  registered or book-entry
form and will represent  beneficial  ownership  interests in the trust fund (the
"Trust Fund") created pursuant to the Agreement for such Series.  The Trust Fund
for  each  Series  will  primarily  comprise,  to  the  extent  provided  in the
Agreement:  (i) the  Mortgage  Loans  conveyed  to the  Trustee  pursuant to the
Agreement;  (ii) all payments on or collections in respect of the Mortgage Loans
due after the Cut-off Date; (iii) any REO property; (iv) all revenue received in
respect of REO Property;  (v)  insurance  policies with respect to such Mortgage
Loans;  (vi)  any  assignments  of  leases,   rents  and  profits  and  security
agreements; (vii) any indemnities or guaranties given as additional security for
such Mortgage Loans;  (viii) the Trustee's  right,  title and interest in and to
any reserve or Escrow Accounts  established pursuant to any of the Mortgage Loan
documents  (each, a "Reserve  Account");  (ix) the Collection  Account;  (x) the
Distribution  Account  and the REO  Account;  (xi) any  environmental  indemnity
agreements relating to such Mortgaged Properties;  (xii) the rights and remedies
under the Mortgage Loan Purchase and Sale Agreement;  (xiii) the proceeds of any
of the foregoing  (excluding interest earned on deposits in any Reserve Account,
to the extent such interest  belongs to the related  Mortgagor);  and (xiv) such
other assets or rights as are described in the related Prospectus Supplement. In
addition,  the Trust Fund for a Series may include private mortgage pass-through
certificates, certificates issued or guaranteed by the
- --------
*Whenever  in  this  Prospectus  the  terms  "Certificates,"  "Trust  Fund"  and
"Mortgage Pool" are used, such terms will be deemed to apply, unless the context
indicates  otherwise,  to a  specific  Series of  Certificates,  the Trust  Fund
underlying the related Series and the related Mortgage Pool.

                                 9

<PAGE>


Federal Home Loan Mortgage Corporation ("FHLMC"),  the Federal National Mortgage
Association ("FNMA") or the Governmental  National Mortgage Association ("GNMA")
or mortgage pass-through  certificates  previously created by the Depositor,  as
well as various  forms of Credit  Enhancement.  See "CREDIT  ENHANCEMENT."  Such
other assets will be described more fully in the related Prospectus Supplement.

   If so specified in the applicable  Prospectus  Supplement,  Certificates of a
given  Series  may be issued in  several  Classes,  which  may pay  interest  at
different  rates,  may represent  different  allocations of the right to receive
principal and interest  payments,  and certain of which may be  subordinated  to
other  Classes  in the  event of  shortfalls  in  available  cash  flow from the
underlying  Mortgage  Loans.  Alternatively,  or in  addition,  Classes  may  be
structured to receive principal  payments in sequence.  Each Class in a group of
sequential  pay  Classes  would be  entitled  to be paid in full before the next
Class in the group is  entitled to receive any  principal  payments.  A Class of
Certificates may also provide for payments of principal only or interest only or
for   disproportionate   payments  of  principal   and   interest.   Subordinate
Certificates  of a given  Series  of  Certificates  may be  offered  in the same
Prospectus  Supplement  as the  Senior  Certificates  of such  Series  or may be
offered in a separate offering document.  Each Class of Certificates of a Series
will be issued in the minimum denominations  specified in the related Prospectus
Supplement.

   The Prospectus  Supplement for any Series including Classes similar to any of
those   described   above  will   contain  a  complete   description   of  their
characteristics  and  risk  factors,  including,  as  applicable,  (i)  mortgage
principal prepayment effects on the weighted average lives of Classes;  (ii) the
risk that  interest  only,  or  disproportionately  interest  weighted,  Classes
purchased  at a  premium  may not  return  their  purchase  prices  under  rapid
prepayment  scenarios;  and (iii) the  degree  to which an  investor's  yield is
sensitive to principal prepayments.

   The  Offered  Certificates  of each Series  will be freely  transferable  and
exchangeable  at the office  specified in the related  Agreement and  Prospectus
Supplement,  provided,  however,  that certain  Classes of  Certificates  may be
subject to transfer restrictions described in the related Prospectus Supplement.
If specified  in the related  Prospectus  Supplement,  the  Certificates  may be
transferable  only on the  books of The  Depository  Trust  Company  or  another
depository identified in such Prospectus Supplement.

Distributions on Certificates

   Distributions  of principal and interest on the  Certificates  of each Series
will be made to the registered  holders  thereof  ("Certificateholders")  by the
Trustee  (or  such  other  paying  agent  as may be  identified  in the  related
Prospectus  Supplement) on the day (the  "Distribution  Date")  specified in the
related Prospectus Supplement,  beginning in the period specified in the related
Prospectus  Supplement  following the  establishment  of the related Trust Fund.
Distributions for each Series will be made by check mailed to the address of the
person  entitled  thereto  as it appears on the  certificate  register  for such
Series maintained by the Trustee, by wire transfer or by such other method as is
specified in the related Prospectus  Supplement.  Unless otherwise  specified in
the applicable  Prospectus  Supplement,  the final distribution in retirement of
the  Certificates  of each  Series  will  be made  only  upon  presentation  and
surrender of the Certificates at the office or agency specified in the notice to
the  Certificateholders of such final distribution.  In addition, the Prospectus
Supplement  relating to each Series  will set forth the  applicable  due period,
prepayment  period,  record date, Cut-off Date and determination date in respect
of each Series of Certificates.

   With respect to each Series of  Certificates on each  Distribution  Date, the
Trustee  (or such other  paying  agent as may be  identified  in the  applicable
Prospectus  Supplement)  will distribute to the  Certificateholders  the amounts
described in the related  Prospectus  Supplement that are due to be paid on such
Distribution   Date.   In  general,   such  amounts   will  include   previously
undistributed  payments of principal (including principal  prepayments,  if any)
and  interest  on the  Mortgage  Loans  received  by the Master  Servicer or the
Special  Servicer,  if any,  after a date  specified  in the related  Prospectus
Supplement (the "Cut-off Date") and prior to the day preceding each Distribution
Date specified in the related Prospectus Supplement.


                                10

<PAGE>


Accounts

   It is  expected  that the  Agreement  for each  Series of  Certificates  will
provide that the Trustee establish an account (the "Distribution  Account") into
which the Master  Servicer will deposit  amounts held in the Collection  Account
from which Certificateholder  distributions will be made with respect to a given
Distribution  Date. On each Distribution Date, the Trustee will apply amounts on
deposit in the Distribution  Account generally to make distributions of interest
and principal to the  Certificateholders  in the manner described in the related
Prospectus Supplement.

   It is also expected that the Agreement for each Series of  Certificates  will
provide  that the  Master  Servicer  establish  and  maintain  an  account  (the
"Collection   Account")   in  the  name  of  the  Trustee  for  the  benefit  of
Certificateholders.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  the Master  Servicer will deposit into the  Collection  Account all
amounts  received  on or in  respect of the  Mortgage  loans.  Unless  otherwise
specified in the related Prospectus Supplement and as set forth in the Agreement
for  each  Series,  the  Master  Servicer  will  be  entitled  to  make  certain
withdrawals  from the  Collection  Account  to,  among other  things:  (i) remit
certain amounts for the related Distribution Date into the Distribution Account;
(ii) pay Property Protection Expenses, taxes, assessments and insurance premiums
and certain  third-party  expenses in accordance  with the Agreement;  (iii) pay
accrued and unpaid servicing fees and other servicing compensation to the Master
Servicer  and the  Special  Servicer,  if any;  and (iv)  reimburse  the  Master
Servicer,  the Special  Servicer,  if any,  the Trustee  and the  Depositor  for
certain  expenses  and  provide  indemnification  to the  Depositor,  the Master
Servicer  and the Special  Servicer,  if any,  as  described  in the  Agreement.
"Property  Protection  Expenses" comprise certain costs and expenses incurred in
connection with defaulted Mortgage Loans,  acquiring title to, or management of,
REO Property or the sale of defaulted Mortgage Loans or REO Properties,  as more
fully described in the related Agreement.

   The amount at any time credited to the Collection Account or the Distribution
Account may be invested in Permitted  Investments  that are payable on demand or
in general  mature or are subject to  withdrawal  or redemption on or before the
business day preceding the next succeeding  Master Servicer  Remittance Date, in
the case of the  Collection  Account,  or the  business day  preceding  the next
succeeding  Distribution  Date,  in the case of the  Distribution  Account.  The
Master  Servicer will be required to remit amounts on deposit in the  Collection
Account  that  are  required  for  distribution  to  Certificateholders  to  the
Distribution  Account  on or before  the  business  day  preceding  the  related
Distribution  Date (the "Master  Servicer  Remittance  Date").  Unless otherwise
specified in the related Prospectus  Supplement,  the income from the investment
of funds in the  Collection  Account and the  Distribution  Account in Permitted
Investments  will constitute  additional  servicing  compensation for the Master
Servicer,  and the  risk of loss of  funds  in the  Collection  Account  and the
Distribution Account resulting from such investments will be borne by the Master
Servicer.  The amount of each such loss will be required to be  deposited by the
Master Servicer in the Collection  Account or the Distribution  Account,  as the
case may be, promptly as realized.

   It is  expected  that the  Agreement  for each  Series of  Certificates  will
provide that an account (the "REO Account")  will be established  and maintained
in order to be used in connection  with REO Properties  and, if specified in the
related Prospectus Supplement, certain other Mortgaged Properties. To the extent
set forth in the  Agreement,  certain  withdrawals  from the REO Account will be
made to, among other things,  (i) make remittances to the Collection  Account as
required by the  Agreement;  (ii) pay taxes,  assessments,  insurance  premiums,
other amounts necessary for the proper operation,  management and maintenance of
the REO  Properties  and  such  Mortgaged  Properties  and  certain  third-party
expenses  in  accordance   with  the  Agreement;   and  (iii)  provide  for  the
reimbursement  of certain  expenses  in respect of the REO  Properties  and such
Mortgaged Properties.

   The  amount  at any time  credited  to the REO  Account  may be  invested  in
Permitted  Investments  that are payable on demand or mature,  or are subject to
withdrawal  or  redemption  on or before the business day  preceding  the day on
which such  amounts  are  required to be  remitted  to the Master  Servicer  for
deposit in the Collection  Account.  Unless  otherwise  specified in the related
Prospectus  Supplement,  the  income  from  the  investment  of funds in the REO
Account in Permitted Investments will be for the benefit of the Master Servicer,
or the Special Servicer, if applicable, and the risk of loss of funds in the REO
Account resulting from such investments will be borne by the Master Servicer, or
the Special Servicer, if applicable.

   Unless  otherwise   specified  in  the  applicable   Prospectus   Supplement,
"Permitted Investments" will consist of one or more of the following:

      (i) direct obligations of, or guarantees as to timely payment of principal
   and interest by, the United States or any agency or instrumentality  thereof,
   provided that such obligations are backed by the full faith and credit of the
   United States of America;

                                11
<PAGE>


      (ii) direct  obligations of the FHLMC (debt obligations  only), FNMA (debt
   obligations  only), the Federal Farm Credit System  (consolidated  systemwide
   bonds  and notes  only),  the  Federal  Home Loan  Banks  (consolidated  debt
   obligations  only),  the Student Loan  Marketing  Association,  the Financing
   Corp. (consolidated debt obligations only) and the Resolution Funding Corp.;

      (iii) federal funds time  deposits in, or  certificates  of deposit of, or
   bankers' acceptances, or repurchase obligations, all having maturities of not
   more than 365 days,  issued by any bank or trust  company,  savings  and loan
   association or savings bank, depositing institution or trust company having a
   short term debt obligation rating from Standard & Poor's Ratings Services,  a
   division of McGraw-Hill,  Inc.  ("S&P") of "A-1+" and the highest  short-term
   rating available from each of the other Rating Agencies, or such lower rating
   as will not result in the  downgrade or  withdrawal  of the rating or ratings
   then assigned to the Certificates by any Rating Agency;

      (iv)  commercial  paper  having a maturity of 365 days or less  (including
   both   non-interest-bearing   discount   obligations   and   interest-bearing
   obligations  payable on demand or on a specified  date not more than one year
   after the date of issuance thereof and demand notes that constitute  vehicles
   for  investment in  commercial  paper) that is rated by each Rating Agency in
   its highest short-term unsecured rating category;

      (v) units of taxable money market funds rated "AAAm" or "AAAg" by S&P's or
   mutual  funds,  which funds seek to maintain a constant  asset value and have
   been rated by each Rating  Agency as  Permitted  Investments  with respect to
   this definition;

      (vi) if previously  confirmed in writing to the Trustee, any other demand,
   money  market  or  time  deposit,  or  any  other  obligation,   security  or
   investment,  as may be  acceptable  to  each  Rating  Agency  as a  permitted
   investment  of funds backing  securities  having  ratings  equivalent to each
   Rating Agency's highest initial rating of the Certificates; and

      (vii) such other obligations as are acceptable as Permitted
      Investments to each Rating Agency;

provided,  however, that (a) none of such obligations or securities listed above
may have an "r" highlighter affixed to its rating if rated by S&P; (b) each such
obligation  or security  will have a fixed  dollar  amount of  principal  due at
maturity  which cannot vary or change;  (c) if any such  obligation  or security
provides  for a variable  rate of  interest,  interest  will be tied to a single
interest rate index plus a single fixed spread (if any) and move proportionately
with that  index;  and (d) if any of the  obligations  or  securities  listed in
paragraphs  (iii)  - (vi)  above  are not  rated  by each  Rating  Agency,  such
investment will nonetheless qualify as a Permitted  Investment if it is rated by
S&P and one other nationally  recognized  statistical rating  organization;  and
provided,  further,  that such  instrument  continues to qualify as a "cash flow
investment"  pursuant to Code Section 86OG(a)(6) earning a passive return in the
nature of  interest  and that no  instrument  or  security  will be a  Permitted
Investment if (i) such instrument or security  evidences a right to receive only
interest  payments or (ii) the right to receive  principal and interest payments
derived from the underlying investment provides a yield to maturity in excess of
120% of the yield to maturity  at par of such  underlying  investment  as of the
date of its acquisition.

Amendment

   Unless  otherwise  specified  in  the  related  Prospectus  Supplement,   the
Agreement  for each Series will provide that it may be amended from time to time
by the parties  thereto,  without the consent of any of the  Certificateholders,
(i) to cure any ambiguity,  (ii) to correct or supplement any provisions therein
that may be inconsistent with any other provisions  therein,  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the rating or
ratings assigned to each of the Classes of Certificates by each Rating Agency or
(iv) to make any other  provisions with respect to matters or questions  arising
under the Agreement that will not (a) be inconsistent with the provisions of the
Agreement,  (b) result in the  downgrading,  withdrawal or  qualification of the
rating or ratings then assigned to any outstanding Class of Certificates and (c)
adversely affect in any material respect the interests of any Certificateholder,
as evidenced by an opinion of counsel.

      Unless  otherwise  specified in the related  Prospectus  Supplement,  each
Agreement  will also  provide  that it may be  amended  from time to time by the
parties  thereto  with the  consent  of the  holders  of each of the  Classes of
Regular  Certificates  representing not less than a percentage  specified in the
related  Agreement of each Class of  Certificates  affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Agreement or of modifying in any manner the rights

                                12

<PAGE>


of the Certificateholders;  provided, however, that no such amendment shall: (i)
reduce in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans that are required to be distributed  on any  Certificate  without
the consent of each affected  Certificateholder;  (ii) change the  percentage of
Certificates  the  holders  of which are  required  to  consent to any action or
inaction  under  the  Agreement,  without  the  consent  of the  holders  of all
Certificates  then  outstanding;  or (iii) alter the  obligations  of the Master
Servicer or the Trustee to make an advance without the consent of the holders of
all  Certificates  representing all of the Voting Rights of the Class or Classes
affected thereby.

   Further,  the Agreement for each Series may provide that the parties thereto,
at  any  time   and   from   time  to  time,   without   the   consent   of  the
Certificateholders,  may amend the Agreement to modify,  eliminate or add to any
of its  provisions  to such  extent  as  shall  be  necessary  to  maintain  the
qualification  of any REMIC related to such Series or to prevent the  imposition
of any additional  material  state or local taxes,  at all times that any of the
Certificates are outstanding,  provided, however, that such action, as evidenced
by an opinion of counsel, is necessary or helpful to maintain such qualification
or to prevent the imposition of any such taxes,  and would not adversely  affect
in any material respect the interest of any Certificateholder.

   Unless otherwise specified in the related Prospectus  Supplement,  the Voting
Rights  of any  Class  of  Certificates  will  be  allocated  among  holders  of
Certificates  of  such  Class  in  proportion  to  their  respective  percentage
interests,  except that any Certificate beneficially owned by the Depositor, the
Master Servicer,  the Special Servicer (if any), any mortgagor,  the Trustee,  a
manager  or  any  of  their  respective  affiliates  will  be  deemed  not to be
outstanding;  provided,  however that,  Certificates  beneficially  owned by the
Master Servicer, the Special Servicer (if any), or any affiliate thereof will be
deemed to be outstanding in connection with any required consent to an amendment
of the  Agreement  that  relates to an action  that would  materially  adversely
affect in any material  respect the interests of the  Certificateholders  of any
Class while the Master  Servicer,  the Special  Servicer  (if any),  or any such
affiliate owns not less than a percentage  specified in the related Agreement of
such Class.

   The  Agreement  relating to each Series may provide that no amendment to such
Agreement will be made unless there has been  delivered in accordance  with such
Agreement an opinion of counsel to the effect that such amendment will not cause
such  Series  to  fail  to  qualify  as a  REMIC  at any  time  that  any of the
Certificates are outstanding.

   The  Prospectus  Supplement  for a Series  may  describe  other or  different
provisions concerning the amendment of the related Agreement.

Termination

   The  obligations  of the  parties  to the  Agreement  for  each  Series  will
terminate upon: (i) the purchase of all of the assets of the related Trust Fund,
as described  in the related  Prospectus  Supplement;  (ii) the later of (a) the
distribution to  Certificateholders of that Series of final payment with respect
to the last  outstanding  Mortgage Loan or (b) the  disposition  of all property
acquired upon  foreclosure or  deed-in-lieu  of foreclosure  with respect to the
last outstanding Mortgage Loan and the remittance to the  Certificateholders  of
all funds due under the  Agreement;  (iii) the sale of the assets of the related
Trust Fund after the principal  amounts of all Certificates have been reduced to
zero under  circumstances set forth in the Agreement;  or (iv) mutual consent of
the parties and all Certificateholders. With respect to each Series, the Trustee
will give or cause to be given written notice of termination of the Agreement to
each  Certificateholder  and,  unless  otherwise  specified  in  the  applicable
Prospectus  Supplement,  the final distribution under the Agreement will be made
only upon surrender and cancellation of the related Certificates at an office or
agency specified in the notice of termination.

Reports to Certificateholders

   Concurrently  with each  distribution  for each Series,  the Trustee (or such
other paying agent as may be identified in the applicable Prospectus Supplement)
will  forward  to  each   Certificateholder   a  statement  setting  forth  such
information  relating to such  distribution as is specified in the Agreement and
described in the applicable Prospectus Supplement.

The Trustee

   The  Depositor  will  select a bank or trust  company to act as trustee  (the
"Trustee")  under  the  Agreement  for  each  Series  and  the  Trustee  will be
identified,  and its obligations under that Agreement will be described,  in the
applicable Prospectus Supplement.  See "SERVICING OF THE MORTGAGE LOANS--Certain
Matters with Respect to the Master Servicer,  the Special Servicer,  the Trustee
and the Depositor."

                                13

<PAGE>


                        THE MORTGAGE POOLS

General

   Each Mortgage Pool will consist of mortgage  loans secured by first or junior
mortgages,  deeds of trust or similar security  instruments (each, a "Mortgage")
on, or  installment  contracts  ("Installment  Contracts")  for the sale of, fee
simple or leasehold  interests in commercial real estate  property,  multifamily
residential property, and/or mixed residential/commercial  property, and related
property and interests  (each such  interest or property,  as the case may be, a
"Mortgaged  Property").  A  Mortgage  Pool  may also  include  any or all of the
participation  interests  in such  types of  mortgage  loans,  private  mortgage
pass-through  certificates,  certificates issued or guaranteed by FHLMC, FNMA or
GNMA and mortgage pass-through certificates previously created by the Depositor.
Each  such  mortgage  loan,  Installment  Contract,  participation  interest  or
certificate is herein referred to as a "Mortgage Loan."

   All Mortgage Loans will be of one or more of the following types:

      1.   mortgage loans with fixed interest rates;

      2.   mortgage loans with adjustable interest rates;

      3.   mortgage loans whose principal balances fully amortize
           over their remaining terms to maturity;

      4.   mortgage loans whose principal balances do not fully
           amortize, but instead provide for a substantial
           principal payment at the stated maturity of the loan;

      5.   mortgage loans that provide for recourse against only
           the Mortgaged Properties;

      6.   mortgage loans that provide for recourse against the
           other assets of the related Mortgagors; and

      7.   any other types of mortgage loans described in the
           applicable Prospectus Supplement.

   Certain  Mortgage Loans ("Simple  Interest Loans") may provide that scheduled
interest and principal  payments  thereon are applied first to interest  accrued
from the last date to which  interest  has been paid to the date such payment is
received and the balance  thereof is applied to  principal,  and other  Mortgage
Loans may provide for payment of interest in advance rather than in arrears.

   Mortgage  Loans may also be secured by one or more  assignments of leases and
rents,  management  agreements or operating agreements relating to the Mortgaged
Property and in some cases by certain letters of credit,  personal guarantees or
both.  Pursuant to an assignment of leases and rents, the obligor on the related
promissory note (the "Note")  assigns its right,  title and interest as landlord
under each lease and the income  derived  therefrom  to the  related  mortgagee,
while  retaining  a  license  to  collect  the  rents for so long as there is no
default.  If the  obligor  defaults,  the  license  terminates  and the  related
mortgagee  is entitled  to collect  the rents from  tenants to be applied to the
monetary  obligations  of the  obligor.  State  law may  limit or  restrict  the
enforcement  of the  assignment  of leases  and rents by a  mortgagee  until the
mortgagee takes possession of the related  Mortgaged  Property and/or a receiver
is  appointed.  See "CERTAIN  LEGAL  ASPECTS OF THE MORTGAGE  LOANS--Leases  and
Rents."

   A Trust Fund may  consist of a single  Mortgage  Loan or a number of Mortgage
Loans with a single obligor or related obligors thereunder, or multiple Mortgage
Loans with multiple unrelated obligors  thereunder,  as specified in the related
Prospectus Supplement.  The Mortgage Loans will be newly originated or seasoned,
and will be acquired  by the  Depositor  either  directly or through one or more
affiliates.

   Unless  otherwise  specified in the Prospectus  Supplement for a Series,  the
Mortgage  Loans will not be  insured or  guaranteed  by the United  States,  any
governmental agency, any private mortgage insurer or any other person or entity.

   The Prospectus Supplement relating to each Series will specify the originator
or originators relating to the Mortgage Loans, which may include,  among others,
commercial banks, savings and loan associations,  other financial  institutions,
mortgage banks, credit companies, insurance companies, real estate developers or
other  HUD  approved  lenders,  and  the  underwriting  criteria  to the  extent
available in connection with originating

                                14

<PAGE>


the Mortgage  Loans.  The  criteria  applied by the  Depositor in selecting  the
Mortgage  Loans to be  included  in a  Mortgage  Pool will  vary from  Series to
Series.  The  Prospectus  Supplement  relating to each Series also will  provide
specific information  regarding the characteristics of the Mortgage Loans, as of
the Cut-off Date,  including,  among other things:  (i) the aggregate  principal
balance  of the  Mortgage  Loans;  (ii) the  types of  properties  securing  the
Mortgage Loans and the aggregate principal balance of the Mortgage Loans secured
by each type of property;  (iii) the interest rate or range of interest rates of
the  Mortgage  Loans;  (iv) the  origination  dates and the original  and,  with
respect to seasoned  Mortgage  Loans,  remaining terms to stated maturity of the
Mortgage Loans; (v) the loan-to-value ratios at origination and, with respect to
seasoned Mortgage Loans,  current loan  balance-to-original  value ratios of the
Mortgage Loans;  (vi) the geographic  distribution  of the Mortgaged  Properties
underlying  the  Mortgage  Loans;  (vii) the minimum  interest  rates,  margins,
adjustment caps, adjustment  frequencies,  indices and other similar information
applicable to adjustable rate Mortgage Loans;  (viii) the debt service  coverage
ratios relating to the Mortgage Loans; and (ix) payment  delinquencies,  if any,
relating to the Mortgage Loans. The applicable  Prospectus  Supplement will also
specify any materially inadequate, incomplete or obsolete documentation relating
to the Mortgage Loans and other  characteristics  of the Mortgage Loans relating
to each Series.  If  specified  in the  applicable  Prospectus  Supplement,  the
Depositor  may  segregate  the Mortgage  Loans in a Mortgage  Pool into separate
"Mortgage  Loan Groups" (as described in the related  Prospectus  Supplement) as
part  of  the  structure  of the  payments  of  principal  and  interest  on the
Certificates  of a  Series.  In such  case,  the  Depositor  will  disclose  the
above-specified information by Mortgage Loan Group.

   The  Depositor  will file a current  report on Form 8-K (the "Form 8-K") with
the  Commission  within 15 days after the  initial  issuance  of each  Series of
Certificates  (each, a "Closing Date"),  as specified in the related  Prospectus
Supplement,  which will set forth information with respect to the Mortgage Loans
included in the Trust Fund for a Series as of the related Closing Date. The Form
8-K will be available to the  Certificateholders  of the related Series promptly
after its filing.

   Assignment of Mortgage Loans

   Unless otherwise specified in the related Prospectus Supplement,  at the time
of issuance of the  Certificates  of each Series,  the Depositor  will cause the
Mortgage  Loans to be  assigned  to the  Trustee,  together  with all  scheduled
payments of interest and principal due after the Cut-off Date (whether received)
and all  payments of interest  and  principal  received by the  Depositor or the
Master Servicer on or with respect to the Mortgage Loans after the Cut-off Date.
The  Trustee,  concurrently  with such  assignment,  will  execute  and  deliver
Certificates  evidencing the beneficial ownership interests in the related Trust
Fund to the  Depositor in exchange for the Mortgage  Loans.  Each  Mortgage Loan
will be  identified  in a schedule  appearing as an exhibit to the Agreement for
the related Series (the "Mortgage  Loan  Schedule").  The Mortgage Loan Schedule
will include,  among other things,  as to each Mortgage Loan,  information as to
its  outstanding  principal  balance as of the close of  business on the Cut-off
Date, as well as information respecting the interest rate, the scheduled monthly
(or other  periodic)  payment of principal  and interest as of the Cut-off Date,
the  maturity  date of each Note and the address of the  property  securing  the
Note.

   In  addition,  except to the extent  otherwise  specified  in the  applicable
Prospectus Supplement,  the Depositor will, as to each Mortgage Loan, deliver to
the  Trustee:  (i) the  Note,  endorsed  to the  order  of the  Trustee  without
recourse;  (ii) the Mortgage and an executed  assignment thereof in favor of the
Trustee  or  otherwise  as  required  by the  Agreement;  (iii) any  assumption,
modification  or substitution  agreements  relating to the Mortgage Loan; (iv) a
mortgagee's  title  insurance  policy  (or  owner's  policy  in the  case  of an
Installment Contract),  together with its endorsements, or an attorney's opinion
of title issued as of the date of  origination  of the Mortgage Loan; (v) if the
security  agreement and/or  assignment of leases,  rents and profits is separate
from the Mortgage,  an executed  assignment of such  security  agreement  and/or
re-assignment  of such  assignment of leases,  rents and profits to the Trustee;
and (vi)  such  other  documents  as may be  described  in the  Agreement  (such
documents  collectively,  the "Mortgage Loan File").  Unless otherwise expressly
permitted by the Agreement, all documents included in the Mortgage Loan File are
to be original executed documents, provided, however, that in instances in which
the original recorded Mortgage, Mortgage assignment or any document necessary to
assign the  Depositor's  interest in  Installment  Contracts to the Trustee,  as
described in the Agreement,  has been retained by the applicable jurisdiction or
has not yet  been  returned  from  recordation,  the  Depositor  may  deliver  a
photocopy  thereof  certified to be the true and  complete  copy of the original
thereof submitted for recording.

   The Trustee will hold the Mortgage  Loan File for each Mortgage Loan in trust
for the  benefit  of all  Certificateholders.  Pursuant  to the  Agreement,  the
Trustee is  obligated to review the Mortgage  Loan File for each  Mortgage  Loan
within a  specified  number of days  after the  execution  and  delivery  of the
Agreement.  Unless otherwise specified in the related Prospectus Supplement,  if
any document in the Mortgage Loan File

                                15
<PAGE>


is found to be  defective  in any material  respect,  the Trustee will  promptly
notify the Depositor, the Master Servicer and the Mortgage Loan Seller.

Mortgage Underwriting Standards and Procedures

   The  underwriting  procedures  and standards for Mortgage Loans included in a
Mortgage  Pool will be specified  in the related  Prospectus  Supplement  to the
extent such procedures and standards are known or available. Such Mortgage Loans
may be  originated  by an  affiliate  of  the  Depositor  or  third  parties  in
contemplation  of the  transactions  contemplated  by  this  Prospectus  and the
related  Prospectus  Supplement or may have been originated by third-parties and
acquired  by the  Depositor  directly or through its  affiliates  in  negotiated
transactions.

   Except as  otherwise  set forth in the related  Prospectus  Supplement  for a
Series,  the  originator  of a  Mortgage  Loan  will have  applied  underwriting
procedures intended to evaluate, among other things, the income derived from the
Mortgaged Property, the capabilities of the management of the project, including
a review of management's past performance  record, its management  reporting and
control  procedures  (to  determine  its  ability to  recognize  and  respond to
problems) and its accounting  procedures to determine cash  management  ability,
the obligor's  credit standing and repayment  ability and the value and adequacy
of the Mortgaged  Property as collateral.  Mortgage Loans insured by the Federal
Housing  Administration  ("FHA"),  a division of the United States Department of
Housing and Urban  Development  ("HUD"),  will have been  originated by mortgage
lenders that were at the time origination approved by HUD as an FHA mortgagee in
the ordinary course of their real estate lending activities and will comply with
the underwriting policies of FHA.

   If so  specified  in the related  Prospectus  Supplement,  the  adequacy of a
Mortgaged Property as security for repayment will generally have been determined
by appraisal by appraisers selected in accordance with preestablished guidelines
established  by or  acceptable  to the loan  originator  for  appraisers.  If so
specified  in  the  related  Prospectus  Supplement,  the  appraiser  must  have
personally inspected the property and verified that it was in good condition and
that  construction,  if new, has been completed.  Unless otherwise stated in the
applicable Prospectus Supplement, the appraisal will have been based upon a cash
flow  analysis  and/or a market  data  analysis  of recent  sales of  comparable
properties and, when deemed applicable, a replacement cost analysis based on the
current cost of constructing or purchasing a similar property.

   No  assurance  can be given  that  values of the  Mortgaged  Properties  have
remained  or will  remain at their  levels on the  dates of  origination  of the
related Mortgage Loans. Further, there is no assurance that appreciation of real
estate values generally will limit loss experiences on commercial  properties or
multifamily residential properties.  If the commercial real estate market should
experience  an overall  decline in  property  values  such that the  outstanding
balances of the Mortgage  Loans and any  additional  financing on the  Mortgaged
Properties  in a  particular  Mortgage  Pool become equal to or greater than the
value  of  the  Mortgaged   Properties,   the  actual  rates  of  delinquencies,
foreclosures and losses could be higher than those now generally  experienced in
the mortgage lending industry. To the extent that such losses are not covered by
the methods of Credit  Enhancement or the insurance  policies  described  herein
and/or in the related  Prospectus  Supplement,  the ability of the Trust Fund to
pay  principal of and interest on the  Certificates  may be adversely  affected.
Even  if  credit  support   covers  all  losses   resulting  from  defaults  and
foreclosure,  the  effect  of  defaults  and  foreclosures  may  be to  increase
prepayment  experience on the Mortgage Loans,  thus shortening  weighted average
life and affecting yield to maturity.

Representations and Warranties

   Unless otherwise specified in the related Prospectus  Supplement,  the seller
of a Mortgage Loan to the Depositor (the  "Mortgage Loan Seller"),  which may be
an affiliate of the Depositor,  will have made representations and warranties in
respect  of the  Mortgage  Loans  sold  by  such  Mortgage  Loan  Seller  to the
Depositor.  Such  representations  and warranties (unless otherwise specified in
the related Prospectus  Supplement) will generally include,  among other things:
(i) with respect to each  Mortgaged  Property,  that title  insurance (or in the
case of Mortgaged  Properties located in areas where such policies are generally
not available, an attorney's opinion of title) and any required hazard insurance
was effective at the origination of each Mortgage Loan, and that each policy (or
opinion of title)  remained in effect on the date of  purchase  of the  Mortgage
Loan from the Mortgage Loan Seller;  (ii) that the Mortgage Loan Seller had good
and marketable (or indefeasible,  in the case of real property located in Texas)
title to each such Mortgage Loan; (iii) with respect to each Mortgaged Property,
that each  mortgage  constituted  a valid first lien on the  Mortgaged  Property
(subject only to permissible title insurance  exceptions);  (iv) that there were
no delinquent tax or assessment  liens against the Mortgaged  Property;  and (v)
that each Mortgage Loan was current as to all required payments.

                                16

<PAGE>

   Unless otherwise specified in the related Prospectus  Supplement,  all of the
representations  and  warranties  of a  Mortgage  Loan  Seller in  respect  of a
Mortgage  Loan will have been made as of the date on which  such  Mortgage  Loan
Seller sold the Mortgage Loan to the Depositor. A substantial period of time may
have  elapsed  between  such date and the date of the  initial  issuance  of the
Series of Certificates  evidencing an interest in such Mortgage Loan.  Since the
representations and warranties of the Mortgage Loan Seller do not address events
that may  occur  following  the sale of a  Mortgage  Loan by the  Mortgage  Loan
Seller,  the repurchase  obligation of the Mortgage Loan Seller  described below
will not arise if,  on or after the date of the sale of a  Mortgage  Loan by the
Mortgage Loan Seller to the Depositor, the relevant event occurs that would have
given rise to such an  obligation.  However,  the Depositor will not include any
Mortgage Loan in the Trust Fund for any Series of  Certificates  if anything has
come to the  Depositor's  attention  that  would  cause it to  believe  that the
representations  and warranties of the Mortgage Loan Seller will not be accurate
and complete in all material respects in respect of such Mortgage Loan as of the
related Cut-off Date. If so specified in the related Prospectus Supplement,  the
Depositor  will make certain  representations  and warranties for the benefit of
Certificateholder  of a Series in respect of a Mortgage  Loan that relate to the
period commencing on the date of sale of such Mortgage Loan to the Depositor.

   Unless otherwise set forth or specified in the related Prospectus Supplement,
upon the discovery of the breach of any  representation  or warranty made by the
Mortgage Loan Seller in respect of a Mortgage Loan that materially and adversely
affects the  interests of the  Certificateholders  of the related  Series,  such
Mortgage  Loan Seller will be obligated to  repurchase  such  Mortgage Loan at a
purchase price equal to 100% of the unpaid principal balance thereof at the date
of  repurchase  or,  in the case of a Series  of  Certificates  as to which  the
Depositor has elected to treat the related Trust Fund as a REMIC,  as defined in
the Code, at such other price as may be necessary to avoid a tax on a prohibited
transaction,  as described in Section 86OF(a) of the Code, in each case together
with accrued  interest at the interest rate for such Mortgage Loan, to the first
day of the month  following such  repurchase and the amount of any  unreimbursed
advances made by the Master Servicer in respect of such Mortgage Loan,  together
with interest  thereon at the  reimbursement  rate. The Master  Servicer will be
required to enforce such  obligation of the Mortgage Loan Seller for the benefit
of the Trustee and the  Certificateholders,  following  the  practices  it would
employ in its good faith  business  judgment  were it the owner of such Mortgage
Loan. Unless otherwise specified in the applicable Prospectus  Supplement,  this
repurchase   obligation   constitutes   the  sole   remedy   available   to  the
Certificateholders  of such Series for a breach of a representation  or warranty
by a Mortgage Loan Seller and the Depositor and the Master Servicer will have no
liability to the Trust Fund for any such breach.  No assurance can be given that
a Mortgage Loan Seller will carry out its repurchase  obligation with respect to
the Mortgage Loans.

   If specified in the related Prospectus  Supplement,  the Mortgage Loan Seller
may  deliver to the  Trustee  within a specified  number of days  following  the
issuance of a Series of Certificates  Mortgage Loans in substitution for any one
or more of the Mortgage Loans initially  included in the Trust Fund but which do
not conform in one or more respects to the description  thereof contained in the
related  Prospectus  Supplement,  as to which a breach  of a  representation  or
warranty is  discovered,  which  breach  materially  and  adversely  affects the
interests  of the  Certificateholders,  or as to which a document in the related
Mortgage Loan File is defective in any material respect.  The related Prospectus
Supplement will describe any required  characteristics  of any such  substituted
Mortgage Loans.

                  SERVICING OF THE MORTGAGE LOANS

General

   Unless otherwise specified in the related Prospectus Supplement, the servicer
of the Mortgage  Loans (the "Master  Servicer")  will be Midland Loan  Services,
L.P.,  the parent of the Depositor.  The  Prospectus  Supplement for the related
series will set forth certain  information  concerning the Master Servicer.  The
Master Servicer will be responsible for servicing the Mortgage Loans pursuant to
the Agreement for the related Series.  To the extent so specified in the related
Prospectus  Supplement,  one or more  Special  Servicers  may be a party  to the
related  Agreement or may be appointed by holders of certain  Classes of Regular
Certificates   representing  a  certain  percentage  specified  in  the  related
Agreement  of such  Class or  Classes of  Certificates  or by another  specified
party.  Certain  information  with respect to the Special  Servicer  will be set
forth in such  Prospectus  Supplement.  A  Special  Servicer  for any  series of
Certificates may be an affiliate of the Depositor or the Master Servicer and may
hold,  or be affiliated  with the holder of,  Subordinate  Certificates  of such
Series. A Special Servicer may be entitled to any of the rights,  and subject to
any of the obligations,  described  herein in respect of a Master  Servicer.  In
general,  a Special Servicer's duties will relate to defaulted Mortgage Loans or
those  Mortgage  Loans that  otherwise  require  special  servicing  ("Specially
Serviced Mortgage Loans"),  including  instituting  foreclosures and negotiating
work-outs and will also include asset management  activities with respect to any
REO Property. The related Prospectus Supplement will

                                17
<PAGE>


describe the rights,  obligations and compensation of any Special Servicer for a
particular Series of Certificates.  Unless otherwise so specified in the related
Prospectus  Supplement,  the Master Servicer or Special Servicer may subcontract
the  servicing  of all  or a  portion  of  the  Mortgage  Loans  to one or  more
sub-servicers  provided certain  conditions are met. Such sub-servicer may be an
affiliate  of the  Depositor  and may have  other  business  relationships  with
Depositor and its affiliates.

Collections and Other Servicing Procedures

   The Master  Servicer and the Special  Servicer,  if any, will make reasonable
efforts to collect all payments  called for under the  Mortgage  Loans and will,
consistent with the related Agreement,  follow such collection  procedures as it
deems  necessary or desirable.  Consistent  with the above and unless  otherwise
specified  in the  related  Prospectus  Supplement,  the Master  Servicer or the
Special Servicer, if applicable, may, in its discretion,  waive any late payment
charge or penalty fees in connection with a late payment of a Mortgage Loan and,
if so specified in the related Prospectus  Supplement,  may extend the due dates
for payments due on a Note.

   It is expected  that the  Agreement  for each Series  will  provide  that the
Master Servicer  establish and maintain an escrow account (the "Escrow Account")
in which the Master Servicer will be required to deposit  amounts  received from
each Mortgagor, if required by the terms of the related Mortgage Loan documents,
for the payment of taxes,  assessments,  certain  mortgage and hazard  insurance
premiums and other comparable items ("Escrow  Payments").  The Special Servicer,
if any, will be required to remit amounts received for such purposes on Mortgage
Loans serviced by it to the Master Servicer for deposit into the Escrow Account,
and will be entitled to direct the Master Servicer to make  withdrawals from the
Escrow Account as may be required for servicing of such Mortgage  Loans.  Unless
otherwise specified in the related Prospectus  Supplement,  withdrawals from the
Escrow  Account  generally  may be made to (i) effect  timely  payment of taxes,
assessments,  mortgage and hazard insurance premiums and other comparable items,
(ii) to  transfer  funds to the  Collection  Account  to  reimburse  the  Master
Servicer or the Trustee,  as applicable,  for any advance with interest  thereon
relating  to  Escrow  Payments,   (iii)  to  restore  or  repair  the  Mortgaged
Properties,  (iv) to clear and terminate  such  account,  (v) to pay interest to
Mortgagors  on balances in the Escrow  Account,  if required by the terms of the
related Mortgage Loan documents or by applicable law, and (vi) to remove amounts
not required to be deposited  therein.  The Master  Servicer will be entitled to
all income on the funds in the Escrow Account invested in Permitted  Investments
not required to be paid to Mortgagors by the terms of the related  Mortgage Loan
documents or by applicable  law. The Master Servicer will be responsible for the
administration of the Escrow Account.

Insurance

   The Agreement  for each Series will require that the Master  Servicer use its
reasonable  efforts  to or require  each  Mortgagor  to  maintain  insurance  in
accordance  with the related  Mortgage  Loan  documents,  which  generally  will
include a standard fire and hazard insurance policy with extended  coverage.  To
the extent  required by the related  Mortgage  Loan,  the  coverage of each such
standard hazard  insurance policy will be in an amount that is at least equal to
the lesser of (i) the full  replacement  cost of the  improvements and equipment
securing such Mortgage Loan or (ii) the outstanding  principal  balance owing on
such  Mortgage  Loan or such amount as is necessary to prevent any  reduction in
such  policy by reason of the  application  of  co-insurance  and to prevent the
Trustee  thereunder  from being deemed to be a co-insurer.  The Master  Servicer
will also use its  reasonable  efforts to require each Mortgagor to maintain (i)
insurance  providing  coverage against 12 months of rent  interruptions and (ii)
such other  insurance as provided in the related  Mortgage  Loan. If a Mortgaged
Property was located at the time of origination of the related  Mortgage Loan in
a federally  designated special flood hazard area, the Master Servicer will also
require the related  Mortgagor to maintain flood insurance in an amount equal to
the lesser of the unpaid principal  balance of the related Mortgage Loan and the
maximum  amount  obtainable  with  respect to the  Mortgage  Loan.  The  related
Agreement will provide that the Master Servicer will be required to maintain the
foregoing insurance if the related mortgagor fails to maintain such insurance to
the extent such insurance is available at commercially  reasonable  rates and to
the extent the Trustee, as mortgagee, has an insurable interest. The cost of any
such insurance  maintained by the Master Servicer will be advanced by the Master
Servicer.  The Master Servicer or the Special Servicer, if any, will cause to be
maintained fire and hazard insurance with extended coverage on each REO Property
in an  amount  that  is at  least  equal  to the  full  replacement  cost of the
improvements  and  equipment.  The cost of any such insurance with respect to an
REO  Property  will be payable  out of amounts  on  deposit in the  related  REO
Account or will be advanced by the Master  Servicer.  The Master Servicer or the
Special Servicer, if any, will maintain flood insurance providing  substantially
the same  coverage as described  above on any REO Property that was located in a
federally  designated special flood hazard area at the time the related Mortgage
Loan was originated.  The Master Servicer or the Special Servicer,  if any, will
maintain with respect to each REO Property (i) public liability insurance,  (ii)
loss of rent endorsements and

                                18

<PAGE>


(iii) such other  insurance as provided in the related  Mortgage  Loan. Any such
insurance  that is required to be  maintained  with  respect to any REO Property
will  only  be so  required  to  the  extent  such  insurance  is  available  at
commercially  reasonable  rates.  The related  Agreement  will  provide that the
Master Servicer or Special Servicer, if any, may satisfy its obligation to cause
hazard insurance  policies to be maintained by maintaining a master force placed
insurance   policy  insuring  against  losses  on  the  Mortgage  Loans  or  REO
Properties, as the case may be. The incremental cost of such insurance allocable
to any  particular  Mortgage Loan or REO  Property,  if not borne by the related
Mortgagor,  will be an  expense  of the Trust  Fund.  Alternatively,  the Master
Servicer or Special Servicer, if any, may satisfy its obligation by maintaining,
at its expense,  a blanket  policy  (i.e.,  not a master  force  placed  policy)
insuring against losses on the Mortgage Loans or REO Properties, as the case may
be. If such a blanket  or master  force  placed  policy  contains  a  deductible
clause,  the Master Servicer or the Special Servicer,  if any, will be obligated
to deposit in the  Collection  Account  all sums that would have been  deposited
therein  but for such  clause to the  extent  any such  deductible  exceeds  the
deductible  limitation  that  pertained to the related  Mortgage Loan, or in the
absence of any such  deductible  limitation,  the deductible  limitation that is
consistent with the servicing standard under the related Agreement.

   In general,  the standard form of fire and hazard extended coverage insurance
policy will cover physical damage to, or destruction of, the improvements on the
Mortgaged Property caused by fire, lightning, explosion, smoke, windstorm, hail,
riot,  strike and civil  commotion,  subject to the  conditions  and  exclusions
particularized  in each policy.  Since the standard  hazard  insurance  policies
relating to the Mortgage Loans will be  underwritten  by different  insurers and
will cover Mortgaged  Properties  located in various states,  such policies will
not contain identical terms and conditions.  The most significant terms thereof,
however,  generally  will be determined by state law and  conditions.  Most such
policies  typically  will not  cover any  physical  damage  resulting  from war,
revolution,  governmental actions,  floods and other water-related causes, earth
movement (including earthquakes, landslides and mudflows), nuclear reaction, wet
or dry rot, vermin, rodents,  insects or domestic animals, theft and, in certain
cases,  vandalism.  The foregoing list is merely  indicative of certain kinds of
uninsured  risks and is not intended to be  all-inclusive.  Any losses  incurred
with respect to Mortgage Loans due to uninsured  risks  (including  earthquakes,
mudflows and floods) or  insufficient  hazard  insurance  proceeds  could affect
distributions to the Certificateholders.

   The standard hazard insurance policies covering Mortgaged Properties securing
Mortgage Loans typically will contain a  "coinsurance"  clause which, in effect,
will  require  the  insured  at all  times to  carry  insurance  of a  specified
percentage  (generally  80%  to  90%)  of  the  full  replacement  value  of the
dwellings,  structures and other improvements on the Mortgaged Property in order
to recover the full amount of any partial loss. If the insured's  coverage falls
below this  specified  percentage,  such clause will provide that the  insurer's
liability  in the event of partial  loss will not exceed the  greater of (i) the
actual  cash value (the  replacement  cost less  physical  depreciation)  of the
structures and other improvements  damaged or destroyed and (ii) such proportion
of the loss,  without  deduction  for  depreciation,  as the amount of insurance
carried bears to the specified  percentage of the full  replacement cost of such
dwellings, structures and other improvements.

   The Prospectus  Supplement may describe other different provisions concerning
the insurance policies required to be maintained under the related Agreement.

   Unless otherwise specified in the applicable Prospectus  Supplement,  no pool
insurance policy,  special hazard insurance policy,  bankruptcy bond, repurchase
bond or  guarantee  insurance  will be  maintained  with respect to the Mortgage
Loans nor will any Mortgage Loan be subject to FHA insurance.

   The FHA is responsible for administering various federal programs,  including
mortgage  insurance,  authorized  under the  National  Housing  Act of 1934,  as
amended,  and the United States  Housing Act of 1937, as amended.  To the extent
specified in the related Prospectus Supplement, all or a portion of the Mortgage
Loans may be insured by the FHA.  The Master  Servicer  will be required to take
such steps as are reasonably  necessary to keep such insurance in full force and
effect.

                                19

<PAGE>


Fidelity Bonds and Errors and Omissions Insurance

   Unless  otherwise  specified in the  applicable  Prospectus  Supplement,  the
Agreement for each Series will require that the Master  Servicer and the Special
Servicer,  if  applicable,  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 and employees of the Master Servicer and
the Special Servicer, if applicable. The related Agreement will allow the Master
Servicer and the Special Servicer,  if applicable,  to self-insure  against loss
occasioned  by the errors and  omissions of the  officers  and  employees of the
Master  Servicer and the Special  Servicer,  if  applicable,  so long as certain
criteria set forth in the Agreement are met.

Servicing Compensation and Payment of Expenses

   The Master  Servicer's  principal  compensation  for its activities under the
Agreement  for each Series will come from the payment to it or  retention by it,
with respect to each  Mortgage  Loan,  of a  "Servicing  Fee" (as defined in the
related  Prospectus  Supplement).  The  exact  amount  and  calculation  of such
Servicing Fee will be established in the Prospectus Supplement and Agreement for
the related Series. Since the aggregate unpaid principal balance of the Mortgage
Loans  will  generally  decline  over  time,  the  Master  Servicer's  servicing
compensation will ordinarily decrease as the Mortgage Loans amortize.

   In addition,  the Agreement for a Series may provide that the Master Servicer
be entitled to receive,  as additional  compensation,  (i) Prepayment  Premiums,
late fees and certain other fees collected from Mortgagors and (ii) any interest
or other  income  earned  on  funds  deposited  in the  Collection  Account  and
Distribution    Account    (as    described    under    "DESCRIPTION    OF   THE
CERTIFICATES--Accounts") and, except to the extent such income is required to be
paid to the related Mortgagors, the Escrow Account.

   Unless otherwise specified in the related Prospectus  Supplement,  the Master
Servicer will pay the fees and expenses of the Trustee.

   The amount and calculation of the fee for the servicing of Specially Serviced
Mortgage  Loans  (the  "Special  Servicing  Fee")  will  be  established  in the
Prospectus Supplement and Agreement for the related Services.

   In addition to the compensation  described above, the Master Servicer and the
Special Servicer, if applicable, (or any other party specified in the applicable
Prospectus  Supplement) may retain, or be entitled to the reimbursement of, such
other  amounts  and  expenses  as are  described  in the  applicable  Prospectus
Supplement.

Advances

   The applicable Prospectus Supplement will set forth the obligations,  if any,
of the Master  Servicer and the Special  Servicer,  if  applicable,  to make any
advances  with respect to  delinquent  payments on Mortgage  Loans,  payments of
taxes,  assessments,  insurance  premiums  and Property  Protection  Expenses or
otherwise.  Any such advances  will be made in the form and manner  described in
the Prospectus Supplement and Agreement for the related Series.

Modifications, Waivers and Amendments

   The Agreement for each Series will provide the Master Servicer or the Special
Servicer,  if any, with the discretion,  subject to certain conditions set forth
therein,  to modify,  waive or amend  certain of the terms of any Mortgage  Loan
without the consent of the Trustee or any Certificateholder.

Evidence of Compliance

   Unless  otherwise  specified  in  the  related  Prospectus  Supplement,   the
Agreement  for each Series will  provide  that on or before a specified  date in
each year,  beginning the first such date that is at least a specified number of
months after the Cut-off Date,  there will be furnished to the related Trustee a
report of a firm of independent certified public accountants stating that (i) it
has  obtained a letter of  representation  regarding  certain  matters  from the
management of the Master Servicer or Special Servicer, if any, which includes an
assertion  that the Master  Servicer or Special  Servicer,  if any, has complied
with certain minimum mortgage loan servicing standards (to the extent applicable
to commercial and multifamily mortgage loans),  identified in the Uniform Single
Attestation  Program for Mortgage  Bankers  established by the Mortgage  Bankers
Association of America, with respect to the Master Servicer's or, if applicable,
the Special  Servicer's  servicing of commercial and multifamily  mortgage loans
during the most recently completed calendar year and (ii) on


                                20
<PAGE>


the basis of an examination  conducted by such firm in accordance with standards
established  by the American  Institute of Certified  Public  Accountants,  such
representation  is  fairly  stated in all  material  respects,  subject  to such
exceptions  and other  qualifications  that,  in the opinion of such firm,  such
standards  require it to report.  In rendering its report such firm may rely, as
to the matters  relating to the direct  servicing of commercial and  multifamily
mortgage loans by sub-services,  upon comparable reports of firms of independent
public accountants rendered on the basis of examination  conducted in accordance
with the same standards  (rendered  within one year of such report) with respect
to those  sub-servicers.  The Prospectus  Supplement may provide that additional
reports of independent certified public accountants relating to the servicing of
mortgage loans may be required to be delivered to the Trustee.

   In addition,  the Agreement for each Series will  provide,  unless  otherwise
specified in the related Prospectus Supplement, that the Master Servicer and the
Special  Servicer,  if any, will each deliver to the Trustee,  the Depositor and
each Rating Agency,  annually on or before a date specified in the Agreement,  a
statement  signed by an officer of the Master Servicer or the Special  Servicer,
as applicable,  to the effect that,  based on a review of its activities  during
the preceding calendar year, to the best of such officer's knowledge, the Master
Servicer or the Special Servicer,  as applicable,  has fulfilled in all material
respects its obligations  under the Agreement  throughout such year or, if there
has been a default in the  fulfillment of any such  obligation,  specifying each
default known to such officer.

Certain Matters With Respect to the Master Servicer, the Special
Servicer, the Trustee and the Depositor

   Unless  otherwise  specified  in  the  related  Prospectus  Supplement,   the
Agreement  for each Series will also  provide  that none of the  Depositor,  the
Master  Servicer,  the  Special  Servicer,  if any,  or any  partner,  director,
officer,  employee or agent of the Depositor, the Master Servicer or the Special
Servicer,  if any, (or any general partner  thereof) will be under any liability
to the  Trust  Fund or the  Certificateholders  for  any  action  taken,  or for
refraining  from  the  taking  of any  action,  in good  faith  pursuant  to the
Agreement,  or for errors in  judgment;  provided,  however,  that  neither  the
Depositor,  the Master  Servicer,  the Special  Servicer,  if any,  nor any such
person  will  be  protected   against  any   liability   for  a  breach  of  any
representations  or warranties  under the  Agreement or that would  otherwise be
imposed by reason of willful  misfeasance,  bad faith or negligence  (or, in the
case of the  Master  Servicer  or  Special  Servicer,  if any,  a breach  of the
servicing standards set forth in the Agreement) in the performance of its duties
or by reason of reckless  disregard of its  obligations  and duties  thereunder.
Unless otherwise specified in the related Prospectus  Supplement,  the Agreement
will  further  provide  that the  Depositor,  the Master  Servicer,  the Special
Servicer, if any, and any director, officer, employee or agent of the Depositor,
the Master  Servicer,  the Special  Servicer,  if any, (and any general  partner
thereof)  will be  entitled to  indemnification  by the Trust Fund for any loss,
liability or expense  incurred in connection  with any legal action  relating to
the Agreement or the Certificates, other than any loss, liability or expense (i)
incurred by reason of its respective  willful  misfeasance,  bad faith, fraud or
negligence (or, in the case of the Master Servicer or the Special  Servicer,  if
any,  a breach of the  servicing  standard  set forth in the  Agreement)  in the
performance  of duties  thereunder  or by reason of  reckless  disregard  of its
respective  obligations  and  duties  thereunder  or (ii)  imposed by any taxing
authority  which loss,  liability  or expense is not  specifically  reimbursable
pursuant to the terms of the  Agreement  and which  results from a breach of the
Agreement  (other  than a breach  with  respect to which the Master  Servicer or
Special Servicer, as applicable,  would have no liability under the standard set
forth in the first  sentence of this  paragraph)  by the Master  Servicer or the
Special Servicer,  if any, or any of their respective agents. Any loss resulting
from   such    indemnification    will   reduce   amounts    distributable    to
Certificateholders and will be borne pro rata by all Certificateholders  without
regard to subordination, if any, of one Class to another.

   In addition, unless otherwise specified in the related Prospectus Supplement,
the Agreement will provide that none of the Depositor,  the Special  Servicer or
the  Master  Servicer,  if any,  will be under  any  obligation  to  appear  in,
prosecute or defend any legal action unless such action is related to its duties
under the  Agreement and which in its opinion does not involve it in any expense
or liability. The Master Servicer or the Special Servicer, if any, may, however,
in its  discretion  undertake any such action that is related to its  respective
obligations  under  the  related  Agreement  and that 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 holders of  Certificates  thereunder.  In such
event,  the legal expenses and costs of such action and any liability  resulting
therefrom  (except any liability related to the Master Servicer's or the Special
Servicer's, if any, obligations to service the Mortgage Loans in accordance with
the  servicing  standard  under  the  Agreement)  will be  expenses,  costs  and
liabilities of the Trust Fund, and the Master Servicer or Special  Servicer,  if
applicable,  will be  entitled  to be  reimbursed  therefor  and to  charge  the
Collection Account.

   Unless otherwise specified in the related Prospectus  Supplement,  any person
into which the Master Servicer or the Special Servicer, if any, may be merged or
consolidated,  or any person resulting from any merger or consolidation to which
the Master Servicer or the Special  Servicer,  if any, is a party, or any person
succeeding

                                21
<PAGE>


to the business of the Master Servicer or the Special Servicer,  if any, will be
the successor of the Master  Servicer or the Special  Servicer,  as  applicable,
under the Agreement,  and will be deemed to have assumed all of the  liabilities
and obligations of the Master Servicer or the Special  Servicer,  as applicable,
under the  Agreement,  if each of the Rating  Agencies has  confirmed in writing
that  such  merger  or  consolidation  and  succession  will  not  result  in  a
downgrading,  withdrawal  or  qualification  of the rating then assigned by such
Rating Agency to any Class of the Certificates.

   Unless otherwise specified in the related Prospectus  Supplement,  the Master
Servicer or the Special Servicer, if any, may assign its rights and delegate its
duties  and  obligations  under the  Agreement  in  connection  with the sale or
transfer of a substantial  portion of its mortgage servicing or asset management
portfolio;  provided  that certain  conditions  are met,  including  the written
consent of the Trustee and written  confirmation  by each of the Rating Agencies
that such  assignment  and  delegation  by the Master  Servicer  or the  Special
Servicer,  as applicable,  will not, in and of itself,  result in a downgrading,
withdrawal or qualification of the rating then assigned by such Rating Agency to
any Class of Certificates.

   The Agreement will also provide,  unless  otherwise  specified in the related
Prospectus Supplement, that the Master Servicer or the Special Servicer, if any,
may not otherwise  resign from its  obligations and duties as Master Servicer or
Special Servicer  thereunder,  except upon the determination that performance of
its duties is no longer  permissible under applicable law and provided that such
determination is evidenced by an opinion of counsel delivered to the Trustee. No
such  resignation  or  removal  may  become  effective  until the  Trustee  or a
successor Master Servicer or Special  Servicer,  as the case may be, has assumed
the obligations of the Master Servicer or the Special  Servicer,  as applicable,
under the Agreement.

   The Trustee under each Agreement  will be named in the applicable  Prospectus
Supplement.  The  commercial  bank or trust company  serving as Trustee may have
normal  banking  relationships  with the  Depositor,  the Master  Servicer,  the
Special Servicer, if any, and/or any of their respective affiliates.

   The Trustee may resign from its obligations  under the Agreement at any time,
in which event a successor Trustee will be appointed. In addition, the Depositor
may remove the  Trustee if the  Trustee  ceases to be eligible to act as Trustee
under the  Agreement  or if the  Trustee  becomes  insolvent,  at which time the
Depositor will become obligated to appoint a successor Trustee.  The Trustee may
also be  removed  at any time by the  holders  of  Certificates  evidencing  the
percentage of Voting Rights specified in the applicable  Prospectus  Supplement.
Any resignation  and removal of the Trustee,  and the appointment of a successor
Trustee,  will not become  effective until acceptance of such appointment by the
successor Trustee.

   The Depositor is not obligated to monitor or supervise the performance of the
Master Servicer, Special Servicer, if any, or the Trustee under the Agreement.

Events of Default

   Events  of  default  with  respect  to the  Master  Servicer  or the  Special
Servicer,  if any,  as  applicable  (each,  an  "Event  of  Default")  under the
Agreement  for each Series will,  unless  otherwise  provided in the  applicable
Prospectus  Supplement,  consist  of, in summary  form,  (i) any  failure by the
Master  Servicer or the  Special  Servicer,  if any, to remit to the  Collection
Account or any  failure  by the  Master  Servicer  to remit to the  Trustee  for
deposit  into the  Distribution  Account  any amount  required to be so remitted
pursuant to the  Agreement;  (ii) any failure by the Master  Servicer or Special
Servicer, as applicable,  duly to observe or perform in any material respect any
of its other  covenants or  agreements or the breach of its  representations  or
warranties  (which breach  materially and adversely affects the interests of the
Certificateholders, the Trustee, the Master Servicer or the Special Servicer, if
any, with respect to any Mortgage Loan) under the Agreement,  which in each case
continues  unremedied  for 30 days after the  giving of  written  notice of such
failure to the Master Servicer or the Special  Servicer,  as applicable,  by the
Depositor or the Trustee, or to the Master Servicer or Special Servicer, if any,
the Depositor and the Trustee by the holders of Certificates  evidencing  Voting
Rights of a majority of any affected Class; (iii) confirmation in writing by any
of the Rating  Agencies  that the then current  rating  assigned to any Class of
Certificates  would be  withdrawn,  downgraded  or  qualified  unless the Master
Servicer or Special Servicer, as applicable,  is removed; (iv) certain events of
insolvency,  readjustment  of debt,  marshalling  of assets and  liabilities  or
similar  proceedings  and certain actions by, on behalf of or against the Master
Servicer or Special  Servicer,  as  applicable,  indicating  its  insolvency  or
inability to pay its  obligations;  or (v) any failure by the Master Servicer to
make a required advance.


                                22

<PAGE>


Rights Upon Event of Default

   Unless otherwise specified in the related Prospectus  Supplement,  as long as
an Event of Default  remains  unremedied,  the Trustee  may,  and at the written
direction of the holders of Certificates entitled to a majority of the aggregate
Voting Rights of the Certificates of any Class will, terminate all of the rights
and obligations of the Master Servicer or Special Servicer,  as the case may be.
Notwithstanding  the foregoing,  upon any  termination of the Master Servicer or
the Special Servicer, as applicable,  under the Agreement the Master Servicer or
the Special Servicer, as applicable, will continue to be entitled to receive all
accrued and unpaid servicing  compensation through the date of termination plus,
in the case of the  Master  Servicer,  all  advances  and  interest  thereon  as
provided in the Agreement.

   The holders of Certificates evidencing not less than 66-2/3% of the aggregate
Voting Rights of the Certificates may, on behalf of all holders of Certificates,
waive any  default by the Master  Servicer or Special  Servicer,  if any, in the
performance of its obligations under the Agreement and its consequences,  except
a default in making any required  deposits to  (including  advances) or payments
from the Collection Account or the Distribution Account or in remitting payments
as received, in each case in accordance with the Agreement. Upon any such waiver
of a past  default,  such default will cease to exist,  and any Event of Default
arising  therefrom will be deemed to have been remedied for every purpose of the
Agreement.  No such  waiver will extend to any  subsequent  or other  default or
impair any right consequent thereon.

   On and  after  the date of  termination,  the  Trustee  will  succeed  to all
authority  and  power  of the  Master  Servicer  or  the  Special  Servicer,  as
applicable,  under the  Agreement  and will be entitled to similar  compensation
arrangements  to  which  the  Master  Servicer  or  the  Special  Servicer,   as
applicable,  would have been entitled. Unless otherwise specified in the related
Prospectus  Supplement,  if the Trustee is  unwilling or unable so to act, or if
the holders of Certificates evidencing a majority of the aggregate Voting Rights
so  request  or if the  Trustee is not rated at least "AA" by each of the Rating
Agencies or if the Trustee is not listed on S&Ps list of approved servicers, the
Trustee  must  appoint,  or petition a court of competent  jurisdiction  for the
appointment of, an established  mortgage loan servicing  institution  with a net
worth of at least  $10,000,000 and which is either FNMA or FHLMC  approved,  the
appointment  of  which  will  not  result  in  the  downgrading,  withdrawal  or
qualification   of  the  rating  or  ratings  then  assigned  to  any  Class  of
Certificates as evidenced in writing by each Rating Agency,  to act as successor
to the  Master  Servicer  or the  Special  Servicer,  as  applicable,  under the
Agreement.  Pending  such  appointment,  the Trustee will be obligated to act in
such  capacity.  The Trustee and any such 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  or the  Special  Servicer,  as the case may be,
under the Agreement.

   Unless  otherwise  specified  in  the  related  Prospectus   Supplement,   no
Certificateholder  will have any right  under the  Agreement  to  institute  any
proceeding  with respect to the Agreement or the Mortgage  Loans,  unless,  with
respect to the Agreement, such holder previously shall have given to the Trustee
a written  notice  of a  default  under  the  Agreement  and of the  continuance
thereof, and unless also the holders of Certificates  representing a majority of
the aggregate  Voting Rights  allocated to each affected Class have made written
request of the Trustee to institute  such  proceeding in its own name as Trustee
under the Agreement and have offered to the Trustee such reasonable indemnity as
it may  require  against  the costs,  expenses  and  liabilities  to be incurred
therein or  thereby,  and the  Trustee,  for 30 days  after its  receipt of such
notice,  request and offer of  indemnity,  has neglected or refused to institute
such proceeding.

   The  Trustee  will have no  obligation  to  institute,  conduct or defend any
litigation under the Agreement or in relation  thereto at the request,  order or
direction  of any  of the  holders  of  Certificates,  unless  such  holders  of
Certificates  have  offered to the  Trustee  reasonable  security  or  indemnity
against the costs,  expenses and  liabilities  which may be incurred  therein or
thereby.

                        CREDIT ENHANCEMENT

General

   If  specified in the related  Prospectus  Supplement  for any Series,  credit
enhancement  may be provided with respect to one or more Classes  thereof or the
related Mortgage Loans ("Credit Enhancement").  Credit Enhancement may be in the
form of a letter of  credit,  the  subordination  of one or more  Classes of the
Certificates  of such Series,  the  establishment  of one or more reserve funds,
surety    bonds,     cash    collateral     accounts,     overcollateralization,
cross-collateralization  provisions in the Mortgage Loans, certificate guarantee
insurance,  the use of  cross-support  features,  limited  guarantees or another
method of Credit Enhancement described in the related Prospectus Supplement,  or
any combination of the foregoing.

                                23

<PAGE>


   Unless otherwise specified in the related Prospectus Supplement for a Series,
it is unlikely that Credit Enhancement will provide protection against all risks
of  loss  or  guarantee  repayment  of  the  entire  principal  balance  of  the
Certificates  and  interest  thereon.  If losses  occur  that  exceed the amount
covered by Credit  Enhancement  or that are not  covered by Credit  Enhancement,
Certificateholders will bear their allocable share of deficiencies.

   If Credit  Enhancement  is provided with respect to a Series,  or the related
Mortgage Loans, the applicable  Prospectus Supplement will include a description
of (a) the amount payable under such Credit  Enhancement,  (b) any conditions to
payment  thereunder not otherwise  described herein, (c) the conditions (if any)
under which the amount payable under such Credit  Enhancement may be reduced and
under which such Credit  Enhancement  may be  terminated or replaced and (d) the
material  provisions  of any  agreement  relating  to such  Credit  Enhancement.
Additionally,  the  applicable  Prospectus  Supplement  will set  forth  certain
information  with respect to the issuer of any third-party  Credit  Enhancement,
including (i) a brief description of its principal business activities, (ii) its
principal  place  of  business,   the   jurisdiction  of  organization  and  the
jurisdictions  under which it is chartered or licensed to do business,  (iii) if
applicable,   the  identity  of  regulatory   agencies  that  exercise   primary
jurisdiction  over the conduct of its business and (iv) its total assets and its
stockholders' or policyholders' surplus, if applicable, as of the date specified
in such Prospectus Supplement.

Subordinate Certificates

   If so specified in the related Prospectus Supplement,  one or more Classes of
a  Series  may be  Subordinate  Certificates.  If so  specified  in the  related
Prospectus  Supplement,  the rights of the holders of  subordinate  Certificates
(the  "Subordinate  Certificates")  to receive  distributions  of principal  and
interest  from  the  Distribution  Account  on any  Distribution  Date  will  be
subordinated to such rights of the holders of senior  Certificates  (the "Senior
Certificates") to the extent specified in the related Prospectus Supplement.  In
addition,  subordination  may be effected by the  allocation  of losses first to
Subordinate   Certificates  in  reduction  of  the  principal  balance  of  such
Certificates  until the principal  balance thereof is reduced to zero before any
losses are allocated to Senior Certificates. The Agreement may require a trustee
that  is not  the  Trustee  to be  appointed  to act on  behalf  of  holders  of
Subordinate Certificates.

   A Series may include one or more Classes of Subordinate Certificates entitled
to  receive  cash  flows  remaining  after  distributions  are made to all other
Classes designated as being senior thereto.  Such right to receive payments will
effectively be  subordinate  to the rights of holders of such senior  designated
Classes  of  Certificates.  A Series  may also  include  one or more  Classes of
Subordinate Certificates that will be allocated losses prior to any losses being
allocated  to Classes of  Subordinate  Certificates  designated  as being senior
thereto. If so specified 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 not covered by insurance policies or other Credit Enhancement, such as
losses  arising from damage to property  securing a Mortgage Loan not covered by
standard hazard insurance policies.

   The related  Prospectus  Supplement will describe any such  subordination  in
greater detail and set forth information concerning,  among other things, to the
extent  applicable,  (i) the  amount of  subordination  of a Class or Classes of
Subordinate  Certificates  in a Series,  (ii) the  circumstances  in which  such
subordination will be applicable,  (iii) the manner, if any, in which the amount
of subordination will decrease over time, (iv) the manner of funding any related
reserve fund, (v) the conditions  under which amounts in any applicable  reserve
fund will be used to make distributions to holders of Senior Certificates and/or
to holders of Subordinate  Certificates or be released from the applicable Trust
Fund and (vi) if one or more Classes of Subordinate Certificates of a Series are
Offered  Certificates,  the sensitivity of  distributions  on such  Certificates
based on certain default assumptions.

            CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

   The  following  discussion  contains  summaries of certain  legal  aspects of
mortgage loans that are general in nature.  Because many of the legal aspects of
mortgage   loans  are  governed  by  applicable   state  laws  (which  may  vary
substantially),  the  following  summaries  do not  purport to be  complete,  to
reflect the laws of any particular  state, to reflect all the laws applicable to
any particular Mortgage Loan or to encompass the laws of all states in which the
properties securing the Mortgage Loans are situated. The summaries are qualified
in their  entirety  by  reference  to the  applicable  federal  and  state  laws
governing the Mortgage Loans.


                               24

<PAGE>


General

   All of the Mortgage Loans are loans evidenced by (or, in the case of mortgage
pass-through  certificates,  supported  by) a note or bond that is  secured by a
lien  and  security   interest  in  property   created  under  related  security
instruments,  which may be  mortgages,  deeds of trust or deeds to secure  debt,
depending  upon the  prevailing  practice  and law in the  state  in  which  the
Mortgaged  Property is located.  As used  herein,  unless the context  otherwise
requires,  the term "Mortgage" includes  mortgages,  deeds of trust and deeds to
secure debt. Any of the foregoing  mortgages will create a lien upon, or grant a
title interest in, the mortgaged property,  the priority of which will depend on
the  terms  of  the  mortgage,   the  existence  of  any  separate   contractual
arrangements with others holding interests in the mortgaged property,  the order
of recordation of the mortgage in the appropriate  public  recording  office and
the actual or  constructive  knowledge  of the  mortgagee  as to any  unrecorded
liens,  leases or other interests  affecting the mortgaged  property.  Mortgages
typically  do not  possess  priority  over  governmental  claims for real estate
taxes,  assessments and, in some states,  for reimbursement of remediation costs
of certain environmental  conditions.  See "--Environmental Risks." In addition,
the Code  provides  priority to certain tax liens over the lien of the mortgage.
The  mortgagor is generally  responsible  for  maintaining  the property in good
condition and for paying real estate  taxes,  assessments  and hazard  insurance
premiums associated with the property.

Types of Mortgage Instruments

   A mortgage  either  creates a lien against or  constitutes a conveyance of an
interest in real property  between two  parties--a  mortgagor  (the borrower and
usually the owner of the subject property) and a mortgagee (the lender).  A deed
of trust is a  three-party  instrument,  wherein a trustor (the  equivalent of a
mortgagor), grants the property to a trustee, in trust with a power of sale, for
the benefit of a  beneficiary  (the  lender) as security  for the payment of the
secured  indebtedness.  A deed to secure debt is a two party instrument  wherein
the grantor  (the  equivalent  of a mortgagor)  conveys  title to, as opposed to
merely  creating a lien upon,  the subject  property to the grantee (the lender)
until such time as the underlying debt is repaid, generally with a power of sale
as security for the indebtedness  evidenced by the related note. As used herein,
unless the context otherwise requires, the term "Mortgagor" includes a mortgagor
under a mortgage,  a trustor under a deed of trust and a grantor under a deed to
secure debt, and the term "Mortgagee"  includes a mortgagee under a mortgage,  a
beneficiary under a deed of trust and a grantee under a deed to secure debt. The
mortgagee'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 and, in some cases, in deed of trust
transactions,  the directions of the beneficiary. The Mortgage Loans (other than
Installment Contracts) will consist of (or, in the case of mortgage pass-through
certificates, be supported by) loans secured by mortgages.

   The real property  covered by a mortgage is most often the fee estate in land
and  improvements.  However,  a mortgage  may encumber  other  interests in real
property such as a tenant's interest in a lease of land, leasehold  improvements
or both, and the leasehold estate created by such lease. A mortgage  covering an
interest in real property other than the fee estate requires special  provisions
in the  instrument  creating  such  interest,  in the  mortgage or in a separate
agreement  with the landlord or other party to such  instrument,  to protect the
mortgagee against termination of such interest before the mortgage is paid.

Personalty

   Certain types of mortgaged properties,  such as nursing homes, hotels, motels
and industrial  plants,  are likely to derive a significant  part of their value
from personal  property that does not  constitute  "fixtures"  under  applicable
state  real  property  law,  and  hence,  would not be  subject to the lien of a
mortgage.  Such  property  is  generally  pledged or assigned as security to the
mortgagee  under the Uniform  Commercial  Code ("UCC").  In order to perfect its
security  interest  therein,  the  mortgagee  generally  must file UCC financing
statements  and,  to  maintain  perfection  of  such  security  interest,   file
continuation statements generally every five years.

Installment Contracts

   The Mortgage Loans may also consist of Installment  Contracts (also sometimes
called contracts for deed). Under an Installment Contract,  the seller (referred
to in this Section as the  "mortgagee")  retains legal title to the property and
enters into an agreement with the purchaser  (referred to in this Section as the
"mortgagor") for the payment of the purchase price, plus interest, over the term
of such  Installment  Contract.  Only after full performance by the mortgagor of
the  Installment  Contract is the  mortgagee  obligated  to convey  title to the
property to the mortgagor.  As with mortgage or deed of trust financing,  during
the effective  period of the  Installment  Contract,  the mortgagor is generally
responsible  for  maintaining the property in good condition and for paying real
estate taxes,  assessments  and hazard  insurance  premiums  associated with the
property.

                                25
<PAGE>


   The method of  enforcing  the rights of the  mortgagee  under an  Installment
Contract  varies on a state-by-  state basis  depending upon the extent to which
state courts are willing or able to enforce the  Installment  Contract  strictly
according to its terms.  The terms of Installment  Contracts  generally  provide
that upon a default by the  mortgagor,  the mortgagor  loses his or her right to
occupy the property,  the entire indebtedness is accelerated and the mortgagor's
equitable  interest  in the  property  is  forfeited.  The  mortgagee  in such a
situation  does not have to foreclose in order to obtain title to the  property,
although in some cases both a quiet title  action to clear title to the property
(if the  mortgagor  has  recorded  notice of the  Installment  Contract)  and an
ejectment  action to  recover  possession  may be  necessary.  In a few  states,
particularly  in cases of a default  during  the early  years of an  Installment
Contract,  ejectment of the mortgagor and a forfeiture of his or her interest in
the property  will be permitted.  However,  in most states,  laws  (analogous to
mortgage  laws)  have been  enacted  to  protect  mortgagors  under  Installment
Contracts from the harsh consequences of forfeiture.  These laws may require the
mortgagee to pursue a judicial or  nonjudicial  foreclosure  with respect to the
property,  give the  mortgagor a notice of default and some grace period  during
which the  Installment  Contract  may be  reinstated  upon full  payment  of the
default  amount.  Additionally,   the  mortgagor  may  have  a  post-foreclosure
statutory  redemption right, and, in some states, a mortgagor with a significant
equity  investment  in the property may be permitted to share in the proceeds of
any sale of the property  after the  indebtedness  is repaid or may otherwise be
entitled to a prohibition of the enforcement of the forfeiture clause.

Junior Mortgages; Rights of Senior Mortgagees or Beneficiaries

   Some of the  Mortgage  Loans  may be  secured  by junior  mortgages  that are
subordinate  to  senior   mortgages  held  by  other  lenders  or  institutional
investors.  In such  cases,  the  rights of the Trust  Fund (and  therefore  the
Certificateholders),  as mortgagee under a junior mortgage,  will be subordinate
to those of the mortgagee under the senior mortgage,  including the prior rights
of the senior  mortgagee to: (i) receive rents,  hazard  insurance  proceeds and
condemnation proceeds; and (ii) cause the property securing the Mortgage Loan to
be sold upon the  occurrence  of a default  under the senior  mortgage,  thereby
extinguishing  the lien of the junior  mortgage,  unless the Master  Servicer or
Special Servicer, if applicable, either asserts such subordinate interest in the
related  property in the  foreclosure  of the senior  mortgage or satisfies  the
defaulted  senior loan. As discussed  more fully below,  in many states a junior
mortgagee 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
or the existence of a recorded  request for notice in compliance with applicable
state law (if any),  no notice of default is  typically  required to be given to
the junior mortgagee.

   The form of the mortgage used by many  institutional  lenders  confers on the
mortgagee  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 such proceeds and awards to any indebtedness  secured
by such  mortgage in such order as the  mortgagee  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  (or any  part  thereof)  is taken by
condemnation,  the mortgagee under the senior mortgage will have the prior right
to collect any  applicable  insurance  proceeds and  condemnation  awards and to
apply the same to the indebtedness secured by the senior mortgage.  However, the
laws of certain  states may provide  that,  unless the security of the mortgagee
has been impaired, the mortgagor must be allowed to use any applicable insurance
proceeds or partial condemnation awards to restore the property.

   The  form of  mortgage  used by many  institutional  lenders  also  typically
contains  a "future  advance"  clause  that  provides  that  additional  amounts
advanced to or on behalf of the  mortgagor by the mortgagee are to be secured by
the  mortgage.  Such a clause is valid  under the laws of most  states.  In some
states,  however, the priority of any advance made under the clause depends upon
whether the advance was an "obligatory" or "optional"  advance. If the mortgagee
is obligated to advance the additional  amounts,  the advance may be entitled to
receive  the same  priority  as  amounts  initially  made  under  the  mortgage,
notwithstanding  that other junior  mortgages or other liens may have encumbered
the property  between the date of recording of the senior  mortgage and the date
of the future  advance,  and that the  mortgagee  had actual  knowledge  of such
intervening  junior mortgages or other liens at the time of the advance.  If the
mortgagee  is not  obligated  to advance the  additional  amounts and has actual
knowledge of any such  intervening  junior mortgages or other liens, the advance
may be subordinate to such intervening  junior mortgages or other liens. In many
other states,  all advances under a "future  advance"  clause are given the same
priority as amounts  initially  made under the mortgage so long as such advances
do not exceed a specified "credit limit" amount stated in the recorded mortgage.

   Another  provision  typically  found in the form of the mortgage used by many
institutional  lenders  obligates  the  mortgagor:  (i) to  pay  all  taxes  and
assessments affecting the property prior to delinquency; (ii) to pay,

                                26

<PAGE>

when due, all other encumbrances,  charges and liens affecting the property that
may be prior to the lien of the mortgage;  (iii) to provide and maintain  hazard
insurance on the  property;  (iv) to maintain and repair the property and not to
commit or permit any waste  thereof;  and (v) to appear in and defend any action
or  proceeding  purporting to affect the property or the rights of the mortgagee
under the  mortgage.  Upon a failure of the  mortgagor  to perform  any of these
obligations, the mortgage typically provides the mortgagee the option to perform
the obligation  itself,  with the mortgagor  agreeing to reimburse the mortgagee
for any sums  expended by the  mortgagee in  connection  therewith.  All sums so
expended by the mortgagee also typically become part of the indebtedness secured
by the mortgage.  The form of mortgage used by many  institutional  lenders also
typically  requires the  mortgagor to obtain the consent of the  mortgagee as to
all actions affecting the mortgaged property, including, without limitation, all
leasing  activities  (including new leases and  termination or  modification  of
existing  leases),  any  alterations,   modifications  or  improvements  to  the
buildings and other  improvements  forming a part of the mortgaged  property and
all property management  activities  affecting the mortgaged property (including
new  management or leasing  agreements or any  termination  or  modification  of
existing management or leasing agreements). Tenants will often refuse to execute
a lease unless the mortgagee 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 mortgagee may refuse to consent to matters approved by a junior mortgagee
with the  result  that the value of the  security  for the  junior  mortgage  is
diminished. For example, a senior mortgagee may decide not to approve a lease or
refuse to grant to a tenant such a non-disturbance  agreement.  If, as a result,
the  lease  is  not  executed,  the  value  of  the  mortgaged  property  may be
diminished.

Foreclosure

   Foreclosure  is a legal  procedure  that allows the  mortgagee to recover its
mortgage  debt by enforcing its rights and available  legal  remedies  under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage and, by reason  thereof,  the  indebtedness  has been
accelerated, the mortgagee 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.  Although there are other  foreclosure  procedures  available in
some  states  that are either  infrequently  used or  available  only in certain
limited  circumstances,  the two primary  methods of  foreclosing a mortgage are
judicial  foreclosure and non-judicial  foreclosure  pursuant to a power of sale
granted in the mortgage.  In either case, the actual foreclosure of the mortgage
will be  accomplished  pursuant to a public sale of the mortgaged  property by a
designated  official or by the trustee  under a deed of trust.  The purchaser at
any such sale  acquires  only the estate or interest in the  mortgaged  property
encumbered  by the  mortgage.  For example,  if the mortgage  only  encumbered a
tenant's  leasehold  interest in the property,  such purchaser will only acquire
such leasehold interest,  subject to the tenant's obligations under the lease to
pay rent and perform other covenants contained therein.

   Judicial  Foreclosure.  A judicial  foreclosure  of a mortgage  is a judicial
action  initiated by the service of legal  pleadings upon all necessary  parties
having an interest in the real property. Delays in completion of foreclosure may
occasionally  result from  difficulties in locating the necessary parties to the
action.  As a  judicial  foreclosure  is a  lawsuit,  it is  subject  to  all of
procedures, delays and expenses attendant to litigation,  sometimes requiring up
to several  years to  complete if  contested.  At the  completion  of a judicial
foreclosure,  if the mortgagee prevails,  the court ordinarily issues a judgment
of foreclosure and appoints a referee or other designated  official to conduct a
public sale of the property.  Such sales are made in accordance  with procedures
that vary from state to state.

   Non-Judicial Foreclosure.  In the majority of cases, foreclosure of a deed of
trust  (and  in  some  instances,   other  types  of  mortgage  instruments)  is
accomplished  by a  non-judicial  trustee's  sale pursuant to a provision in the
deed of trust that  authorizes the trustee,  generally  following a request from
the beneficiary,  to sell the mortgaged property at public sale upon any default
by the  mortgagor  under the terms of the note or deed of trust.  In addition to
the  specific  contractual  requirements  set  forth  in the  deed of  trust,  a
non-judicial trustee's sale is also typically subject to any applicable judicial
or statutory  requirements  imposed in the state where the mortgaged property is
located. The specific  requirements that must be satisfied by a trustee prior to
the trustee's sale vary from state to state. Examples of the varied requirements
imposed by certain states are: (i) that notices of both the mortgagor's  default
and the mortgagee's acceleration of the debt be provided to the mortgagor;  (ii)
that the  trustee  record a notice of default  and send a copy of such notice to
the  mortgagor,  any other  person  having  an  interest  in the real  property,
including  any junior  lienholders,  any person who has recorded a request for a
copy of a notice of default and notice of sale, any successor in interest to the
mortgagor and to certain other persons;  (iii) that the mortgagor,  or any other
person  having  a  junior  encumbrance  on  the  real  estate,   may,  during  a
reinstatement  period,  cure the default by paying the entire amount in arrears,
plus, in certain  states,  certain  allowed  costs and expenses  incurred by the
mortgagee  in  connection  with the default;  and (iv) the method  (publication,
posting, recording, etc.), timing, content,

                                27
<PAGE>


location  and  other  particulars  as to  any  required  public  notices  of the
trustee's  sale.  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  mortgagee  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.

   Limitations  on  Mortgagee's  Rights.  Because of the  difficulty a potential
buyer at any  foreclosure  sale might have in  determining  the exact  status of
title to the mortgaged  property,  the potential  existence of redemption rights
(see  "--Rights of  Redemption"  below) and because the physical  condition  and
financial performance of the mortgaged property may have deteriorated during the
foreclosure proceedings and/or for a variety of other reasons, a third party may
be  unwilling  to purchase the  property at the  foreclosure  sale.  Some states
require that the  mortgagee  disclose all known facts  materially  affecting the
value of the mortgaged  property to potential  bidders at a trustee's sale. Such
disclosure  may have an  adverse  affect on the  trustee's  ability  to sell the
mortgaged property or the sale price thereof.  Potential buyers may be reluctant
to purchase  property at a foreclosure  sale as a result of the 1980 decision of
the  United  States  Court of  Appeals  for the  Fifth  Circuit  in  Durrett  v.
Washington National Insurance Company and other decisions that have followed its
reasoning.  The  court in  Durrett  held that  even a  non-collusive,  regularly
conducted   foreclosure  sale  was  a  fraudulent  transfer  under  the  federal
Bankruptcy  Code,  as amended  from time to time (11  U.S.C.)  (the  "Bankruptcy
Code"),  and,  therefore,  could be rescinded in favor of the bankrupt's estate,
if: (i) the  foreclosure  sale was held while the debtor was  insolvent  and not
more than one year prior to the filing of the bankruptcy petition;  and (ii) the
price paid for the foreclosed  property did not represent  "fair  consideration"
("reasonably   equivalent  value"  under  the  Bankruptcy  Code).  Although  the
reasoning and result of Durrett in respect of the  Bankruptcy  Code was rejected
by the United States  Supreme Court in May 1994,  the case could  nonetheless be
persuasive  to a court  applying  a state  fraudulent  conveyance  law  that has
provisions  similar to those  construed  in Durrett.  Furthermore,  a bankruptcy
trustee or debtor in  possession  could  possibly  avoid a  foreclosure  sale by
electing to proceed  under state  fraudulent  conveyance  law, and the period of
time for which a foreclosure  sale could be subject to avoidance  under such law
is often  greater  than one  year.  For  these  reasons,  it is  common  for the
mortgagee to purchase the property from the trustee, referee or other designated
official for an amount equal to the outstanding  principal amount of the secured
indebtedness,  together  with  accrued and unpaid  interest  and the expenses of
foreclosure,  in which event, if the amount bid by the mortgagee equals the full
amount  of  such  debt,  interest  and  expenses,  the  secured  debt  would  be
extinguished.  Thereafter,  the  mortgagee  assumes the burdens of ownership and
management of the property (frequently,  through the employment of a third party
management company),  including third party liability, paying operating expenses
and real  estate  taxes and making  repairs,  until a sale of the  property to a
third party can be arranged.  The costs of operating and maintaining  commercial
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
that are hotels,  motels or 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 such  operations and the effect that  foreclosure  and a change in ownership
may have on the public's and the industry's (including  franchisors') perception
of the  quality of such  operations.  The  mortgagee  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 mortgagee's investment in
the property.  Moreover,  a mortgagee commonly incurs substantial legal fees and
court costs in  acquiring a mortgaged  property  through  contested  foreclosure
and/or bankruptcy proceedings. In addition, a mortgagee may be responsible under
federal or state law for the cost of cleaning up a  mortgaged  property  that is
environmentally contaminated.  See "--Environmental Risks" below. As a result, a
mortgagee  could  realize an overall loss on a mortgage loan even if the related
mortgaged property is sold at foreclosure or resold after it is acquired through
foreclosure for an amount equal to the full outstanding  principal amount of the
mortgage loan, plus accrued interest.

   Courts  may also  apply  general  equitable  principles  in  connection  with
foreclosure  proceedings  to  limit  a  mortgagee's  remedies.  These  equitable
principles are generally designed to relieve the mortgagor from the legal effect
of his defaults under the loan documents to the extent such effect is determined
to be harsh or unfair.  Examples of judicial  remedies that have been  fashioned
include requiring  mortgagees to undertake  affirmative and expensive actions to
determine  the causes of the  mortgagor's  default and the  likelihood  that the
mortgagor  will be able to  reinstate  the loan,  requiring  the  mortgagees  to
reinstate loans or recast payment  schedules in order to accommodate  mortgagors
who are suffering from temporary financial  disability,  and limiting the rights
of mortgagees  to foreclose if the default under the mortgage  instrument is not
monetary, such as the mortgagor's failing to maintain the property adequately or
executing a second mortgage  affecting the property.  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  mortgagors
under deeds of trust or mortgages receive notices in addition to the statutorily
prescribed  minimum.  For the most  part,  these  cases  have  upheld the notice
provisions as being  reasonable or have found that the sale by a trustee under a
deed

                                28
<PAGE>


of  trust,  or  under a  mortgage  having a power  of  sale,  does  not  involve
sufficient state action to afford constitutional protections to the mortgagor.

   Under the REMIC Regulations and the related Agreement, the Master Servicer or
Special  Servicer,  if any, may be permitted (and in some cases may be required)
to hire an independent contractor to operate any REO Property. The costs of such
operation may be significantly greater than the costs of direct operation by the
Master  Servicer or Special  Servicer,  if any. See  "SERVICING  OF THE MORTGAGE
LOANS--Collections and Other Servicing Procedures."

   Rights of  Redemption.  The  purposes  of a  foreclosure  are to  enable  the
mortgagee to realize upon its security and to bar the mortgagor, and all persons
who have an interest in the property that is  subordinate  to the mortgage being
foreclosed,  from any 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 sale, those having
an interest that is  subordinate  to that of the  foreclosing  mortgagee 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 such 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. Equity of redemption is generally a common-law (non-statutory) right
that only exists prior to completion of the foreclosure sale, is not waivable by
the mortgagor and must be exercised prior to foreclosure sale.

   In contrast to the  doctrine of equity of  redemption,  in some  states,  the
mortgagor and foreclosed  junior lienors are given a statutory  period after the
completion of a foreclosure in which to redeem the property from the foreclosure
sale by payment of a redemption price. The required redemption price varies from
state to state.  Some states require the payment of the entire principal balance
of the loan,  accrued  interest and expenses of foreclosure,  others require the
payment of the foreclosure sale price, while other states require the payment of
only a portion of the sums due. The effect of a statutory right of redemption is
to diminish the ability of the mortgagee to sell the  foreclosed  property.  The
exercise  of a  statutory  right  of  redemption  may  defeat  the  title of any
purchaser at a foreclosure  sale or any purchaser from the mortgagee  subsequent
to a foreclosure  sale.  Consequently,  the practical  effect of the  redemption
right is often to  force  the  mortgagee  to  retain  the  property  and pay the
expenses of ownership until the redemption period has run. Certain states permit
a mortgagee to invalidate an attempted exercise of a statutory  redemption right
by waiving its right to any  deficiency  judgment.  In some states,  there is no
right to redeem property after a trustee's sale under a deed of trust.

   Under the  REMIC  Regulations  currently  in  effect,  property  acquired  by
foreclosure  generally must not be held for more than two years. 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 for more than two years if the Trustee  receives (i) an  extension  from
the IRS or (ii) an opinion of counsel to the effect that holding  such  property
for such period is permissible under the REMIC Regulations.

   Mortgagors under Installment  Contracts generally do not have the benefits of
redemption  periods  such as  those  that  exist in the  same  jurisdiction  for
mortgage loans. If redemption statutes do exist under state laws for Installment
Contracts, the redemption period may be shorter than for mortgages.

   Anti-Deficiency  Legislation.  Some of the Mortgage Loans will be nonrecourse
loans as to which,  in the event of default by a mortgagor,  recourse may be had
only against the specific  property  pledged to secure the related Mortgage Loan
and not against the  mortgagor's  other assets.  Even if a mortgage by its terms
provides  for  recourse  against the  mortgagor,  certain  states  have  imposed
prohibitions against or limitations upon such recourse.  For example, some state
statutes  limit  the right of the  mortgagee  to  obtain a  deficiency  judgment
against the mortgagor  following  foreclosure  or sale under a deed of trust.  A
deficiency judgment is a personal judgment against the former mortgagor equal in
most cases to the  difference  between the net amount  realized  upon the public
sale of the real property and the amount due to the  mortgagee.  Other  statutes
require the  mortgagee  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 mortgagor. In certain states, the mortgagee has the option of
bringing a personal  action  against the  mortgagor  on the debt  without  first
exhausting its security,  however, in some of these states, a mortgagee choosing
to pursue  such an action  may be deemed to have  elected  its remedy and may be
precluded   from   exercising   any  remedies  with  respect  to  the  security.
Consequently, the practical effect of the election requirement, when applicable,
is that  mortgagees  will usually proceed first against the security rather than
bringing personal action against the mortgagor. Other statutory provisions limit
any deficiency  judgment against the former mortgagor  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

                                29
<PAGE>


statutes is generally to prevent a mortgagee from  obtaining a large  deficiency
judgment against the former mortgagor as a result of low bids, or the absence of
bids, at the judicial sale.

   Leasehold  Risks.  Certain of the Mortgage Loans may be secured by a mortgage
encumbering the mortgagor's  leasehold interest under a ground lease.  Leasehold
mortgages are subject to certain risks not associated with mortgages encumbering
a fee ownership  interest in the mortgaged  property.  The most  significant  of
these  risks is that the  ground  lease  creating  the  leasehold  estate  could
terminate, thereby depriving the leasehold mortgagee of 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.  Examples of protective  provisions that
may be included in the related ground lease, or a separate agreement between the
ground lessee,  the ground lessor and the  mortgagee,  in order to minimize such
risk are the right of the mortgagee to receive notices from the ground lessor of
any defaults by the mortgagor;  the right to cure such  defaults,  with adequate
cure periods;  if a default is not  susceptible  of cure by the  mortgagee,  the
right to acquire the leasehold estate through  foreclosure or otherwise prior to
any  termination  of the ground  lease;  the  ability of the ground  lease to be
assigned to and by the mortgagee or a purchaser at a foreclosure  sale and for a
release of the assigning ground lessee's  liabilities  thereunder;  the right of
the  mortgagee to enter into a ground  lease with the ground  lessor on the same
terms and  conditions  as the old  ground  lease in the  event of a  termination
thereof;   and  provisions  for   disposition  of  any  insurance   proceeds  or
condemnation  awards  payable  upon a  casualty  to,  or  condemnation  of,  the
mortgaged  property.  In addition to the  foregoing  protections,  the leasehold
mortgage  may  prohibit  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 may assign to the
mortgagee  the  debtor-  ground  lessee's  right to reject a lease  pursuant  to
Section  365 of  the  Bankruptcy  Code,  although  the  enforceability  of  such
assignment  has not been  established.  An additional  manner in which to obtain
protection  against the  termination  of the ground  lease is to have the ground
lessor  enter into a mortgage  encumbering  the fee  estate in  addition  to the
mortgage  encumbering the leasehold interest under the ground lease.  Additional
protection  is  afforded  to the  mortgagee,  because  if the  ground  lease  is
terminated,  the mortgagee may nonetheless  possess rights  contained in the fee
mortgage.  Without the  protections  described  in this  paragraph,  a leasehold
mortgagee  may be more  likely to lose the  collateral  securing  its  leasehold
mortgage.  No  assurance  can be given  that any or all of the  above  described
provisions will be obtained in connection with any particular Mortgage Loan.

   Bankruptcy  Laws.  Mortgagees  often  file  bankruptcy  to delay  or  prevent
exercise of remedies  under loan  documents.  Numerous  statutory and common law
provisions,  including the Bankruptcy  Code and state laws  affording  relief to
debtors,  may  interfere  with and delay the  ability of a  mortgagee  to obtain
payment of the loan, to realize upon  collateral  and/or 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 often no
interest or  principal  payments  are made  during the course of the  bankruptcy
proceeding (although "adequate protection" payments for anticipated  diminution,
if any,  in the value of the  mortgaged  property  may be  made).  The delay and
consequences  thereof  caused  by such  automatic  stay  can be  significant.  A
particular  mortgagor  may become  subject to the  Bankruptcy  Code  either by a
voluntary or  involuntary  petition with respect to such mortgagor or, by virtue
of the doctrine of "substantive consolidation" by an affiliate of such mortgagor
becoming  a debtor  under the  Bankruptcy  Code.  Additionally,  the filing of a
petition in bankruptcy  by or on behalf of a junior  lienor or junior  mortgagee
may stay the senior  mortgagee  from taking  action to foreclose out such junior
lien.

   Under the  Bankruptcy  Code,  provided  certain  substantive  and  procedural
safeguards for the mortgagee are met, the amount and terms of a mortgage or deed
of trust  secured  by  property  of the  debtor may be  modified  under  certain
circumstances.  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 the  mortgagee's  security  interest),  thus
leaving the mortgagee a general  unsecured  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 monthly payment, which reduction may
result from a reduction  in the rate of interest  and/or the  alteration  of the
repayment  schedule (with or without  affecting the unpaid principal  balance of
the loan) and/or an extension (or acceleration) of the final maturity date. Some
bankruptcy  courts have approved  plans,  based on the  particular  facts of the
reorganization  case before them,  that  affected the curing of a mortgage  loan
default by paying arrearages over a number of years. A bankruptcy court may also
permit a debtor to  de-accelerate  a secured loan and to reinstate the loan even
though the mortgagee had accelerated such 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,  even if the full amount
due  under  the  original  loan is never  repaid.  Other  types  of  significant
modifications  to the terms of the mortgage may be acceptable to the  bankruptcy
court, often depending on the particular facts and circumstances of the specific
case.

                                30

<PAGE>


   Federal  bankruptcy  law may also  interfere  with or affect the ability of a
mortgagee to enforce an assignment of rents and leases or a security interest in
hotel  revenues  related  to  the  mortgaged  property.  In  connection  with  a
bankruptcy proceeding involving a mortgagor,  Section 362 of the Bankruptcy Code
automatically stays any attempts by the mortgagee to enforce any such assignment
or  security  interest.  The  legal  proceedings  necessary  to  resolve  such a
situation  can be  time-consuming  and may result in  significant  delays in the
receipt of the rents or hotel revenues. Rents or hotel revenues may also be lost
(i) if the assignment or security  interest is not fully documented or perfected
under state law prior to commencement of the bankruptcy proceeding;  (ii) to the
extent such rents or hotel  revenues  are used by the  mortgagor to maintain the
mortgaged property or for other court authorized  expenses;  (iii) to the extent
other collateral may be substituted  therefor;  and (iv) if the bankruptcy court
determines  that it is  necessary or  appropriate  "based on the equities of the
case."

   To the extent a  mortgagor's  ability to make  payment on a mortgage  loan is
dependent on payments under a lease of the related property, such ability may be
impaired by the commencement of a bankruptcy  proceeding  relating to the lessee
under such  lease.  Under the  Bankruptcy  Code,  the  filing of a  petition  in
bankruptcy by or on behalf of a lessee  results in an automatic stay barring 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.

   In addition, the Bankruptcy Code generally provides that a bankruptcy trustee
or debtor in possession may, subject to approval of the bankruptcy court, either
(i) assume the lease and retain it or assign it to a third  party or (ii) reject
the  lease.  If the  lease is  assumed,  the  bankruptcy  trustee  or  debtor in
possession (or 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. Such 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.  Furthermore,
there may be a significant period of time between the date that a lessee files a
bankruptcy petition and the date that the lease is assumed or rejected. Although
the lessee is obligated to make all lease payments currently with respect to the
post-petition period, there is a risk that such payments will not be made due to
the lessee's poor financial condition. If the lease is rejected, the lessor will
be treated as an  unsecured  creditor  with respect to its claim for damages for
termination  of the lease,  and the lessor  must  relet the  mortgaged  property
before the flow of lease  payments  will  recommence.  In addition,  pursuant to
Section 502(b)(6) of the Bankruptcy Code, a lessor's damages for lease rejection
are limited.

   In a  bankruptcy  or  similar  proceeding,  action may be taken  seeking  the
recovery, as a preferential  transfer, of certain payments made by the mortgagor
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.  If a Mortgage  Loan  includes any
guaranty,  and the guaranty  waives any rights of subrogation  or  contribution,
then certain payments by the mortgagor to the Trust Fund also may be avoided and
recovered as fraudulent conveyances.

   A trustee in bankruptcy  or a debtor in  possession or various  creditors who
extend credit after a case is filed,  in some cases,  may be entitled to collect
costs and expenses in  preserving  or selling the  mortgaged  property  ahead of
payment to the mortgagee.  In certain circumstances,  a trustee in bankruptcy or
debtor in  possession  may have the power to grant liens senior to or pari passu
with the lien of a mortgage, and analogous state statutes and general principles
of  equity  may also  provide  a  mortgagor  with  means  to halt a  foreclosure
proceeding  or sale and enforce a  restructuring  of a mortgage  loan on terms a
mortgagee would not otherwise accept.

   A trustee in bankruptcy or a debtor in possession, in some cases, also may be
entitled to subordinate  the lien created by the Mortgage Loan to other liens or
the claims of general  unsecured  creditors.  Generally,  this requires proof of
"unequitable  conduct" by the mortgagee.  However,  various courts have expanded
the grounds for equitable subordination to apply to various non-pecuniary claims
for such  items as  penalties  and fines.  A court may find that any  prepayment
charge,  various late  payment  charges and other  claims by  mortgagees  may be
subject to equitable subordination on these grounds.

   A trustee in bankruptcy or a debtor in possession, in some cases, also may be
entitled  to avoid all or part of any claim or lien by the  mortgagee  if and to
the extent a judgment creditor,  or a bona fide purchaser of real estate,  could
have done so outside of bankruptcy.  Generally, this involves some defect in the
language, execution or recording of the Mortgage Loan documents.


                                31
<PAGE>


Environmental Risks

   Real property  pledged as security to a mortgagee may be subject to potential
environmental  risks arising from the presence of hazardous or toxic  substances
on, under,  adjacent to, or in such  property.  The  environmental  condition of
mortgaged  properties  may be affected by the actions and  operations of tenants
and occupants of such properties.  Of particular  concern may be those mortgaged
properties  that are, or have been,  the site of  manufacturing,  industrial  or
disposal  activity.   In  addition,   current  and  future  environmental  laws,
ordinances  or  regulations,  including  new  requirements  developed by federal
agencies  pursuant to the mandates of the Clean Air Act  Amendments of 1990, may
impose additional compliance  obligations on business operations that can be met
only by significant capital expenditures.

   A mortgagee may be exposed to risks related to environmental  conditions such
as the following:  (i) a diminution in the value of a Mortgaged  Property;  (ii)
the  potential  that the  mortgagor  may  default on a Mortgage  Loan due to the
mortgagor's  inability to pay high  remediation  costs or difficulty in bringing
its operations  into  compliance  with  environmental  laws; or (iii) in certain
circumstances  as more fully  described  below,  liability for clean-up costs or
other remedial actions, which liability could exceed the value of such Mortgaged
Property  or the  unpaid  balance  of the  related  Mortgage  Loan.  In  certain
circumstances,  a mortgagee may choose not to foreclose on contaminated property
rather than risk incurring liability for remedial actions.

   In  addition,  a  mortgagee  may  be  obligated  to  disclose   environmental
conditions on a property to government  entities  and/or to  prospective  buyers
(including  prospective buyers at a foreclosure sale or following  foreclosure).
Such disclosure may decrease the amount that  prospective  buyers are willing to
pay for the affected property, sometimes substantially, and thereby decrease the
ability of the mortgagee to recoup its investment in a loan upon foreclosure.

   In a few states,  transfers of some types of properties are conditioned  upon
cleanup of  contamination  prior to transfer.  In these cases,  a mortgagee that
becomes the owner of a property through foreclosure, deed in lieu of foreclosure
or otherwise,  may be required to clean up the  contamination  before selling or
otherwise transferring the property.

   Under  federal  and certain  states'  laws,  the  owner's  failure to perform
remedial actions required under environmental laws may in certain  circumstances
give rise to a lien on the  Mortgaged  Property to ensure the  reimbursement  of
remedial costs  incurred by federal and state  regulatory  agencies.  In several
states such lien has priority over the lien of an existing mortgage against such
property. Since the costs of remedial action could be substantial,  the value of
a  Mortgaged  Property  as  collateral  for a Mortgage  Loan could be  adversely
affected by the existence of an environmental condition giving rise to a lien.

   The state of the law is  currently  unclear  as to  whether  and  under  what
circumstances  cleanup costs, or the obligation to take remedial actions, can be
imposed on a mortgagee such as the Trust Fund with respect to each Series. Under
the laws of some  states  and  under  the  federal  Comprehensive  Environmental
Response,  Compensation and Liability Act of 1980, as amended ("CERCLA"), strict
liability  may be  imposed on  present  and past  "owners"  and  "operators"  of
contaminated real property for the costs of clean-up.  A mortgagee may be liable
as an "owner" or "operator" of a  contaminated  mortgaged  property if agents or
employees of the mortgagee have participated in the management of such mortgaged
property or the  operations of the  mortgagor.  Such liability may exist even if
the mortgagee did not cause or contribute to the contamination and regardless of
whether the mortgagee  has actually  taken  possession  of a mortgaged  property
through foreclosure,  deed in lieu of foreclosure or otherwise.  Moreover,  such
liability is not limited to the original or unamortized  principal  balance of a
loan or to the value of the property  securing a loan.  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 is known as the  "secured
creditor exemption."

   In general, what constitutes sufficient management of a mortgaged property or
the business of a borrower to render the secured creditor exemption  unavailable
to a mortgagee  is based upon  judicial  interpretation  of  CERCLA's  statutory
language,  and court decisions have been  inconsistent in this matter. In United
States v. Fleet Factors,  901 F.2d 1550 (11th Cir.  1990),  cert.  den. 498 U.S.
1046 (1991),  the Court of Appeals for the Eleventh  Circuit  suggested that the
mere capacity of the mortgagee to influence a mortgagor's  disposal of hazardous
substances was  sufficient  participation  in the management of the  mortgagor's
business to deny the secured creditor exemption to the mortgagee. However, in re
Bergsoe Metal Corp.,  910 F.2d 668 (9th Cir. 1990), the Court of Appeals for the
Ninth Circuit disagreed with the Fleet Factors decision and held that there must
be some degree of "actual  management"  of a facility on the part of a mortgagee
in order to bar its  reliance on the secured  creditor  exemption.  In addition,
certain cases decided in the First Circuit and the

                                32
<PAGE>


Fourth Circuit have held that mortgagees  were entitled to the secured  creditor
exemption,  notwithstanding a mortgagee's  taking title to a mortgaged  property
through  foreclosure or deed in lieu of  foreclosure.  Many states have statutes
similar to CERCLA,  and not all of those statutes provide for a secured creditor
exemption.

   CERCLA's "innocent landowner" defense to strict liability may be available to
a mortgagee  that has taken title to a mortgaged  property and has  performed an
appropriate  environmental  site  assessment  that  does not  disclose  existing
contamination and that meets other requirements of the defense.  However,  it is
unclear  whether the  environmental  site assessment must be conducted upon loan
origination,  prior to foreclosure or both,  and  uncertainty  exists as to what
kind of environmental  site assessment must be performed in order to qualify for
the defense.

   In addition to the foregoing, mortgagees also could be potentially liable for
releases from underground storage tanks under the federal Resource  Conservation
and Recovery Act.  Beyond  statute-based  environmental  liability,  there exist
common  law  causes  of  action  that  can  be  asserted  to  redress  hazardous
environmental  conditions on a property (e.g.,  actions based on nuisance for so
called toxic torts  resulting in death,  personal injury or damage to property).
Although  it may be more  difficult  to hold a  mortgagee  liable in such cases,
unanticipated  or uninsured  liabilities  of the  mortgagor may  jeopardize  the
mortgagor's ability to meet its loan obligations.

   Except as otherwise specified in the applicable Prospectus Supplement, at the
time the Mortgage Loans were  originated,  it is possible that no  environmental
assessment  or  a  very  limited  environmental   assessment  of  the  Mortgaged
Properties was conducted.

   The related  Agreement  will provide that the Master  Servicer or the Special
Servicer,  if any,  acting on behalf of the Trust Fund, may not acquire title to
any Mortgaged  Property or take over its operation unless the Master Servicer or
the Special Servicer, if any, has previously determined, based upon a phase I or
other  specified  environmental  assessment  prepared by a person who  regularly
conducts such environmental  assessments,  that (a) the Mortgaged Property is in
compliance  with applicable  environmental  laws or that it would be in the best
economic interest of the Trust Fund to take the actions necessary to comply with
such  laws and (b) there  are no  circumstances  or  conditions  present  at the
Mortgaged   Property   relating   to   hazardous   substances   for  which  some
investigation, remediation or clean-up action could be required or that it would
be in the best  economic  interest of the Trust Fund to take such  actions  with
respect to such  Mortgaged  Property.  This  requirement  effectively  precludes
enforcement   of  the  security  for  the  related  Note  until  a  satisfactory
environmental  assessment  is obtained  and/or any required  remedial  action is
taken.  This requirement will reduce the likelihood that a given Trust Fund will
become liable for any environmental  conditions  affecting a Mortgaged Property,
but will make it more  difficult  to realize on the  security  for the  Mortgage
Loan. There can be no assurance that any  environmental  assessment  obtained by
the Master  Servicer or the Special  Servicer,  if any, will detect all possible
environmental  conditions or that the other requirements of the Agreement,  even
if fully observed by the Master Servicer or the Special  Servicer,  if any, will
in fact insulate a given Trust Fund from liability for environmental conditions.

   "Hazardous  Materials"  are  generally  defined  as any  dangerous,  toxic or
hazardous  pollutants,  chemicals,  wastes  or  substances,  including,  without
limitation,  those so identified  pursuant to CERCLA or any other  environmental
laws now existing, and specifically including, without limitation,  asbestos and
asbestos-containing  materials,  polychlorinated biphenyls, radon gas, petroleum
and petroleum products, urea formaldehyde and any substances classified as being
"in inventory,"  "usable work in process" or similar  classification that would,
if classified as unusable, be included in the foregoing definition.

   If a  mortgagee  is or becomes  liable for  clean-up  costs,  it may bring an
action for contribution  against the current owners or operators,  the owners or
operators  at the time of  on-site  disposal  activity  or any  other  party who
contributed  to the  environmental  hazard,  but such persons or entities may be
bankrupt or  otherwise  judgment  proof.  Furthermore,  such action  against the
Mortgagor may be adversely  affected by the  limitations on recourse in the loan
documents.  Similarly,  in some  states  anti-deficiency  legislation  and other
statutes  requiring  the  mortgagee  to exhaust its security  before  bringing a
personal  action  against the  mortgagor  (see  "--Anti-Deficiency  Legislation"
above) may curtail the  mortgagee's  ability to recover from its  mortgagor  the
environmental  clean-up and other related costs and liabilities  incurred by the
mortgagee.  Shortfalls  occurring  as the result of  imposition  of any clean-up
costs will be addressed  in the  Prospectus  Supplement  and  Agreement  for the
related Series.

Enforceability of Certain Provisions

   Default Interest; Late Charges; and Prepayment Fees.  Some of
the Mortgage Loans may contain provisions requiring the mortgagor
to pay late charges or additional interest if required payments
are not

                               33

<PAGE>


timely made. In certain states there may be limitations upon the  enforceability
of such  provisions,  and no assurance can be given that any of such  provisions
related to any Mortgage Loan will be enforceable. Some of the Mortgage Loans may
also contain provisions prohibiting any prepayment of the loan prior to maturity
or  requiring  the  payment  of a  prepayment  fee in  connection  with any such
prepayment.  Even if enforceable, a requirement for such prepayment fees may not
deter  mortgagors from prepaying their Mortgage Loans.  Although  certain states
will allow the enforcement of such  provisions upon a voluntary  prepayment of a
mortgage  loan, in other states such  provisions  may be  unenforceable  after a
mortgage  loan  has  been  outstanding  for a  certain  number  of  years  or if
enforcement would be unconscionable, or the allowed amount of any prepayment fee
may be limited (i.e., to a specified percentage of the original principal amount
of the mortgage  loan, to a specified  percentage of the  outstanding  principal
balance  of a mortgage  loan or to a fixed  number of  months'  interest  on the
prepaid   amount).   In  certain  states  there  may  be  limitations  upon  the
enforceability  of prepayment  fee  provisions  applicable in connection  with a
default  by  the  mortgagor  or  an  involuntary  acceleration  of  the  secured
indebtedness,  and no assurance can be given that any of such provisions related
to  any  Mortgage  Loan  will  be  enforceable  under  such  circumstances.  The
applicable  laws of certain  states may also treat  certain  prepayment  fees as
usurious if in excess of statutory limits. See "--Applicability of Usury Laws."

   Due-on-Sale Provisions. The enforceability of due-on-sale provisions has been
the subject of  legislation  or  litigation  in many states,  and in some cases,
typically  involving  single family  residential  mortgage  transactions,  their
enforceability  has been limited or denied.  In any event,  the Garn-St  Germain
Depository  Institutions  Act of 1982 (the "Garn-St Germain Act") preempts state
constitutional,  statutory  and case  law  that  prohibits  the  enforcement  of
due-on-sale   clauses  and  permits  mortgagees  to  enforce  these  clauses  in
accordance  with  their  terms,  subject  to  certain  exceptions.  As a result,
due-on-sale  clauses have become  generally  enforceable  except in those states
whose  legislatures  exercised their authority to regulate the enforceability of
such clauses with respect to mortgage loans that were: (i) originated or assumed
during the "window  period"  under the Garn-St  Germain Act,  which ended in all
cases not later than October 15, 1982; and (ii) originated by lenders other than
national  banks,  federal  savings  institutions  or federal credit unions.  The
Federal Home Loan Mortgage  Corporation  has taken the position in its published
mortgage  servicing  standards  that,  out of a total of eleven  "window  period
states," five states (Arizona,  Michigan,  Minnesota,  New Mexico and Utah) have
enacted  statutes  extending,  on various  terms and for  varying  periods,  the
prohibition  on  enforcement  of  due-on-sale  clauses  with  respect to certain
categories of loans that were  originated or assumed during the "window  period"
applicable to such state. Also, the Garn-St Germain Act does "encourage" lenders
to permit  assumption of loans at the original rate of interest or at some other
rate less than the average of the original rate and the market rates.

   Unless  otherwise  specified  in  the  related  Prospectus  Supplement,   the
Agreement  for each Series will  provide that if any  Mortgage  Loan  contains a
provision in the nature of a "Due-on-Sale"  clause,  which by its terms provides
that: (i) such Mortgage Loan shall (or may at the mortgagee's option) become due
and  payable  upon the sale or other  transfer  of an  interest  in the  related
Mortgaged  Property or (ii) such  Mortgage  Loan may not be assumed  without the
consent  of the  related  mortgagee  in  connection  with any such sale or other
transfer, then, for so long as such Mortgage Loan is included in the Trust Fund,
the Master Servicer or the Special  Servicer,  if any, on behalf of the Trustee,
shall take such actions as it deems to be in the best interest of the Trust Fund
in accordance  with the servicing  standard set forth in the Agreement,  and may
waive or  enforce  any  due-on-sale  clause  contained  in the  related  Note or
Mortgage.

   In addition,  under the federal Bankruptcy Code,  due-on-sale clauses may not
be enforceable in bankruptcy  proceedings and may, under certain  circumstances,
be  eliminated  in  any  modified   mortgage   resulting  from  such  bankruptcy
proceeding.

   Acceleration on Default.  It is expected that the Mortgage Loans will include
a "Debt-Acceleration" clause, which permits the mortgagee to accelerate the full
debt upon a monetary or nonmonetary default of the mortgagor.  The courts of all
states will enforce such acceleration clauses in the event of a material payment
default if appropriate notices of default have been effectively given.  However,
the  equity  courts of any state may  refuse to  foreclose  a  mortgage  when an
acceleration  of  the  indebtedness  would  be  inequitable  or  unjust  or  the
circumstances would render the acceleration unconscionable. Furthermore, in some
states, the mortgagor may avoid foreclosure and reinstate an accelerated loan by
paying  only the  defaulted  amounts  and,  in  certain  states,  the  costs and
attorneys' fees incurred by the mortgagee in collecting such defaulted payments.

   State courts also are known to apply various  legal and equitable  principles
to avoid enforcement of the forfeiture provisions of Installment Contracts.  For
example,  a mortgagee's  practice of accepting  late payments from the mortgagor
may be deemed a waiver of the  forfeiture  clause.  State courts also may impose
equitable   grace  periods  for  payment  of  arrearages  or  otherwise   permit
reinstatement of the Installment Contract

                                34
<PAGE>


following  a default.  Not  infrequently,  if a mortgagor  under an  Installment
Contract has significant  equity in the property,  equitable  principles will be
applied  to  reform or  reinstate  the  Installment  Contract  or to permit  the
mortgagor to share the proceeds upon a  foreclosure  sale of the property if the
sale price exceeds the debt.

Soldiers' and Sailors' Relief Act

   Under the terms of the  Soldiers'  and Sailors'  Civil Relief Act of 1940, as
amended (the "Relief Act"), a mortgagor who enters military  service  (including
the Army, Navy, Air Force,  Marines,  Coast Guard, members of the National Guard
or any Reserves who are called to active duty status  after the  origination  of
their Mortgage Loan and officers of the U.S.  Public Health Service  assigned to
duty with the military) after the origination of such mortgagor's  Mortgage Loan
may not be charged interest (including fees and charges) above an annual rate of
6% during the period of such  mortgagor's  active  duty  status,  unless a court
orders  otherwise upon  application of the mortgagee.  Any shortfall in interest
collections  resulting from the application of the Relief Act, to the extent not
covered by any  applicable  Credit  Enhancement,  could  result in losses to the
holders of the  Certificates.  In addition,  the Relief Act imposes  limitations
that would impair the ability of the Master Servicer or the Special Servicer, if
any, to foreclose on an affected Mortgage Loan during the mortgagor's  period of
active duty status and, under certain circumstances,  during an additional three
months  thereafter.  Thus,  in the  event  that such a  Mortgage  Loan goes into
default,  there may be delays and losses  occasioned by the inability to realize
upon the Mortgaged Property in a timely fashion.  Because the Relief Act applies
to mortgagors who enter  military  service  (including  reservists who are later
called to active duty) after  origination of their Mortgage Loan, no information
can be provided  as to the number of Mortgage  Loans that may be affected by the
Relief Act. The Relief Act may also be  applicable if the mortgagor is an entity
owned or controlled by a person in a military service.

Applicability of Usury Laws

   State and federal usury laws limit the interest that  mortgagees are entitled
to receive on a mortgage  loan. In  determining  whether a given  transaction is
usurious,  courts may include  charges in the form of "points" and "fees" in the
determination of the "interest"  charged in connection with a loan. If, however,
the  amount  charged  for the use of the  money  loaned  is  found  to  exceed a
statutorily  established  maximum  rate,  the form  employed  and the  degree of
overcharge are both  immaterial.  Statutes  differ in their  provision as to the
consequences  of a usurious loan. One type of statute  requires the mortgagee to
forfeit the interest above the applicable limit or imposes a specified  penalty.
Under this  statutory  scheme,  the mortgagor may have the recorded  mortgage or
deed of trust  cancelled  upon  paying  its debt with  lawful  interest,  or the
mortgagee may foreclose,  but only for the debt plus lawful interest,  in either
case, subject to any applicable credit for excessive interest collected from the
mortgagor  and any penalty  owed by the  mortgagee.  A second type of statute is
more severe.  A violation of this type of usury law results in the  invalidation
of the  transaction,  thereby  permitting  the  mortgagor  to have the  recorded
mortgage or deed of trust  cancelled  without any  payment and  prohibiting  the
mortgagee from foreclosing.

   Title V of the Depository Institutions  Deregulation and Monetary Control Act
of 1980, as amended  ("Title V"),  provides that state usury  limitations do 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
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 and/or to limit discount points or other charges.

Alternative Mortgage Instruments

   Alternative mortgage  instruments,  including adjustable rate mortgage loans,
originated by non-federally  chartered  lenders have historically been subjected
to a variety of restrictions.  Such  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  with
respect  to  residential  (including  multifamily,  but  not  other  commercial)
mortgage loans as a result of the enactment of Title VIII of the Garn-St Germain
Act ("Title VIII").  Title VIII provides that,  notwithstanding any state law to
the  contrary:  (i)  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;  (ii)  state-chartered  credit unions may originate  alternative
mortgage instruments in accordance with regulations  promulgated by the National
Credit  Union  Administration  (the  "NCUA")  with  respect  to  origination  of
alternative mortgage instruments by federal

                                35
<PAGE>


credit unions;  and (iii) all other  non-federally  chartered housing creditors,
including state-chartered savings and loan associations, state-chartered savings
banks  and  mortgage  banking  companies,  may  originate  alternative  mortgage
instruments in accordance with the  regulations  promulgated by the Federal Home
Loan  Bank  Board  (now the  Office  of  Thrift  Supervision)  with  respect  to
origination of  alternative  mortgage  instruments  by federal  savings and loan
associations.  Title VIII  authorized any state to reject  applicability  of the
provisions  of Title VIII by  adopting,  prior to  October  15,  1985,  a law or
constitutional   provision   expressly   rejecting  the  applicability  of  such
provisions.  Certain  states have taken such action.  A  mortgagee's  failure to
comply  with  the  applicable   federal   regulations  in  connection  with  the
origination of an alternative  mortgage  instrument  could subject such mortgage
loan to state restrictions that would not otherwise be applicable.

Leases and Rents

   Some of the  Mortgage  Loans may be  secured by an  assignment  of leases and
rents,  either  through  assignment  provisions  incorporated  in the  mortgage,
through a separate  assignment  document or both.  Under an assignment of leases
and rents,  the mortgagor  typically  assigns to the  mortgagee the  mortgagor's
right,  title and interest as landlord  under each lease and the income  derived
therefrom,  while retaining a revocable license to collect the rents for so long
as there is no default  under the mortgage loan  documentation.  In the event of
such a default,  the license  terminates  and the  mortgagee  may be entitled to
collect rents. A mortgagee's  failure to perfect  properly its interest in rents
may result in the loss of a substantial pool of funds that could otherwise serve
as a source of  repayment  for the loan.  Some  state laws may  require  that in
addition to recording properly the assignment of leases and rents, the mortgagee
must also take possession of the property and/or obtain judicial  appointment of
a  receiver  before  such  mortgagee  is  entitled  to collect  rents.  Although
mortgagees  actually  taking  possession of the property may become  entitled to
collect  the  rents  therefrom,  such  mortgagees  may  also  incur  potentially
substantial  risks  attendant  to  such  possession,   including  liability  for
environmental  clean-up costs and other risks inherent to property ownership and
operation. In addition, if a bankruptcy or similar proceeding is commenced by or
in respect of the mortgagor,  the  mortgagee's  ability to collect the rents may
also be adversely affected.

Secondary Financing; Due-on-Encumbrance Provisions

   Some of the Mortgage  Loans may not  restrict  secondary  financing,  thereby
permitting  the mortgagor to use the  Mortgaged  Property as security for one or
more  additional  loans.  Some of the  Mortgage  Loans  may  preclude  secondary
financing  (often by permitting the senior  mortgagee to accelerate the maturity
of its loan if the mortgagor  further  encumbers the Mortgaged  Property) or may
require the consent of the senior  mortgagee;  however,  such  provisions may be
unenforceable  in certain  jurisdictions  under  certain  circumstances.  Unless
otherwise specified in the related Prospectus Supplement, the Agreement for each
Series will provide that if any Mortgage Loan contains a provision in the nature
of a  "Due-on-Encumbrance"  clause,  which by its terms:  (i) provides that such
Mortgage  Loan will (or may at the  mortgagee's  option)  become due and payable
upon the  creation of any lien or other  encumbrance  on the  related  Mortgaged
Property;  or (ii) requires the consent of the related mortgagee to the creation
of any such lien or other  encumbrance on the related Mortgaged  Property;  then
for so long as such Mortgage Loan is included in a given Trust Fund,  the Master
Servicer or, if such Mortgage Loan is a Specially  Serviced  Mortgage  Loan, the
Special  Servicer,  if any,  on behalf of such Trust  Fund,  will  exercise  (or
decline  to  exercise)  any right it may have as the  mortgagee  of record  with
respect to such  Mortgage  Loan to (x)  accelerate  the payments  thereon or (y)
withhold its consent to the creation of any such lien or other encumbrance, in a
manner consistent with the servicing standard set forth in the Agreement.

   If the mortgagor  encumbers  the  Mortgaged  Property with one or more junior
liens,  the senior  mortgagee  is  subjected  to  additional  risk,  such as the
following.  First,  the  mortgagor  may have  difficulty  servicing and repaying
multiple  loans.  In  addition,  if the  junior  loan  permits  recourse  to the
mortgagor  and the senior loan does not, a mortgagor may be more likely to repay
sums due on the junior loan than those due on the senior loan.  Second,  acts of
the senior  mortgagee that  prejudice the junior  mortgagee or impair the junior
mortgagee's  security  may  create a  superior  equity  in  favor of the  junior
mortgagee.  For example,  if the mortgagor and the senior  mortgagee agree to an
increase in the principal amount of, or the interest rate payable on, the senior
loan,  the senior  mortgagee  may lose its  priority  to the extent an  existing
junior mortgagee is prejudiced or the mortgagor is additionally burdened. Third,
if the  mortgagor  defaults  on the senior loan and/or any junior loan or loans,
the existence of junior loans and actions taken by junior  mortgagees can impair
the security available to the senior mortgagee and can interfere with, delay and
in  certain  circumstances  even  prevent  the  taking of  action by the  senior
mortgagee.  Fourth,  the  bankruptcy  of a junior  mortgagee may operate to stay
foreclosure or similar proceedings by the senior mortgagee.


                                36
<PAGE>


Certain Laws and Regulations

   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 any such failure) could result in material diminution 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 and interest on the related Mortgage Loan.

Type of Mortgaged Property

   A mortgagee may be subject to additional risk depending upon the type and use
of the mortgaged property in question.  For instance,  mortgaged properties that
are hospitals,  nursing homes or convalescent homes may present special risks to
mortgagees  in large  part due to  significant  governmental  regulation  of the
ownership,  operation,   maintenance,  control  and  financing  of  health  care
institutions.  Mortgages  encumbering mortgaged properties that are owned by the
mortgagor under a condominium  form of ownership are subject to the declaration,
by-laws  and  other  rules  and  regulations  of  the  condominium  association.
Mortgaged  properties  that are hotels or motels may present  additional risk to
the mortgagee in that: (i) hotels and motels are typically  operated pursuant to
franchise,  management  and operating  agreements  that may be terminable by the
operator;  and (ii) the  transferability  of the hotel's  operating,  liquor and
other  licenses to the entity  acquiring  the hotel either  through  purchase or
foreclosure is subject to the vagaries of local law  requirements.  In addition,
mortgaged   properties   that  are   multifamily   residential   properties   or
cooperatively owned multifamily  properties may be subject to rent control laws,
which  could  impact  the  future  cash  flows  of such  properties.  See  "RISK
FACTORS--Risks Associated with Certain Mortgage Loans and Mortgaged Properties."

Criminal Forfeitures

   Various federal and state laws (collectively,  the "Forfeiture Laws") provide
for the civil or criminal forfeiture of certain property (including real estate)
used  or  intended  to be used to  commit  or  facilitate  the  commission  of a
violation of certain  laws  (typically  criminal  laws),  or purchased  with the
proceeds of such  violations.  Even though the Forfeiture  Laws were  originally
intended as tools to fight organized crime and drug related crimes,  the current
climate  appears  to be to  expand  the  scope  of  such  laws.  Certain  of the
Forfeiture Laws (i.e., the Racketeer  Influenced and Corrupt  Organizations  law
and the Comprehensive Crime Control Act of 1984) provide for notice, opportunity
to be heard and for certain defenses for "innocent  lienholders." However, given
the uncertain  scope of the Forfeiture  Laws and their  relationship to existing
constitutional  protections  afforded  property owners, no assurance can be made
that  enforcement  of a Forfeiture  Law with respect to any  Mortgaged  Property
would not deprive the Trust Fund of its security for the related Mortgage Loan.

Americans With Disabilities Act

   Under  Title III of the  Americans  with  Disabilities  Act of 1990 and rules
promulgated   thereunder   (collectively,   the  "ADA"),  in  order  to  protect
individuals  with   disabilities,   public   accommodations   (such  as  hotels,
restaurants,  shopping  centers,  hospitals,  schools and social  service center
establishments) must remove structural, architectural and communication barriers
from existing places of public accommodation to the extent "readily achievable."
In addition,  under the ADA, alterations to a place of public accommodation or a
commercial facility are to be made so that, to the maximum extent feasible, such
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 mortgagor in
its capacity as owner or landlord,  the ADA may also impose such requirements on
a  foreclosing  mortgagee who succeeds to the interest of the mortgagor as owner
or  landlord.  Furthermore,  since the  "readily  achievable"  standard may vary
depending on the  financial  condition of the owner or landlord,  a  foreclosing
mortgagee who is  financially  more capable than the mortgagor of complying with
the requirements of the ADA may be subject to more stringent  requirements  than
those to which the mortgagor is subject.


                                37

<PAGE>


              CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

   The  following  is a  summary  of  certain  anticipated  federal  income  tax
consequences of the purchase, ownership and disposition of the Certificates. The
summary is based upon the  provisions of the Code, the  regulations  promulgated
thereunder,  including, where applicable, proposed regulations, and the judicial
and administrative rulings and decisions now in effect, all of which are subject
to change or  possible  differing  interpretations.  The  statutory  provisions,
regulations  and  interpretations  on which this summary is based are subject to
change, and such change could apply retroactively.

   This  summary  does not  purport to deal with all  aspects of federal  income
taxation  that may  affect  particular  investors  in light of their  individual
circumstances,  nor with certain types of investors subject to special treatment
under the federal income tax laws. This summary focuses primarily upon investors
who will hold  Certificates as "capital  assets"  (generally,  property held for
investment)  within the  meaning of  Section  1221 of the Code,  but much of the
discussion  is applicable to other  investors as well.  Potential  purchasers of
Certificates  are  advised  to consult  their own tax  advisers  concerning  the
federal,  state or local tax  consequences to them of the purchase,  holding and
disposition of Certificates.

Taxation of the REMIC and its Holders

   General.  In  the  opinion  of  Morrison  &  Hecker  L.L.P.,  counsel  to the
Depositor, if a REMIC election is made with respect to a Series of Certificates,
then the arrangement by which the Certificates of that Series are issued will be
treated as one or more REMICs as long as all of the provisions of the applicable
Agreement  are  complied  with and the  statutory  and  regulatory  requirements
concerning  REMICs are  satisfied.  Certificates  will be designated as "Regular
Interests" or "Residual  Interests"  in the REMICs,  as specified in the related
Prospectus  Supplement.  The opinion of counsel may in certain cases be based on
representations of the Depositor or other persons.

   If an entity  electing  to be treated as a REMIC  fails to comply with one or
more of the ongoing  requirements of the Code for such status during any taxable
year,  the Code provides that the entity will not be treated as a REMIC for such
year and thereafter.  In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related Certificates may not be accorded the
status or given the tax treatment described below.  Although the Code authorizes
the U.S. Department of the Treasury to issue regulations providing relief in the
event of an inadvertent  termination of REMIC status,  no such  regulations have
been issued. Any such relief, moreover, may be accompanied by sanctions, such as
the imposition of a corporate tax on all or a portion of the Trust Fund's income
for the period in which the requirements for such status are not satisfied.  The
related Agreement with respect to each REMIC will include provisions designed to
maintain the Trust Fund's status as a REMIC under the REMIC  Regulations.  It is
not  anticipated  that  the  status  of  any  Trust  Fund  as a  REMIC  will  be
inadvertently terminated.

   If a REMIC  election is made with  respect to a Series of  Certificates,  (i)
Certificates  held by a  mutual  savings  bank or  domestic  building  and  loan
association will represent  interests in "qualifying real property loans" within
the meaning of Code Section  593(d)  (assuming  that at least 95% of the REMIC's
assets are  "qualifying  real  property  loans");  (ii)  Certificates  held by a
domestic  building and loan association will constitute "a regular or a residual
interest  in a REMIC"  within  the  meaning of Code  Section  7701(a)(19)(C)(xi)
(assuming that at least 95% of the REMIC's  assets  consist of cash,  government
securities,  "loans  secured by an interest in real property" and other types of
assets described in Code Section  7701(a)(19)(C)  (except that if the underlying
Mortgage Loans are not residential  Mortgage Loans, the Certificates will not so
qualify));  and (iii)  Certificates  held by a real estate investment trust will
constitute "real estate assets" within the meaning of Code Section 856(c)(5)(A),
and income with  respect to the  Certificates  will be  considered  "interest on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property" within the meaning of Code Section  856(c)(3)(B)  (assuming,  for both
purposes,  that at least 95% of the REMIC's  assets are qualifying  assets).  If
less than 95% of the REMIC's assets consist of assets  described in (i), (ii) or
(iii) above, then a Certificate will qualify for the tax treatment  described in
(i),  (ii) or (iii) in the  proportion  that such REMIC  assets  are  qualifying
assets.  The  determination  as to the  percentage  of the  REMIC's  assets that
constitute  assets described in the foregoing  sections of the Code will be made
with respect to each  calendar  quarter based on the average  adjusted  basis of
each category of the assets held by the REMIC during such calendar quarter.  The
Trustee will report those determinations to Certificateholders in the manner and
at the times required by applicable Treasury regulations.

   It is possible that various  reserves or funds will reduce the  proportion of
REMIC assets that qualify under the standards described above.

                                38
<PAGE>


   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  ("Tiered  REMICs")  for federal  income tax  purposes.  Upon the
issuance  of any such  Series of  Certificates,  counsel to the  Depositor  will
deliver its opinion generally to the effect that,  assuming  compliance with all
provisions  of the related  Agreement,  the Tiered REMICs will each qualify as a
REMIC and the  Certificates  issued by the Tiered REMICs,  will be considered to
evidence  ownership  of Regular  Certificates  or Residual  Certificates  in the
related REMIC within the meaning of the REMIC Regulations of the Code.

   Solely  for  purposes  of  determining   whether  the  Certificates  will  be
"qualifying  real property loans" under Section 593(d) of the Code, "real estate
assets"  within  the  meaning  of  Section  856(c)(5)(A)  of the Code and "loans
secured by an interest in real  property"  under Section  7701(a)(19)(C)  of the
Code,  and whether the income on such  Certificates  is  interest  described  in
Section  856(c)(3)(B)  of the Code,  the  Tiered  REMICs  will be treated as one
REMIC.

Taxation of Regular Interests

   Interest  and  Acquisition   Discount.   Certificates   representing  Regular
Interests  in  a  REMIC  ("Regular   Certificates")  are  generally  taxable  to
Certificateholders in the same manner as evidences of indebtedness issued by the
REMIC.  Stated interest on the Regular  Certificates will be taxable as ordinary
income and taken into account using the accrual method of accounting, regardless
of the  Certificateholder's  normal  accounting  method.  Reports  will  be made
annually to the Internal  Revenue  Service (the "IRS") and to holders of Regular
Certificates  that are not excepted  from the reporting  requirements  regarding
amounts  treated as interest  (including  accrual of original issue discount) on
Regular Certificates.

   Certificates  on which  interest is not paid  currently  ("Compound  Interest
Certificates") will, and certain of the other Certificates  constituting Regular
Interests may, be issued with original issue discount ("OID") within the meaning
of Code Section 1273. Rules governing OID are set forth in Sections 1271-1275 of
the Code and certain final  regulations  of the U.S.  Department of the Treasury
issued in 1994 (the "Final Regulations") and certain proposed regulations of the
U.S.  Department of the Treasury  issued in 1986,  and modified in 1991 and 1994
(the  "Proposed  Regulations").  The  discussion  herein is based in part on the
Proposed Regulations,  which are subject to change before being adopted as final
regulations and which will not be effective for  obligations  issued before such
final  regulations are adopted.  Moreover,  although the Code contains  specific
provisions  governing  the  calculation  of  OID  on  securities,  such  as  the
Certificates,  on which principal is required to be prepaid based on prepayments
of the underlying assets, regulations interpreting those provisions have not yet
been issued.

   A holder  of a  Regular  Certificate  must  include  OID in gross  income  as
ordinary  income as it accrues  under a method  taking into  account an economic
accrual of the discount.  In general,  OID must be included in income in advance
of the  receipt of the cash  representing  that  income.  The amount of OID on a
Regular  Certificate  will be  considered  to be  zero  if it is less  than a de
minimis amount determined under the Code.

   In  general,  OID,  if any,  will  equal the  difference  between  the stated
redemption  price at maturity of a Regular  Certificate and its issue price. The
issue price of a Regular  Certificate  of a Class will  generally be the initial
offering price at which a substantial amount of the Certificates in the Class is
sold to the  public,  and will be  treated by the  Depositor  as  including,  in
addition,  the amount paid by the  Certificateholder  for accrued  interest that
relates to a period prior to the issue date of such Regular  Certificate.  Under
the Final Regulations, the stated redemption price at maturity is the sum of all
payments on the Certificate other than any "Qualified Stated Interest" payments.
Qualified stated interest is interest that is  unconditionally  payable at least
annually  during the entire term of the Certificate at either (a) a single fixed
rate that  appropriately  takes into account the length of the interval  between
payments or (b) the current values of (i) a single "qualified  floating rate" or
(ii) a single  "objective  rate"  (each a "Single  Variable  Rate").  A "current
value" is the value of a variable  rate on any day that is no earlier than three
months prior to the first day on which that value is in effect and no later than
one year following that day. A qualified  floating rate is a rate the variations
in which reasonably can be expected to measure contemporaneous variations in the
cost of newly borrowed funds in the currency in which the Regular Certificate is
denominated  (e.g.,  LIBOR).  Such a rate  remains  qualified  even though it is
multiplied  by a fixed,  positive  multiple  not  exceeding  1.35,  increased or
decreased by a fixed rate, or both.  Certain  combinations of rates constitute a
single  qualified  floating rate,  including (a) interest stated at a fixed rate
for an initial  period of less than one year  followed by a  qualified  floating
rate, if the value of the qualified  floating rate on the issue date is intended
to approximate the fixed rate, and (b) two or more qualified floating rates that
can reasonably be expected to have  approximately the same values throughout the
term of the Regular  Certificate.  A combination  of such rates is  conclusively
presumed to be a single  qualified  floating  rate if the values of all rates on
the issue date are within .25

                                39
<PAGE>


percentage  points of each other. A variable rate that is subject to an interest
rate cap, floor,  "governor" or similar  restriction on rate adjustment may be a
qualified floating rate only if such restriction is fixed throughout the term of
the instrument,  or is not reasonably expected as of the issue date to cause the
yield on the debt  instrument to differ  significantly  from the expected  yield
absent the  restriction.  An  objective  rate is a rate,  other than a qualified
floating rate,  determined by a single formula that is fixed throughout the term
of the Regular  Certificate  and is based on (i) one or more qualified  floating
rates (including a multiple or inverse of a qualified  floating rate);  (ii) one
or more  rates  each of which  would  be a  qualified  floating  rate for a debt
instrument denominated in a foreign currency;  (iii) the yield or the changes in
the price of one or more items of "actively traded" personal property other than
stock or debt of the  issuer or a related  party,  (iv) a  combination  of rates
described in (i),  (ii) or (iii);  or (iv) other rates  designated by the IRS in
the Internal  Revenue  Bulletin.  Each rate  described in (i) through (iv) above
will not be considered an objective rate,  however, if it is reasonably expected
that  the  average  value of the  rate  during  the  first  half of the  Regular
Certificate's term will differ  significantly from the average value of the rate
during the final half of its term. A combination  of interest  stated at a fixed
rate for an initial  period of less than one year followed by an objective  rate
is treated as a single  objective rate if the value of the objective rate on the
issue date is intended to  approximate  the fixed rate;  such a  combination  of
rates is conclusively presumed to be a single objective rate if the value of the
objective  rate on the issue  date does not  differ  from the value of the fixed
rate by more than .25 percentage points. The rules for determining the qualified
stated  interest   payable  with  respect  to  certain   variable  rate  Regular
Certificates  not bearing interest at a Single Variable Rate are discussed below
under "--Variable Rate Regular  Interests." In the case of the Compound Interest
Certificates,  Interest  Weighted  Certificates and certain of the other Regular
Certificates,  none of the  payments  under the  instrument  will be  considered
qualified stated interest, and thus the aggregate amount of all payments will be
included in the stated redemption price at maturity.  Because Certificateholders
are entitled to receive  interest  only to the extent that  payments are made on
the Mortgage  Loans,  interest  might not be considered  to be  "unconditionally
payable."

   The holder of a Regular  Certificate  issued  with OID must  include in gross
income,  for all days  during its  taxable  year on which it holds such  Regular
Certificate,  the sum of the "daily  portions"  of such OID.  Under Code Section
1272(a)(6),  the  amount of OID to be  included  in income by a holder of a debt
instrument,  such as a Regular Certificate,  that is subject to acceleration due
to prepayments on other debt obligations  securing such instrument,  is computed
by taking into account the  anticipated  rate of prepayments  assumed in pricing
the debt instrument (the  "Prepayment  Assumption").  The IRS has not yet issued
regulations  that  address  Prepayment  Assumptions;   however,  the  Conference
Committee  Report to the Tax Reform Act of 1986  indicates that the assumed rate
of prepayments  used in pricing can be used for purposes of OID  calculations if
such  assumption is reasonable  for comparable  transactions.  The amount of OID
includible  in income by a  Certificateholder  will be computed by allocating to
each day during a taxable year a pro-rata portion of the OID that accrued during
the  relevant  accrual  period.  The  amount of OID that will  accrue  during an
accrual period  (generally the period between  interest  payments or compounding
dates)  is the  excess  (if  any)  of the sum of (a) the  present  value  of all
payments remaining to be made on the Regular  Certificate as of the close of the
accrual  period  and (b) the  payments  during  the  accrual  period of  amounts
included in the stated  redemption  price of the Regular  Certificate,  over the
"adjusted  issue  price" of the  Regular  Certificate  at the  beginning  of the
accrual period. The adjusted issue price of a Regular  Certificate is the sum of
its issue price plus prior accruals of OID, reduced by the total payments, other
than  qualified  stated  interest  payments,  made with  respect to such Regular
Certificate in all prior periods.  Code Section 1272(a)(6)  requires the present
value of the remaining  payments to be determined on the basis of three factors:
(i) the original yield to maturity of the Regular Certificate (determined on the
basis of compounding at the end of each accrual period and properly adjusted for
the length of the accrual period); (ii) events that have occurred before the end
of the accrual period; and (iii) the assumption that the remaining payments will
be made in accordance  with the original  Prepayment  Assumption.  The effect of
this method  would be to increase  the portion of OID required to be included in
income by a  Certificateholder  taking into account  prepayments with respect to
the Mortgage  Loans at a rate that  exceeds the  Prepayment  Assumption,  and to
decrease  (but not below zero for any period) the portions of OID required to be
included in income by a  Certificateholder  taking into account prepayments with
respect  to the  Mortgage  Loans at a rate  that is slower  than the  Prepayment
Assumption.  Although  OID will be reported to  Certificateholders  based on the
Prepayment Assumption,  there is no assurance that Mortgage Loans will be repaid
at that rate and no representation is made to  Certificateholders  that Mortgage
Loans will be prepaid at that rate or at any other rate.

   Certain Classes of Certificates  may represent more than one Class of Regular
Interests.  Unless the applicable Prospectus Supplement specifies otherwise, the
Trustee  intends,  based on the  Final  Regulations,  to  calculate  OID on such
Certificates  as if,  solely for the  purposes of  computing  OID,  the separate
Regular Interests were a single debt instrument.


                                40
<PAGE>


   A subsequent holder of a Regular Certificate will also be required to include
OID in gross income.  If such a holder  purchases a Regular  Certificate  for an
amount that  exceeds its  adjusted  issue price the holder will be entitled  (as
will an initial holder who pays more than a Regular  Certificate's  issue price)
to offset such OID by comparable economic accruals of portions of such excess.

   Interest Weighted Certificates.  It is not clear how income should be accrued
with respect to Regular  Certificates  the payments on which  consist  solely or
primarily of a specified portion of the interest payments on qualified mortgages
held by the REMIC ("Interest  Weighted  Certificate").  The Depositor intends to
take the  position  that all of the income  derived  from an  Interest  Weighted
Certificate  should be treated as OID and that the amount and rate of accrual of
such OID should be calculated by treating the Interest Weighted Certificate as a
Compound Interest Certificate. However, the IRS could assert that income derived
from an Interest  Weighted  Certificate  should be calculated as if the Interest
Weighted  Certificate  were a  Certificate  purchased at a premium  equal to the
excess of the price paid by such  Certificateholder  for the  Interest  Weighted
Certificate over its stated  principal  amount,  if any. Under this approach,  a
Certificateholder  would be entitled to amortize  such premium only if it has in
effect an election  under  Section  171 of the Code with  respect to all taxable
debt instruments held by such holder, as described below. Alternatively, the IRS
could  assert that the Interest  Weighted  Certificate  should be taxable  under
proposed  regulations  under Section 1275 governing bonds issued with contingent
principal payments, in which case a Certificateholder  might recognize income at
a slower  rate than if the  Interest  Weighted  Certificate  were  treated  as a
Compound Interest Certificate.

   Variable Rate Regular Interests. Regular Certificates bearing interest at one
or more  variable  rates are subject to certain  special  rules.  The  qualified
stated interest  payable with respect to certain  variable rate debt instruments
not bearing interest at a Single Variable Rate generally is determined under the
Final   Regulations  by  converting  such   instruments  into  fixed  rate  debt
instruments.  Instruments  qualifying for such treatment generally include those
providing for stated  interest at (i) more than one qualified  floating rates or
(ii) a single fixed rate and (a) one or more  qualified  floating rates or (b) a
single "qualified  inverse floating rate" (each, a "Multiple  Variable Rate"). A
qualified  inverse  floating  rate is an  objective  rate  equal to a fixed rate
reduced by a qualified  floating rate, the variations in which can reasonably be
expected to inversely  reflect  contemporaneous  variations in the cost of newly
borrowed  funds  (disregarding  permissible  rate caps,  floors,  governors  and
similar restrictions such as are described above).

   Purchasers of Regular Certificates bearing a variable rate of interest should
be aware that there is uncertainty  concerning  the  application of Code Section
1272(a)(6),   the  Final  Regulations  and  the  Proposed  Regulations  to  such
Certificates.  In the absence of other  authority,  the Depositor  intends to be
guided by the provisions of the Final Regulations  governing  variable rate debt
instruments  in adapting  the  provisions  of Code  Section  1272(a)(6)  to such
Certificates  for the purpose of preparing tax reports  furnished to the IRS and
Certificateholders.  In that regard,  in determining OID with respect to Regular
Certificates bearing interest at a Single Variable Rate, (a) all stated interest
with respect to a Regular  Certificate is treated as qualified  stated  interest
and (b) the amount and accrual of OID, if any, is determined under the OID rules
applicable to fixed rate debt  instruments  discussed above by assuming that the
Single  Variable  Rate is a fixed rate  equal to (i) in the case of a  qualified
floating rate or qualified  inverse  floating  rate, the issue date value of the
rate or (ii) in the case of any other objective rate, a fixed rate that reflects
the yield that is reasonably expected for the Regular Certificate.  Interest and
OID  attributable  to the Regular  Certificates  bearing  interest at a Multiple
Variable Rate  similarly  will be taken into account  under a  methodology  that
converts the Certificate into an equivalent fixed rate debt instrument. However,
in  determining  the amount and accrual of OID, the assumed  fixed rates are (a)
for each  qualified  floating  rate, the value of each such rate as of the issue
date (with  appropriate  adjustment  for any  differences  in intervals  between
interest adjustment dates); (b) for a qualified inverse floating rate, the value
of the rate as of the issue  date;  and (c) for any other  objective  rate,  the
fixed  rate  that  reflects  the  yield  that  is  reasonably  expected  for the
Certificate. In the case of a Certificate that provides for stated interest at a
fixed rate in one or more  accrual  periods  and  either  one or more  qualified
floating rates or a qualified  inverse  floating rate in other accrual  periods,
the fixed rate is  initially  converted  into a  qualified  floating  rate (or a
qualified  inverse  floating rate, if the  Certificate  provides for a qualified
inverse  floating  rate).  The  qualified  floating  rate or  qualified  inverse
floating  rate that  replaces  the fixed rate must be such that the fair  market
value of the Regular  Certificate as of its issue date is approximately the same
as the fair market value of an otherwise identical debt-instrument that provides
for either the qualified  floating rate or the qualified  inverse floating rate.
Subsequent to converting the fixed rate into either a qualified floating rate or
a qualified  inverse  floating rate, the Regular  Certificate is then treated as
converted into an equivalent  fixed rate debt instrument in the manner described
above. If the interest paid or accrued with respect to a Single Variable Rate or
Multiple  Variable Rate  Certificate  during an accrual  period differs from the
assumed fixed interest rate,  such difference will be an adjustment (to interest
or OID, as applicable) to the Certificateholder's taxable income for the taxable
period or periods to which such difference relates.


                                41
<PAGE>


   Purchasers  of  Certificates  bearing a variable  rate of interest  should be
aware that the provisions of the Final Regulations  governing variable rate debt
instruments are limited in scope and may not apply to some Regular  Certificates
having variable rates. If such a Certificate is not subject to the provisions of
the  Final  Regulations  governing  variable  rate debt  instruments,  it may be
subject  to the  provisions  of the  Proposed  Regulations  applicable  to  debt
instruments having contingent  payments.  The application of those provisions to
instruments  such as variable rate Regular  Certificates is subject to differing
interpretations.  Prospective  purchasers of variable rate Regular  Certificates
should consult their tax advisers  concerning the  appropriate  tax treatment of
such Certificates.

   Market Discount and Premium. A purchaser of a Regular Certificate may also be
subject  to the  market  discount  rules  of Code  Section  1278  if the  stated
redemption  price at maturity (or the revised  issue price where OID has accrued
on such  Certificate)  exceeds the basis of the  Certificate in the hands of the
purchaser. Such purchaser generally will be required to recognize accrued market
discount  as  ordinary  income as payments  of  principal  are  received on such
Regular Certificate, or upon the sale or exchange of the Regular Certificate. In
general terms, until regulations are promulgated, market discount may be treated
as  accruing,  at the  election  of the  Certificateholder,  either  (i) under a
constant yield method, taking into account the Prepayment Assumption, or (ii) in
proportion to accruals of OID (or, if there is no OID, in proportion to accruals
of stated interest).  A holder of a Regular  Certificate  having market discount
may also be required to defer a portion of the interest deductions  attributable
to any  indebtedness  incurred  or  continued  to  purchase or carry the Regular
Certificate.  As an alternative to the inclusion of market discount in income on
the  foregoing  basis,  the  Certificateholder  may elect to include such market
discount in income  currently as it accrues on all market  discount  instruments
acquired by such holder in that  taxable year or  thereafter,  in which case the
interest  deferral rule will not apply.  Such election will apply to all taxable
debt instruments (including all Regular Interests) held by the Certificateholder
at the  beginning of the taxable year in which the election is made,  and to all
taxable  debt  instruments  acquired  thereafter  by such  holder,  and  will be
irrevocable  without the consent of the IRS.  Purchasers  who  purchase  Regular
Certificates at a market  discount  should consult their tax advisors  regarding
the elections for recognition of such discount.

   A  Certificateholder  who  purchases  a Regular  Certificate  (other  than an
Interest Weighted Certificate,  to the extent described above) at a cost greater
than its stated  redemption  price at maturity,  generally will be considered to
have  purchased  the  Certificate  at a premium,  which it may elect  under Code
Section 171 to amortize as an offset to interest income on such Certificate (and
not as a  separate  deduction  item) on a constant  yield  method.  Although  no
regulations  addressing  the  computation of premium  accrual on  collateralized
mortgage  obligations  or Regular  Interests have been issued,  the  legislative
history of the Tax Reform Act of 1986 (the "1986 Act") indicates that premium is
to be accrued in the same  manner as market  discount.  Accordingly,  it appears
that the accrual of premium on a Regular  Certificate  will be calculated  using
the Prepayment Assumption.  If a Certificateholder makes an election to amortize
premium  on a  Certificate,  such  election  will  apply  to  all  taxable  debt
instruments  (including  all  Regular  Interests)  held  by  the  holder  at the
beginning of the taxable year in which the election is made,  and to all taxable
debt  instruments  acquired  thereafter by such holder,  and will be irrevocable
without  the  consent  of the IRS.  Purchasers  who pay a  premium  for  Regular
Certificates  should  consult  their tax  advisers  regarding  the  election  to
amortize premium and the method to be employed.

   Interest  Election.   Under  the  Final   Regulations,   holders  of  Regular
Certificates  generally  may elect to include all accrued  interest on a Regular
Certificate  in gross income using the constant  yield to maturity  method.  For
purposes of this election,  interest  includes stated  interest,  original issue
discount, de minimis original issue discount, market discount, de minimis market
discount and  unstated  interest,  as adjusted by any premium.  If a holder of a
Regular  Certificate makes such an election and (i) the Regular  Certificate has
amortizable  bond  premium,  the  holder is 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 or (ii) the Regular
Certificate has market  discount,  the holder is deemed to have made an election
to include market discount in income currently for all debt  instruments  having
market  discount  acquired  during the year of the election or  thereafter.  See
"--Market Discount and Premium" above. A holder of a Regular  Certificate should
consult its tax adviser before making this election.

   Treatment  of  Subordinate  Certificates.  As described  above under  "CREDIT
ENHANCEMENT--Subordinate  Certificates,"  certain  Series  of  Certificates  may
contain one or more Classes of Subordinate Certificates.  Holders of Subordinate
Certificates will be required to report income with respect to such Certificates
on the  accrual  method  without  giving  effect to  delays  and  reductions  in
distributions  attributable to defaults or  delinquencies on any Mortgage Loans,
except  possibly to the extent that it can be established  that such amounts are
uncollectible.  As a result,  the  amount of  income  reported  by a holder of a
Subordinate  Certificate in any period could significantly  exceed the amount of
cash distributed to such holder in that period.

                                42
<PAGE>


   Although not entirely  clear,  it appears that a corporate  Certificateholder
generally  should be allowed to deduct as an ordinary loss any loss sustained on
account of partial  or  complete  worthlessness  of a  Subordinate  Certificate.
Although similarly unclear, a noncorporate Certificateholder generally should be
allowed to deduct as a short-term  capital loss any loss sustained on account of
complete   worthlessness   of  a   Subordinate   Certificate.   A   noncorporate
Certificateholder alternatively,  depending on the factual circumstances, may be
allowed  such a  loss  deduction  as  the  principal  balance  of a  Subordinate
Certificate is reduced by reason of realized  losses  resulting from  liquidated
Mortgage   Loans;   however,   the  IRS  could   contend  that  a   noncorporate
Certificateholder should be allowed such losses only after all Mortgage Loans in
the Trust Fund have been  liquidated or the Subordinate  Certificates  otherwise
have  been  retired.   Special   rules  are   applicable  to  banks  and  thrift
institutions,  including  rules  regarding  reserves  for bad debts.  Holders of
Subordinate  Certificates  should  consult their own tax advisers  regarding the
appropriate  timing,  character and amount of any loss sustained with respect to
Subordinate Certificates.

REMIC Expenses

   As a general rule,  all of the expenses of a REMIC will be taken into account
by holders of the Residual Certificates.  In the case of a "Single-Class REMIC,"
however, the expenses will be allocated,  under temporary Treasury  regulations,
among the holders of the Regular  Certificates  and the holders of the  Residual
Certificates  on a daily basis in proportion  to the relative  amounts of income
accruing  to  each  Certificateholder  on that  day.  In the  case of a  Regular
Interest  Certificateholder  who is an  individual or a  "pass-through  interest
holder" (including certain  pass-through  entities but not including real estate
investment  trusts),  such expenses  will be deductible  only to the extent that
such  expenses,   plus  other   "miscellaneous   itemized   deductions"  of  the
Certificateholder,  exceed 2% of such Certificateholder's adjusted gross income.
In  addition,  Code Section 68 provides  that the amount of itemized  deductions
otherwise  allowable for the taxable year for an individual whose adjusted gross
income exceeds the  applicable  amount (for 1996,  estimated to be $117,950,  or
$58,975,  in the case of a separate  return of a married  individual  within the
meaning of Code  Section  7703,  which  amounts  will be adjusted  annually  for
inflation)  will be reduced  by the  lesser of (i) 3% of the excess of  adjusted
gross  income over the  applicable  amount or (ii) 80% of the amount of itemized
deductions  otherwise  allowable  for such  taxable  year.  The partial or total
disallowance of this deduction may have a significant impact on the yield of the
Regular  Certificate to such a holder. In general terms, a single-class REMIC is
one that either (i) 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  (ii)  is  similar  to such a trust  and is  structured  with  the
principal purpose of avoiding the single-class REMIC rules.

Sale or Exchange of Regular Certificates

   A Regular Interest  Certificateholder's  tax basis in its Regular Certificate
is the price such holder pays for a  Certificate,  plus amounts of OID or market
discount  included in income and reduced by any  payments  received  (other than
qualified  stated  interest  payments) and any amortized  premium.  Gain or loss
recognized on a sale, exchange or redemption of a Regular Certificate,  measured
by the  difference  between the amount  realized  and the Regular  Certificate's
basis as so adjusted,  will generally be capital gain or loss, assuming that the
Regular Certificate is held as a capital asset. If, however, a Certificateholder
is a bank, thrift or similar  institution  described in Section 582 of the Code,
gain or loss realized on the sale or exchange of a  Certificate  will be taxable
as ordinary income or loss. In addition,  gain from the disposition of a Regular
Certificate  that might  otherwise  be capital  gain will be treated as ordinary
income to the extent of the  excess,  if any,  of (i) the amount that would have
been includible in the holder's income if the yield on such Regular  Certificate
had equaled  110% of the  applicable  federal  rate as of the  beginning of such
holder's  holding  period,  over (ii) the  amount of  ordinary  income  actually
recognized by the holder with respect to such Regular  Certificate  prior to its
sale. As of date of this  Prospectus  the maximum  marginal tax rate on ordinary
income for  individual  taxpayers is 39.6% and the maximum  marginal tax rate on
long-term capital gains for non-corporate taxpayers is 28%. The maximum tax rate
on both ordinary  income and long-term  capital gains of corporate  taxpayers is
35% (subject to higher rates of up to 39% on certain ranges of marginal  taxable
income which phase out the benefits of the graduated rate structure).

   In addition, all or a portion of any gain from the sale of a Certificate that
might  otherwise be capital  gain may be treated as ordinary  income (i) if such
Certificate  is held as part of a  "Conversion  Transaction"  as defined in Code
Section  1258(c),  in an amount equal to the interest that would have accrued on
the  holder'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  reduced by any amount treated as
ordinary income with respect to any prior  disposition of property that was held
as part of such transaction, or (ii) if, in the case of a noncorporate taxpayer,
election is made under Code Section 163(d)(4) to have net

                                43
<PAGE>


capital gains taxed as investment  income at ordinary  income rates for purposes
of the rule that limits the  deduction of interest on  indebtedness  incurred to
purchase or carry  property held for  investment to a taxpayer's  net investment
income.

Taxation of the REMIC

   General.  Although  a REMIC is a  separate  entity  for  federal  income  tax
purposes,  a REMIC is not generally  subject to entity-level  taxation.  Rather,
except in the case of a "Single-Class  REMIC," the taxable income or net loss of
a REMIC is taken into account by the holders of Residual Interests.  The Regular
Interests are generally treated as debt of the REMIC and taxed accordingly.  See
"--Taxation of Regular Interests" above.

   Calculation  of REMIC  Income.  The taxable  income or net loss of a REMIC is
determined  under an accrual  method of accounting  and in the same manner as in
the case of an  individual  having the  calendar  year as a taxable  year,  with
certain  adjustments as required  under Code Section  860C(b).  In general,  the
taxable income or net loss will be the  difference  between (i) the gross income
produced by the REMIC's assets,  including stated interest and any OID or market
discount on loans and other assets, plus any cancellation of indebtedness income
due to the allocation of realized losses to the Regular  Certificates,  and (ii)
deductions,  including stated interest and OID accrued on Regular  Certificates,
amortization  of any premium with respect to loans and servicing  fees and other
expenses of the REMIC. A holder of a Residual  Certificate that is an individual
or a "Pass-Through  Interest Holder" (including certain  pass-through  entities,
but not  including  real  estate  investment  trusts)  will be  unable to deduct
servicing  fees  payable on the loans or other  administrative  expenses  of the
REMIC for a given taxable year to the extent that such expenses, when aggregated
with the Residual  Interest  Certificateholder's  other  miscellaneous  itemized
deductions  for that year,  do not  exceed 2% of such  holder's  adjusted  gross
income.  In  addition,  Code  Section 68  provides  that the amount of  itemized
deductions  otherwise  allowable  for the taxable year for an  individual  whose
adjusted gross income exceeds the applicable  amount (for 1996,  estimated to be
$117,950,  or $58,975 in the case of a separate  return of a married  individual
within the meaning of Code Section 7703, which amounts will be adjusted annually
for inflation) will be reduced by the lesser of (i) 3% of the excess of adjusted
gross income over the applicable  amount,  or (ii) 80% of the amount of itemized
deductions  otherwise  allowable for such taxable year. The amount of additional
taxable  income  reportable  by  Certificateholders  that  are  subject  to  the
limitations of either  Section 67 or Section 68 of the Code may be  substantial.
Furthermore,  in determining  the  alternative  minimum taxable income of such a
Certificateholder  that is an individual,  estate or trust,  or a  "pass-through
entity"  beneficially  owned by one or more  individuals,  estates or trusts, no
deduction will be allowed for such holder's  allocable portion of servicing fees
and other miscellaneous  itemized deductions of the REMIC, even though an amount
equal to the amount of such fees and other  deductions  will be included in such
holder's gross income.  Accordingly,  such  Certificates  may not be appropriate
investments  for  individuals,  estates  or  trusts,  or  pass-through  entities
beneficially  owned  by  one  or  more  individuals,  estates  or  trusts.  Such
prospective  investors should consult with their tax advisors prior to making an
investment in such Certificates.

   For purposes of computing  its taxable  income or net loss,  the REMIC should
have an initial  aggregate tax basis in its assets equal to the  aggregate  fair
market value of the Regular Interests and the Residual Interests on the "Startup
Day"  (generally,  the day that the interests are issued).  That aggregate basis
will be  allocated  among  the  assets  of the  REMIC  in  proportion  to  their
respective fair market values.

   The OID provisions of the Code apply to loans of individuals originated on or
after  March 2, 1984,  and the market  discount  provisions  apply to all loans.
Subject to possible  application of the de minimis rules,  the method of accrual
by the REMIC of OID or market  discount  income on such loans will be equivalent
to the method  under  which  holders of Regular  Certificates  accrue OID (i.e.,
under the constant yield method taking into account the Prepayment  Assumption).
The REMIC will  deduct OID on the Regular  Certificates  in the same manner that
the holders of the  Certificates  include such  discount in income,  but without
regard to the de minimis rules.  See  "--Taxation of Regular  Interests"  above.
However,  a REMIC that  acquires  loans at a market  discount  must include such
market  discount  in income  currently,  as it accrues,  on a constant  interest
basis.

   To the extent that the REMIC's basis allocable to loans that it holds exceeds
their principal  amounts,  the resulting  premium,  if attributable to mortgages
originated  after  September  27, 1985,  will be amortized  over the life of the
loans  (taking  into  account the  Prepayment  Assumption)  on a constant  yield
method.  Although the law is somewhat unclear  regarding the recovery of premium
attributable  to loans  originated  on or before such date,  it is possible that
such premium may be recovered in proportion to payments of loan principal.


                                44
<PAGE>


Taxation of Holders of Residual Certificates

   The holder of a  Certificate  representing  a residual  interest (a "Residual
Certificate")  will take into account the "daily  portion" of the taxable income
or net loss of the REMIC for each day  during  the  taxable  year on which  such
holder  held the  Residual  Certificate.  The daily  portion  is  determined  by
allocating  to each day in any  calendar  quarter  its  ratable  portion  of the
taxable income or net loss of the REMIC for such quarter, and by allocating that
amount  among  the  holders  (on  such  day)  of the  Residual  Certificates  in
proportion  to their  respective  holdings on such day.  For this  purpose,  the
taxable  income or net loss of the REMIC  will be  allocated  to each day in the
calendar quarter ratably using a "30 days per month/90 days per quarter/360 days
per year"  convention  unless  otherwise  disclosed  in the  related  Prospectus
Supplement.   Ordinary  income  derived  from  Residual   Certificates  will  be
"portfolio  income" for taxpayers  subject to Code Section 469 limitation on the
deductibility of "passive losses."

   The holder of a Residual  Certificate must report its proportionate  share of
the taxable income of the REMIC whether it receives cash  distributions from the
REMIC  attributable  to such income or loss.  The  reporting  of taxable  income
without corresponding  distributions could occur, for example, in certain REMICs
in which the loans  held by the REMIC were  issued or  acquired  at a  discount,
since  mortgage  prepayments  cause  recognition of discount  income,  while the
corresponding  portion  of the  prepayment  could be used in whole or in part to
make principal  payments on Regular  Interests issued without any discount or at
an insubstantial discount. (If this occurs, it is likely that cash distributions
to holders of Residual  Certificates will exceed taxable income in later years.)
Taxable  income may also be greater in the earlier years of certain  REMICs as a
result  of the  fact  that  interest  expense  deductions,  as a  percentage  of
outstanding principal of Regular Certificates, will typically increase over time
as lower yielding Certificates are paid, whereas interest income with respect to
loans will  generally  remain  constant over time as a percentage of outstanding
loan principal.

   In any event,  because the holder of a Residual  Interest is taxed on the net
income of the REMIC, the taxable income derived from a Residual Certificate in a
given  taxable  year will not be equal to the  taxable  income  associated  with
investment in a corporate bond or stripped  instrument  having similar cash flow
characteristics  and  pre-tax  yield.  Therefore,  the  after-tax  yield  on the
Residual  Certificate  will  most  likely  be less  than  that of such a bond or
instrument.

   Prohibited  Transactions  Tax and Other Taxes. The REMIC will be subject to a
100% tax on any net income  derived from a  "prohibited  transaction."  For this
purpose,  net income will be calculated  without  taking into account any losses
from prohibited  transactions  or any deductions  attributable to any prohibited
transaction that resulted in a loss. In general, prohibited transactions include
(i)  subject  to  limited  exceptions,  the  sale or  other  disposition  of any
qualified  mortgage  transferred  to  the  REMIC;  (ii)  subject  to  a  limited
exception,  the sale or other  disposition of a cash flow investment;  (iii) the
receipt of any income from assets not permitted to be held by the REMIC pursuant
to the Code; or (iv) the receipt of any fees or other  compensation for services
rendered  by the REMIC.  It is  anticipated  that a REMIC will not engage in any
prohibited  transactions  in which it would  recognize a material  amount of net
income.  In  addition,  subject  to a  number  of  limited  exceptions  for cash
contributions,  a tax is imposed at the rate of 100% on amounts contributed to a
REMIC after the close of the  three-month  period  beginning on the Startup Day.
The holders of Residual  Certificates  will  generally  be  responsible  for the
payment of any such taxes  imposed on the REMIC.  To the extent not paid by such
Certificateholders  or  otherwise,  however,  such taxes will be paid out of the
Trust  Fund  and  will be  allocated  pro-rata  to all  outstanding  Classes  of
Certificates of such REMIC.

   REMICs also are 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 gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
Unless  otherwise  disclosed  in the related  Prospectus  Supplement,  it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

   Limitation   on  Losses.   The  amount  of  the   REMIC's  net  loss  that  a
Certificateholder  may take into  account  currently  is limited to the holder's
adjusted basis at the end of the calendar  quarter in which such loss arises.  A
holder's  basis in a Residual  Certificate  will  initially  equal such holder's
purchase price, and will  subsequently be increased by the amount of the REMIC's
taxable  income  allocated to the holder,  and decreased (but not below zero) by
the  amount  of  distributions  made  and the  amount  of the  REMIC's  net loss
allocated  to  the  holder.   Any  disallowed   loss  may  be  carried   forward
indefinitely,  but may be used only to offset  income of the REMIC  generated by
the same REMIC. The ability of Residual Interest

                                45
<PAGE>


Certificateholders to deduct net losses may be subject to additional limitations
under the Code, as to which such holders should consult their tax advisers.

   Distributions.   Distributions  on  a  Residual  Certificate,  if  any,  will
generally not result in any  additional  taxable income or loss to a holder of a
Residual  Certificate.  If the  amount of such  distribution  exceeds a holder's
adjusted basis in the Residual  Certificate,  however, the holder will recognize
gain (treated as gain from the sale of the Residual  Certificate)  to the extent
of such excess.  If the Residual  Certificate  is property held for  investment,
such gain will generally be capital in nature.

   Sale or Exchange.  A holder of a Residual  Certificate will recognize gain or
loss on the sale or exchange of a Residual  Certificate equal to the difference,
if any, between the amount realized and such Certificateholder's  adjusted basis
in the Residual Certificate at the time of such sale or exchange.  Any such loss
may be a capital  loss  subject to  limitation;  gain which might  otherwise  be
capital may be treated as  ordinary  income  under  certain  circumstances.  See
"--Sale  or  Exchange  of  Regular  Certificates"  above.  Except to the  extent
provided in regulations,  which have not yet been issued,  the "wash sale" rules
of Code  Section  1091 will  disallow  any loss upon  disposition  or a Residual
Certificate if the selling Certificateholder acquires any Residual Interest in a
REMIC  or  similar  mortgage  pool  within  six  months  before  or  after  such
disposition.  Any such disallowed  loss would be added to the Residual  Interest
Certificateholder's adjusted basis in the newly acquired Residual Interest.

Excess Inclusions

   The portion of a Residual Interest  Certificateholder's  REMIC taxable income
consisting of "excess inclusion" income may not be offset by other deductions or
losses,  including net operating  losses,  on such  Certificateholder's  federal
income tax return.  An exception  applies to organizations to which Code Section
593 applies (generally,  certain thrift  institutions);  however, such exception
will  not  apply if the  aggregate  value of the  Residual  Certificates  is not
considered to be "significant," as described below.  Further, if the holder of a
Residual Certificate is an organization subject to the tax on unrelated business
income imposed by Code Section 511, such Residual  Interest  Certificateholder's
excess inclusion income will be treated as unrelated  business taxable income of
such  Certificateholder.  In  addition,  under  Treasury  regulations  yet to be
issued,  if a real estate investment trust, a regulated  investment  company,  a
common trust fund or certain cooperatives were to own a Residual Certificate,  a
portion of dividends (or other distributions) paid by the real estate investment
trust (or other  entity)  would be  treated  as excess  inclusion  income.  If a
Residual  Certificate is owned by a foreign person,  excess  inclusion income is
subject to tax at a rate of 30%,  which rate may not be reduced by treaty and is
not eligible for treatment as "portfolio  interest." Treasury  regulations under
the  REMIC  provisions  of the Code (the  "REMIC  Regulations")  provide  that a
Residual Certificate has significant value only if (i) the aggregate issue price
of the Residual Certificates is at least 2% of the aggregate of the issue prices
of all Regular Certificates and Residual  Certificates in the REMIC and (ii) the
anticipated  weighted  average  life  (determined  as  specified  in  the  REMIC
Regulations)  of the Residual  Certificates  is at least 20% of the  anticipated
weighted average life of the REMIC.

   The excess  inclusion  portion of a REMIC's income is generally  equal to the
excess,  if any, of REMIC taxable income for the quarterly period allocable to a
Residual  Certificate,  over the daily accruals for such quarterly period of (i)
120% of the long term  applicable  federal rate on the Startup Day multiplied by
(ii) the adjusted  issue price of such Residual  Certificate at the beginning of
such quarterly  period.  The adjusted issue price of a Residual  Interest at the
beginning of each calendar  quarter will equal its issue price  (calculated in a
manner analogous to the determination of the issue price of a Regular Interest),
increased by the aggregate of the daily  accruals for prior  calendar  quarters,
and decreased  (but not below zero) by the amount of loss  allocated to a holder
and the amount of  distributions  made on the  Residual  Certificate  before the
beginning  of the quarter.  The  long-term  applicable  federal  rate,  which is
announced monthly by the Treasury Department,  is an interest rate that is based
on the average market yield of outstanding  marketable obligations of the United
States government having remaining maturities in excess of nine years.

   Under the REMIC Regulations, in certain circumstances,
transfers of Residual Certificates may be disregarded.  See
"--Restrictions on Ownership and Transfer of Residual Certificates"
and "--Tax Treatment of Foreign Investors."


                                46
<PAGE>


Restrictions on Ownership and Transfer of Residual Certificates

   As a condition to qualification as a REMIC,  reasonable  arrangements must be
made to prevent  the  ownership  of a  Residual  Interest  by any  "Disqualified
Organization."  Disqualified  Organizations include the United States, any state
or political  subdivision  thereof,  any foreign  government,  any international
organization,  or any agency or instrumentality of any of the foregoing, a rural
electric or  telephone  cooperative  described in Section  1381(a)(2)(C)  of the
Code, or any entity exempt from the tax imposed by Sections  1-1399 of the Code,
if  such  entity  is  not  subject  to tax on  its  unrelated  business  income.
Accordingly,  the applicable Agreement will prohibit Disqualified  Organizations
from  owning a Residual  Certificate.  In  addition,  no  transfer of a Residual
Certificate  will  be  permitted  unless  the  proposed  transferee  shall  have
furnished to the Trustee an affidavit  representing  and  warranting  that it is
neither a Disqualified  Organization nor an agent or nominee acting on behalf of
a Disqualified Organization.

   If a Residual  Certificate is transferred to a Disqualified  Organization (in
violation of the  restrictions  set forth  above),  a tax will be imposed on the
transferor of such Residual  Certificate at the time of the transfer pursuant to
Code  Section  860E(e)(2)  equal  to  the  product  of  (i)  the  present  value
(discounted using the "applicable  federal rate" for obligations whose term ends
on the close of the last  quarter in which  excess  inclusions  are  expected to
accrue with respect to the Residual Certificate) of the total anticipated excess
inclusions  with  respect to such  Residual  Certificate  for periods  after the
transfer and (ii) the highest  marginal  federal  income tax rate  applicable to
corporations.  In addition, if a Disqualified  Organization is the record holder
of an interest in a pass-through entity (including, among others, a partnership,
trust, real estate investment trust,  regulated investment company or any person
holding as nominee) that owns a Residual  Certificate,  the pass-through  entity
will be  required  to pay tax equal to its  product  of (i) the amount of excess
inclusion  income of the REMIC for such taxable  year  allocable to the interest
held by such Disqualified Organization;  multiplied by (ii) the highest marginal
federal income tax rate imposed on corporations by Code Section 11(b)(1).

   Under the REMIC  Regulations,  if a Residual  Certificate  is a  "noneconomic
residual interest," as described below, a transfer of a Residual  Certificate to
a United  States  person will be  disregarded  for all federal tax purposes if a
significant  purpose of the transfer was to impede the  assessment or collection
of tax. A Residual  Certificate is a "noneconomic  residual interest" unless, at
the  time  of  the  transfer  (i)  the  present  value  of the  expected  future
distributions  on the  Residual  Certificate  at least equals the product of the
present value of the anticipated  excess  inclusions and the highest rate of tax
imposed on  corporations  for the year in which the transfer occurs and (ii) the
transferor  reasonably  expects that the transferee  will receive  distributions
from the REMIC at or after the time at which the taxes accrue on the anticipated
excess  inclusions  in an amount  sufficient to satisfy the accrued  taxes.  The
present value is calculated based on the Prepayment Assumption, using a discount
rate equal to the  applicable  federal rate under Code Section  1274(d)(1)  that
would apply to a debt  instrument  issued on the date the  noneconomic  residual
interest was  transferred  and whose term ended on the close of the last quarter
in which excess  inclusions were expected to accrue with respect to the Residual
Interest  at the time of  transfer.  If a  transfer  of a Residual  Interest  is
disregarded,  the transferor  would be liable for any federal income tax imposed
upon the taxable income derived by the transferee  from the REMIC. A significant
purpose to impede the assessment or collection of tax exists if the  transferor,
at the time of transfer,  knew or should have known that the transferee would be
unwilling  or  unable to pay  taxes on its  share of the  taxable  income of the
REMIC. A similar type of limitation  exists with respect to certain transfers of
Residual  Interests  by foreign  persons to United  States  persons.  See "--Tax
Treatment of Foreign Investors."

Mark-to-Market Rules

   A  "negative  value"  Residual   Interest  (and  any  Residual   Interest  or
arrangement that the IRS deems to have  substantially  the same economic effect)
is not  treated  as a  security  and thus may not be marked to market  under the
temporary  Treasury  regulations  under  Section 475 of the Code that  generally
require  a  securities  dealer  to mark to  market  securities  held for sale to
customers. In general, a Residual Interest has negative value if, as of the date
a payer acquires the Residual Interest, the present value of the tax liabilities
associated with holding the Residual Interest exceeds the sum of (i) the present
value of the expected future  distributions on the Residual  Interest,  and (ii)
the present value of the  anticipated  tax savings  associated  with holding the
Residual Interest as the REMIC generates losses. In addition, in the Preamble to
the temporary Treasury regulations, the IRS requested comments regarding whether
additional  rules are needed to carry out the  purposes  of  Section  475 of the
Code. Consequently,  the IRS may further limit,  prospectively or retroactively,
the  definition of "security" for purposes of Section 475 of the Code by carving
out of such definition all Residual Interests.


                                47
<PAGE>

Administrative Matters

   The REMIC's  books must be  maintained on a calendar year basis and the REMIC
must file an annual federal income tax return. The REMIC will also be subject to
the procedural and administrative  rules of the Code applicable to partnerships,
including the determination of any adjustments to, among other things,  items of
REMIC  income,  gain,  loss,  deduction  or  credit  by  the  IRS  in a  unified
administrative proceeding.

   Unless otherwise  stated in the related  Prospectus  Supplement,  the Trustee
will, to the extent  permitted by applicable law, act as agent of the REMIC, and
will file REMIC  federal  income tax  returns  on behalf of the  related  REMIC.
Unless otherwise stated in the related Prospectus Supplement,  the holder of the
largest percentage  interest of the Residual  Certificates will be designated as
and  will act as the "tax  matters  person"  with  respect  to the  REMIC in all
respects.

   Unless otherwise  stated in the related  Prospectus  Supplement,  the Trustee
will act as attorney in fact and agent for the tax matters  person and,  subject
to  certain  notice  requirements  and  various  restrictions  and  limitations,
generally will have the authority to act on behalf of the REMIC and the Residual
Interest  Certificateholders  in connection with the administrative and judicial
review of items of income,  deduction, gain or loss of the REMIC, as well as the
REMIC's classification.  Residual Interest Certificateholders  generally will be
required to report such REMIC items  consistently  with their  treatment  on the
related  REMIC's  tax  return  and  may in  some  circumstances  be  bound  by a
settlement  agreement  between the Trustee as attorney in fact and agent for tax
matters person, and the IRS concerning any such REMIC item.  Adjustments made to
the REMIC tax return may require a Residual Interest  Certificateholder  to make
corresponding adjustments on its return, and an audit of the REMIC's tax return,
or the adjustments  resulting from such an audit,  could result in an audit of a
Residual Interest  Certificateholder's  return. No REMIC will be registered as a
tax shelter  pursuant to Section 6111 of the Code because it is not  anticipated
that any REMIC will have a net loss for any of the first five  taxable  years of
its  existence.  Any person that holds a Residual  Certificate  as a nominee for
another person may be required to furnish to the related  REMIC,  in a manner to
be  provided in  Treasury  regulations,  the name and address of such person and
other information.

Tax Status as a Grantor Trust

   General. If the applicable Prospectus Supplement so specifies with respect to
a Series of Certificates, the Certificates of such Series will not be treated as
regular or residual  interests  in a REMIC for federal  income tax  purposes but
instead will be treated as an  undivided  beneficial  ownership  interest in the
Mortgage Loans and the arrangement  pursuant to which the Mortgage Loans will be
held and the Certificates will be issued,  will be classified for federal income
tax purposes as a grantor  trust under  Subpart E, Part 1 of Subchapter J of the
Code  and  not as an  association  taxable  as a  corporation.  In  such a case,
Morrison & Hecker L.L.P., counsel to the Depositor,  will deliver its opinion to
the effect that the  arrangement  by which the  Certificates  of that Series are
issued will be treated as a grantor  trust as long as all of the  provisions  of
the  applicable  Trust  Agreement  are  complied  with  and  the  statutory  and
regulatory   requirements   are   satisfied.   In  some  Series   ("Pass-Through
Certificates"),  there  will be no  separation  of the  principal  and  interest
payments on the Mortgage Loans. In such circumstances,  a Certificateholder will
be  considered to have  purchased an undivided  interest in each of the Mortgage
Loans. In other cases ("Stripped  Certificates"),  sale of the Certificates will
produce a separation  in the  ownership of the  principal  payments and interest
payments on the Mortgage Loans.

   Each  Certificateholder  must report on its federal income tax return its pro
rata share of the gross income  derived from the Mortgage  Loans (not reduced by
the amount payable as fees to the Trustee,  the Master  Servicer and the Special
Servicer, if any, and similar fees (collectively,  the "Servicing Fee")), at the
same time and in the same  manner as such items would have been  reported  under
the  Certificateholder's  tax accounting  method had it held its interest in the
Mortgage Loans  directly,  received  directly its share of the amounts  received
with respect to the Mortgage  Loans and paid directly its share of the Servicing
Fees. In the case of Pass-Through  Certificates,  such gross income will consist
of a pro rata share of all of the income  derived from all of the Mortgage Loans
and, in the case of  Stripped  Certificates,  such income will  consist of a pro
rata share of the income  derived from each stripped bond or stripped  coupon in
which the Certificateholder  owns an interest.  The holder of a Certificate will
generally be entitled to deduct such Servicing Fees under Section 162 or Section
212 of the Code to the extent that such Servicing  Fees  represent  "reasonable"
compensation for the services  rendered by the Trustee,  the Master Servicer and
the Special  Servicer,  if any. In the case of a noncorporate  holder,  however,
Servicing  Fees (to the extent not  otherwise  disallowed,  e.g.,  because  they
exceed  reasonable  compensation)  will be deductible in computing such holder's
regular tax  liability  only to the extent  that such fees,  when added to other
miscellaneous  itemized  deductions,  exceed 2% of adjusted gross income and may
not be deductible to any extent in computing such holder's  alternative  minimum
tax liability.  In addition,  Section 68 of the Code provides that the amount of
itemized

                                48
<PAGE>


deductions  otherwise  allowable  for the taxable year for an  individual  whose
adjusted  gross income  exceeds the applicable  amount (for 1996,  $117,950,  or
$58,975  in the case of a  separate  return by a married  individual  within the
meaning of Code  Section  7703,  which  amounts  will be adjusted  annually  for
inflation)  will be reduced  by the  lesser of (i) 3% of the excess of  adjusted
gross  income over the  applicable  amount or (ii) 80% of the amount of itemized
deductions otherwise allowable for such taxable year.

   Discount or Premium on Pass-Through Certificates. The holder's purchase price
of a  Pass-Through  Certificate  is to be allocated  among the Mortgage Loans in
proportion to their fair market values, determined as of the time of purchase of
the Certificates.  In the typical case, the Depositor  believes it is reasonable
for this  purpose  to treat each  Mortgage  Loan as having a fair  market  value
proportional  to the share of the  aggregate  principal  balances  of all of the
Mortgage Loans that it represents,  since the Mortgage Loans,  unless  otherwise
specified  in the  applicable  Prospectus  Supplement,  will  have a  relatively
uniform interest rate and other common  characteristics.  To the extent that the
portion of the purchase  price of a  Certificate  allocated  to a Mortgage  Loan
(other  than  to a  right  to  receive  any  accrued  interest  thereon  and any
undistributed  principal  payments)  is less than or greater than the portion of
the principal  balance of the Mortgage Loan  allocable to the  Certificate,  the
interest in the Mortgage  Loan  allocable to the  Certificate  will be deemed to
have been acquired at a discount or premium, respectively.

   The treatment of any discount will depend on whether the discount  represents
original issue discount or market discount.  In the case of a Mortgage Loan with
original issue discount in excess of a prescribed de minimus amount, a holder of
a Certificate will be required to report as interest income in each taxable year
its share of the amount of original  issue  discount  that  accrues  during that
year, determined under a constant yield method by reference to the initial yield
to maturity of the Mortgage Loan, in advance of receipt of the cash attributable
to such income and  regardless  of the method of federal  income tax  accounting
employed by that holder. Original issue discount with respect to a Mortgage Loan
could arise for example by virtue of the  financing of points by the  originator
of the Mortgage  Loan, or by virtue of the charging of points by the  originator
of the Mortgage Loan in an amount greater than a statutory de minimus exception,
in circumstances under which the points are not currently deductible pursuant to
applicable  Code  provisions.  However,  the OID  Regulations  provide that if a
holder  acquires an  obligation  at a price that  exceeds its stated  redemption
price,  the holder will not include any original issue discount in gross income.
In addition,  if a subsequent  holder  acquires an obligation for an amount that
exceeds  its  adjusted  issue  price the  subsequent  holder will be entitled to
offset the original  issue  discount with economic  accruals of portions of such
excess.  Accordingly,  if the Mortgage Loans acquired by a Certificateholder are
purchased  at a price that  exceeds the  adjusted  issue price of such  Mortgage
Loans, any original issue discount will be reduced or eliminated.

   Certificateholders  also  may be  subject  to the  market  discount  rules of
Sections 1276-1278 of the Code. A Certificateholder that acquires an interest in
Mortgage  Loans  with more  than a  prescribed  de  minimis  amount  of  "market
discount"  (generally,  the excess of the principal amount of the Mortgage Loans
over the purchaser's  purchase price) will be required under Section 1276 of the
Code to include  accrued  market  discount in income as ordinary  income in each
month,  but limited to an amount not  exceeding  the  principal  payments on the
Mortgage  Loans  received in that month and, if the  Certificates  are sold, the
gain realized.  Such market  discount would accrue in a manner to be provided in
Treasury  regulations.  The legislative  history of the 1986 Act indicates that,
until such regulations are issued,  such market discount would in general accrue
either (i) on the basis of a constant  interest rate or (ii) in the ratio of (a)
in the  case of  Mortgage  Loans  not  originally  issued  with  original  issue
discount,  stated  interest  payable  in the  relevant  period  to total  stated
interest  remaining to be paid at the beginning of the period or (b) in the case
of Mortgage Loans  originally  issued at a discount,  original issue discount in
the relevant period to total original issue discount remaining to be paid.

   Section 1277 of the Code provides that the excess of interest paid or accrued
to purchase or carry a loan with market discount over interest  received on such
loan is allowed as a current deduction only to the extent such excess is greater
than the market  discount  that  accrued  during the taxable  year in which such
interest expense was incurred.  In general, the deferred portion of any interest
expense  will be  deductible  when such  market  discount is included in income,
including  upon the sale,  disposition  or  repayment  of the loan. A holder may
elect to include  market  discount in income  currently  as it  accrues,  on all
market discount obligations acquired by such holder during the taxable year such
election  is made and  thereafter,  in which  case the  interest  deferral  rule
discussed above will not apply.

   A  Certificateholder  who purchases a Certificate at a premium generally will
be deemed to have purchased its interest in the  underlying  Mortgage Loans at a
premium.  A  Certificateholder  who holds a  Certificate  as a capital asset may
generally  elect under  Section 171 of the Code to amortize  such  premium as an
offset to interest income on the Mortgage Loans (and not as a separate deduction
item) on a  constant  yield  method.  The  legislative  history  of the 1986 Act
suggests that the same rules that will apply to the accrual of market

                                49
<PAGE>


discount  (described above) will generally also apply in amortizing premium with
respect to Mortgage Loans originated after September 27, 1985. If a holder makes
an election to amortize  premium,  such  election will apply to all taxable debt
instruments  held by such holder at the  beginning  of the taxable year in which
the election is made, and to all taxable debt instruments acquired thereafter by
such holder, and will be irrevocable  without the consent of the IRS. Purchasers
who pay a  premium  for the  Certificates  should  consult  their  tax  advisers
regarding  the  election  to  amortize  premium  and the method to be  employed.
Although the law is somewhat unclear regarding  recovery of premium allocable to
Mortgage Loans  originated  before  September 28, 1985, it is possible that such
premium may be recovered in proportion to payments of Mortgage Loan principal.

   Discount  or Premium on Stripped  Certificates.  A Stripped  Certificate  may
represent  a right to receive  only a portion of the  interest  payments  on the
Mortgage  Loans,  a right to receive  only  principal  payments on the  Mortgage
Loans,  or a right to receive  certain  payments of both interest and principal.
Certain Stripped Certificates ("Ratio Strip Certificates") may represent a right
to receive  differing  percentages  of both the interest  and  principal on each
Mortgage Loan. Pursuant to Section 1286 of the Code, 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.  Section 1286 of the
Code applies the original  issue  discount  rules to stripped bonds and stripped
coupons. For purposes of computing original issue discount, a stripped bond or a
stripped  coupon is  treated as a debt  instrument  issued on the date that such
stripped  interest is purchased  with an issue price equal to its purchase price
or, if more than one stripped  interest is  purchased,  the ratable share of the
purchase  price  allocable  to  such  stripped  interest.   The  Code,  the  OID
Regulations  and  judicial  decisions  provide no direct  guidance as to how the
interest  and  original   issue   discount   rules  are  to  apply  to  Stripped
Certificates.  Under the  method  described  above for  REMIC  Regular  Interest
Certificates (the "Cash Flow Bond Method"), a prepayment  assumption is used and
periodic  recalculations  are made which take into  account with respect to each
accrual  period the  effect of  prepayments  during  such  period.  The 1986 Act
prescribed  the same  method  for  debt  instruments  "secured  by"  other  debt
instruments,  the  maturity  of which  may be  affected  by  prepayments  on the
underlying  debt  instruments.  However,  the 1986 Act does not, absent Treasury
regulations,  appear  specifically  to cover  instruments  such as the  Stripped
Certificates which technically  represent  ownership interests in the underlying
Mortgage  Loans,  rather than being debt  instruments  "secured by" those loans.
Nevertheless,  it is  believed  that the Cash Flow Bond  Method is a  reasonable
method of  reporting  income  for such  Certificates,  and it is  expected  that
original  issue  discount  will be  reported  on that  basis.  In  applying  the
calculation  to such  Certificates,  the Trustee  will treat all  payments to be
received with respect to the Certificates,  whether attributable to principal or
interest on the loans,  as payments on a single  installment  obligation  and as
includible in the stated redemption price at maturity.  The IRS could,  however,
assert that  original  issue  discount must be  calculated  separately  for each
Mortgage Loan underlying a Certificate.  In addition, in the case of Ratio Strip
Certificates,  the  IRS  could  assert  that  original  issue  discount  must be
calculated  separately  for each stripped  coupon or stripped bond  underlying a
Certificate.

   Under certain  circumstances,  if the Mortgage  Loans prepay at a rate faster
than  the  Prepayment  Assumption,  the use of the Cash  Flow  Bond  Method  may
accelerate  a  Certificateholder's  recognition  of  income.  If,  however,  the
Mortgage Loans prepay at a rate slower than the Prepayment  Assumption,  in some
circumstances  the use of  this  method  may  decelerate  a  Certificateholder's
recognition of income.

   In the case of a Stripped  Certificate  which either  embodies  only interest
payments on the underlying  loans or (if it embodies some principal  payments on
the Mortgage Loans) is issued at a price that exceeds the principal payments (an
"Interest Weighted  Certificate),  additional  uncertainty exists because of the
enhanced  potential  for  applicability  of the  proposed  contingent  principal
provisions of the Original Proposed OID Regulations.

   Under the contingent principal provisions,  "contingent principal" represents
the portion of the purchase price in excess of the amount of principal payments.
Under this  method,  the  Certificateholder  is in effect put on the cash method
with respect to interest  income at the  applicable  federal rate.  First,  each
payment  denominated  "interest" is treated as interest to the extent of accrued
and  unpaid  interest  on the debt  instrument  at the time that the  payment is
received.  Second,  the portion of a payment  denominated  interest  that is not
treated as interest,  as described in the  preceding  sentence,  is treated as a
repayment of contingent  principal.  The interest for any accrual period,  other
than an initial  short  period,  is the product of the  applicable  federal rate
(published  monthly  by the  Treasury  Department)  at  the  time  of  the  debt
instrument's  issuance  and the  adjusted  issue price at the  beginning  of the
accrual period (the sum of the purchase price of the instrument plus the accrued
interest  for all  prior  accrual  periods,  reduced  by the  total of  payments
received in all prior periods).  The total of the payments  denominated interest
with respect to the Interest Weighted Certificate that

                                50
<PAGE>


may be treated as principal may not exceed the amount of  contingent  principal.
If the  contingent  principal  has been  completely  recovered,  all  subsequent
payments will be treated as interest.

   The  Original  Proposed  OID  Regulations  provide  that  if  all  contingent
principal is not recovered as of the final payment,  then the final payment will
be treated as principal to the extent of such unrecovered principal and interest
to the extent of the  remainder,  if any. To the extent the final payment is not
sufficient to cover the principal amount, the Certificateholders  will recognize
a loss. If the loss  generating  Mortgage  Loan was issued by a natural  person,
such loss may be an ordinary loss since loss  recognized on retirement of a debt
instrument  issued  by a natural  person is not a loss from a sale or  exchange.
However,  the IRS might  contend  that such loss should be a capital loss if the
Certificateholder  held its Certificate as a capital asset within the meaning of
Section 1221 of the Code.

   Possible Alternative Characterizations. The characterizations of the Stripped
Certificates  described above are not the only possible  interpretations  of the
applicable Code  provisions.  Among other  possibilities,  the IRS could contend
that (i) in certain Series, each non-Interest  Weighted  Certificate is composed
of  an  unstripped  undivided  ownership  interest  in  Mortgage  Loans  and  an
installment  obligation  consisting  of stripped  principal  payments;  (ii) the
non-Interest  Weighted  Certificates  are subject to the  Proposed  Regulations;
(iii) each Interest Weighted  Certificate is composed of an unstripped undivided
ownership  interest  in  the  Mortgage  Loans  and  an  installment   obligation
consisting  of stripped  interest  payments;  or (iv) there are as many stripped
bonds or stripped  coupons as there are scheduled  payments of principal  and/or
interest on each Mortgage Loan.

   Given the variety of alternatives  for treatment of the  Certificates and the
different  federal income tax  consequences  that result from each  alternative,
potential  purchasers are urged to consult their own tax advisers  regarding the
proper treatment of the Certificates for federal income tax purposes.

   Character as Qualifying Mortgage Loans. In the case of Stripped  Certificates
there is no specific legal authority existing regarding whether the character of
the  Certificates,  for  federal  income tax  purposes,  will be the same as the
Mortgage  Loans.  The IRS  could  take the  position  that the  Mortgage  Loans'
character  is not  carried  over  to the  Certificates  in  such  circumstances.
Pass-Through  Certificates  will be, and,  although  the matter is not free from
doubt,  Stripped Certificates should be considered to represent "qualifying real
property  loans" within the meaning of Section 593(d) of the Code,  "real estate
assets"  within  the  meaning of Section  856(c)(6)(B)  of the Code,  and "loans
secured  by an  interest  in  real  property"  within  the  meaning  of  Section
7701(a)(19)(C)(v)   of  the  Code;  and  interest  income  attributable  to  the
Certificates  should be considered to represent "interest on obligations secured
by mortgages  on real  property or on  interests  in real  property"  within the
meaning of Section 856(c)(3)(B) of the Code. However,  Mortgage Loans secured by
non-residential  real property will not constitute "loans secured by an interest
in real property" within the meaning of Section  7701(a)(19)(C)  of the Code. In
addition,  it  is  possible  that  various  reserves  or  funds  underlying  the
Certificates  may  cause  a  proportionate   reduction  in  the  above-described
qualifying status categories of Certificates.

   Sale of  Certificates.  As a general rule, if a Certificate is sold,  gain or
loss  will be  recognized  by the  holder  thereof  in an  amount  equal  to the
difference  between the amount realized on the sale and the  Certificateholder's
adjusted  tax basis in the  Certificate.  Such gain or loss  will  generally  be
capital gain or loss if the  Certificate is held as a capital asset. In the case
of Pass-Through  Certificates,  such tax basis will generally equal the holder's
cost of the  Certificate  increased by any  discount  income with respect to the
loans  represented  by such  Certificate  previously  included  in  income,  and
decreased by the amount of any  distributions of principal  previously  received
with respect to the Certificate.  Such gain, to the extent not otherwise treated
as  ordinary  income,  will be treated as  ordinary  income to the extent of any
accrued  market  discount  not  previously  reported  as income.  In the case of
Stripped    Certificates,    the   tax   basis   will   generally    equal   the
Certificateholder's  cost for the Certificate,  increased by any discount income
with respect to the Certificate  previously included in income, and decreased by
the amount of all payments previously received with respect to such Certificate.

Miscellaneous Tax Aspects

   Backup  Withholding.  A  Certificateholder,  other than a  Residual  Interest
Certificateholder,  may,  under  certain  circumstances,  be  subject to "backup
withholding" at the rate of 31% with respect to distributions or the proceeds of
a sale of Certificates to or through brokers that represent interest or original
issue discount on the  Certificates.  This withholding  generally applies if the
holder of a  Certificate  (i) fails to furnish  the  Trustee  with its  taxpayer
identification  number  ("TIN");  (ii)  furnishes the Trustee an incorrect  TIN;
(iii)  fails  to  report  properly  interest,  dividends  or  other  "reportable
payments" as defined in the Code; or (iv) under certain circumstances,  fails to
provide  the  Trustee  or  such  holder's  securities  broker  with a  certified
statement, signed under penalty of perjury, that the TIN provided is its correct
TIN and that the holder is not subject to

                                51
<PAGE>


backup withholding.  Backup withholding will not apply, however, with respect to
certain  payments  made to  Certificateholders,  including  payments  to certain
exempt recipients (such as exempt  organizations)  and to certain  Nonresidents.
Holders  of the  Certificates  should  consult  their tax  advisers  as to their
qualification  for  exemption  from backup  withholding  and the  procedure  for
obtaining the exemption.

   The Trustee will report to the  Certificateholders and to the Master Servicer
for each calendar year the amount of any "reportable  payments" during such year
and the  amount  of tax  withheld,  if any,  with  respect  to  payments  on the
Certificates.

Tax Treatment of Foreign Investors

   Under the Code, unless interest  (including OID) paid on a Certificate (other
than a Residual Certificate) is considered to be "effectively  connected" with a
trade  or  business  conducted  in the  United  States  by a  nonresident  alien
individual,  foreign partnership or foreign corporation  ("Nonresidents"),  such
interest  will  normally  qualify  as  portfolio  interest  (except  if (i)  the
recipient is a holder, directly or by attribution, of 10% or more of the capital
or profits interest in the issuer or (ii) the recipient is a controlled  foreign
corporation as to which the issuer is a related  person) and will be exempt from
federal income tax. Upon receipt of appropriate ownership statements, the issuer
normally  will be relieved of  obligations  to withhold  tax from such  interest
payments.  These  provisions  supersede the generally  applicable  provisions of
United States law that would  otherwise  require the issuer to withhold at a 30%
rate (unless  reduced or eliminated by an applicable tax treaty) on, among other
things, interest and other fixed or determinable, annual or periodic income paid
to Nonresidents.  Holders of  Certificates,  including  "stripped  certificates"
(i.e.,  Certificates that separate  ownership of principal payments and interest
payments on the Mortgage Loans),  however,  may be subject to withholding to the
extent that the Mortgage Loans were originated on or before July 18, 1984.

   Interest  and OID of  Certificateholders  who  are  foreign  persons  are not
subject to  withholding if they are  effectively  connected with a United States
business conducted by the  Certificateholder.  They will, however,  generally be
subject to the regular United States income tax.

   Payments to holders of Residual  Certificates  who are foreign  persons  will
generally be treated as interest and be subject to United States withholding tax
at 30% or any lower  applicable  treaty rate.  Holders  should  assume that such
income does not qualify for  exemption  from United  States  withholding  tax as
portfolio interest.  It is clear that, to the extent that a payment represents a
portion of REMIC taxable income that  constitutes  excess  inclusion  income,  a
holder of a Residual  Certificate  will not be entitled to an exemption  from or
reduction of the 30% (or lower treaty rate) withholding tax. If the payments are
subject to United  States  withholding  tax, they  generally  will be taken into
account for  withholding tax purposes only when paid or distributed (or when the
Residual  Certificate  is disposed  of). The Treasury has  statutory  authority,
however,  to promulgate  regulations that would require such amounts to be taken
into account at an earlier time in order to prevent the  avoidance of tax.  Such
regulations could, for example, require withholding prior to the distribution of
cash in the case of Residual  Certificates  that do not have significant  value.
Under the Proposed  Regulations,  if a Residual  Certificate  has tax  avoidance
potential,  a  transfer  of a  Residual  Certificate  to a  Nonresident  will be
disregarded  for all  federal  tax  purposes.  A  Residual  Certificate  has tax
avoidance  potential  unless,  at the  time  of  the  transfer,  the  transferor
reasonably  expects that the REMIC will  distribute to the  transferee  Residual
Interest  holder amounts that will equal at least 30% of each excess  inclusion,
and that  such  amounts  will be  distributed  at or after the time at which the
excess  inclusion  accrues  and not later  than the close of the  calendar  year
following  the calendar year of accrual.  If a Nonresident  transfers a Residual
Certificate  to a United  States  person,  and if the transfer has the effect of
allowing the  transferor  to avoid tax on accrued  excess  inclusions,  then the
transfer is disregarded and the transferor  continues to be treated as the owner
of the Residual  Certificate  for purposes of the  withholding tax provisions of
the Code. See "--Excess Inclusions."

                     STATE TAX CONSIDERATIONS

   In addition  to the federal  income tax  consequences  described  in "CERTAIN
FEDERAL INCOME TAX CONSEQUENCES,"  potential investors should consider the state
income tax  consequences  of the  acquisition,  ownership and disposition of the
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 advisers  with  respect to the various  state tax
consequences of an investment in the Certificates.


                                52
<PAGE>


                       ERISA CONSIDERATIONS

   The Employee  Retirement  Income Security Act of 1974, as amended  ("ERISA"),
imposes certain  requirements on employee benefit plans subject to ERISA ("ERISA
Plans") and prohibits certain  transactions  between ERISA Plans and persons who
are  "parties in  interest"  (as defined  under ERISA) with respect to assets of
such Plans.  Section  4975 of the Code  prohibits a similar set of  transactions
between certain plans ("Code Plans," and together with ERISA Plans, "Plans") and
persons who are "disqualified  persons" (as defined in the Code) with respect to
Code Plans.  Certain  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  requirements  of ERISA or Section 4975 of the Code,  and
assets of such plans may be invested in Certificates,  subject to the provisions
of other  applicable  federal  and state law.  Any such plan which is  qualified
under Section  401(a) of the Code and exempt from taxation  under Section 501(a)
of the Code is, however,  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 investments be made in accordance with
the documents  governing the ERISA Plan.  Before investing in a Certificate,  an
ERISA Plan fiduciary should consider,  among other factors,  whether to do so is
appropriate in view of the overall  investment policy and liquidity needs of the
ERISA Plan.  Such fiduciary  should  especially  consider the sensitivity of the
investments to the rate of principal  payments  (including  prepayments)  on the
Mortgage Loans, as discussed in the Prospectus Supplement related to a Series.

Prohibited Transactions

   Section  406 of ERISA  and  Section  4975 of the  Code  prohibit  parties  in
interest  and  disqualified  persons  with respect to ERISA Plans and Code Plans
from engaging in certain  transactions  involving such Plans or "plan assets" of
such  Plans,  unless a  statutory  or  administrative  exemption  applies to the
transaction.  Section 4975 of the Code and  Sections  502(i) and 502(l) of ERISA
provide  for the  imposition  of certain  excise  taxes and civil  penalties  on
certain persons that engage or participate in such prohibited transactions.  The
Depositor,  the Master Servicer, the Special Servicer, if any, or the Trustee or
certain  affiliates  thereof may be considered or may become parties in interest
or  disqualified  persons  with  respect  to  an  investing  Plan.  If  so,  the
acquisition or holding of Certificates by, on behalf of or with "plan assets" of
such Plan may be considered to give rise to a  "prohibited  transaction"  within
the meaning of ERISA and/or Section 4975 of the Code,  unless an  administrative
exemption described below or some other exemption is available.

   Special  caution should be exercised  before "plan assets" of a Plan are used
to purchase a Certificate  if, with respect to such assets,  the Depositor,  the
Master Servicer,  the Special  Servicer,  if any, or the Trustee or an affiliate
thereof either (a) has investment  discretion  with respect to the investment of
such assets or (b) has authority or  responsibility to give, or regularly gives,
investment  advice  with  respect to such  assets for a fee and  pursuant  to an
agreement or  understanding  that such advice will serve as a primary  basis for
investment  decisions  with  respect to such assets and that such advice will be
based on the particular investment needs of the Plan.

   Further,  if the  underlying  assets  included in a Trust Fund were deemed to
constitute "plan assets," certain transactions  involved in the operation of the
Trust  Fund may be deemed to  constitute  prohibited  transactions  under  ERISA
and/or the Code.  Neither  ERISA nor Section  4975 of the Code  defines the term
"plan assets."

   The U.S.  Department of Labor (the  "Department") has issued regulations (the
"Regulations")  concerning whether a Plan's assets would be deemed to include an
undivided  interest in each of the  underlying  assets of an entity (such as the
Trust Fund), for purposes of the reporting and disclosure and general  fiduciary
responsibility  provisions of ERISA and the prohibited transaction provisions of
ERISA and Section 4975 of the Code,  if the Plan  acquires an "equity  interest"
(such as a Certificate) in such an entity.

   Certain  exceptions  are  provided in the  Regulations  whereby an  investing
Plan's assets would be deemed merely to include its interest in the Certificates
instead  of  being  deemed  to  include  an  undivided  interest  in each of the
underlying assets of the Trust Fund. However, it cannot be predicted in advance,
nor can there be a  continuing  assurance  whether such  exceptions  may be met,
because  of the  factual  nature  of  certain  of the  rules  set  forth  in the
Regulations.  For example,  one of the exceptions in the Regulations states that
the underlying  assets of an entity will not be considered "plan assets" if less
than 25% of the value of each class of equity interests is held by "Benefit Plan
Investors,"  which are defined as ERISA Plans,  Code Plans and employee  benefit
plans not subject to ERISA (for example, governmental plans), but this exemption
is tested immediately after each acquisition of an equity interest in the entity
whether upon initial issuance or in the secondary market.

                                53
<PAGE>


   Pursuant to the  Regulations,  if the assets of the Trust Fund were deemed to
be  "plan  assets"  by  reason  of the  investment  of  assets  of a Plan in any
Certificates, the "plan assets" of such Plan would include an undivided interest
in the Mortgage Loans, the mortgages underlying the Mortgage Loans and any other
assets held in the Trust Fund.  Therefore,  because the Mortgage Loans and other
assets  held in the Trust  Fund may be deemed to be "plan  assets"  of each Plan
that purchases Certificates,  in the absence of an exemption, the purchase, sale
or holding of  Certificates of any Series or Class by or with "plan assets" of a
Plan  may  result  in a  prohibited  transaction  and the  imposition  of  civil
penalties or excise taxes.  Depending on the relevant  facts and  circumstances,
certain  prohibited  transaction  exemptions may apply to the purchase,  sale or
holding  of  Certificates  of any  Series  or  Class  by a  Plan,  for  example,
Prohibited  Transaction  Class Exemption  ("PTCE") 95-60,  which exempts certain
transactions between insurance company general accounts and parties in interest;
PTCE  91-38,  which  exempts  certain   transactions   between  bank  collective
investment  funds and parties in  interest;  PTCE 90-1,  which  exempts  certain
transactions  between  insurance company pooled separate accounts and parties in
interest;  or PTCE 84-14, which exempts certain transactions  effected on behalf
of a plan by a "qualified professional asset manager." There can be no assurance
that any of these exemptions will apply with respect to any Plan's investment in
any  Certificates  or,  even if an  exemption  were  deemed to  apply,  that any
exemption  would  apply  to  all  prohibited  transactions  that  may  occur  in
connection  with such  investment.  Also, the  Department has issued  individual
administrative  exemptions from  application of certain  prohibited  transaction
restrictions  of ERISA  and the  Code to most  underwriters  of  mortgage-backed
securities (each, an "Underwriter's Exemption"). Such an Underwriter's Exemption
can only apply to mortgage-backed  securities which, among other conditions, are
sold in an offering with respect to which such an underwriter serves as the sole
or a  managing  underwriter,  or as a selling  or  placement  agent.  If such an
Underwriter's  Exemption  might be applicable to a Series of  Certificates,  the
related  Prospectus  Supplement  will refer to such  possibility.  Further,  the
related  Prospectus  Supplement  may provide that  certain  Classes or Series of
Certificates  may not be purchased by, or  transferred  to, Plans or may only be
purchased by, or transferred  to, an insurance  company for its general  account
under circumstances that would not result in a prohibited transaction.

   Any  fiduciary or other Plan investor who proposes to invest "plan assets" of
a Plan in  Certificates  of any Series or Class should  consult with its counsel
with respect to the potential  consequences  under ERISA and Section 4975 of the
Code of any such acquisition and ownership of such Certificates.

Unrelated Business Taxable Income -- Residual Interests

   The purchase of a Certificate evidencing an interest in the Residual Interest
in a Series  that is  treated as a REMIC by any  employee  benefit or other plan
that is exempt from taxation under Code Section 501(a), including most varieties
of Plans,  may give rise to "unrelated  business taxable income" as described in
Code Sections 511-515 and 86OE. Further, prior to the purchase of an interest in
a Residual  Interest,  a  prospective  transferee  may be required to provide an
affidavit to a transferor  that it is not, nor is it purchasing an interest in a
Residual  Interest on behalf of, a  "Disqualified  Organization,"  which term as
defined above includes certain  tax-exempt  entities not subject to Code Section
511,  such as certain  governmental  plans,  as discussed  above under  "CERTAIN
FEDERAL INCOME TAX CONSEQUENCES  --Taxation of Holders of Residual Certificates"
and "--Restrictions on Ownership and Transfer of Residual Certificates."

   Due to the  complexity of these rules and the penalties  imposed upon persons
involved  in  prohibited   transactions,   it  is  particularly  important  that
individuals responsible for investment decisions with respect to ERISA Plans and
Code Plans consult with their counsel  regarding  the  consequences  under ERISA
and/or the Code of their acquisition and ownership of Certificates.

   The sale of Certificates to a Plan is in no respect a  representation  by the
Depositor or the applicable  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

   Unless otherwise specified in the related Prospectus Supplement,  the Offered
Certificates will not constitute  "mortgage related  securities" for purposes of
the Secondary Mortgage Market Enhancement Act of 1984 (the "Enhancement Act").

   All depository  institutions  considering  an investment in the  Certificates
should review the Supervisory  Policy  Statement on Securities  Activities dated
January 28, 1992 (the "Policy Statement") of the Federal Financial  Institutions
Examination  Council  (to the extent  adopted by their  respective  regulators),
which in

                                54
<PAGE>


relevant  part  prohibits  depository  institutions  from  investing  in certain
"high-risk" mortgage securities,  except under limited  circumstances,  and sets
forth  certain  investment  practices  deemed  to be  unsuitable  for  regulated
institutions.

   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 that may
restrict or prohibit investment in securities that are not "interest bearing" or
"income-paying,"  and  provisions  that may restrict or prohibit  investments in
securities that are issued in book-entry form.

   The  appropriate  characterization  of the  Certificates  under various legal
investment  restrictions,  and thus the  ability of  investors  subject to these
restrictions   to  purchase   Certificates,   may  be  subject  to   significant
interpretive uncertainties.  All investors whose investment authority is subject
to legal  restrictions  should  consult  their own legal  advisers to  determine
whether,  and to what extent, the Certificates will constitute legal investments
for them.

                       PLAN OF DISTRIBUTION

   The  Depositor  may sell the  Certificates  offered  hereby in Series  either
directly  or  through   underwriters.   The  related  Prospectus  Supplement  or
Prospectus  Supplements  for each Series will describe the terms of the offering
for that Series and will state the public  offering  or  purchase  price of each
Class of Certificates of such Series, or the method by which such price is to be
determined, and the net proceeds to the Depositor from such sale.

   If the sale of any Certificates is made pursuant to an underwriting agreement
pursuant to which one or more underwriters  agree to act in such capacity,  such
Certificates will be acquired by such underwriters for their own account and may
be resold 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.  Firm
commitment  underwriting  and  public  reoffering  by  underwriters  may be done
through  underwriting  syndicates or through one or more firms acting alone. The
specific managing underwriter or underwriters, if any, with respect to the offer
and sale of a particular  Series of Certificates  will be set forth on the cover
of the  Prospectus  Supplement  related to such  Series  and the  members of the
underwriting syndicate, if any, will be named in such Prospectus Supplement. The
Prospectus  Supplement will describe any discounts and commissions to be allowed
or paid by the  Depositor  to the  underwriters,  any other  items  constituting
underwriting  compensation  and any discounts and  commissions  to be allowed or
paid to the dealers.  The  obligations  of the  underwriters  will be subject to
certain  conditions   precedent.   Unless  otherwise  provided  in  the  related
Prospectus  Supplement,  the underwriters with respect to a sale of any Class of
Certificates  will be  obligated to purchase  all such  Certificates  if any are
purchased.  Pursuant to each such  underwriting  agreement,  the Depositor  will
indemnify the related underwriters against certain civil liabilities,  including
liabilities under the 1933 Act.

   If any Certificates are offered other than through  underwriters  pursuant to
such underwriting  agreements,  the related Prospectus  Supplement or Prospectus
Supplements  will contain  information  regarding the terms of such offering and
any agreements to be entered into in connection with such offering.

   Purchasers of Certificates,  including  dealers,  may, depending on the facts
and circumstances of such purchases,  be deemed to be "underwriters"  within the
meaning  of the  1933  Act in  connection  with  reoffers  and  sales by them of
Certificates.  Certificateholders  should  consult with their legal  advisors in
this regard prior to any such reoffer and sale.

   If  specified  in  the  Prospectus   Supplement   relating  to  a  Series  of
Certificates,  the  Depositor,  any  affiliate  thereof  or any other  person or
persons  specified  therein may  purchase  some or all of one or more Classes of
Certificates  of such Series from the  underwriter or underwriters or such other
person or persons  specified in such Prospectus  Supplement.  Such purchaser may
thereafter from time to time offer and sell, pursuant to this Prospectus and the
related  Prospectus  Supplement,  some or all of such Certificates so purchased,
directly,  through one or more  underwriters to be designated at the time of the
offering of such Certificates,  through dealers acting as agent and/or principal
as in  such  other  manner  as  may  be  specified  in  the  related  Prospectus
Supplement. Such 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 such  purchaser's  offering of such  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 such  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 such Certificates
may be deemed to

                                55
<PAGE>


be an "underwriter"  within the meaning of the 1933 Act, and any commissions and
discounts  received  by  such  dealer  and  any  profit  on the  resale  of such
Certificates  by such dealer might be deemed to be  underwriting  discounts  and
commissions under the 1933 Act.

                           LEGAL MATTERS

   Certain legal matters  relating to the  Certificates  offered  hereby will be
passed  upon for the  Depositor  by  Morrison  &  Hecker  L.L.P.,  Kansas  City,
Missouri,  and for the  Underwriters  as  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 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 mortgagors 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.

                                56

<PAGE>



                 INDEX OF SIGNIFICANT DEFINITIONS

Definitions                                                    Page

1933 Act..........................................................2
1986 Act.........................................................42
ADA..............................................................37
Agreement.........................................................9
Bankruptcy Code..............................................28, 30
Cash Flow Bond Method............................................50
CERCLA........................................................7, 32
Certificateholders...............................................10
Certificates......................................................1
Classes...........................................................1
Closing Date.....................................................15
Code Plans.......................................................53
Collection Account...............................................11
Commission........................................................2
Compound Interest Certificates...................................39
Credit Enhancement...............................................23
Cut-off Date.....................................................10
Department.......................................................53
Depositor.........................................................1
Disqualified Organization........................................47
Distribution Account.............................................11
Distribution Date................................................10
Enhancement Act..................................................54
ERISA............................................................53
ERISA Plans......................................................53
Escrow Account...................................................18
Escrow Payments..................................................18
Event of Default.................................................22
FHA..............................................................16
FHLMC............................................................10
Final Regulations................................................39
FNMA.............................................................10
Forfeiture Laws..................................................37
Form 8-K.........................................................15
Garn-St Germain Act..............................................34
GNMA.............................................................10
Hazardous Materials..............................................33
HUD..............................................................16
Installment Contracts............................................14
Interest Weighted Certificate....................................41
IRS..............................................................39
Mortgage.....................................................14, 25
Mortgage Loan....................................................14
Mortgage Loan File...............................................15
Mortgage Loan Groups.............................................15
Mortgage Loan Schedule...........................................15
Mortgage Loan Seller.............................................16
Mortgage Loans....................................................1
Mortgage Pool.....................................................1
Mortgaged Property...............................................14
Mortgagee........................................................25
Mortgagor........................................................25
Multiple Variable Rate...........................................41
NCUA.............................................................35
Nonresidents.....................................................52
Note.............................................................14
Offered Certificates..............................................1
OID..............................................................39

                                57

<PAGE>


Definitions                                                    Page


Pass-Through Certificates48
Pass-Through Rate.................................................2
Permitted Investments............................................11
Plans............................................................53
Policy Statement.................................................54
Prepayment Assumption............................................40
Property Protection Expenses.....................................11
Proposed Regulations.............................................39
PTCE.............................................................54
Rating Agency.....................................................9
Ratio Strip Certificates.........................................50
Registration Statement............................................2
Regular Certificates.............................................39
Regular Interests................................................38
Regulations......................................................53
Relief Act.......................................................35
REMIC.............................................................1
REMIC Regulations................................................46
REO Account......................................................11
Reserve Account...................................................9
Residual Certificate.............................................45
Residual Interests...............................................38
S&P..............................................................12
Senior Certificates..............................................24
Series............................................................1
Servicer.........................................................17
Servicer Remittance Date.........................................11
Servicing Fee................................................20, 48
Simple Interest Loans............................................14
Single Variable Rate.............................................39
Specially Serviced Mortgage Loans................................17
Startup Day......................................................44
Stripped Certificates............................................48
Subordinate Certificates.........................................24
Tiered REMICs....................................................39
TIN..............................................................51
Title V..........................................................35
Title VIII.......................................................35
Trust Fund.....................................................1, 9
Trustee..........................................................13
UCC..............................................................25
Underwriter's Exemption..........................................54
Voting Rights.....................................................8


                                58

<PAGE>


      No dealer,  salesperson  or other person has been  authorized  to give any
information  or to make any  representation  not  contained  in this  Prospectus
Supplement  or the  Prospectus  and,  if  given  or made,  such  information  or
representation  must  not be  relied  upon  as  having  been  authorized  by the
Depositor or the Underwriter.  This Prospectus  Supplement and the Prospectus do
not constitute an offer to sell or a solicitation  of an offer to buy any of the
securities  offered  hereby  in any  jurisdiction  to any  person  to whom it is
unlawful to make such offer in such  jurisdiction.  Neither the delivery of this
Prospectus Supplement or the Prospectus nor any sale made hereunder shall, under
any circumstances,  create an implication that the information herein is correct
as of any time subsequent to the date hereof or that there has been no change in
the affairs of the Depositor since such date.


                         TABLE OF CONTENTS
                       PROSPECTUS SUPPLEMENT
                                                                            Page
Available Information...........................................S-4
Summary.........................................................S-5
Risk Factors ..................................................S-20
Description of the Mortgage Pool...............................S-24
The Mortgage Loan Seller ......................................S-47
The Master Servicer ...........................................S-47
The Special Servicer ..........................................S-48
Description of the Certificates ...............................S-49
Yield Considerations ..........................................S-63
The Pooling and Servicing Agreement............................S-71
Certain Federal Income Tax Consequences........................S-88
ERISA Considerations ..........................................S-90
Legal Investment...............................................S-94
Plan of Distribution ..........................................S-94
Use of Proceeds ...............................................S-95
Legal Matters .................................................S-95
Ratings .......................................................S-95
Index of Significant Definitions ..............................S-97
Appendix A .....................................................A-1
Appendix B .....................................................B-1

                            PROSPECTUS

Prospectus Supplement...........................................  2
Additional Information..........................................  2
Incorporation Of Certain Information By Reference...............  2
Reports.........................................................  3
Risk Factors....................................................  3
The Depositor...................................................  8
Use Of Proceeds.................................................  9
Description Of The Certificates.................................  9
The Mortgage Pools.............................................. 14
Servicing Of The Mortgage Loans................................. 17
Credit Enhancement.............................................. 23
Certain Legal Aspects Of The Mortgage Loans..................... 24
Certain Federal Income Tax Consequences......................... 38
State Tax Considerations........................................ 52
Erisa Considerations............................................ 53
Legal Investment................................................ 54
Plan Of Distribution............................................ 55
Legal Matters................................................... 56
Financial Information........................................... 56
Rating.......................................................... 56
Index Of Significant Definitions................................ 57






                   $_____________ (Approximate)





                  Midland Realty Acceptance Corp.
                             Depositor



                        -------------------
                       Mortgage Loan Seller



                    Midland Loan Services, L.P.
                          Master Servicer


                        -------------------
                         Special Servicer


                        Commercial Mortgage
                     Pass-Through Certificates
                           Series _____











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


                       PROSPECTUS SUPPLEMENT

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







                Prudential Securities Incorporated






<PAGE>


                              PART II

              INFORMATION NOT REQUIRED IN PROSPECTUS


Item 14.   Other Expenses of Issuance and Distribution

           The expenses  expected to be incurred in connection with the issuance
and distribution of the securities  being  registered,  other than  underwriting
compensation,  are as set forth  below.  All such  expenses,  except for the SEC
registration and filing fees, are estimated: 
      SEC Registration Fee..................................$344.83
      NASD Filing Fee........................................   N/A
      Legal Fees and Expenses.............................$    *
      Accounting Fees and Expenses........................$    *
      Trustee's Fees and Expenses (including counsel fees)$    *
      Blue Sky Qualification Fees and Expenses............$    *
      Printing and Engraving Fees.........................$    *
      Rating Agency Fees..................................$    *
      Miscellaneous.......................................$    *

      Total...............................................$    *

      *To be filed by amendment.

Item 15.   Indemnification of Directors and Officers

           Section 355 of the General and Business  Corporation  Law of Missouri
empowers  a  corporation  to  indemnify  any  person who was or is a party or is
threatened to be made a party to any  threatened,  pending or completed  action,
suit or proceeding,  whether civil,  criminal,  administrative  or investigative
(other  than an action by or in the right of the  corporation)  by reason of the
fact  that he or she is or was a  director,  officer,  employee  or agent of the
corporation  or is or  was  serving  at the  request  of  the  corporation  as a
director,  officer,  employee  or agent of another  corporation  or  enterprise.
Depending on the  character  of the  proceeding,  a  corporation  may  indemnify
against expenses, costs and fees (including attorney's fees), judgements,  fines
and amounts paid in settlement  actually and  reasonably  incurred in connection
with such action,  suit or  proceeding if the person  indemnified  acted in good
faith and in a manner he or she  reasonably  believed to be in or not opposed to
the best interests of the corporation,  and, with respect to any criminal action
or  proceeding,  had no  reasonable  cause to  believe  his or her  conduct  was
unlawful.  If the person  indemnified  is not wholly  successful in such action,
suit or  proceeding,  but is successful,  on the merits or otherwise,  in one or
more but less than all claims,  issues or matters in such proceeding,  he or she
may  be  indemnified  against  expenses  actually  and  reasonably  incurred  in
connection with each successfully  resolved claim,  issue or matter. In the case
of an action or suit by or in the right of the corporation,  no  indemnification
may be made in  respect to any  claim,  issue or matter as to which such  person
shall have been adjudged to be liable to the corporation  unless and only to the
extent that the court in which such action or suit was brought  shall  determine
that despite the  adjudication of liability such person is fairly and reasonably
entitled to  indemnity  for such  expenses  which the court  shall deem  proper.
Section 355 provides that to the extent a director,  officer,  employee or agent
of a  corporation  has been  successful  in the defense of any  action,  suit or
proceeding  referred  to above or in the  defense of any claim,  issue or matter
therein, he or she shall be indemnified  against expenses (including  attorney's
fees) actually and reasonably incurred by him or her in connection therewith.

      Section  355 of the  General  and  Business  Corporation  Law of  Missouri
further provides that a corporation may give any further indemnity,  in addition
to the  indemnity  set  forth  above  to any  person  who is or was a  director,
officer,  employee  



<PAGE>


or agent,  or to any  person  who is or was  serving  at the
request of the corporation as a director,  officer, employee or agent of another
corporation,  partnership,  joint venture,  trust or other enterprise,  provided
such further  indemnity is either (i) authorized,  directed,  or provided for in
the articles of incorporation  of the corporation or any duly adopted  amendment
thereof or (ii) is authorized, directed, or provided for in any bylaw or 
agreement of the corporation which has been  adopted by a vote of the  
shareholders  of the  corporation,  and provided further that no such indemnity 
shall indemnify any person from or on account of such  person's  conduct  which 
was  finally  adjudged  to have  been  knowingly fraudulent,  deliberately  
dishonest  or willful  misconduct.  The  Articles  of Incorporation  of the 
Depositor  contain a provision  requiring the Depositor to indemnity  each such 
person to the extent his or her conduct is not  adjudged to have been knowingly 
fraudulent, deliberately dishonest or willful misconduct.

           Reference  is made to the  form of  Underwriting  Agreement  filed as
Exhibit 1.1 hereto for provisions  relating to the indemnification of directors,
officers  and  controlling   persons  against  certain   liabilities   including
liabilities under the Section Act of 1933, as amended.

           Unless  otherwise  specified,  the Agreement  relating to each Series
will provide  that neither the  Depositor  nor any partner,  director,  officer,
employee  or agent of the  Depositor  will be liable  to the  Trust  Fund or the
Certificateholders  for any action taken,  or for refraining  from the taking of
any action, in good faith pursuant to the Agreement,  or for errors in judgment,
provided,  however,  that  neither  the  Depositor  nor any such  person will be
protected against liability for a breach of its  representations  and warranties
under the  Agreement  or that  would  otherwise  be imposed by reason of willful
misfeasance,  bad faith or  negligence  in the  performance  of its duties or by
reason of reckless  disregard  of its  obligations  and duties  thereunder.  The
Agreement  relating to each Series will further  provide that the  Depositor and
any director,  officer,  employee or agent of the Depositor  will be entitled to
indemnification by the Trust Fund for any loss, liability or expense incurred in
connection with any legal action relating to the Agreement or the  Certificates,
other than loss,  liability or expense (i) incurred by reason of its  respective
willful misfeasance, bad faith, fraud or negligence in the performance of duties
thereunder or by reason of reckless disregard of its respective  obligations and
duties thereunder or (ii) imposed by any taxing authority which loss,  liability
or  expense  is not  specifically  reimbursable  pursuant  to the  terms  of the
Agreement or which  results  from a breach  (other than a breach with respect to
which the Master  Servicer or Special  Servicer,  as  applicable,  would have no
liability  under the standard set forth in the first sentence of this paragraph)
by the Master  Servicer,  the Special  Servicer or its agents of its  respective
obligations under the Agreement.

Item 16.   Exhibits and Financial Statements





(a) Exhibit

   1.1**        Form of Underwriting Agreement.

   4.1*        Form of Pooling and Servicing Agreement.

   5.1*        Form of Opinion of Morrison & Hecker L.L.P. as to legality
               (including consent of such firm).

   8.1*        Form of Opinion of Morrison & Hecker L.L.P. as to certain tax
               matters (including consent of such firm).

   23.1**      Consent of Morrison & Hecker L.L.P. (included in Exhibits 5.1
               and 8.1).

   24.1*       Power of Attorney (included at page II-5).

- ------------------
*  Filed herewith.
** To be filed by Amendment.


                              II-2

<PAGE>

(b)   Financial Statements

      All financial  statements,  schedules and historical financial information
      have been omitted as they are not applicable.

Item 17.   Undertakings

           A.   Undertaking pursuant to rule 415.

The undersigned 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 Securities Act of 1933;

           (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; and

           (iii)To include any material  information with respect to the plan of
                distribution  not  previously   disclosed  in  the  Registration
                Statement  or any  material  change to such  information  in the
                Registration Statement.

      provided,  however, that paragraphs (1)(i) and (1)(ii) do not apply if the
      information required to be included in a post-effective amendment by those
      paragraphs  is  contained  in  periodic  reports  filed by the  Registrant
      pursuant  to section 13 or 15(d) of the  Securities  Exchange  Act of 1934
      that are incorporated by reference in this Registration Statement.

(2)   That,  for the purpose of determining  any liability  under the Securities
      Act of 1933 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.

(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.




           B.   Undertaking Concerning Filings Incorporating
                Subsequent Exchange Act Documents by Reference.

           The Registrant  hereby  undertakes  that, for purposes of determining
any liability  under the  Securities  Act of 1933,  each filing,  if any, of the
Registrant's  annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable,  each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in the  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.

           C.   Undertaking in Respect of Indemnification.

           Insofar  as  indemnification   for  liabilities   arising  under  the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the  Registrant  as described  in Item 15 above,  or  otherwise,  the
Registrant  has been advised 


                              II-3


<PAGE>


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 by such  director,  officer or  controlling  person in
connection with the securities being registered,  the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  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.

                              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 (including that the security rating
requirement  will  be met by the  time  of  sale  of any  securities  registered
hereunder) and has duly caused this  Registration  Statement to be signed on its
behalf by the  undersigned,  thereunto  duly  authorized,  in the City of Kansas
City, State of Missouri, on the 16th day of May, 1996.

                         MIDLAND REALTY ACCEPTANCE CORP.



                          By:    /s/ Alan L. Atterbury
                               Alan L. Atterbury, President


           KNOW ALL MEN BY THESE  PRESENTS,  that each  person  whose  signature
appears below  constitutes and appoints  Clarence Krantz,  Alan L. Atterbury and
Leon E. Bergman his true and lawful  attorney-in-fact and agent, with full power
of substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities,  to sign any or all amendments (including post-effective
amendments) to this  Registration  Statement and any and all other  documents in
connection therewith,  and to file the same, with all exhibits thereto, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent 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 might or could be done in person,  hereby  ratifying and
confirming  all that said  attorney-in-fact  and  agent,  or his  substitute  or
substitutes, may lawfully do or cause to be done by virtue hereof.

           Pursuant to the  requirements  of the  Securities  Act of 1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.




Signature                                  Position                    Date

/s/ Alan L. Atterbury                                              May 16, 1996
- ---------------------
Alan L. Atterbury              Director and President
                               (Principal Executive Officer)

/s/ Leon E. Bergman                                                May 16, 1996
- -------------------
Leon E. Bergman                Chief Financial Officer
                               (Principal Financial and
                               Accounting Officer)

/s/ Clarence A. Krantz                                             May 16, 1996
- ----------------------
Clarence A. Krantz             Director


/s/ William V. Morgan                                              May 16, 1996
- ---------------------
William V. Morgan              Director



PJRES07M.KCM/js

                              II-5

<PAGE>

                         MIDLAND REALTY ACCEPTANCE CORP.
                                    DEPOSITOR


                          MIDLAND LOAN SERVICES, L.P.,
                                    SERVICER


                                  ____________,
                                SPECIAL SERVICER

                                  ____________,
                                     TRUSTEE

                                      [and

                                  ____________,
                                  FISCAL AGENT]





                         POOLING AND SERVICING AGREEMENT

                   Dated as of




           Commercial Mortgage Pass-Through Certificates

                         Series








<PAGE>



                                TABLE OF CONTENTS

                                                                            PAGE

                                    ARTICLE I

                                   DEFINITIONS

      SECTION 1.1.   Defined Terms..............................  3
      SECTION 1.2.   Certain Calculations....................... 40
      SECTION 1.3.   Certain Constructions...................... 41

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

      SECTION 2.1.   Conveyance and Assignment of Mortgage Loans;. 41
      SECTION 2.2.   Acceptance by the Custodian and the Trustee. 46
      SECTION 2.3.   Representations and Warranties of the
      Depositor................................................. 47
      SECTION 2.4.   Representations, Warranties and Covenants of
                     the
                Servicer and the Special Servicer............... 52
      SECTION 2.5.   Execution and Delivery of Certificates;
                     Issuance of
                Lower-Tier Regular Interests.................... 55
      SECTION 2.6.   Miscellaneous REMIC Provisions............. 56
      SECTION 2.7.   Documents Not Delivered to Custodian....... 56

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS

      SECTION 3.1.   Servicer to Act as Servicer; Special Servicer
                     to Act as
                Special Servicer; Administration of the Mortgage
                Loans........................................... 57
      SECTION 3.2.   Liability of the Servicer.................. 60
      SECTION 3.3.   Collection of Certain Mortgage Loan Payments 61
      SECTION 3.4.   Collection of Taxes, Assessments and Similar
                     Items...................................... 61
      SECTION 3.5.   Collection Account; Distribution Account... 63
      SECTION 3.6.   Permitted Withdrawals from the Collection
                     Account.................................... 64
      SECTION 3.7.   Investment of Funds in the Collection
                     Account, the
                Distribution Account and the Reserve Accounts... 67
      SECTION 3.8.   Maintenance of Insurance Policies and Errors
                     and
                Omissions and Fidelity Coverage................. 69


                               i

<PAGE>



                                                                            PAGE

SECTION 3.9.    Enforcement of Due-On-Sale Clauses; Assumption
                Agreements...................................... 72
      SECTION 3.10.  Realization Upon Mortgage Loans............ 74
      SECTION 3.11.  Trustee to Cooperate; Release of Mortgage
                     Files...................................... 78
      SECTION 3.12.  Servicing Compensation and Trustee Fees.... 79
      SECTION 3.13.  Reports to the Trustee; Collection Account
                     Statements................................. 82
      SECTION 3.14.  Annual Statement as to Compliance.......... 82
      SECTION 3.15.  Annual Independent Public Accountants'
                     Servicing
                Report.......................................... 83
      SECTION 3.16.  Access to Certain Documentation............ 83
      SECTION 3.17.  Title and Management of REO Properties..... 84
      SECTION 3.18.  Sale of Specially Serviced Mortgage Loans and
                REO Properties.................................. 88
      SECTION 3.19.  Inspections................................ 89
      SECTION 3.20.  Available Information and Notices.......... 90
      SECTION 3.21.  Reserve Accounts........................... 92
      SECTION 3.22.  Property Advances.......................... 92
      SECTION 3.23.  Appointment of Special Servicer............ 93
      SECTION 3.24.  Transfer of Servicing Between Servicer and
                Special Servicer; Record Keeping................ 94
      SECTION 3.25.  Adjustment of Servicing Compensation in
                     Respect
                of Prepayment Interest Shortfalls............... 95
      SECTION 3.26.  Extension Advisor.......................... 96

                                   ARTICLE IV

                DISTRIBUTIONS TO CERTIFICATEHOLDERS

      SECTION 4.1.   Distributions.............................. 97
      SECTION 4.2.   Statements to Rating Agencies and
                     Certificateholders;
                Available Information; Information Furnished to
                Financial Market Publisher......................108
      SECTION 4.3.   Compliance with Withholding Requirements...109
      SECTION 4.4.   REMIC Compliance...........................110
      SECTION 4.5.   Imposition of Tax on the Trust Fund........112
      SECTION 4.6.   Remittances; P&I Advances..................113



                               ii

<PAGE>



                                                                            PAGE

                                    ARTICLE V

                                THE CERTIFICATES

      SECTION 5.1.   The Certificates...........................115
      SECTION 5.2.   Registration, Transfer and Exchange of
                     Certificates...............................116
      [SECTION 5.3.  Book-Entry Certificates....................122
      SECTION 5.4.   Mutilated, Destroyed, Lost or Stolen
                     Certificates...............................123
      SECTION 5.5.   Appointment of Paying Agent................124
      SECTION 5.6.   Access to Certificateholders' Names and
                     Addresses..................................124
      SECTION 5.7.   Actions of Certificateholders..............124

                                   ARTICLE VI

       THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER

      SECTION 6.1.   Liability of the Depositor, the Servicer and
                     the
                Special Servicer................................125
      SECTION 6.2.   Merger or Consolidation of the Servicer and
                Special Servicer................................125
      SECTION 6.3.   Limitation on Liability of the Depositor, the
                Servicer and Others.............................126
      SECTION 6.4.   Limitation on Resignation of the Servicer and
                     of
                the Special Servicer............................127
      SECTION 6.5.   Rights of the Depositor and the Trustee in
                     Respect
                of the Servicer and the Special Servicer........128

                                   ARTICLE VII

                                     DEFAULT

      SECTION 7.1.   Events of Default..........................129
      SECTION 7.2.   Trustee to Act; Appointment of Successor...131
      SECTION 7.3.   Notification to Certificateholders.........132
      SECTION 7.4.   Other Remedies of Trustee..................133
      SECTION 7.5.   Waiver of Past Events of Default; Termination133



                                       iii

<PAGE>



                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

      SECTION 8.1.   Duties of Trustee..........................134
      SECTION 8.2.   Certain Matters Affecting the Trustee......136
      SECTION 8.3.   Trustee Not Liable for Certificates or
                     Mortgage Loans.............................138
      SECTION 8.4.   Trustee May Own Certificates...............139
      SECTION 8.5.   Payment of Trustee's Fees and Expenses;
                Indemnification.................................140
      SECTION 8.6.   Eligibility Requirements for Trustee.......141
      SECTION 8.7.   Resignation and Removal of the Trustee.....142
      SECTION 8.8.   Successor Trustee..........................143
      SECTION 8.9.   Merger or Consolidation of Trustee.........144
      SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee144
      SECTION 8.11.  Authenticating Agent.......................146
      SECTION 8.12.  Appointment of Custodians..................147
      [SECTION 8.13. Fiscal Agent Appointed; Concerning the Fiscal
                     Agent......................................147

                                   ARTICLE IX

                                   TERMINATION

      SECTION 9.1.   Termination................................148
      SECTION 9.2.   Additional Termination Requirements........153

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

      SECTION 10.1.  Counterparts...............................154
      SECTION 10.2.  Limitation on Rights of Certificateholders.154
      SECTION 10.3.  Governing Law..............................155
      SECTION 10.4.  Notices....................................155
      SECTION 10.5.  Severability of Provisions.................157
      SECTION 10.6.  Notice to the Depositor and Each Rating Agency158
      SECTION 10.7.  Amendment..................................159
      SECTION 10.8.  Confirmation of Intent.....................161



                               iv

<PAGE>



                                    EXHIBITS

Exhibit A-1     Form of Class A Certificate
Exhibit A-2     Form of Class B Certificate
Exhibit A-3     Form of Class C Certificate
Exhibit A-4     [Form of Class [EC] Certificate]
Exhibit A-5     [Form of Class [IO] Certificate]
Exhibit A-6     [Form of Class [PO] Certificate]
Exhibit A-7     Form of Class R Certificate
Exhibit A-8     Form of Class LR Certificate
Exhibit B       Mortgage Loan Schedule
Exhibit C-1     Form of Transferee Affidavit
Exhibit C-2     Form of Transferor Letter
Exhibit D-1     Form of Investment Representation Letter
Exhibit D-2     Form of ERISA Representation Letter
Exhibit E       Form of Request for Release
Exhibit F       Form of Custodial Agreement
Exhibit G            Form of Mortgage Loan Purchase and Sale
                     Agreement
Exhibit H       Privately Placed Securities Legend



                               v

<PAGE>




           Pooling and Servicing Agreement, dated as of
                   among Midland Realty Acceptance Corp., as
Depositor, Midland Loan Services, L.P., as Servicer,
                      as Special Servicer,                      ,
as Trustee and Custodian, [and                       , as Fiscal
Agent of the Trustee].

                             PRELIMINARY STATEMENT:

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

           The Depositor intends to sell pass-through  certificates to be issued
hereunder in multiple  classes which in the  aggregate  will evidence the entire
beneficial  ownership  interest in the Trust Fund  consisting  primarily  of the
Mortgage Loans. As provided  herein,  the Trustee will elect that the Trust Fund
be treated for federal income tax purposes as two separate real estate  mortgage
investment  conduits  (each a "REMIC" or, in the  alternative,  the  "Lower-Tier
REMIC" and the "Upper-Tier REMIC," respectively). The Class A, Class B, Class C,
[Class  [EC],  Class  [PO] and  Class  [IO]]  Certificates  constitute  "regular
interests" in the  Upper-Tier  REMIC and the Class R  Certificates  are the sole
class of "residual  interest" in the Upper-Tier  REMIC for purposes of the REMIC
Provisions.  The Class LR Certificates are the sole class of "residual interest"
in the  Lower-Tier  REMIC for purposes of the REMIC  Provisions.  There are also
[four] classes of uncertificated  Lower-Tier Regular Interests issued under this
Agreement (the Class A-L,  Class B-L,  Class C-L and [Class [PO]-L]  Interests),
each of which will constitute a regular  interest in the Lower-Tier  REMIC.  All
such Lower-Tier  Regular  Interests will be held by the Trustee as assets of the
Upper-Tier REMIC.

           The following table sets forth the designation and aggregate  initial
Certificate  Balance  (or,  with  respect  to the  Class  [EC]  and  Class  [IO]
Certificates,  the Class  [EC]  Notional  Balance  and the Class  [IO]  Notional
Balance,  respectively) for each Class of Certificates  comprising  interests in
the Upper-Tier REMIC.

                     Certificate Balance
    Class             or Notional Balance
    Class A              $
    Class B              $
    Class C              $
    [Class [EC]          $        (1)]
                            ------
    [Class [PO]          $         ]
                          ---------
    [Class [IO]          $        (1)]
                            ------

[(1)  The  Class  [EC]  and  Class  [IO]  Certificates  are not  denominated  in
      Certificate   Balance  and   accordingly   will  not   receive   principal
      distributions.  The Class [EC] and Class [IO] Certificates have an initial
      Class [EC] Notional  Balance and an initial  Class [IO] Notional  Balance,
      respectively, in the amounts shown in the above table.]


                               1

<PAGE>




           The initial  Certificate  Balance of each of the Class R and Class LR
Certificates will be zero. The Certificate  Balance of any class of Certificates
outstanding at any time  represents the maximum amount which holders thereof are
entitled to receive as  distributions  allocable to principal from the cash flow
on the Mortgage Loans and the other assets in the Trust Fund.

           As of  the  Cut-off  Date,  the  Mortgage  Loans  have  an  aggregate
Scheduled Principal Balance equal to approximately $ .

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



                               2

<PAGE>




                                    ARTICLE I

                                   DEFINITIONS

           SECTION 1.1. Defined Terms.

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

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

           "Advance Interest Amount": The sum for all Mortgage Loans as to which
any Advance remains  unreimbursed of interest at the related Advance Rate on the
amount of any P&I  Advances and Property  Advances for which the  Servicer,  the
Trustee [or the Fiscal  Agent,] as  applicable,  has not been paid or reimbursed
for the  number  of days  from the date on which  such  Advance  was made or, if
interest  has  been  previously  paid on such  Advance,  from  the date on which
interest  was last paid,  through  the date of payment or  reimbursement  of the
related  Advance (which in no event shall be later than the  Determination  Date
following the date on which funds are  available to reimburse  such Advance with
interest thereon at the Advance Rate).

           "Advance  Rate":  A per  annum  rate  equal  to the  Prime  Rate  (as
published  in The Wall  Street  Journal,  or, if The Wall  Street  Journal is no
longer published, The New York Times, from time to time) plus ___________%.

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

           "Aggregate Certificate Balance":   As defined in
Section 9.1(d)(i).

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

           "Annual Debt Service": For any Mortgage Loan, the current annual debt
service  (including  interest allocable to payment of the Servicing Fee) payable
with respect to such Mortgage Loan during the 12-month period  commencing on the
Cut-off Date (assuming no principal prepayments occur).


                               3

<PAGE>




           "Anticipated Loss":  As defined in Section 4.6(c).

           "Anticipated Termination Date": Any Distribution Date
on which it is anticipated that the Trust Fund will be terminated
pursuant to Section 9.1(c) or Section 9.1(d).

           "Applicable Monthly Payment":  As defined in Section
4.6(a).

           "Applicant":  As defined in Section 5.6(a).

           "Appraised  Value":  For  each  of  the  Mortgaged  Properties,   the
appraised  value  of  such  property  as  determined  by an  appraisal  thereof,
conforming  to  MAI  standards,  made  not  more  than  one  year  prior  to the
origination date of the related Mortgage Loan.

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

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

           "Assumed Scheduled  Payment":  With respect to any Mortgage Loan that
is delinquent in respect of its Balloon Payment (including any REO Mortgage Loan
as to which the Balloon  Payment  would have been past due),  an amount equal to
the sum of (a) the principal portion of the Monthly Payment that would have been
due on such Mortgage Loan on a Due Date that falls on or after the date on which
such  Balloon  Payment  was due,  based on the  original  amortization  schedule
thereof,  assuming such Balloon  Payment had not become due, after giving effect
to any modification, and (b) interest at the applicable Net Mortgage Rate on the
principal  balance that would have  remained on such  Mortgage Loan after giving
effect to deemed principal  payments  pursuant to clause (a) hereof on prior Due
Dates.

           "Assumption Fees":  Any fees collected by the Servicer
or the Special Servicer in connection with an assumption or
modification of a Mortgage Loan or substitution of a


                               4

<PAGE>



Borrower  thereunder  permitted to be executed  under the  provisions of Section
3.1, Section 3.9 or Section 3.10.

           ["Auction Agent":  An Independent financial advisory or
investment banking or investment brokerage firm nationally
recognized in the field of real estate financial analysis and
auction procedures appointed by the Trustee pursuant to Section
9.1(d).]

           ["Auction Fees":  As defined in Section 9.1(d)(v).]

           ["Auction Procedures":  As defined in Section
9.1(d)(vi).]

           ["Auction Proceeds Distribution Date":  The third
Distribution Date following an Auction Valuation Date, or such
later Distribution Date determined by the Auction Agent.]

           ["Auction Valuation Date":  Each of (i) the
Distribution Date occurring in September of each year from and
including 2006 and (ii) any Business Day on which the Trustee
receives an unsolicited bona fide offer to purchase all (but not
less than all) of the Mortgage Loans.]

           "Authenticating Agent":  Any authenticating agent
appointed by the Trustee pursuant to Section 8.11.

           "Balloon Payment":  With respect to each Mortgage Loan, the scheduled
payment of principal and interest due on the Maturity Date of such Mortgage Loan
which,  pursuant to the related Note, is equal to the entire remaining principal
balance of such Mortgage Loan, plus accrued interest thereon.

           "Borrower":  With respect to each Mortgage Loan, any
obligor on any related Note.

           ["Book-Entry Certificate":  Any Certificate registered
in the name of the Securities Depository or its nominee.]

           "Business Day":  Any day other than a Saturday, a
Sunday or a day on which banking institutions in the States of New
York,                or Missouri are authorized or obligated by
law, executive order or governmental decree to be closed.

           "Cash Deposit": An amount equal to all cash payments of principal and
interest  received by the Mortgage Loan Seller in respect of the Mortgage  Loans
prior to or on the  Closing  Date which are due after the  Cut-off  Date,  which
amount is to be deposited with the Trustee by the Depositor  pursuant to Section
2.1.



                               5

<PAGE>



           "Certificate":  Any Class A, Class B, Class C, [Class
[EC], Class [PO], Class [IO]], Class R or Class LR Certificate
issued, authenticated and delivered hereunder.

           "Certificate Balance":  With respect to any Class of
Regular Certificates [(other than the Class [EC] and Class [IO]
Certificates)] (a) on or prior to the first Distribution Date, an
amount equal to the aggregate initial Certificate Balance of such
Class, as specified in the Preliminary Statement hereto, and (b)
as of any date of determination after the first Distribution Date,
the Certificate Balance of such Class of Certificates on the
Distribution Date immediately prior to such date of determination,
after application of the distributions and Realized Losses made
thereon on such prior Distribution Date; and with respect to any
Lower-Tier Regular Interest, (a) on or prior to the first
Distribution Date, an amount equal to the Certificate Balance of
the Related Certificates, and (b) as of any date of determination
after the first Distribution Date, the Certificate Balance of such
Lower-Tier Regular Interest on the Distribution Date immediately
prior to such date of determination, after application of
distributions in respect of principal and Realized Losses made
thereon on such prior Distribution Date.  [The Class [EC] and
Class [IO] Certificates have no Certificate Balances.]

           "Certificate  Owner": With respect to a Book-Entry  Certificate,  the
Person who is the beneficial owner of such Certificate as reflected on the books
of  the  Securities  Depository  or on  the  books  of a  Securities  Depository
Participant  or on the books of an  indirect  participating  brokerage  firm for
which a Securities Depository Participant acts as agent.

           "Certificate Register" and "Certificate Registrar":
The register maintained and the registrar appointed pursuant to
Section 5.2(a).

           "Certificateholder":  A  Person  whose  name  is  registered  in  the
Certificate   Register;   provided,   however,  that  any  Certificate  held  or
beneficially owned by the Depositor,  the Servicer,  the Trustee, a Manager or a
Borrower  or any  Person  known  to a  Responsible  Officer  of the  Certificate
Registrar  to be  an  Affiliate  of  any  thereof  shall  be  deemed  not  to be
outstanding  and the Voting  Rights to which it is  entitled  shall not be taken
into account in  determining  whether the requisite  percentage of Voting Rights
necessary to effect any consent has been obtained  (unless such consent is to an
action  which would  materially  adversely  affect in any  material  respect the
interests  of the  Certificateholders  of any Class,  while the  Servicer or any
Affiliate  thereof  is the  holder  of  Certificates  aggregating  not less than
66-2/3% of the Percentage  Interest of any such Class). All references herein to
"Holders" or "Certificateholders" shall reflect the rights of Certificate Owners
as they may indirectly  exercise such rights  through the Securities  Depository
and the  Securities  Depository  Participants,  except  as  otherwise  specified
herein.

           "Class":  With respect to Certificates or Lower-Tier
Regular Interests, all of the Certificates or Lower-Tier Regular
Interests bearing the same alphabetical and numerical class
designation.



                               6

<PAGE>



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

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

           "Class A-L Interest":  A regular interest in the
Lower-Tier REMIC entitled to monthly distributions payable thereto
pursuant to Section 4.1.

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

           "Class B Pass-Through Rate":  A per annum rate equal to
      %

           "Class B-L Interest":  A regular interest in the
Lower-Tier REMIC entitled to the monthly distributions payable
thereto pursuant to Section 4.1.

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

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

           "Class C-L Interest":  A regular interest in the
Lower-Tier REMIC entitled to the monthly distributions payable
thereto pursuant to Section 4.1.

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

           ["Class [EC] Excess Interest": With respect to any Distribution Date,
an amount equal to the Class [EC] Pass-Through Rate multiplied by the Class [EC]
Notional  Balance.  Class  [EC]  Excess  Interest  represents  a portion  of the
interest  payments on the Class A-L  Interest,  the Class B-L  Interest  and the
Class C-L Interest.]

           ["Class [EC] Notional Balance":  As of any date of
determination, an amount equal to the sum of the Certificate
Balances of the Class A Certificates, the Class B Certificates,
the Class C Certificates and the Class [PO] Certificates.]

           ["Class [EC] Pass-Through Rate": With respect to any
Interest Accrual Period, a per annum rate equal to the excess of
the Weighted Average Net Mortgage Rate over the weighted averages
of the Pass-Through Rates of the P&I Certificates (weighted in
each case on


                               7

<PAGE>



the basis of a fraction equal to the  Certificate  Balance of each such Class of
Certificates  divided  by the  sum  of  the  Certificate  Balances  of  the  P&I
Certificates  and  the  Class  [PO]  Certificates  as of the  first  day of such
Interest Accrual Period) and the Class [IO]  Pass-Through  Rate (weighted on the
basis of a fraction equal to the Class [IO] Notional  Balance divided by the sum
of  the  Certificate  Balances  of the  P&I  Certificates  and  the  Class  [PO]
Certificates,  each as of the first day of such Interest  Accrual  Period).  For
purposes  of this  definition,  the  Pass-Through  Rates of the  Class and Class
Certificates shall be equal to the Weighted Average Net Mortgage Rate.]

           "Class   Interest   Distribution   Amount":   With   respect  to  any
Distribution  Date and any of the  Class A,  Class B and  Class C  Certificates,
interest for the related Interest Accrual Period at the applicable  Pass-Through
Rate for such Class of  Certificates  for such  Interest  Accrual  Period on the
Certificate  Balance of such Class.  [With respect to any Distribution  Date and
the Class [EC] Certificates, (a) for any Distribution Date occurring on or prior
to the EC Maturity  Date,  the Class [EC] Excess  Interest and, (b)  thereafter,
zero.] [With respect to the Class [PO] Certificates, zero.] [With respect to any
Distribution  Date and the  Class  [IO]  Certificates,  an  amount  equal to the
product of the Class [IO] Pass-Through Rate and the Class [IO] Notional Balance.
The Class Interest Distribution Amount of the Class [IO] Certificates represents
a specified  portion equal to 100% of the interest  payments on the Class [PO]-L
Interest.] For purposes of determining any Class Interest  Distribution  Amount,
any  distributions  in reduction  of  Certificate  Balance,  any  reductions  of
Certificate  Balance [(and any resulting  reductions in Notional  Balance)] as a
result of allocations of Realized Losses on the  Distribution  Date occurring in
such Interest  Accrual  Period shall be deemed to have been made as of the first
day of such Interest Accrual Period.  Notwithstanding  the foregoing,  the Class
Interest Distribution Amount for each Class of Certificates otherwise calculated
as  described  above  shall be  reduced  by such  Class'  pro rata  share of any
Uncovered  Prepayment  Interest  Shortfall for such  Distribution Date (pro rata
according to each respective  Class'  Interest  Distribution  Amount  determined
without regard to this sentence).

           "Class Interest Shortfall": On any Distribution Date for any Class of
Certificates,  the excess, if any, of the Class Interest Distribution Amount for
such Class over the amount of interest  actually  distributed in respect of such
Class Interest  Distribution Amount to the Holders of such Certificates pursuant
to Section 4.1(b) on such Distribution Date.

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

           ["Class [IO] Notional Balance":  As of any date of
determination, an amount equal to the Certificate Principal
Balance of the Class [IO] Certificates.]

           ["Class [IO] Pass-Through Rate":  With respect to any
Interest Accrual Period, a per annum rate equal to the Weighted
Average Net Mortgage Rate.]


                               8

<PAGE>





           "Class LR Certificate":  Any Certificate executed and
authenticated by the Trustee or the Authenticating Agent on behalf
of the Depositor in substantially the form set forth in Exhibit
A-7 hereto.  The Class LR Certificates have no Pass-Through Rate
or Certificate Balance.

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

           ["Class [PO]-L Interest":  A regular interest in the
Lower-Tier REMIC entitled to the monthly distributions payable
thereto pursuant to Section 4.1.]

           "Class R Certificate":  Any Certificate executed and
authenticated by the Trustee or the Authenticating Agent on behalf
of the Depositor in substantially the form set forth in Exhibit
A-8 hereto.  The Class R Certificates have no Pass-Through Rate or
Certificate Balance.

           "Closing Date":                  .

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

           "Collection Account":  The account or accounts created
and maintained by the Servicer pursuant to Section 3.5(a), which
shall be entitled "                           , as Trustee, in
trust for Holders of

, Commercial Mortgage Pass-Through Certificates, Series
, Collection Account" and which shall be an Eligible Account.

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

           "Commission":  The Securities and Exchange Commission
of the United States of America.

           "Condemnation Proceeds":  Any amount (other than
Insurance Proceeds) received in connection with the taking of a
Mortgaged Property by exercise of the power of eminent domain or
condemnation.



                               9

<PAGE>



           "Corporate Trust Office":  The principal office of the
Trustee located at
                                                , Attention:
                                                                ,
or the principal trust office of any successor  trustee  qualified and appointed
pursuant to Section 8.8.

           "Custodial  Agreement":  The Custodial  Agreement,  if any, in effect
from time to time  between the  Custodian  named  therein,  the Servicer and the
Trustee,  substantially  in the form of  Exhibit  F  hereto,  as the same may be
amended or modified from time to time in accordance with the terms thereof.

           "Custodian":  Any Custodian  appointed  pursuant to Section 8.12 and,
unless the Trustee is Custodian,  named pursuant to any Custodial Agreement. The
Custodian  may (but need not) be the Trustee or the Servicer or any Affiliate of
the Trustee or the  Servicer,  but may not be the  Depositor or any Affiliate of
the Depositor.

           "Cut-off Date":                                ;
[provided, however, that references to the principal balance of
Mortgage Loans No.                (or other terms derived in part
by reference to the principal of balance of such Mortgage Loans)
as of the Cut-off Date shall refer to the principal balance of
such Mortgage Loans as of                          .]

           "Debt Service Coverage Ratio":  With respect to any
Mortgage Loan, (a) the Underwritten Cash Flow for the related
Mortgaged Property, divided by (b) the Annual Debt Service for
such Mortgage Loan.

           "Default Interest":  With respect to any Mortgage Loan,
interest accrued on such Mortgage Loan at the excess of the
Default Rate over the Mortgage Rate.

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

           ["Deficient Auction Bid":  As defined in Section
9.1(d)(iii).]

           "Definitive Certificate":  As defined in Section 5.3(a).

           "Depositor": Midland Realty Acceptance Corp., a
Missouri corporation and its successors and assigns.

           "Determination Date":  The      day of any month, or if
such       day is not a Business Day, the Business Day immediately
preceding such     day, commencing on                 .



                               10

<PAGE>



           "Directly Operate":  With respect to any REO Property, the furnishing
or  rendering  of  services  to the  tenants  thereof  that are not  customarily
provided to tenants in connection  with the rental of space for  occupancy  only
within  the  meaning  of  Treasury  Regulations  Section  1.512(h)-1(c)(5),  the
management or operation of such REO  Property,  the holding of such REO Property
primarily  for sale to  customers  or any use of such REO Property in a trade or
business  conducted  by  the  Trust  Fund  other  than  through  an  Independent
Contractor;  provided,  however,  that the Servicer, on behalf of the Trust Fund
(or the Special  Servicer on behalf of the Trust Fund),  shall not be considered
to Directly  Operate an REO Property  solely because the Servicer,  on behalf of
the  Trust  Fund  (or  the  Special  Servicer  on  behalf  of the  Trust  Fund),
establishes rental terms,  chooses tenants,  enters into or renews leases, deals
with  taxes  and  insurance,  or  makes  decisions  as  to  repairs  or  capital
expenditures with respect to such REO Property.

           "Discount  Rate":  The rate  determined  by the Trustee in connection
with  distributions  pursuant to Section 4.1(c)(I) to be the rate  (interpolated
and rounded to the nearest  one-thousandth  of a percent,  if  necessary) in the
secondary market on the United States Treasury security with a maturity equal to
the  then-computed  weighted  average life of the related Class of  Certificates
(rounded  to the  nearest  month)  (without  taking  into  account  the  related
prepayment  and assuming (i) no further  prepayments  on the Mortgage  Loans and
(ii) no  delinquencies  or defaults  with  respect to  payments on the  Mortgage
Loans) plus [0.50%] per annum.

           ["Disposition  Fee": With respect to any Specially  Serviced Mortgage
Loan or REO Property which is sold or transferred  or otherwise  liquidated,  an
amount  equal to the  product of (I) the excess,  if any of (a) the  Liquidation
Proceeds of such Specially  Serviced Mortgage Loan or REO Property minus (b) any
broker's  commission and related  brokerage  referral fees, times (II) (a) %, if
such sale or liquidation  occurs prior to months following the date on which the
related  Mortgage Loan initially became a Specially  Serviced  Mortgage Loan, or
(b) %, if such sale or  liquidation  occurs upon or after the expiration of such
- -month period.]

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

           "Disqualified Organization":  Either (a) the United
States, a State or any political subdivision thereof, any
possession of the United States, or any agency or instrumentality
of any


                               11

<PAGE>



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

           "Distribution Account":  The account or accounts
created and maintained as a separate trust account or accounts by
the Trustee pursuant to Section 3.5(b), which shall be entitled
"              , as Trustee, in trust for Holders of
                                      Commercial Mortgage
Pass-Through Certificates, Series                 , Distribution
Account" and which shall be an Eligible Account.

           "Distribution Date":  The     day of any month, or if
such     day is not a Business Day, the Business Day immediately
following such     day, commencing on                .

           "Due Date":  With respect to any  Collection  Period and any Mortgage
Loan,  the  date on  which  scheduled  payments  are due on such  Mortgage  Loan
(without regard to grace periods), such date being for all Mortgage Loans [other
than Mortgage Loan No.
              ] the [first] day of each month, [and for Mortgage
Loan No.                the          day of the month].

           "Early  Termination  Notice Date": Any date as of which the aggregate
Scheduled Principal Balance of the Mortgage Loans remaining in the Trust Fund is
less than % of the aggregate  Scheduled  Principal Balance of the Mortgage Loans
as of the Cut-off Date.

           ["EC Maturity Date":                   .]

           "Eligible Account": Either (i) an account or accounts maintained with
a federally or state-chartered depository institution or trust company, the long
term  unsecured  debt  obligations  of which  (or of such  institution's  parent
holding  company)  are  assigned a rating by each Rating  Agency that is greater
than  or  equal  to the  rating  then  assigned  to the  Class  of  Certificates
outstanding at the time of any deposit therein which has the highest rating then
assigned  of any such  outstanding  Class or (ii) a trust  account  or  accounts
maintained with a federally or state-chartered  depository  institution or trust
company acting in its fiduciary


                               12

<PAGE>



capacity,  having,  in either case,  a combined  capital and surplus of at least
$50,000,000  and  subject  to  supervision  or  examination  by federal or state
authority, or otherwise confirmed in writing by each of the Rating Agencies that
the  maintenance of such account,  which may be an account  maintained  with the
Trustee or the Servicer,  shall not, in and of itself,  result in a downgrading,
withdrawal or qualification of the rating then assigned by such Rating Agency to
any Class of Certificates. Eligible Accounts may bear interest.

           "Eligible  Investor":  (i) A  Qualified  Institutional  Buyer that is
purchasing  Privately Placed Certificates for its own account or for the account
of a Qualified  Institutional Buyer to whom notice is given that the offer, sale
or transfer is being made in  reliance on Rule 144A  promulgated  under the 1933
Act or (ii) with respect to Privately Placed Certificates other than the Class R
and Class LR Certificates, an Institutional Accredited Investor.

           "Environmental  Report": With respect to each Mortgaged Property, the
environmental  audit report or reports  delivered to the Mortgage Loan Seller in
connection with the purchase of the related Mortgage Loan from the Originator of
such Mortgage Loan.

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

           "Escrow Account":  As defined in Section 3.4(b).

           "Escrow Payment":  Any payment made by any Borrower to
the Servicer for the account of such Borrower for application
toward the payment of taxes, insurance premiums, assessments and
similar items in respect of the related Mortgaged Property [and
the payment of the Financial and Lease Reporting Fee.]

           "Event of Default":  As defined in Section 7.1.

           "Extension Advisor":  The Person who has the right to
approve the actions of the Special Servicer in granting extensions
as set forth in Section 3.26.  [Midland Loan Services, L.P.] shall
serve as the initial Extension Advisor.

           ["Extension  Advisory Fee":  With respect to each Mortgage Loan as to
which an extension  is requested  after three  successive  extensions  have been
granted in accordance with Section 3.10(a), % of the Scheduled Principal Balance
of such Mortgage Loan;  provided that so long as [Midland Loan Services L.P.] is
the Extension Advisor the Extension Advisory Fee will be zero.]

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

           "FHA":  The Federal Housing Administration.



                               13

<PAGE>



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

           "Final  Recovery  Determination":  With  respect to any REO  Mortgage
Loan, Specially Serviced Mortgage Loan or Mortgage Loan subject to repurchase by
the Mortgage Loan Seller  pursuant to Section 2.3(d) or 2.3(e),  the recovery of
all Insurance Proceeds, Condemnation Proceeds, Liquidation Proceeds, the related
Repurchase  Price and other  payments or recoveries  (including  proceeds of the
final sale of any related REO Property)  which the Servicer,  in its  reasonable
judgment as evidenced by a certificate of a Servicing  Officer  delivered to the
Trustee and the Custodian, expects to be finally recoverable. The Servicer shall
maintain  records,  prepared  by a  Servicing  Officer,  of each Final  Recovery
Determination until the earlier of (i) its termination as Servicer hereunder and
the  transfer  of such  records  to a  successor  servicer  and (ii) five  years
following the termination of the Trust Fund.

           ["Financial and Lease Reporting Fee":  Any payment made
by any Borrower under the related Note as a deposit to ensure that
such Borrower furnishes to the mortgagee the required financial
and leasing information on a timely basis during the term of the
related Mortgage Loan.]

           ["Financial Market Publisher":
                                                 .]

           ["Fiscal Agent":                      , in its capacity
as fiscal agent of the Trustee, or its successor in interest, or
any successor fiscal agent appointed as herein provided.]

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

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

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

           "Indemnified Party":  As defined in Section 8.5(c).

           "Independent":  When used with respect to any specified
Person, any other Person who (i) does not have any direct
financial interest, or any material indirect financial interest,
in any of the Manager, the Depositor, the Servicer, the Special
Servicer, any Borrower or any


                               14

<PAGE>



Affiliate  thereof,  and (ii) is not connected with any such specified Person as
an officer,  employee,  promoter,  underwriter,  trustee,  partner,  director or
Person performing similar functions.

           "Independent  Contractor":  Either  (i) any  Person  that would be an
"independent  contractor"  with  respect to the Trust Fund within the meaning of
Section  856(d)(3)  of the Code if the Trust Fund were a real estate  investment
trust  (except  that the  ownership  tests  set forth in that  section  shall be
considered  to be met by any Person that owns,  directly or  indirectly,  35% or
more of any  Class  or 35% or more of the  aggregate  value  of all  Classes  of
Certificates),  provided  that the Trust  Fund does not  receive  or derive  any
income from such Person and the  relationship  between such Person and the Trust
Fund is at arm's length, all within the meaning of Treasury  Regulations Section
1.856-4(b)(5)  (except  that  the  Servicer  shall  not be  considered  to be an
Independent Contractor under the definition in this clause (i) unless an Opinion
of Counsel  (obtained at the expense of the Servicer)  addressed to the Servicer
and the  Trustee  has been  delivered  to the  Trustee  to the  effect  that the
Servicer  meets the  requirements  of such  definition) or (ii) any other Person
(including  the Servicer) if the Servicer,  on behalf of itself and the Trustee,
has received an Opinion of Counsel (obtained at the expense of the party seeking
to be deemed an  Independent  Contractor)  to the effect  that the taking of any
action in respect of any REO Property by such Person,  subject to any conditions
therein  specified,  that is  otherwise  herein  contemplated  to be taken by an
Independent  Contractor  will not cause such REO Property to cease to qualify as
"foreclosure  property"  within the  meaning of Section  860G(a)(8)  of the Code
(determined  without regard to the exception  applicable for purposes of Section
860D(a)  of the Code) or cause any  income  realized  with  respect  of such REO
Property  to fail to  qualify as Rents from Real  Property  (provided  that such
income would otherwise so qualify).

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

           "Institutional Accredited Investor":  An entity meeting
the requirements of Rule 501(a)(1), (2), (3) or (7) of Regulation
D promulgated under the 1933 Act and which is not otherwise a
Qualified Institutional Buyer.

           "Insurance  Proceeds":  Proceeds  of any  fire and  hazard  insurance
policy,  title  policy or other  insurance  policy  relating to a Mortgage  Loan
and/or the Mortgaged  Property securing any Mortgage Loan (including any amounts
paid by the Servicer or the Special  Servicer  pursuant to Section  3.8), to the
extent such  proceeds  are not to be applied to the  restoration  of the related
Mortgaged  Property or released to the Borrower in  accordance  with the express
requirements of the related Mortgage or Note or other documents including in the
related  Mortgage  File or in accordance  with prudent and  customary  servicing
practices.



                               15

<PAGE>



           "Interest Accrual Period": With respect to any Distribution Date, the
calendar  month  preceding  the month in which such  Distribution  Date  occurs.
Interest for each Interest Accrual Period shall be calculated based on a 360-day
year consisting of twelve 30-day months.

           "Interest  Distribution  Amount":  With  respect  to  any  Lower-Tier
Regular  Interest and any Distribution  Date,  interest for the related Interest
Accrual Period at the  Lower-Tier  Pass-Through  Rate for such Interest  Accrual
Period on the Certificate Balance of such Lower-Tier Regular Interest,  provided
that,  for such  purpose,  any  distributions  in reduction  of the  Certificate
Balance and reductions of the Certificate  Balance as a result of allocations of
Realized  Losses on the  Distribution  Date  occurring in such Interest  Accrual
Period  shall be deemed  to have been made as of the first day of such  Interest
Accrual Period.

           "Interest  Shortfall":  With respect to any Distribution Date for any
Lower-Tier  Regular Interest,  the excess, if any, of the Interest  Distribution
Amount of such Lower-Tier  Regular Interest on such  Distribution  Date over the
amount actually  distributed to such Lower- Tier Regular  Interest in respect of
its Interest Distribution Amount on such Distribution Date.

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

           "Investment Account":  As defined in Section 3.7(a).

           "Investment Representation Letter":  As defined in
Section 5.2(c)(i).

           "IRS":  The Internal Revenue Service.

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

           "Liquidation  Proceeds":  The amount (other than Insurance  Proceeds)
received in connection  with (i) the taking of a Mortgaged  Property by exercise
of the  power of  eminent  domain or  condemnation,  (ii) the  liquidation  of a
Specially  Serviced Mortgage Loan through a trustee's sale,  foreclosure sale or
otherwise,  (iii)  the  sale of a  Specially  Serviced  Mortgage  Loan or an REO
Property in accordance with Section 3.18 or (iv) the sale of all of the Mortgage
Loans in accordance with Section 9.1.



                               16

<PAGE>



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

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

           "Loan-to-Value Ratio":  With respect to any Mortgage
Loan, (a) the principal balance of such Mortgage Loan as of the
Cut-off Date, divided by (b) the Appraised Value of the related
Mortgaged Property.

           "Lower-Tier  Pass-Through  Rate":  [With respect to any  Distribution
Date on or prior to the EC  Maturity  Date and any Class of  Lower-Tier  Regular
Interests [other than the Class -L and the Class -L Interests], a per annum rate
equal to the Weighted Average Net Mortgage Rate for the related Interest Accrual
Period, and with respect to the Class -L and the Class -L Interests, a per annum
rate equal to the  higher of the  Weighted  Average  Net  Mortgage  Rate for the
related  Interest Accrual Period and %.] For each  Distribution  Date [following
the EC  Maturity  Date]  and each of the  Class  A-L,  Class  B-L and  Class C-L
Interests,  a rate equal to the  Pass-Through  Rate of the Related  Certificate.
[For each  Distribution Date following the EC Maturity Date and the Class -L and
Class -L Interests, a per annum rate equal to the higher of the Weighted Average
Net  Mortgage  Rate  for the  related  Interest  Accrual  Period  and % for each
Distribution  Date  following the EC Maturity Date and the Class -L Interest,  a
per annum rate equal to the Weighted  Average Net Mortgage  Rate for the related
Interest Accrual Period.]

           "Lower-Tier Regular Interests":  The Class A-L, Class
B-L, Class C-L and [Class [PO]-L] Interests.

           "Lower-Tier  REMIC":  A  segregated  asset pool within the Trust Fund
consisting of the Mortgage Loans, collections thereon, any REO Property acquired
in respect thereof and amounts held from time to time in the Collection Account.

           "MAI":  Member of the Appraisal Institute.

           "Management Agreement":  With respect to any Mortgage
Loan, the Management Agreement, if any, by and between the Manager
and the related Borrower, or any successor Management Agreement
between such parties.

           "Manager":  With respect to any Mortgage Loan, any
property manager for the related Mortgaged Property.



                               17

<PAGE>



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

           "Midland L.P.":  Midland Loan Services, L.P., together
with its successor and assigns.

           "Monthly Payment":  With respect to any Mortgage Loan (other than any
REO Mortgage Loan) and any Due Date, the scheduled  monthly payment of principal
and  interest,  excluding  any Balloon  Payment,  on such Mortgage Loan which is
payable by the related  Borrower on such Due Date under the related  Note (after
giving  effect to any  extension  or  modification  permitted  hereunder).  With
respect to any REO Mortgage Loan, the monthly payment which would otherwise have
been  payable on such Due Date had the related Note not been  discharged  (after
giving effect to any extension or other  modification),  determined as set forth
in the preceding sentence and on the assumption that all other amounts,  if any,
due thereunder are paid when due.

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

           "Mortgage File":  With respect to any Mortgage Loan,
the mortgage documents required to be maintained in either the
Trustee Mortgage File or the Servicer Mortgage File.

           "Mortgage Loan":  Each of the mortgage loans transferred and assigned
to the  Trustee  pursuant to Section 2.1 and from time to time held in the Trust
Fund,  such mortgage loans  originally so  transferred,  assigned and held being
identified on the Mortgage Loan Schedule as of the Cut-off Date. Such term shall
include any REO Mortgage Loan.

           "Mortgage Loan Documents":  Any and all documents
contained in the Trustee Mortgage File and the Servicer Mortgage
File.

           "Mortgage Loan Purchase and Sale Agreement":  The
Mortgage Loan Purchase and Sale Agreement, dated as of the Cut-off
Date, by and among the Depositor, the Mortgage Loan Seller [and
                ], substantially in the form attached hereto as
Exhibit G.

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

           (a)  the Loan Number;

           (b)  the property name of the related Mortgaged
                Property and the city and state where such
                Mortgaged Property is located;



                               18

<PAGE>



           (c)  the Monthly Payment in effect as of the Cut-off
                Date;

           (d)  the Mortgage Rate and the Default Rate;

           (e)  the Maturity Date;

           (f)  the  period  over which  scheduled  principal  payments  on such
                Mortgage Loan would amortize the principal balance thereof;

           (g)  the Debt Service Coverage Ratio and Loan to Value
                Ratio.

           (h)  the Scheduled  Principal  Balance as of the Cut-off Date and, as
                applicable,  the  allocation  of such  balance  to each  related
                Mortgaged Property;

           (i)  if applicable, the name of the Manager for the
                related Mortgaged Property;

           (j)  whether such Mortgage Loan permits Non-Premium
                Prepayments;

           (k)  a description of the Prepayment Premium payable
                with respect to such Mortgage Loan;

           (l)  the Loan Number of any Mortgage Loan with which
                such Mortgage Loan is cross-collateralized or
                cross-defaulted;

           (m)  whether such Mortgage Loan is secured by a fee
                simple interest or a leasehold interest in the
                related Mortgaged Property or both;

           (n)  the property type of the Mortgaged Property
                securing such Mortgage Loan; and

           (o)  the originator of such Mortgage Loan.

The  Mortgage  Loan  Schedule  shall  also set forth  the  total of the  amounts
described  under  clause (c) and (g) above for all of the  Mortgage  Loans.  The
Mortgage  Loan  Schedule may be in the form of more than one list,  collectively
setting forth all of the information required.

           "Mortgage Loan Seller":
                                          , a
corporation, and its successors in interest.

           "Mortgage Rate":  With respect to each Mortgage Loan,
the annual rate at which interest accrues on such Mortgage Loan
(in the absence of a default), as set forth in the Mortgage Loan
Schedule.


                               19

<PAGE>




           "Mortgaged  Property":  The underlying  property  securing a Mortgage
Loan, including any REO Property, consisting of a fee simple or leasehold estate
in a  parcel  of land  improved  by a  commercial  property,  together  with any
personal  property,  fixtures,  leases and other  property or rights  pertaining
thereto.

           "Net Liquidation Proceeds":  The excess of Liquidation
Proceeds received with respect to any Mortgage Loan over the
amount of Liquidation Expenses incurred with respect thereto.

           "Net Mortgage Rate":  With respect to any Mortgage
Loan, the Mortgage Rate for such Mortgage Loan minus the Servicing
Fee Rate.

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

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

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

           "1934 Act": The Securities Exchange Act of 1934, as it
may be amended from time to time.

           "Non-Premium Prepayment":  Any Principal Prepayment
received that is not required to be accompanied by a Prepayment
Premium.

           "Nonrecoverable  Advance ": Any portion of an Advance  proposed to be
made  or  previously  made  which  has not  been  previously  reimbursed  to the
Servicer,  the  Trustee  [or the Fiscal  Agent],  as  applicable,  and which the
Servicer, the Trustee [or the Fiscal Agent] has determined, based on an internal
or  external   appraisal   conducted  in  accordance   with  MAI  standards  and
methodologies  (which  appraisal shall have been conducted  within the 12 months
preceding  any such  determination)  or, in the event that a Phase I or Phase II
environmental  report has been  conducted  which leads the Servicer to determine
that  foreclosing  upon or otherwise  obtaining  title to the related  Mortgaged
Property  would be  prohibited  in  accordance  with the  provisions  of Section
3.10(f),  based on such  environmental  report,  will  not or,  in the case of a
proposed  Advance,  would not, be ultimately  recoverable  by the Servicer,  the
Trustee [or the Fiscal  Agent],  as applicable,  from late  payments,  Insurance
Proceeds,  Condemnation Proceeds,  Liquidation Proceeds and other collections on
or in respect of the related  Mortgage  Loan. To the extent that any Borrower is
not obligated under the related  Mortgage Loan Documents to pay or reimburse any
portion of any Advances that are outstanding with respect


                               20

<PAGE>



to the related Mortgage Loan as a result of a modification of such Mortgage Loan
by the Special  Servicer which forgives unpaid Monthly Payments or other amounts
which the Servicer had previously advanced,  and the Servicer determines that no
other source of payment or  reimbursement  for such advances is available to it,
such Advances shall be deemed to be nonrecoverable;  provided,  however, that in
connection   with  the  foregoing  the  Servicer   shall  provide  an  Officer's
Certificate as described below. The  determination by the Servicer,  the Trustee
[or the Fiscal Agent], as applicable,  that it has made a Nonrecoverable Advance
or that any proposed Advance, if made, would constitute a Nonrecoverable Advance
shall be evidenced by a certificate of a Servicing Officer,  Responsible Officer
[or Vice  President or equivalent  or senior  officer of the Fiscal  Agent],  as
appropriate,  delivered to the Trustee,  the Special  Servicer and the Depositor
setting forth such  determination  and the procedures and  considerations of the
Servicer,  the Trustee [or Fiscal Agent],  as  applicable,  forming the basis of
such  determination  (including a copy of the appraisal or environmental  report
which was the basis for such  determination).  Notwithstanding  the  above,  the
Trustee [and the Fiscal Agent] shall be entitled to rely upon any  determination
by the Servicer that any Advance previously made is a Nonrecoverable  Advance or
that any proposed Advance, if made, would constitute a Nonrecoverable Advance.

           "Non-U.S. Person":  A person that is not a citizen or
resident of the United States; a corporation, partnership, or
other entity created or organized in or under the laws of the
United States or any political subdivision thereof; or an estate
or trust whose income is subject to United States federal income
tax regardless of its source.

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

           "Notice of Termination":  Any of (i) the notices given to the Trustee
by the  Servicer  or any Holder of a Class LR  Certificate  pursuant  to Section
9.1(c)  and (ii) the notice  given by the  Trustee to each  Holder  pursuant  to
Section 9.1(d)(iv).

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



                               21

<PAGE>



           "Opinion of Counsel":  A written opinion of counsel, who may, without
limitation,  be counsel for the Depositor, the Special Servicer or the Servicer,
as the case may be,  acceptable  to the  Trustee,  except  that any  opinion  of
counsel  relating to (a)  qualification  of the  Upper-Tier  REMIC or Lower-Tier
REMIC as a REMIC or the  imposition  of tax under the  REMIC  Provisions  on any
income or property of either REMIC,  (b)  compliance  with the REMIC  Provisions
(including  application of the definition of "Independent  Contractor") or (c) a
resignation  of the  Servicer or the Special  Servicer  pursuant to Section 6.4,
must be an opinion of counsel who is Independent  of the Depositor,  the Special
Servicer and the Servicer.

           "Originator":  With respect to a Mortgage Loan, the
originator of such Mortgage Loan, as identified in the Mortgage
Loan Schedule.

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

           "P&I  Advance":  As to any  Mortgage  Loan,  any advance  made by the
Servicer, the Trustee, [or the Fiscal Agent] pursuant to Section 4.6(b)(iii).

           "P&I Certificates":  The Class A, Class B and Class C
Certificates.

           "Pass-Through Rate":  Any one of the Class A, Class B,
Class C, [Class [EC], or [Class [IO]] Pass-Through Rates.

           "Paying Agent":  The paying agent appointed pursuant to
Section 5.5.

           "Percentage Interest": As to any Certificate, the percentage interest
evidenced  thereby  in  distributions  required  to be made with  respect to the
related Class. With respect to any Certificate  (except the Class R and Class LR
Certificates),  the percentage  interest is derived by dividing the denomination
of such Certificate by the initial  Certificate  Balance [or notional amount] of
such Class of Certificates. With respect to any Class R or Class LR Certificate,
the percentage interest is set forth on the face thereof.

           "Permitted Investments": Any one or more of the following obligations
or securities  payable on demand or having a scheduled maturity on or before the
Business  Day  preceding  the date on which such funds are required to be drawn,
regardless  of  whether  issued by the  Depositor,  the  Servicer,  the  Special
Servicer, the Trustee or any of their respective  Affiliates,  and having at all
times the required ratings,  if any,  provided for in this definition  (provided
that no Permitted Investment,  if downgraded,  shall be required to be sold at a
loss), unless each Rating Agency shall have confirmed in writing to the Servicer
or the Special Servicer,  as applicable,  that a lower rating will not result in
the withdrawal, downgrading or qualification of the ratings then assigned to the
Certificates:



                               22

<PAGE>



           [(i)   direct obligations of, or obligations guaranteed
                  as to full and timely payment of principal and
                  interest by, the United States or any agency or
                  instrumentality thereof, provided that such
                  obligations are backed by the full faith and
                  credit of the United States of America,
                  including, without limitation, U.S. Treasury
                  Obligations, Farmers Home Administration
                  certificates of beneficial interest, General
                  Services Administration participation
                  certificates and Small Business Administration
                  guaranteed participation certificates or
                  guaranteed pool certificates;

           (ii)   Federal Housing Administration debentures;

           (iii)  direct obligations of FHLMC (debt obligations
                  only), FNMA (debt obligations only), the Federal
                  Farm Credit System (consolidated systemwide
                  bonds and notes only), the Federal Home Loan
                  Banks (consolidated debt obligations only), the
                  Student Loan Marketing Association (debt
                  obligations only), the Financing Corp.
                  (consolidated debt obligations only), and the
                  Resolution Funding Corp. (debt obligations only);

           (iv)   Federal funds time deposits in, or
                  uncertificated certificates of deposit of, or
                  bankers' acceptances, or repurchase obligations,
                  all having maturities of not more than 365 days
                  issued by, any bank or trust company, savings
                  and loan association or savings bank, depository
                  institution or trust company having a short term
                  debt obligation rating from S&P of "A-1+" and
                  that is in the highest short-term rating
                  category of each Rating Agency unless each of
                  the Rating Agencies has confirmed in writing
                  that a lower rating shall not result, in and of
                  itself, in a downgrading, withdrawal or
                  qualification of the rating then assigned by
                  such Rating Agency to any Class of the
                  Certificates;

           (v)    commercial paper having a maturity of 365 days
                  or less (including (A) both non-interest-bearing
                  discount obligations and interest-bearing
                  obligations payable on demand or on a specified
                  date not more than one year after the date of
                  issuance thereof and (B) demand notes that
                  constitute vehicles for investment in commercial
                  paper) that is rated by each Rating Agency in
                  its highest short-term unsecured rating category;

           (vi)   units of taxable  money market funds rated "AAAm" or "AAAg" by
                  S&P or mutual  funds,  which funds seek to maintain a constant
                  asset value and have been rated by each  Rating  Agency in its
                  highest  rating  category  or which  have been  designated  in
                  writing by each Rating  Agency as Permitted  Investments  with
                  respect to this definition;


                               23

<PAGE>




           (vii)  any other demand, money market or time deposit,
                  demand obligation or any other obligation,
                  security or investment, as may be acceptable to
                  each Rating Agency as a permitted investment of
                  funds backing securities having ratings
                  equivalent to its initial rating of the Class
                  Certificates if each of the Rating Agencies has
                  previously confirmed in writing that the holding
                  of such demand, money market or time deposit,
                  demand obligation or any other obligation,
                  security or investment shall not result, in and
                  of itself, in a downgrading, withdrawal or
                  qualification of the rating then assigned by
                  such Rating Agency to any Class of Certificates;
                  and

           (viii) such  other  obligations  confirmed  in writing by each of the
                  Rating  Agencies  that  such  obligations  are  acceptable  as
                  Permitted  Investments and the holding of such  obligations by
                  the Servicer or the Special Servicer, as applicable, shall not
                  result,  in and of itself,  in a  downgrading,  withdrawal  or
                  qualification  of the  rating  then  assigned  by such  Rating
                  Agency to any Class of Certificates;

provided,  however, that (a) none of such obligations or securities listed above
shall have an "r" highlighter  affixed to its rating if rated by [S&P]; (b) each
such obligation or security shall have a fixed dollar amount of principal due at
maturity  which cannot vary or change;  (c) if any such  obligation  or security
provides  for a variable  rate of interest,  interest  shall be tied to a single
interest rate index plus a single fixed spread (if any) and move proportionately
with that  index;  and (d) if any of the  obligations  or  securities  listed in
paragraphs (iii) - (ix) above are not rated by  [_______________________],  such
investment  shall  be  rated by  [S&P]  and by  [_________________________],  as
appropriate,   and  if  such   obligations   or  securities  are  not  rated  by
[_________________________],  such  investment  shall be rated by [S&P]  and one
other  nationally  recognized  statistical  rating  organization;  and provided,
further,  however,  that such  instrument  continues  to qualify as a "cash flow
investment"  pursuant to Code Section 860G(a)(6) earning a passive return in the
nature of  interest  and that no  instrument  or  security  shall be a Permitted
Investment if (i) such instrument or security  evidences a right to receive only
interest  payments or (ii) the right to receive  principal and interest payments
derived from the underlying investment provides a yield to maturity in excess of
120% of the yield to maturity at par of such underlying investment.]

           "Permitted  Transferee":  With  respect  to a  Class  R or  Class  LR
Certificate, any Person or agent thereof that is a Qualified Institutional Buyer
other than (a) a Disqualified  Organization,  (b) any other Person designated by
the  Certificate  Registrar  based upon an Opinion of Counsel  (provided  at the
expense of such Person or the Person requesting the Transfer) to the effect that
the Transfer of an Ownership  Interest in any Class R or Class LR Certificate to
such  Person  may  cause the  Upper-Tier  REMIC or  Lower-Tier  REMIC to fail to
qualify as a REMIC


                               24

<PAGE>



at any time that the Certificates are outstanding, or (c) a Person
that is a Disqualified Non-U.S. Person.

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

           "Placement Agent":                                    .

           "Plan":  As defined in Section 5.2(i).

           "Pooled Available Funds":  For each Distribution Date, the sum of all
previously  undistributed  Monthly  Payments  or other  receipts  on  account of
principal and interest (including  Unscheduled Payments and any Net REO Proceeds
transferred  from an REO Account to the Collection  Account  pursuant to Section
3.17(b)) on or in respect of the Mortgage  Loans received by the Servicer in the
Collection  Period  relating to such  Distribution  Date, plus all other amounts
received by the Servicer during such Collection Period and required to be placed
in the Collection  Account by the Servicer  pursuant to Section 3.5(a) allocable
to such Mortgage Loans, and including all P&I Advances made by the Servicer, the
Trustee [or the Fiscal Agent] in respect of such  Distribution Date and deposits
made by the Servicer  pursuant to Section 3.25 with respect to such Distribution
Date, but excluding the following:

           (a)  amounts  permitted to be used to  reimburse  the  Servicer,  the
                Trustee  [or  the  Fiscal  Agent]  for  previously  unreimbursed
                Advances  and interest  thereon as described in Section  3.6(ii)
                and (iii);

           (b)  those portions of each payment of interest which
                represent the applicable Servicing Compensation;

           (c)  all amounts in the nature of late fees, late charges and similar
                fees,  loan  modification  fees,  extension  fees,  loan service
                transaction fees, demand fees,  beneficiary  statement  charges,
                Assumption Fees and similar fees;

           (d)  all amounts  representing  scheduled  Monthly Payments due after
                the Due Date in the related  Collection  Period (such amounts to
                be treated as received on the Due Date when due);

           (e)  that portion of Liquidation  Proceeds,  Condemnation Proceeds or
                Insurance  Proceeds  with  respect  to  a  Mortgage  Loan  which
                represents  any  unpaid  Servicing  Compensation  to  which  the
                Servicer is entitled;

           (f)  all amounts representing certain expenses
                reimbursable to the Servicer, the Special
                Servicer, the Trustee [or the Fiscal Agent] and
                other amounts


                               25

<PAGE>



permitted to be retained by the Servicer or the Special Servicer or withdrawn by
the Servicer from the Collection  Account  (including,  without  limitation,  as
provided in Section 3.6) pursuant to the terms hereof;

           (g)  with respect to  Distribution  Dates after the EC Maturity Date,
                Prepayment Premiums received in the related Collection Period;

           (h)  any  interest  or  investment  income on funds on deposit in the
                Collection  Account or in  Permitted  Investments  in which such
                fund may be invested.

           "Pooled Principal Distribution Amount":  For any
Distribution Date, an amount equal to the sum of:

           (i)    the  principal  component of all  scheduled  Monthly  Payments
                  (other than Balloon  Payments) which become due (regardless of
                  whether  received)  on the  Mortgage  Loans during the related
                  Collection
                  Period;

           (ii)   to the extent not included  elsewhere in this definition,  the
                  principal  component  of all Assumed  Scheduled  Payments,  as
                  applicable,  deemed  to  become  due  (regardless  of  whether
                  received) during the related Collection Period with respect to
                  any Mortgage Loan that is delinquent in respect of its Balloon
                  Payment;

           (iii)  to the extent not included  elsewhere in this definition,  the
                  Scheduled  Principal  Balance of each  Mortgage  Loan that was
                  repurchased  from the Trust Fund in connection with the breach
                  of a  representation  or warranty or purchased  from the Trust
                  Fund  pursuant  to Section  9.1,  in either  case,  during the
                  related Collection Period;

           (iv)   to the extent not included  elsewhere in this definition,  the
                  portion of Unscheduled  Payments allocable to principal of any
                  Mortgage   Loan  that  was   liquidated   during  the  related
                  Collection Period;

           (v)    to the extent not included  elsewhere in this definition,  the
                  principal  component of all Balloon  Payments  received during
                  the related Collection Period;

           (vi)   to the extent not included elsewhere in this
                  definition, all other Principal Prepayments
                  received in the related Collection Period; and

           (vii)  to the extent not included  elsewhere in this definition,  any
                  other full or  partial  recoveries  in  respect of  principal,
                  including   Insurance   Proceeds,    Condemnation    Proceeds,
                  Liquidation Proceeds and Net REO Proceeds.


                               26

<PAGE>




           "Prepayment Assumption":  The assumption identified as "Scenario [2]"
in Annex B to the Private Placement Memorandum dated , relating to the Privately
Placed  Certificates and identified as "Scenario 2" in Annex B to the Prospectus
Supplement, dated , relating to the Publicly Offered Certificates.

           "Prepayment  Interest  Shortfall":  With respect to any  Distribution
Date and any Mortgage  Loan as to which a Principal  Prepayment  was made by the
related Borrower during the related  Collection  Period, the amount by which (i)
30 full days of  interest  at the related  Net  Mortgage  Rate on the  Scheduled
Principal  Balance of such Mortgage Loan in respect of which interest would have
been due in the  absence  of such  Principal  Prepayment  on the Due  Date  next
succeeding  the date of such  Principal  Prepayment  exceeds  (ii) the amount of
interest  received  from the  related  Borrower  in  respect  of such  Principal
Prepayment.

           "Prepayment Interest Surplus":  With respect to any Distribution Date
and any Mortgage Loan as to which a Principal Prepayment was made by the related
Borrower  during  the  related  Collection  Period,  the amount by which (i) the
amount of  interest  received  from the  related  Borrower  in  respect  of such
Principal  Prepayment  exceeds  (ii) 30 full days of interest at the related Net
Mortgage  Rate on the  Scheduled  Principal  Balance  of such  Mortgage  Loan in
respect of which  interest  would have been due in the absence of such Principal
Prepayment  on  the  Due  Date  next  succeeding  the  date  of  such  Principal
Prepayment.

           "Prepayment Premium":  Payments received on a Mortgage
Loan as the result of a Principal Prepayment thereon, not
otherwise due thereon in respect of principal or interest, which
are intended to be a disincentive to prepayment.

           "Principal  Prepayment":  With  respect  to any  Mortgage  Loan,  any
payment of principal  made by the related  Borrower which is received in advance
of its scheduled Due Date and which is not  accompanied by an amount of interest
representing  the full amount of scheduled  interest due on any date or dates in
any month or months subsequent to the month of prepayment.

           "Privately Placed Certificates": The Class
Certificates, the Class R Certificates and the Class LR
Certificates.

           "Property Advance":  As to any Mortgage Loan, any advance made by the
Servicer,  the Trustee [or the Fiscal  Agent] in respect of Property  Protection
Expenses or any expenses  incurred to protect and preserve the security for such
Mortgage  Loan or taxes and  assessments  or  insurance  premiums,  pursuant  to
Section 3.4, 3.8 or Section 3.22, as applicable.

           "Property Protection Expenses":  Any costs and expenses
incurred pursuant to Sections 3.10(c), 3.10(g), 3.10(j), 3.17(b),
3.17(c), 3.18(a) and 3.18(b).



                               27

<PAGE>



           "Publicly Offered Certificates": The Class
Certificates.

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

           "Qualified  Insurer":  An  insurance  company or  security or bonding
company  qualified  to  write  the  related  insurance  policy  in the  relevant
jurisdiction, which (i) except as provided in clauses (ii) or (iii) below, shall
have a claims  paying  ability of "AA" or better by each Rating  Agency [(or, if
such  company  is  not  rated  by  [_________________________],  by  S&P  and by
[________________________], and if such company is not rated by
                                    ], by S&P and one other
nationally  recognized  statistical rating  organization)],  (ii) in the case of
public liability  insurance  policies  required to be maintained with respect to
REO  Properties in accordance  with Section  3.8(a),  shall have a claims paying
ability of "A" or better by each  Rating  Agency  [(or,  if such  company is not
rated by [ ], by S&P and one  other  nationally  recognized  statistical  rating
organization)]  or  (iii)  in the  case of the  fidelity  bond  and  errors  and
omissions insurance required to be maintained pursuant to Section 3.8(c),  shall
have a claims paying ability rated by each Rating Agency [(or if such company is
not     rated    by     [__________________________],     by    S&P    and    by
[_________________________], and if such company is not rated by [ ], by S&P and
one other nationally recognized  statistical rating organization)] no lower than
two ratings categories lower than the highest rating of any outstanding Class of
Certificates from time to time, but in no event lower than "BBB",  unless in any
such case each of the Rating Agencies has confirmed in writing that an insurance
company with a lower claims paying  ability shall not result,  in and of itself,
in a  downgrading,  withdrawal or  qualification  of the rating then assigned by
such Rating Agency to any Class of Certificates.

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

           ["Qualified Offeror":  A prospective purchaser of the
Mortgage Loans in an auction pursuant to Section 9.1(d) whom the
Auction Agent has reasonably determined possesses the financial
ability and is otherwise qualified to purchase all of the Mortgage
Loans.]

           "Rating Agency":  Each of [_______________],
[_________________] or [________].  References herein to the
highest long-term unsecured debt rating category of each Rating
Agency shall mean "AAA."

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



                               28

<PAGE>



           "Realized Loss":  With respect to any Distribution  Date, the amount,
if any, by which the  aggregate of the  Certificate  Balances of the  Lower-Tier
Regular   Interests,   after  giving  effect  to  distributions   made  on  such
Distribution Date, exceeds the aggregate of the Scheduled  Principal Balances of
the  Mortgage  Loans as of the Due Date in the month in which such  Distribution
Date occurs.

           "Record Date":  With respect to each Distribution Date,
the last business day of the month preceding the month in which
such Distribution Date occurs.

           "Regular Certificates":  The Class A, Class B, Class C,
[Class [EC], Class [PO] and Class [IO]] Certificates.

           "Regular Servicing Period":  Any Interest Accrual
Period other than a Special Servicing Period.

           "Regulation D":  Regulation D under the Act.

           "Related Certificates" and "Related Lower-Tier Regular
Interest":  For any Lower-Tier Regular Interest, the related
Certificates set forth below and for any Certificates, the related
Lower-Tier Regular Interest set forth below:


           Related Certificates
           Class A Class B Class C Class [EC] Class [IO] Class [PO]
      Related Lower-Tier
      Regular Interest
      Class A-L
      Class B-L
      Class C-L
      N/A
      N/A
      Class [PO]-L

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

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

           "Remittance Date":  The Business Day preceding each
Distribution Date.



                               29

<PAGE>



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

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

           (ii)   any amount received or accrued,  directly or indirectly,  from
                  any  Person if the  Trust  Fund owns  directly  or  indirectly
                  (including by  attribution) a 10% or greater  interest in such
                  Person determined in accordance with Sections 856(d)(2)(B) and
                  (d)(5) of the Code;

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

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

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

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

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

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



                               30

<PAGE>



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

           "Repurchase   Price":  With  respect  to  any  Mortgage  Loan  to  be
repurchased  pursuant  to  Section  2.3(d) or 2.3(e) or any  Specially  Serviced
Mortgage Loan or any REO Property to be sold or repurchased  pursuant to Section
3.18, an amount, calculated by the Servicer, equal to:

           (i)    the unpaid principal balance of such Mortgage Loan,  Specially
                  Serviced Mortgage Loan or REO Mortgage Loan related to any REO
                  Property  as of the Due  Date as to which a  payment  was last
                  made by the related  Borrower or was advanced by the Servicer;
                  plus

           (ii)   unpaid accrued interest from the Due Date as to
                  which interest was last paid by such Borrower or
                  was advanced by the Servicer up to the Due Date
                  in the month following the month in which the
                  purchase or repurchase occurred at a rate equal
                  to the related Mortgage Rate on the unpaid
                  principal balance of such Mortgage Loan,
                  Specially Serviced Mortgage Loan or REO Mortgage
                  Loan related to any REO Property; plus
                                                    ----

           (iii)  any unreimbursed  Advances,  together with interest thereon at
                  the Advance Rate, and unpaid Servicing  Compensation allocable
                  to such Mortgage Loan; and plus

           (iv)   in the event that such Mortgage Loan is required
                  to be repurchased pursuant to Section 2.3(d) or
                  2.3(e), expenses reasonably incurred or to be
                  incurred by the Servicer or the Trustee in
                  respect of the breach or defect giving rise to
                  the repurchase obligation, including any
                  expenses arising out of the enforcement of the
                  repurchase obligation.

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

           "Reserve  Accounts":  With respect to any Mortgage  Loan,  reserve or
escrow  accounts,  if any,  established  pursuant to the related  Mortgage  Loan
Documents  and any Escrow  Account.  Each Reserve  Account  shall be an Eligible
Account to the extent  consistent with  applicable law and the related  Mortgage
Loan  Documents.  Any Reserve  Account shall be  beneficially  owned for federal
income tax  purposes by the Person who is  entitled to receive the  reinvestment
income or gain thereon in accordance  with the related  Mortgage Loan  Documents
and Section 3.7.



                               31

<PAGE>



           "Responsible   Officer":   Any   officer   or   any   employee   with
responsibilities  similar  to those of an  officer  of the  [Asset-Backed  Trust
Services  Department]  of the Trustee (and, in the event that the Trustee is the
Certificate  Registrar or the Paying Agent, of the Certificate  Registrar or the
Paying Agent, as applicable)  assigned to the Corporate Trust Office with direct
responsibility  for the  administration of this Agreement and also, with respect
to a particular matter, any other officer or any employee with  responsibilities
similar to those of an officer of the [Asset-Backed  Trust Services  Department]
of the  Trustee to whom such  matter is referred  because of such  officer's  or
employee's knowledge of and familiarity with the particular subject, and, in the
case of any certification  required to be signed by a Responsible Officer,  such
an officer or employee  whose name and specimen  signature  appears on a list of
corporate trust officers and employees furnished to the Servicer by the Trustee,
as such list may from time to time be amended.

           "Rule 144A":  Rule 144A, under the 1933 Act.

           ["S&P":  Standard & Poor's Ratings Services, or its
successor in interest.]

           "Scheduled Final Distribution Date":                   .

           "Scheduled Principal Balance":  With respect to any Mortgage Loan, as
of any Due Date,  the  principal  balance of such  Mortgage  Loan as of such Due
Date,  after  giving  effect  to  (a)  any  Principal  Prepayments,  Non-Premium
Prepayments  or  other  unscheduled  recoveries  of  principal  and any  Balloon
Payments received during the related  Collection  Period, and (b) any payment in
respect of  principal,  if any,  due on or before  such Due Date  (other  than a
Balloon Payment,  but including the principal  portion of any Assumed  Scheduled
Payment,  if  applicable),  irrespective  of any  delinquency  in payment by the
Borrower. The Scheduled Principal Balance of any REO Mortgage Loan as of any Due
Date is equal to the principal balance thereof  outstanding on the date that the
related  Mortgaged  Property  became an REO Property  minus any Net REO Proceeds
allocated to principal on such REO Mortgage Loan and reduced by Monthly Payments
due thereon on or before such Due Date.  With respect to any Mortgage Loan, from
and after the date on which the Servicer makes a Final  Recovery  Determination,
the Scheduled Principal Balance thereof shall be zero.

           ["Securities  Depository":  The  Depository  Trust  Company,  or  any
successor  Securities  Depository  hereafter  named.  The nominee of the initial
Securities  Depository,  for purposes of registering those Certificates that are
to be Book-Entry Certificates,  is Cede & Co. The Securities Depository shall at
all times be a  "clearing  corporation"  as  defined in Section 8- 102(3) of the
Uniform  Commercial  Code of the  State  of New  York  and a  "clearing  agency"
registered  pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934, as amended.]



                               32

<PAGE>



           ["Securities Depository Participant":  A broker,
dealer, bank or other financial institution or other Person for
whom from time to time the Securities Depository effects book-
entry transfers and pledges of securities deposited with the
Securities Depository.]

           "Securities  Legend":  With respect to each Residual  Certificate and
any  Individual  Certificate  (other  than a  Residual  Certificate)  that  is a
Privately Placed  Certificate the legend set forth in, and  substantially in the
form of, Exhibit H hereto.

           ["[Senior]  Principal   Distribution   Cross-Over  Date":  The  first
Distribution Date as of which the aggregate  Certificate Balance of the Class -1
Certificates  and of the Class -2  Certificates  outstanding  immediately  prior
thereto exceeds the sum of (a) the aggregate  Scheduled Principal Balance of the
Mortgage Loans that will be outstanding  immediately following such Distribution
Date  and  (b)  the  portion  of the  Available  Distribution  Amount  for  such
Distribution  Date that will remain after the  distribution of interest has been
made on the Class -1 and Class -2 Certificates on such Distribution Date.]

           "Seriously Delinquent Loan": With respect to any Remittance Date, any
Mortgage  Loan  that (i) is 90 days or more  delinquent  (without  regard to any
grace  period)  or (ii) was 90 days or more  delinquent  (without  regard to any
grace period) and as to which the related  Borrower has not made, since the most
recent  date on which  such  Mortgage  Loan was so  delinquent,  24  consecutive
Monthly Payments.

           "Servicer":  Midland Loan Services, L.P., a Missouri
limited partnership, or its successor in interest, or any
successor Servicer appointed as herein provided.

           "Servicer  Mortgage  File":  With respect to any Mortgage  Loan,  all
Mortgage Loan  Documents  related to such Mortgage Loan that are not required to
be delivered to the  Custodian  pursuant to Section 2.1 or to be  maintained  as
part of the Trustee Mortgage File, including without limitation:

           (i)    a copy of the Management Agreement, if any, for
                         the related Mortgaged Property;

           (ii)   a copy of the related ground lease, as amended,
                  if any, for such Mortgaged Property;

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

           (iv)   copies of the related appraisals, surveys,
                  environmental reports and other similar
                  documents; and

           (v)    any other written agreements related to such
                  Mortgage Loan.


                               33

<PAGE>




           "Servicer  Remittance  Report":  A report prepared by the Servicer in
such media as may be agreed upon by the Servicer and the Trustee containing such
information regarding the Mortgage Loans as will permit the Trustee to calculate
the amounts to be distributed  pursuant to Section 4.1 and to furnish statements
to  Certificateholders  pursuant to Section 4.2 and containing  such  additional
information as the Servicer and the Trustee may from time to time agree.

           "Servicing  Compensation":  With respect to each Mortgage  Loan,  the
Servicing  Fee and the Special  Servicing Fee which shall be due to the Servicer
and the Special  Servicer,  as applicable,  and such other  compensation  of the
Servicer and Special Servicer specified in Section 3.12, as adjusted pursuant to
Section 3.25.

           "Servicing  Fee":  With  respect  to each  Mortgage  Loan and for any
Distribution  Date,  an amount per  calendar  month  equal to the product of (i)
one-twelfth of the related  Servicing Fee Rate and (ii) the Scheduled  Principal
Balance  of such  Mortgage  Loan as of the Due Date in the month  preceding  the
month in which such Distribution Date occurs.

           "Servicing Fee Rate":  [With respect to Mortgage Loan
No.                   , a rate equal to      %.]  With respect to
each [other] Mortgage Loan, a rate equal to    %.

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

           "Servicing Standard":  The standards for the conduct of
the Servicer and the Special Servicer in the performance of their
respective obligations under this Agreement as set forth in
Section 3.1(a).

           "Similar Law":  As defined in Section 5.2(i).

           "Special Servicer":                       , a
 corporation, or its successor in interest, or any successor
Special Servicer appointed as herein provided.



                               34

<PAGE>



           "Special  Servicing  Fee":  With  respect to any  Specially  Serviced
Mortgage Loan or REO Mortgage Loan and for any Distribution  Date, an amount per
calendar month equal to the product of (i) one-twelfth of the Special  Servicing
Fee Rate and (ii) the Scheduled  Principal  Balance of such  Specially  Serviced
Mortgage  Loan or REO Mortgage  Loan, as  applicable,  as of the Due Date in the
month preceding the month in which such Distribution Date occurs.

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

           "Special Servicing Period":  Any Interest Accrual
Period during which a Mortgage Loan is at any time a Specially
Serviced Mortgage Loan.

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

           (i)    the related  Borrower is 60 or more days  delinquent  (without
                  giving  effect to any grace  period  permitted  by the related
                  Note) in the  payment  of a  Monthly  Payment  (regardless  of
                  whether,   in  respect   thereof,   P&I  Advances   have  been
                  reimbursed);

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

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

           (iv)   the Servicer has received notice of a
                  foreclosure or threatened foreclosure of any
                  lien on the related Mortgaged Property;

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

           (vi)   such Borrower has failed to make a Balloon
                  Payment as and when due; or

           (vii)  the Servicer proposes to commence foreclosure or
                  other workout arrangements;


                               35

<PAGE>




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

                (a)  with respect to the circumstances described
                     in clause (i) and (vi) above, when the
                     related Borrower has brought such Mortgage
                     Loan current (with respect to the
                     circumstances described in clause (vi),
                     pursuant to any workout implemented by the
                     Special Servicer) and thereafter made three
                     consecutive full and timely Monthly Payments;

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

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

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

           "Startup Day":  The day designated as such pursuant to
Section 2.6(a).

           "Subordinate Certificates":  Any one or more of the
Class B, Class C, [Class [EC], Class [PO], Class [O],]Class R and
Class LR Certificates.

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

           "Termination Date":  The Distribution Date on which the
Trust Fund is terminated pursuant to Section 9.1.

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



                               36

<PAGE>



           "Transferee Affidavit":  As defined in Section 5.2(j).

           "Transferor Letter":  As defined in Section 5.2(j).

           "Trust  Fund":  The  corpus of the  trust  created  hereby  and to be
administered  hereunder,  consisting of: (i) such Mortgage Loans as from time to
time are subject to this  Agreement,  together with the Mortgage  Files relating
thereto;  (ii) all payments on or  collections in respect of such Mortgage Loans
due after the Cut-off Date; (iii) any REO Property;  (iv) all revenues  received
in respect of REO Property;  (v) the Servicer's,  the Special Servicer's and the
Trustee's  rights under the  insurance  policies  with respect to such  Mortgage
Loans  required to be  maintained  pursuant to this  Agreement  and any proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements; (vii) any indemnities or guaranties given as additional security for
such Mortgage Loans;  (viii) the Trustee's  right,  title and interest in and to
the Reserve Accounts;  (ix) the Collection Account; (x) the Distribution Account
and the REO Account,  including  reinvestment income, if any, thereon;  (xi) any
environmental indemnity agreements relating to such Mortgaged Properties;  (xii)
the rights and remedies under the Mortgage Loan Purchase and Sale Agreement; and
(xiii) the proceeds of any of the foregoing  (other than any interest  earned on
deposits in any Reserve  Account,  to the extent  such  interest  belongs to the
related Borrower).

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

           "Trustee":                        , in its capacity as
trustee, or its successor in interest, or any successor trustee
appointed as herein provided.

           "Trustee  Fee":  With  respect  to  each  Mortgage  Loan  and for any
Distribution  Date,  an amount per  calendar  month  equal to the product of (i)
one-twelfth of the Trustee Fee Rate and (ii) the Scheduled  Principal Balance of
such Mortgage Loan as of the Due Date in the month  preceding the month in which
such Distribution Date occurs.  The Trustee Fee shall be paid by the Servicer on
each Distribution Date.

           "Trustee Fee Rate":  A rate equal to       %.

           "Trustee  Mortgage  File":  With  respect to any Mortgage  Loan,  the
mortgage  documents  listed in Section 2.1(i)  through (xii)  pertaining to such
Mortgage  Loan, the documents  listed in the third  paragraph of Section 2.1 and
any additional  documents  required to be deposited with the Trustee pursuant to
the express provisions of this Agreement.

           "Uncovered Prepayment Interest Shortfall":  For any
Distribution Date, any Prepayment Interest Shortfall not covered
by the Servicing Fee or the Special Servicing Fee pursuant to
Section 3.25.



                               37

<PAGE>



           "Underwritten Cash Flow": With respect to any Mortgage
Loan, the cash flow available for debt service on the related
Mortgage Loan for a 12-month period, as determined by
                                   in accordance with the
standards of a prudent commercial  mortgage lender based upon recent information
supplied by the related Borrower prior to the origination of such Mortgage Loan,
and adjusted,  if determined  appropriate by , to: (a) deduct any non-cash items
such as  depreciation  or  amortization;  (b) deduct capital  expenditures;  (c)
reflect a more  appropriate  occupancy  rate; (d) reflect  replacement,  capital
expenditure and other reserves  required by the related Mortgage Loan Documents;
(e) reflect a market rate  management  fee; (f) reflect a market rate rental fee
(g) exclude certain percentage rent,  delinquent rents and non-recurring income;
(h) reflect an allowance for tenant  improvements and leasing  commissions;  and
(i) reflect such other adjustments determined appropriate by .

           "Unscheduled  Payments":  With  respect  to a  Mortgage  Loan  and  a
Collection Period, all Liquidation Proceeds, Condemnation Proceeds and Insurance
Proceeds payable under such Mortgage Loan, the Repurchase Price of such Mortgage
Loan if it is repurchased or purchased pursuant to Sections 2.3(d) or 2.3(e) and
the price  specified  in  Section  9.1 if such  Mortgage  Loan is  purchased  or
repurchased pursuant thereto, draws on any letters of credit issued with respect
to such  Mortgage  Loan and any other  payments  under or with  respect  to such
Mortgage Loan not scheduled to be made,  including  Principal  Prepayments  (but
excluding Prepayment Premiums) received during such Collection Period.

           "Updated Appraisal":  As defined in Section 3.10(a).

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

           "Voting  Right":  The  portion  of the  voting  rights  of all of the
Certificates  that is allocated to any Certificate or Class of Certificates.  At
all times during the term of this Agreement, the percentage of the Voting Rights
assigned to each Class shall be  [describe  Voting  Rights of each  Class].  The
Voting Rights of any Class of  Certificates  shall be allocated among Holders of
Certificates  of  such  Class  in  proportion  to  their  respective  Percentage
Interests,  except that any Certificate registered in the name of the Depositor,
the Servicer,  any Borrower,  the Trustee,  a Manager or any of their respective
Affiliates  shall be deemed not to be  outstanding  for  purposes  of giving any
consent  (unless such consent is to an action which would  materially  adversely
affect in any material  respect the interests of the  Certificateholders  of any
Class, while the Servicer or any Affiliate thereof is the holder of Certificates
aggregating not less than 66-2/3% of the Percentage Interest of any such Class).
The aggregate  Voting  Rights of Holders of more than one Class of  Certificates
shall be equal to the sum of the products of each such  Holder's  Voting  Rights
and  the  percentage  of  Voting  Rights  allocated  to  the  related  Class  of
Certificates.



                               38

<PAGE>



           "Weighted  Average Net Mortgage  Rate":  With respect to any Interest
Accrual  Period,  a per annum  rate  equal to the  weighted  average  of the Net
Mortgage  Rates,  as of the  related  Due  Date  (weighted  on the  basis of the
Scheduled Principal Balance of each Mortgage Loan).

           "Yield Maintenance Loan":  Any Mortgage Loan as to
which the related Note requires the payment of Prepayment Premiums
calculated with reference to a yield maintenance formula.

           "Yield  Maintenance  Period":  With respect to each Yield Maintenance
Loan, the period following the origination thereof during which the related Note
requires the payment of Prepayment Premiums calculated with reference to a yield
maintenance formula.

           SECTION 1.2.Certain Calculations.

           Unless otherwise  specified  herein,  the following  provisions shall
apply:

           (a) All calculations of interest  (excluding interest on the Mortgage
Loans,  which  shall  be  calculated  pursuant  to  the  related  Mortgage  Loan
Documents)  provided  for  herein  shall be made on the basis of a 360-day  year
consisting of twelve 30-day months.

           (b) The portion of any  Insurance  Proceeds,  Condemnation  Proceeds,
Liquidation Proceeds or Net REO Proceeds in respect of a Mortgage Loan allocable
to  principal  and  Prepayment  Premiums  shall  equal the total  amount of such
proceeds  minus (a) first any  portion  thereof  payable  to the  Servicer,  the
Special  Servicer,  the Trustee [or the Fiscal Agent] pursuant to the provisions
of this  Agreement  and (b) second any portion  thereof equal to interest on the
unpaid principal balance of such Mortgage Loan at the related Mortgage Rate less
the related  Servicing Fee from the Due Date as to which  interest was last paid
by the related  Borrower up to but not including the Due Date in the  Collection
Period in which such  proceeds are received.  Allocation of such amount  between
principal and Prepayment  Premium shall be made first to principal and second to
Prepayment Premium.

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



                               39

<PAGE>



           SECTION 1.3. Certain Constructions.

           For purposes of Section 3.10,  Section 3.23, Section 3.26 and Section
4.6(c),  references to the most or next most  subordinate  Class of Certificates
outstanding  at any time shall mean the most or next most  subordinate  Class of
Certificates  then  outstanding  as among the Class A, Class B, Class C,  [Class
[EC],  Class [PO] and Class  [IO]]  Certificates  [(and the Class [PO] and Class
[IO] Certificates  shall be considered to be one Class)],  and references to the
next most subordinate Class of Lower-Tier  Regular Interests  outstanding at any
time shall mean the most or next most  subordinate  Class of Lower-Tier  Regular
Interests  then  outstanding  as among the Class A-L,  Class B-L,  Class C-L and
Class  [PO]  interests,  subject in each case to the rules of  construction  set
forth  in  the   following   sentences  of  this  Section  1.3.  Each  Class  of
Certificates,  shall  be  deemed  to be  outstanding  only  to  the  extent  its
respective Certificate Balance has not been reduced to zero [or, with respect to
the Class [EC]  Certificates,  to the extent that the EC  Maturity  Date has not
occurred]  [or with  respect to the Class [IO]  Certificates,  to the extent the
Class [IO] Notional Balance has not been reduced to zero].

           Unless the context clearly indicates otherwise, references to section
numbers are to sections of this Agreement.

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

           SECTION 2.1. Conveyance and Assignment of Mortgage
Loans;.

           The Depositor,  concurrently  with the execution and delivery hereof,
does hereby sell, transfer, assign, set over and otherwise convey to the Trustee
without recourse (except to the extent herein provided) all the right, title and
interest of the Depositor in and to the Mortgage Loans,  including all rights to
payment in respect thereof, except as set forth below, and any security interest
thereunder  (whether  in real or  personal  property  and  whether  tangible  or
intangible)  in favor of the Depositor,  and all Reserve  Accounts and all other
assets  included  or to be  included  in the Trust  Fund for the  benefit of the
Certificateholders. Such transfer and assignment includes all scheduled payments
of interest and  principal  due after the Cut-off Date (whether or not received)
and all  payments of interest  and  principal  received by the  Depositor or the
Servicer on or with respect to the  Mortgage  Loans after the Cut-off  Date.  In
connection  with such transfer and  assignment of all interest and principal due
with respect to the Mortgage Loans after the Cut-off Date,  the Depositor  shall
make a cash deposit to the  Collection  Account on the Closing Date in an amount
equal to the Cash Deposit.  The Depositor,  concurrently  with the execution and
delivery hereof, does also hereby sell, transfer, assign, set over and otherwise
convey to the Trustee without  recourse  (except to the extent provided  herein)
all the right, title and interest of the Depositor in, to and under the Mortgage
Loan  Purchase  and Sale  Agreement  (other  than its rights to  indemnification
pursuant to Section 4 thereof and rights to recovery of


                               40

<PAGE>



costs under Section 7 thereof).  The Depositor shall cause the Reserve  Accounts
to be  transferred  to and held in the name of the  Servicer  on  behalf  of the
Trustee as successor to the Mortgage Loan Seller.

           In connection with the transfer and assignment of Mortgage Loans, the
Depositor does hereby deliver to, and deposit with, the Trustee,  with a copy to
the  Servicer,  the  following  documents  or  instruments  with respect to each
Mortgage Loan so assigned:

           (i)    the original of the related Note, endorsed by
                  the Mortgage Loan Seller in blank in the
                  following form:  "Pay to the order of
                  ________________, without recourse" which the
                  Trustee or its designee is authorized to
                  complete and which Note and all endorsements
                  thereof shall show a complete chain of
                  endorsement from the Originator to the Mortgage
                  Loan Seller;

           (ii)   the related original recorded Mortgage or a copy
                  thereof certified by the related title insurance
                  company, public recording office or closing
                  agent to be in the form in which executed or
                  submitted for recording, the related original
                  recorded Assignment of Mortgage to the Mortgage
                  Loan Seller or a copy thereof certified by the
                  related title insurance company, public
                  recording office or closing agent to be in the
                  form in which executed or submitted for
                  recording and the related original Assignment of
                  Mortgage executed by the Mortgage Loan Seller in
                  blank which the Trustee or its designee is
                  authorized to complete (and but for the
                  insertion of the name of the assignee and any
                  related recording information which is not yet
                  available to the Mortgage Loan Seller, is in
                  suitable form for recordation in the
                  jurisdiction in which the related Mortgaged
                  Property is located);

           (iii)  if the related security agreement is separate
                  from the Mortgage, the original security
                  agreement or a counterpart thereof, and if the
                  security agreement is not assigned under the
                  Assignments of Mortgage described in clause (ii)
                  above, the related original assignment of such
                  security agreement to the Mortgage Loan Seller
                  or a counterpart thereof and the related
                  original assignment of such security agreement
                  executed by the Mortgage Loan Seller in blank
                  which the Trustee or its designee is authorized
                  to complete;

           (iv)   a copy of each Form UCC-1 financing statement,
                  if any, filed with respect to personal property
                  constituting a part of the related Mortgaged
                  Property, together with a copy of each Form
                  UCC-2 or UCC-3 assignment, if any, of such
                  financing statement to the Mortgage Loan Seller
                  and a copy of each Form UCC-2 or UCC-3
                  assignment,


                               41

<PAGE>



if any, of such  financing  statement  executed by the  Mortgage  Loan Seller in
blank which the Trustee or its designee is  authorized  to complete (and but for
the  insertion of the name of the assignee  and any related  filing  information
which is not yet available to the Mortgage Loan Seller,  is in suitable form for
filing in the filing office in which such financing statement was filed);

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

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

           (vii)  if any related Assignment of Leases, Rents and
                  Profits is separate from the Mortgage, the
                  original recorded Assignment of Leases, Rents
                  and Profits or a copy thereof certified by the
                  related title insurance company, public
                  recording office or closing agent to be in the
                  form in which executed or submitted for
                  recording, the related original recorded
                  reassignment of such instrument, if any, to the
                  Mortgage Loan Seller or a copy thereof certified
                  by the related title insurance company, public
                  recording office or closing agent to be in the
                  form in which executed or submitted for
                  recording and the related original reassignment
                  of such instrument, if any, executed by the
                  Mortgage Loan Seller in blank which the Trustee
                  or its designee is authorized to complete (and
                  but for the insertion of the name of the
                  assignee and any related recording information
                  which is not yet available to the Mortgage Loan
                  Seller, is in suitable form for recordation in
                  the jurisdiction in which the related Mortgaged
                  Property is located) (any of which
                  reassignments, however, may be included in a
                  related Assignment of Mortgage and need not be a
                  separate instrument);

           (viii) copies of the original  Environmental  Reports with respect to
                  the Mortgaged  Property made in connection with origination of
                  such Mortgage Loan;

           (ix)   if any related assignment of contracts is
                  separate from the Mortgage, the original
                  assignment of contracts or a counterpart
                  thereof, and if the assignment of contracts is
                  not assigned under the Assignments of Mortgage
                  described in clause (ii) above, the related
                  original reassignment of such instrument to the
                  Mortgage Loan Seller or a counterpart thereof
                  and the related original reassignment of such
                  instrument executed by the Mortgage Loan Seller
                  in blank which the Trustee or its designee is
                  authorized to complete;



                               42

<PAGE>



           (x)    with respect to the related Reserve  Accounts,  if any, a copy
                  of the original of any separate agreement with respect thereto
                  between the related Borrower and the Originator;

           (xi)   the original letter of credit, if any, with
                  respect thereto, together with any and all
                  amendments thereto, including, without
                  limitation, any amendment which entitles the
                  Servicer to draw upon such letter of credit on
                  behalf of the Trustee for the benefit of the
                  Certificateholders, and the original of each
                  instrument or other item of personal property
                  given as security for a Mortgage Loan possession
                  of which by a secured party is necessary to a
                  secured party's valid, perfected, first priority
                  security interest therein, together with all
                  assignments or endorsements thereof necessary to
                  entitle the Servicer to enforce a valid,
                  perfected, first priority security interest
                  therein on behalf of the Trustee for the benefit
                  of the Certificateholders;

           (xii)  with respect to the related Reserve Accounts, if
                  any, a copy of the UCC-1 financing statements,
                  if any, submitted for filing with respect to the
                  Mortgage Loan Seller's security interest in such
                  Reserve Accounts and all funds contained
                  therein, together with a copy of each Form UCC-2
                  or UCC-3 assignment, if any, of such financing
                  statement to the Mortgage Loan Seller and a copy
                  of each Form UCC-2 or UCC- 3 assignment, if any,
                  of such financing statement executed by the
                  Mortgage Loan Seller in blank which the Trustee
                  or its designee is authorized to complete (and
                  but for the insertion of the name of the
                  assignee and any related filing information
                  which is not yet available to the Mortgage Loan
                  Seller is in suitable form for filing in the
                  filing office in which such financing statement
                  was filed); and

           (xiii) copies of any and all amendments, modifications
                  and supplements to, and waivers related to, any
                  of the foregoing.

           On or promptly  following the Closing Date, the Trustee or Custodian,
as applicable, shall, to the extent possession thereof has been delivered to it,
complete any Assignment of Mortgage delivered pursuant to clause (ii) above, any
assignment of security  agreement  delivered pursuant to clause (iii) above, any
Form  UCC-2 or UCC-3  assignment  delivered  pursuant  to clause  (iv) and (xii)
above,  any  reassignment of Assignment of Leases,  Rents and Profits  delivered
pursuant to clause (vii) above and any  reassignment  of assignment of contracts
delivered  pursuant to clause (ix) above, in each case, by inserting the name of
the Trustee as assignee and delivering to the Servicer (1) for recordation,  (a)
each  Assignment  of Mortgage  referred to in Section  2.1(ii) which has not yet
been  submitted  for  recordation  and (b) each  reassignment  of  Assignment of
Leases,  Rents and Profits  referred to in Section  2.1(vii)  (if not  otherwise
included in the related Assignment of Mortgage) which has not yet been submitted


                               43

<PAGE>



for  recordation;  and (2) for filing,  each UCC-2 or UCC-3 financing  statement
assignment  referred  to in  Section  2.1(iv)  and (xii)  which has not yet been
submitted for filing. On or promptly  following the Closing Date, the Trustee or
Custodian,  as  applicable,  shall,  to the extent  possession  thereof has been
delivered to it,  complete the  endorsement of the Note by inserting the name of
the Trustee as endorsee.  The Servicer shall, upon receipt,  promptly submit for
recording or filing, as the case may be, in the appropriate  public recording or
filing office,  each such document.  In the event that any such document is lost
or returned  unrecorded because of a defect therein,  the Servicer shall use its
best  efforts to promptly  prepare a substitute  document  for  signature by the
Depositor or Mortgage Loan Seller,  as  applicable,  and thereafter the Servicer
shall cause each such document to be duly recorded. The Servicer shall, promptly
upon  receipt of the  original  of each such  recorded  document,  deliver  such
original to the Custodian. Notwithstanding anything to the contrary contained in
this Section 2.1, in those instances where the public  recording  office retains
the original  Assignment  of Mortgage or  reassignment  of Assignment of Leases,
Rents and Profits, if applicable, after any such document has been recorded, the
obligations  hereunder of the Depositor  shall be deemed to have been  satisfied
upon  delivery  to the  Custodian  of a copy of such  Assignment  of Mortgage or
reassignment  of  Assignment  of  Leases,  Rents  and  Profits,  if  applicable,
certified by the public  recording  office to be a true and complete copy of the
recorded  original  thereof.  If a pro forma  title  insurance  policy  has been
delivered to the Custodian in lieu of an original title  insurance  policy,  the
Depositor or the Servicer  will  promptly  deliver to the  Custodian the related
original  title  insurance  policy upon receipt  thereof.  The  Depositor  shall
promptly cause the UCC-1s,  UCC-2s and UCC-3s referred to in Section 2.1(iv) and
(xii) to be filed in the applicable  public  recording or filing office and upon
filing will promptly deliver to the Custodian the related UCC-1,  UCC-2 or UCC-3
with evidence of filing thereon.

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

           If the Depositor  cannot  deliver any original or certified  recorded
document  described in Section 2.1 on the Closing Date, the Depositor  shall use
its best efforts,  promptly upon receipt  thereof and in any case not later than
45 days from the Closing Date, to deliver or cause to be delivered such original
or  certified  recorded  documents  to the  Custodian  (unless the  Depositor is
delayed in making such delivery by reason of the fact that such documents  shall
not have been returned by the appropriate  recording  office,  in which case the
Depositor or the Servicer  shall notify the Custodian and the Trustee in writing
of such delay and shall deliver such  documents to the  Custodian  promptly upon
the Depositor's or the Servicer's receipt thereof).



                               44

<PAGE>



           SECTION 2.2. Acceptance by the Custodian and the
Trustee.

           By  its  execution  and  delivery  of  this  Agreement,  the  Trustee
acknowledges  the  assignment to it of the Mortgage  Loans in good faith without
notice of adverse  claims and declares  that the  Custodian  holds and will hold
such documents and all others  delivered to it constituting the Trustee Mortgage
File (to the extent the  documents  constituting  the Trustee  Mortgage File are
actually  delivered  to the  Custodian)  for any Mortgage  Loan  assigned to the
Trustee  hereunder in trust,  upon the conditions  herein set forth, for the use
and benefit of all present and future Certificateholders.  The Trustee agrees to
review  each  Trustee  Mortgage  File  within 45 days after the later of (a) the
Trustee's receipt of such Trustee Mortgage File or (b) execution and delivery of
this Agreement, to ascertain that all documents referred to in Section 2.1 above
(as  identified  to it in  writing by the  Depositor  or the  Servicer)  and any
original recorded  documents  referred to in the last sentence of Section 2.1 to
be included in the delivery of a Trustee Mortgage File, have been received, have
been executed, appear on their face to be what they purport to be, purport to be
recorded or filed (as applicable) and have not been torn, mutilated or otherwise
defaced,  and that such documents relate to the Mortgage Loans identified in the
Mortgage Loan Schedule.  In so doing,  the Trustee may rely on the purported due
execution and genuineness of any such document and on the purported  genuineness
of any signature thereon.  If, at the conclusion of such review, any document or
documents  constituting a part of a Trustee Mortgage File have not been executed
or received, have not been recorded or filed (if required), are unrelated to the
Mortgage Loans  identified in the Mortgage Loan  Schedule,  appear on their face
not to be what they  purport to be or have been  torn,  mutilated  or  otherwise
defaced,  the Trustee  shall  promptly so notify the  Depositor and the Mortgage
Loan Seller by providing a written  report,  setting  forth,  for each  affected
Mortgage  Loan,  with  particularity,  the  nature of the  defective  or missing
document.  Neither the Servicer  nor the Trustee  shall be  responsible  for any
loss,  cost,  damage or expense to the Trust Fund  resulting from any failure to
receive any document  constituting a portion of a Trustee Mortgage File noted on
such a report or for any  failure by the  Depositor  to use its best  efforts to
deliver any such document.

           In reviewing  any Trustee  Mortgage  File  pursuant to the  preceding
paragraph or Section 2.1, the Trustee will have no  responsibility  to determine
whether any document or opinion is legal, valid, binding or enforceable, whether
the text of any  assignment  or  endorsement  is in  proper or  recordable  form
(except,  if  applicable,  to  determine  whether the Trustee is the assignee or
endorsee),  whether  any  document  has been  recorded  in  accordance  with the
requirements  of any applicable  jurisdiction,  whether a blanket  assignment is
permitted in any applicable  jurisdiction,  or whether any Person  executing any
document  or  rendering  any  opinion  is  authorized  to do so or  whether  any
signature thereon is genuine.

           The Trustee  shall hold that  portion of the Trust Fund  delivered to
the  Trustee  consisting  of  "instruments"(as  such term is  defined in Section
9-105(i) of the Uniform  Commercial  Code as in effect in on the date hereof) in
and, except as set forth in Section 3.11 or as otherwise  specifically  provided
in this Agreement, shall not remove


                               45

<PAGE>



such  instruments  from unless it receives an Opinion of Counsel  (obtained  and
delivered  at  the  expense  of  the  Person  requesting  the  removal  of  such
instruments  from ) that in the event the transfer of the Mortgage  Loans to the
Trustee is deemed not to be a sale, after such removal, the Trustee will possess
a first priority perfected security interest in such instruments.

           SECTION 2.3. Representations and Warranties of the
Depositor.

           (a)    The Depositor hereby represents and warrants
that:

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

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

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

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


                               46

<PAGE>



to carry out the transactions  contemplated by this Agreement. The Depositor has
obtained  any  consent,  approval,  authorization  or  order  of  any  court  or
governmental agency or body required for the execution, delivery and performance
by the Depositor of this Agreement;

           (v)    The  certificate of  incorporation  of the Depositor  provides
                  that  the  Depositor  is  permitted  to  engage  in  only  the
                  following activities:

                  (A)To acquire,  own, hold,  sell,  transfer,  assign,  pledge,
                     finance,  refinance  and  otherwise  deal  with  (i)  loans
                     secured by (A) first or second mortgages, deeds of trust or
                     similar liens on  multi-family  residential,  commercial or
                     mixed commercial and multi-family  residential  properties,
                     and (B) related assets, and (ii) any participation interest
                     in,  security  (in bond or  pass-through  form) or  funding
                     agreement based on, backed or  collateralized  by, directly
                     or indirectly,  any of the foregoing (the loans and related
                     assets  described  in clause  (a)(i) and the  participation
                     interests,  securities and funding agreements  described in
                     clause (a)(ii), collectively, "Mortgage Loans");

                  (B)  To establish and fund one or more trusts
                       (the "Trusts") and to authorize such Trusts
                       to engage in one or more of the activities
                       described in immediately preceding clause
                       (A) and to issue certificates (the
                       "Certificates") in one or more classes
                       pursuant to pooling and servicing
                       agreements (each, a "Pooling and Servicing
                       Agreement"), with each class having the
                       characteristics specified in the related
                       Pooling and Servicing Agreement,
                       representing ownership interests in the
                       Mortgage Loans;

                  (C)  To acquire,  own, hold, invest in, offer, sell, transfer,
                       assign,   pledge,  finance  and  deal  in  and  with  any
                       Certificates   issued  by  a  Trust  established  by  the
                       corporation pursuant to immediately preceding clause (B);
                       and

                  (D)  To  engage  in  any  other  acts  and  activities  and to
                       exercise any powers  permitted to corporations  under the
                       laws of the State of Missouri which are incidental to, or
                       connected with the foregoing, and necessary,  suitable or
                       convenient to accomplish any of the foregoing.

           (vi)   There is no action, suit or proceeding pending
                  against the Depositor in any court or by or
                  before any other governmental agency or


                               47

<PAGE>



                  instrumentality which would materially and
                  adversely affect the ability of the Depositor to
                  carry out its obligations under this Agreement;
                  and

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

           (b) The Depositor hereby represents and warrants with respect to each
Mortgage Loan that:

           (i)    Immediately prior to the transfer and assignment
                  to the Trustee, the related Note and the related
                  Mortgage were not subject to an assignment or
                  pledge, and the Depositor had good title to, and
                  was the sole owner of, such Mortgage Loan and
                  had full right to transfer and sell such
                  Mortgage Loan to the Trustee free and clear of
                  any encumbrance, lien, pledge, charge, claim or
                  security interest;

           (ii)   The  Depositor is  transferring  such  Mortgage  Loan free and
                  clear  of any and all  liens,  pledges,  charges  or  security
                  interests of any nature encumbering such Mortgage Loan ;

           (iii)  The related Assignment of Mortgage constitutes
                  the legal, valid and binding assignment of the
                  related Mortgage from the Depositor to the
                  Trustee, and any related reassignment of
                  Assignment of Leases, Rents and Profits
                  constitutes the legal, valid and binding
                  assignment of any related Assignment of Leases,
                  Rents and Profits from the Depositor to the
                  Trustee;

           (iv)   No claims  have been made by the  Depositor  under the related
                  lender's  title  insurance  policy,  and the Depositor has not
                  done,  by act or  omission,  anything  which would  impair the
                  coverage of such lender's title insurance policy; and

           (v)    To  the  best  of  the  Depositor's  knowledge,   all  of  the
                  representations  and  warranties  of the Mortgage  Loan Seller
                  contained in the Mortgage Loan Purchase and Sale Agreement are
                  true and correct as of the date made.

           (c)  It  is  understood  and  agreed  that  the  representations  and
warranties  set  forth  in  this  Section  2.3  shall  survive  delivery  of the
respective  Trustee  Mortgage Files to the Trustee until the termination of this
Agreement,  and  shall  inure  to the  benefit  of the  Certificateholders,  the
Servicer and the Special Servicer.



                               48

<PAGE>



           (d) Upon  discovery  by the  Custodian,  the  Servicer,  the  Special
Servicer or the Trustee of a breach of the representation and warranty set forth
in Section  2(c)(xli) of the Mortgage Loan  Purchase and Sale  Agreement or that
any Mortgage  Loan  otherwise  fails to  constitute a Qualified  Mortgage,  such
Person  shall give prompt  notice  thereof to the  Mortgage  Loan Seller and the
Mortgage  Loan Seller shall correct such  condition or repurchase  such Mortgage
Loan at the  Repurchase  Price within 85 days of discovery of such  failure;  it
being  understood  and agreed  that none of such  Persons has an  obligation  to
conduct any investigation with respect to such matters.

           (e) Upon  discovery  by the  Custodian,  the  Servicer,  the  Special
Servicer  or the  Trustee of a breach of any  representation  or warranty of the
Mortgage  Loan Seller in the Mortgage Loan  Purchase and Sale  Agreement  (other
than the representation  set forth in Section 2(c)(xli)  thereof,  but including
without limitation the representation as to Loan-to-Value Ratio and Debt Service
Coverage Ratio set forth in Section  2(c)(xxiii)  thereof),  with respect to any
Mortgage  Loan,  or that any  document  required  to be  included in the Trustee
Mortgage  File  with  respect  to a  Mortgage  Loan  does  not  conform  to  the
requirements of Section 2.1, such Person shall give prompt notice thereof to the
Mortgage  Loan  Seller and the  Mortgage  Loan Seller  shall,  to the extent the
Mortgage Loan Seller is obligated to cure such breach or repurchase  the related
Mortgage Loan under the terms of the Mortgage Loan Purchase and Sale  Agreement,
either cure such breach or repurchase such Mortgage Loan at the Repurchase Price
within  85 days of the  receipt  of notice  of such  breach,  as the same may be
extended,  all  pursuant to and as more  particularly  described in the Mortgage
Loan Purchase and Sale  Agreement;  it being  understood and agreed that none of
the  Custodian,  the  Servicer,  the  Special  Servicer  and the  Trustee has an
obligation to conduct any investigation with respect to such matters (except, in
the case of the Trustee  Mortgage  Files, to the extent provided in Sections 2.1
and 2.2).

           (f) Upon receipt by the Servicer  from the  Depositor or the Mortgage
Loan  Seller  of the  Repurchase  Price for a  repurchased  Mortgage  Loan,  the
Servicer shall deposit such amount in the Collection  Account,  and the Trustee,
pursuant to Section 3.11,  shall,  upon receipt of a certificate  of a Servicing
Officer certifying as to the receipt by the Servicer of the Repurchase Price and
the deposit of the Repurchase Price into the Collection Account pursuant to this
Section 2.3(f),  release or cause to be released to the Mortgage Loan Seller the
related Trustee  Mortgage File and shall execute and deliver such instruments of
transfer  or  assignment,  in each  case  without  recourse,  representation  or
warranty,  as shall be prepared by the  Servicer  to vest in the  Mortgage  Loan
Seller  any  Mortgage  Loan  released  pursuant  hereto,  and any  rights of the
Depositor in, to and under the Mortgage  Loan Purchase and Sale  Agreement as it
related to such Mortgage Loan that were initially  transferred to the Trust Fund
under  Section  2.1,  and the  Trustee  and the  Servicer  shall have no further
responsibility with regard to such Trustee Mortgage File or the related Mortgage
Loan.

           (g) In the event that the Mortgage  Loan Seller incurs any expense in
connection  with curing a breach of a  representation  or  warranty  pursuant to
Section  2.3(d)  and (e) which  also  constitutes  a default  under the  related
Mortgage Loan, the Mortgage Loan Seller


                               49

<PAGE>



shall have a right,  and the  Mortgage  Loan Seller shall be  subrogated  to the
rights of the Trustee,  as successor to the mortgagee,  to recover the amount of
such  expenses  from the related  Borrower.  The Servicer  shall use  reasonable
efforts in recovering, or assisting the Mortgage Loan Seller in recovering, from
such Borrower the amount of any such expenses.

           (h) In the event that any litigation is commenced which alleges facts
which, in the judgment of the Depositor, could constitute a breach of any of the
Depositor's  representations  and warranties relating to the Mortgage Loans, the
Depositor hereby reserves the right to conduct the defense of such litigation at
its expense.

           (i) The Servicer shall use its best efforts,  in accordance  with the
Servicing  Standard,  to enforce the  obligations of the Mortgage Loan Seller to
cure or  repurchase  any Mortgage  Loan which is  discovered  to be a "Defective
Mortgage  Loan" (as such term is defined in the Mortgage  Loan Purchase and Sale
Agreement) under the terms of the Mortgage Loan Purchase and Sale Agreement.

           SECTION     2.4.Representations,  Warranties  and  Covenants  of  the
                       Servicer and the Special Servicer.

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

           (i)    The Servicer is a limited partnership, duly
                  organized, validly existing and in good standing
                  under the laws of the State of Missouri and has
                  all licenses necessary to carry on its business
                  as now being conducted or is in compliance with
                  the laws of each state in which any Mortgaged
                  Property is located to the extent necessary to
                  ensure the enforceability of each Mortgage Loan
                  in accordance with the terms of this Agreement;

           (ii)   The Servicer has the full partnership power,
                  authority and legal right to execute and deliver
                  this Agreement and to perform in accordance
                  herewith; the execution and delivery of this
                  Agreement by the Servicer and its performance
                  and compliance with the terms of this Agreement
                  do not violate the Servicer's certificate of
                  limited partnership or constitute a default (or
                  an event which, with notice or lapse of time, or
                  both, would constitute a default) under, or
                  result in the breach of, any material contract,
                  agreement or other instrument to which the
                  Servicer is a party or which may be applicable
                  to the Servicer or any of its assets, which
                  default or breach would have consequences that
                  would materially and adversely affect the
                  financial condition or operations of the
                  Servicer or its properties taken as a whole or
                  impair the ability of the Trust Fund to realize
                  on the Mortgage Loans;


                               50

<PAGE>




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

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

           (v)    There is no action, suit or proceeding pending
                  or, to the knowledge of the Servicer,
                  threatened, against the Servicer which, either
                  in any one instance or in the aggregate, would
                  result in any material adverse change in the
                  business, operations or financial condition of
                  the Servicer or would, if adversely determined,
                  materially impair the ability of the Servicer to
                  perform under the terms of this Agreement or
                  which would draw into question the validity of
                  this Agreement or the Mortgage Loans or of any
                  action taken or to be taken in connection with
                  the obligations of the Servicer contemplated
                  herein; and

           (vi)   No consent, approval, authorization or order of,
                  or registration or filing with, or notice to any
                  court or governmental agency or body is required
                  for the execution, delivery and performance by
                  the Servicer of, or compliance by the Servicer
                  with, this Agreement or, if required, such
                  approval has been obtained prior to the Cut-off
                  Date, except to the extent that the failure of
                  the Servicer to be qualified as a foreign
                  limited partnership or licensed in one or more
                  states is not necessary for the enforcement of
                  the Mortgage Loans.



                               51

<PAGE>



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

           (i)    The Special Servicer is a [corporation], duly
                  organized, validly existing and in good standing
                  under the laws of the State of          and has
                                                 --------
                  all  licenses  necessary to carry on its business as now being
                  conducted or is in  compliance  with the laws of each state in
                  which  any  Mortgaged   Property  is  located  to  the  extent
                  necessary  to  ensure  the  enforceability  of each  Specially
                  Serviced  Mortgage Loan in  accordance  with the terms of this
                  Agreement;

           (ii)   The Special Servicer has the full corporate
                  power, authority and legal right to execute and
                  deliver this Agreement and to perform in
                  accordance herewith; the execution and delivery
                  of this Agreement by the Special Servicer and
                  its performance and compliance with the terms of
                  this Agreement do not violate the Special
                  Servicer's [certificate of incorporation] or
                  constitute a default (or an event which, with
                  notice or lapse of time, or both, would
                  constitute a default) under, or result in the
                  breach of, any material contract, agreement or
                  other instrument to which the Special Servicer
                  is a party or which may be applicable to the
                  Special Servicer or any of its assets, which
                  default or breach would have consequences that
                  would materially and adversely affect the
                  condition (financial or otherwise) or operations
                  of the Special Servicer or its properties, taken
                  as a whole, or impair the ability of the Trust
                  Fund to realize on the Specially Serviced
                  Mortgage Loans;

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

           (iv)   The Special Servicer is not in violation of, and
                  the execution and delivery of this Agreement by
                  the Special Servicer and its performance and
                  compliance with the terms of this Agreement will
                  not constitute a violation with respect to, any
                  order or decree of any court or any order or
                  regulation of any federal, state, municipal or
                  governmental agency having jurisdiction, or
                  result in the creation or imposition of any lien,


                               52

<PAGE>



                  charge or  encumbrance  which,  in any such event,  would have
                  consequences  that would  materially and adversely  affect the
                  condition  (financial  or  otherwise)  or  operations  of  the
                  Special  Servicer or its properties taken as a whole or impair
                  the  ability of the Trust  Fund to  realize  on the  Specially
                  Serviced Mortgage Loans;

           (v)    There is no action, suit or proceeding pending
                  or, to the knowledge of the Special Servicer,
                  threatened, against the Special Servicer which,
                  either in any one instance or in the aggregate,
                  would result in any material adverse change in
                  the business, operations or financial condition
                  of the Special Servicer or would, if adversely
                  determined, materially impair the ability of the
                  Special Servicer to perform under the terms of
                  this Agreement or which would draw into question
                  the validity of this Agreement or the Specially
                  Serviced Mortgage Loans or of any action taken
                  or to be taken in connection with the
                  obligations of the Special Servicer contemplated
                  herein; and

           (vi)   No consent, approval, authorization or order of,
                  or registration or filing with, or notice to any
                  court or governmental agency or body is required
                  for the execution, delivery and performance by
                  the Special Servicer of, or compliance by the
                  Special Servicer with, this Agreement or, if
                  required, such approval has been obtained prior
                  to the Cut-off Date, except to the extent that
                  the failure of the Special Servicer to be
                  qualified as a foreign limited partnership or
                  licensed in one or more states is not necessary
                  for the enforcement of the Specially Serviced
                  Mortgage Loans.

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

           SECTION 2.5.Execution and Delivery of Certificates;
                       Issuance of Lower-Tier Regular Interests.

           The Trustee  acknowledges  the assignment to it of the Mortgage Loans
and the delivery to it of the Trustee  Mortgage  Files to the  Custodian (to the
extent the  documents  constituting  the  Trustee  Mortgage  Files are  actually
delivered to the Custodian), subject to the


                               53

<PAGE>



provisions of Section 2.1 and Section 2.2 and,  concurrently with such delivery,
(i)  acknowledges  the  issuance  of and  hereby  declares  that  it  holds  the
Lower-Tier  Regular  Interests on behalf of the Upper-Tier REMIC and the Holders
of the Regular  Certificates and the Class R Certificates and (ii) has caused to
be executed and caused to be authenticated and delivered to or upon the order of
the Depositor, or as directed by the terms of this Agreement,  Class A, Class B,
Class C, [Class [EC], Class [PO], Class [IO]], Class R and Class LR Certificates
in authorized  denominations,  in each case registered in the names set forth in
such  order  of the  Depositor  or as so  directed  in this  Agreement  and duly
authenticated by the Authenticating Agent, which Certificates  (described in the
preceding clause (ii)) evidence ownership of the entire Trust Fund.

           SECTION 2.6.Miscellaneous REMIC Provisions.

           (a) The Class A-L, Class B-L, Class C-L and [Class [PO]-L]  Interests
are hereby designated as "regular  interests" in the Lower-Tier REMIC within the
meaning of Section  860G(a)(1) of the Code,  and the Class LR  Certificates  are
hereby  designated as the sole class of "residual  interests" in the  Lower-Tier
REMIC within the meaning of Section  860G(a)(2) of the Code.  The Class A, Class
B, Class C,  [Class  [EC],  Class [PO] and Class [IO]]  Certificates  are hereby
designated as "regular  interests" in the Upper-Tier REMIC within the meaning of
Section  860G(a)(1)  of the  Code  and  the  Class  R  Certificates  are  hereby
designated  as the sole class of "residual  interests" in the  Upper-Tier  REMIC
within the meaning of Section 860G(a)(2) of the Code. The Closing Date is hereby
designated as the "Startup Day" of the Lower-Tier REMIC and the Upper-Tier REMIC
within the  meaning of Section  860G(a)(9)  of the Code.  The  "latest  possible
maturity date" of the Lower-Tier Regular Interests and the Regular  Certificates
for purposes of Code Section  860G(a)(1)  is the  Scheduled  Final  Distribution
Date.  The  initial  Certificate  Balance  of each Class of  Lower-Tier  Regular
Interests  is  equal  to  the  Certificate  Balance  of  the  Related  Class  of
Certificates.  The  pass-through  rate  of  each  Class  of  Lower-Tier  Regular
Interests is a per annum rate equal to the Lower-Tier Pass-Through Rate.

           (b) None of the Mortgage Loan Seller, Depositor,  Trustee or Servicer
shall enter into any  arrangement  by which the Trust Fund will receive a fee or
other compensation for services other than as specifically contemplated herein.

           SECTION 2.7.Documents Not Delivered to Custodian.

           All original  documents relating to the Mortgage Loans which are part
of the Servicer  Mortgage File are and shall be held by the  Servicer,  in trust
for the  benefit of the Trustee on behalf of the  Certificateholders.  The legal
ownership  of all records  and  documents  with  respect to each  Mortgage  Loan
prepared by or which come into the possession of the Servicer shall  immediately
vest in the Trustee, in trust for the benefit of the Certificateholders.



                               54

<PAGE>




                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS

           SECTION     3.1.Servicer to Act as Servicer;  Special Servicer to Act
                       as  Special  Servicer;  Administration  of  the  Mortgage
                       Loans.

           (a) The Servicer  and the Special  Servicer,  each as an  independent
contractor,  shall service and  administer the Mortgage Loans (or in the case of
the  Special  Servicer,  the  Specially  Serviced  Mortgaged  Loans  and the REO
Mortgage Loans) on behalf of the Trust Fund solely in the best interests of, and
for the  benefit of, all of the  Certificateholders  and the Trustee (as trustee
for the  Certificateholders)  in accordance with the terms of this Agreement and
the respective  Mortgage Loans. In furtherance of, and to the extent  consistent
with, the foregoing, and except to the extent that this Agreement provides for a
contrary  specific  course  of  action,  each of the  Servicer  and the  Special
Servicer shall service and  administer  each Mortgage Loan in the same manner in
which,  and with the same care,  skill,  prudence and diligence  with which,  it
services  and  administers   similar   mortgage  loans  for  other   third-party
portfolios,  giving  due  consideration  to  customary  and usual  standards  of
practice of prudent  institutional  commercial mortgage loan servicers used with
respect to loans  comparable to the Mortgage Loans,  and taking into account its
other obligations hereunder, but without regard to:

           (i)    any  other   relationship  that  the  Servicer,   the  Special
                  Servicer,  any sub- servicer or any Affiliate of the Servicer,
                  the  Special  Servicer  or any  subservicer  may have with the
                  related Borrower or any Affiliate of such Borrower;

           (ii)   the ownership of any Certificate by the
                  Servicer, the Special Servicer or any Affiliate
                  of either;

           (iii)  the   Servicer's,   the  Trustee's  [or  the  Fiscal  Agent's]
                  obligation  to make P&I  Advances or  Property  Advances or to
                  incur servicing expenses with respect to such Mortgage Loan;

           (iv)   the Servicer's,  the Special  Servicer's or any sub-servicer's
                  right to receive  compensation  for its services  hereunder or
                  with respect to any particular transaction; or

           (v)    the  ownership or servicing  or  management  for others by the
                  Servicer,  the Special  Servicer or any  sub-servicer,  of any
                  other mortgage loans or property.


                               55

<PAGE>




           The  standards  set forth  above with  respect to the  conduct of the
Servicer  and the  Special  Servicer  in the  performance  of  their  respective
obligations  under  this  Agreement  is  herein  referred  to as the  "Servicing
Standard."

           The  Servicer's or the Special  Servicer's  liability for actions and
omissions in its capacity as Servicer or Special  Servicer,  as the case may be,
hereunder is limited as provided herein (including, without limitation, pursuant
to Section 6.3). To the extent  consistent with the foregoing and subject to any
express  limitations set forth in this  Agreement,  the Servicer and the Special
Servicer  shall seek to maximize the timely and  complete  recovery of principal
and interest on the Notes;  provided,  however,  that nothing  herein  contained
shall be  construed  as an express or implied  guarantee  by the Servicer or the
Special Servicer of the  collectability  of the Mortgage Loans.  Subject only to
the  above-described  Servicing  Standard and the terms of this Agreement and of
the respective  Mortgage Loans, the Servicer and the Special Servicer shall have
full power and  authority,  acting  alone or through  sub-servicers  (subject to
paragraph (d) of this Section 3.1 and to Section 3.2), to do or cause to be done
any and all things in connection  with such servicing and  administration  which
they may deem  necessary or desirable.  Without  limiting the  generality of the
foregoing,  the  Servicer  and the Special  Servicer  shall,  and each is hereby
authorized  and  empowered by the Trustee to, with respect to each Mortgage Loan
and the related Mortgaged Property,  prepare,  execute and deliver, on behalf of
the  Certificateholders  and the Trustee or any of them,  any and all  financing
statements, continuation statements and other documents or instruments necessary
to maintain the lien on the related Mortgaged  Property and related  collateral;
any  modifications,  waivers,  consents or  amendments to or with respect to any
Mortgage Loan or any documents  contained in the related  Mortgage File; and any
and all  instruments  of  satisfaction  or  cancellation,  or of partial or full
release  or  discharge,  and  all  other  comparable  instruments,  if,  in  its
reasonable   judgment,   such   action   is  in  the  best   interests   of  the
Certificateholders and is in accordance with, or is required by, this Agreement.
Notwithstanding  the  foregoing,  neither the Servicer nor the Special  Servicer
shall  modify,  amend,  waive or  otherwise  consent to the change of the stated
Maturity Date of any Mortgage  Loan, the payment of principal of, or interest or
Default  Interest on, any Mortgage  Loan, or any other term of a Mortgage  Loan,
unless (a) such modification, amendment, waiver or consent is not a "significant
modification" under Section 1001 of the Code,  including proposed,  temporary or
final  Treasury   regulations   thereunder,   or  Treasury  Regulations  Section
1.860G-2(b)(3)  (other  than  clause  (i)  thereof),  (b)  to  the  extent  such
modification,  amendment,  waiver or consent  would  constitute  a  "significant
modification"  under the preceding  clause (a), such Mortgage Loan is in default
or a default with respect thereto is reasonably  foreseeable or (c) permitted by
Section 3.10. The Servicer and the Special Servicer shall service and administer
the Mortgage Loans in accordance with applicable state and federal law and shall
provide to the  Borrowers  any reports  required to be provided to them thereby.
Subject  to Section  3.11,  the  Trustee  shall,  upon the  receipt of a written
request of a Servicing  Officer,  execute and  deliver to the  Servicer  and the
Special  Servicer  any powers of attorney  and other  documents  prepared by the
Servicer or the Special  Servicer and necessary or appropriate  (as certified in
such written  request) to enable the Servicer and the Special  Servicer to carry
out


                               56

<PAGE>



their servicing and administrative duties hereunder; provided, however, that the
Trustee shall not be liable for any actions of the Servicer or Special  Servicer
under any such powers of attorney.

           (b) Unless otherwise provided in the related Note, the Servicer shall
apply any partial  Principal  Prepayment  received on a Mortgage  Loan on a date
other than a Due Date to the  principal  balance of such Mortgage Loan as of the
Due Date  immediately  following  the date of receipt of such partial  Principal
Prepayment.

           (c) With respect to each Mortgage  Loan that provides for  prepayment
at the  option of the  mortgagee,  the  Servicer  or the  Special  Servicer,  as
applicable, shall exercise such option at the earliest possible date as provided
in the related Note and Mortgage Loan Documents.

           (d) The Servicer or the Special Servicer may enter into sub-servicing
agreements with third parties with respect to any of its respective  obligations
hereunder,  provided that (1) any such  agreement  shall be consistent  with the
provisions of this Agreement and (2) no sub-servicer retained by the Servicer or
the Special  Servicer shall grant any  modification,  waiver or amendment to any
Mortgage Loan without the approval of the Servicer or the Special  Servicer,  as
applicable,  and (3) such agreement  shall be consistent  with the standards set
forth in  Section  3.1(a).  Any such  sub-servicing  agreement  may  permit  the
sub-servicer to delegate its duties to agents or  subcontractors  so long as the
related  agreements  or  arrangements  with such  agents or  subcontractors  are
consistent with the provisions of this Section 3.1(d).

           Any  sub-servicing  agreement  entered  into by the  Servicer  or the
Special  Servicer,  shall  provide that it may be assumed or  terminated  by the
Trustee if the Trustee or a successor  Servicer or Special  Servicer has assumed
the duties of the Servicer or the Special Servicer, as applicable,  without cost
or obligation to the assuming or terminating  party or the Trust Fund,  upon the
assumption  by the  Trustee or a successor  Servicer or Special  Servicer of the
obligations of the Servicer or the Special Servicer, as applicable,  pursuant to
Section 7.2.

           Any sub-servicing  agreement,  and any other transactions or services
relating to the Mortgage Loans involving a  sub-servicer,  shall be deemed to be
between  the  Servicer  or  the  Special  Servicer,  as  applicable,   and  such
sub-servicer  alone,  and the  Trustee and the  Certificateholders  shall not be
deemed parties thereto and shall have no claims, rights, obligations,  duties or
liabilities with respect to the sub-servicer,  including the Depositor acting in
such capacity, except as set forth in Section 3.1(e).

           (e) If the  Trustee or any  successor  Servicer  or Special  Servicer
assumes the obligations of the Servicer or the Special Servicer,  as applicable,
in  accordance  with  Section  7.2,  the Trustee or such  successor  Servicer or
Special  Servicer,  to the  extent  necessary  to  permit  the  Trustee  or such
successor  Servicer or Special  Servicer to carry out the  provisions of Section
7.2,


                               57

<PAGE>



shall, without act or deed on the part of the Trustee or such successor Servicer
or  Special  Servicer,  succeed  to all of the  rights  and  obligations  of the
Servicer or Special Servicer under any  sub-servicing  agreement entered into by
the  Servicer or Special  Servicer  pursuant to Section  3.1(d),  subject to the
right of termination by the Trustee set forth in Section 3.1(d).  In such event,
the Trustee or such  successor  Servicer or Special  Servicer shall be deemed to
have assumed all of the Servicer's or Special  Servicer's  interest therein (but
not any  liabilities  or  obligations  in  respect of acts or  omissions  of the
Servicer  or  Special  Servicer  prior to such  deemed  assumption)  and to have
replaced the Servicer or the Special Servicer, as applicable, as a party to such
sub-servicing  agreement to the same extent as if such  sub-servicing  agreement
had been  assigned to the Trustee or such  successor  Servicer,  except that the
Servicer or the Special  Servicer shall not thereby be relieved of any liability
or  obligations  under such  sub-servicing  agreement  that accrued prior to the
assumption  of duties  hereunder  by the Trustee or such  successor  Servicer or
Special Servicer.

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

           SECTION 3.2.Liability of the Servicer.

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



                               58

<PAGE>



           SECTION 3.3.Collection of Certain Mortgage Loan
                       Payments.

           The Servicer and the Special  Servicer shall make reasonable  efforts
to  collect  all  payments  called  for under the  terms and  provisions  of the
Mortgage  Loans when the same shall be due and  payable,  and shall  follow such
collection  procedures as are consistent with the Servicing Standard,  including
using its best  efforts in  accordance  with the  Servicing  Standard to collect
income  statements and rent rolls from the related  Borrowers as required by the
related Mortgage Loan Documents and providing (in the case of the Servicer only)
reasonable advance notice to such Borrowers of Balloon Payments due with respect
to such  Mortgage  Loans.  Consistent  with the  foregoing,  the Servicer or the
Special  Servicer,  as applicable,  may in its discretion waive any late payment
charge or penalty fees in  connection  with any  delinquent  Monthly  Payment or
Balloon Payment with respect to any Mortgage Loan.

           SECTION     3.4.Collection of Taxes, Assessments and Similar Items.

           (a) With  respect to each  Mortgage  Loan  (other  than REO  Mortgage
Loans),  the  Servicer  shall  maintain  accurate  records  with respect to each
related Mortgaged Property reflecting the status of taxes, assessments and other
similar items that are or may become a lien on such related Mortgaged  Property,
the status of insurance premiums payable with respect thereto and the amounts of
Escrow Payments,  if any,  required in respect  thereof.  From time to time, the
Servicer  shall (i)  obtain all bills for the  payment of such items  (including
renewal  premiums),  and (ii) effect  payment of all such bills with  respect to
each such  Mortgaged  Property  prior to the  applicable  penalty or termination
date, in each case employing for such purpose  Escrow  Payments as allowed under
the terms of such  Mortgage  Loan.  If a Borrower  fails to make any such Escrow
Payment on a timely basis or collections  from such Borrower are insufficient to
pay any such item  before  the  applicable  penalty  or  termination  date,  the
Servicer  shall (in  accordance  with Section 3.8 with respect to the payment of
insurance  premiums)  advance the amount necessary to effect payment of any such
item, unless the Servicer, in its good faith business judgment,  determines that
such Advance  would be a  Nonrecoverable  Advance.  With respect to any Mortgage
Loan as to which the related  Borrower is not required to make Escrow  Payments,
if such Borrower  fails to effect  payment of any such bill,  then, the Servicer
shall (in  accordance  with Section 3.8 with respect to the payment of insurance
premiums)  advance the amount necessary to effect payment of any such bill on or
before the applicable penalty or termination date; provided,  that, with respect
to the payment of taxes and  assessments  the  Servicer  shall make such advance
within five Business Days after the Servicer has received confirmation that such
item has not been paid,  the  Servicer  determines,  in its good faith  business
judgment,  that such Property  Advance would be a  Nonrecoverable  Advance.  The
Servicer shall be entitled to reimbursement  of Property  Advances that it makes
pursuant to the preceding  sentence,  with interest thereon at the Advance Rate,
from amounts  received on or in respect of the Mortgage  Loan  respecting  which
such  Property  Advance  was  made or if such  Property  Advance  has  become  a
Nonrecoverable  Advance,  to  the  extent  permitted  by  Section  3.6  of  this
Agreement.  No costs  incurred by the Servicer in effecting the payment of taxes
and  assessments  on  the  Mortgaged   Properties  shall,  for  the  purpose  of
calculating distributions to


                               59

<PAGE>



Certificateholders,  be added to the amount  owing  under the  related  Mortgage
Loans, notwithstanding that the terms of such Mortgage Loans so permit.

           (b) The Servicer  shall  segregate  and hold all funds  collected and
received pursuant to any Mortgage Loan constituting Escrow Payments separate and
apart  from any of its own funds and  general  assets  and shall  establish  and
maintain one or more custodial  accounts (each, an "Escrow  Account") into which
all  Escrow  Payments  shall be  deposited  within  one (1)  Business  Day after
receipt.  The Servicer  shall also deposit into each Escrow  Account any amounts
representing losses on Permitted Investments in which amounts on deposit in such
Escrow  Account have been invested  pursuant to Section 3.7(b) and any Insurance
Proceeds, Condemnation Proceeds or Liquidation Proceeds which are required to be
applied to the restoration or repair of the related Mortgaged  Property pursuant
to the related Mortgage Loan.  Escrow Accounts shall be entitled,  "Midland Loan
Services, L.P., as Servicer, in trust for , as Trustee in trust for Holders of
 Commercial Mortgage Pass-Through Certificates, Series
, and Various Borrowers."  Withdrawals from an Escrow Account may
be made by the Servicer only:

           (i)    to effect timely payments of items with respect
                  to which Escrow Payments are required pursuant
                  to the related Mortgage;

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

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

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

           (v)    to pay from time to time to the Servicer any
                  interest or investment income earned on funds
                  deposited in such Escrow Account pursuant to
                  Section 3.7(b) to the extent (a) permitted by
                  law and (b) not required to be paid to the
                  related Borrower under the terms of the related
                  Mortgage Loan or by law, or to pay such interest
                  or income to the related Borrower if such income
                  is required to paid to the related Borrower
                  under law or by the terms of the related
                  Mortgage Loan;

           (vi)   to remit to the related Borrower the Financial
                  and Lease Reporting Fee as and when required
                  pursuant to the related Mortgage; and


                               60

<PAGE>




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

           SECTION 3.5.Collection Account; Distribution Account.

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

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

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

           (iii)  any  amounts  required  to be  deposited  pursuant  to Section
                  3.7(b)  in  connection   with  losses  realized  on  Permitted
                  Investments  with  respect  to  funds  held in the  Collection
                  Account  and  pursuant  to  Section  3.25 in  connection  with
                  Prepayment Interest Shortfalls;

           (iv)   (x) all  Net  REO  Proceeds  transferred  from an REO  Account
                  pursuant to Section 3.17(b) and (y) all Condemnation Proceeds,
                  Insurance  Proceeds and Net Liquidation  Proceeds not required
                  to be applied to the restoration or repair of the related
                  Mortgaged Property;

           (v)    any amounts received from Borrowers which represent recoveries
                  of Property  Protection  Expenses or  Property  Advances  made
                  pursuant to Section 3.4; and

           (vi)   any other amounts required by the provisions of this Agreement
                  to be deposited into the Collection Account by the Servicer or
                  the Special Servicer, including, without limitation,  proceeds
                  of any purchase or  repurchase  of a Mortgage Loan pursuant to
                  Section 2.3(d) or (e), Section 3.18 or Section 9.1.

           The foregoing  requirements  for deposits in the  Collection  Account
shall be exclusive,  it being  understood and agreed that,  without limiting the
generality of the foregoing,


                               61

<PAGE>



payments in the nature of late payment charges, late fees, Assumption Fees, loan
modification fees, loan service  transaction fees,  extension fees, demand fees,
beneficiary  statement  charges and similar  fees need not be  deposited  in the
Collection  Account by the Servicer  and, to the extent  permitted by applicable
law, the Servicer or the Special Servicer,  as applicable,  shall be entitled to
retain any such charges and fees received with respect to the Mortgage Loans. In
the event that the Servicer  deposits in the  Collection  Account any amount not
required to be deposited  therein,  the Servicer may at any time  withdraw  such
amount  from the  Collection  Account,  any  provision  herein  to the  contrary
notwithstanding.

           (b) The Trustee shall establish and maintain the Distribution Account
in the name of the Trustee, in trust for the benefit of the  Certificateholders.
The  Distribution  Account shall be  established  and  maintained as an Eligible
Account.

           (c) Funds in the Collection Account and the Distribution  Account may
be invested in  Permitted  Investments  in  accordance  with the  provisions  of
Section  3.7.  The  Servicer  shall give  written  notice to the  Trustee of the
location  and account  number of the  Collection  Account  and shall  notify the
Trustee in writing prior to any subsequent change thereof.

           SECTION     3.6.Permitted Withdrawals from the Collection Account.

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

           (i)    to remit to the Trustee, for deposit in the
                  Distribution Account, the amounts required to be
                  deposited in the Distribution Account pursuant
                  to Section 4.6;

           (ii)   to pay or reimburse the Servicer, the Trustee
                  [or the Fiscal Agent] for Advances, the right of
                  the Servicer, the Trustee [or the Fiscal Agent]
                  to reimburse itself pursuant to this clause (ii)
                  being limited to either (x) any collections on
                  or in respect of the particular Mortgage Loan or
                  REO Property respecting which each such Advance
                  was made, or (y) any other amounts in the
                  Collection Account in the event that such
                  Advances have been deemed to be Nonrecoverable
                  Advances or are not recovered from recoveries in
                  respect of the related Mortgage Loan or REO
                  Property after a Final Recovery Determination;

           (iii)  to pay to the Servicer, the Trustee [or the
                  Fiscal Agent] the Advance Interest Amount;

           (iv)   to pay on or before each Remittance Date to the
                  Servicer and the Special Servicer, as
                  applicable, as compensation, the unpaid Servicing


                               62

<PAGE>



                  Fee and Special Servicing Fee, respectively, in respect of the
                  related  Distribution  Date (in each  case,  reduced up to the
                  amount of any Prepayment  Interest  Shortfalls with respect to
                  such  Distribution  Date, in accordance with Section 3.25), to
                  be  paid,  in the case of the  Servicing  Fee,  from  interest
                  received on the related  Mortgage Loans,  and to pay from time
                  to time,  to the Servicer any  interest or  investment  income
                  earned on funds  deposited in the Collection  Account,  and to
                  pay to the Servicer as additional  Servicing  Compensation any
                  Prepayment   Interest   Surplus   received  in  the  preceding
                  Collection  Period and to pay to the  Servicer  or the Special
                  Servicer,  as  applicable,   any  other  amounts  constituting
                  Servicing Compensation;

           (v)    to pay on or before each Distribution Date to
                  the Depositor, the Mortgage Loan Seller or the
                  purchaser of any Specially Serviced Mortgage
                  Loan or REO Property, as the case may be, with
                  respect to each Mortgage Loan or REO Property
                  that has previously been purchased or
                  repurchased by it pursuant to Section 2.3(d),
                  2.3(e), Section 3.18 or Section 9.1, all amounts
                  received thereon during the related Collection
                  Period and subsequent to the date as of which
                  the amount required to effect such purchase or
                  repurchase was determined;

           (vi)   to the extent not reimbursed or paid pursuant to
                  any other clause of this Section 3.6, to
                  reimburse or pay the Servicer, the Special
                  Servicer, the Trustee, the Depositor [and/or the
                  Fiscal Agent] for unpaid items incurred by or on
                  behalf of such Person pursuant to the second
                  sentence of Section 3.7(c), Section 3.8(a),
                  Section 3.10, Section 3.12(d), Section 3.17(a),
                  (b) and (c), Section 3.18(a), 6.3, 7.4, 8.5(d),
                  9.1(d) or Section 10.7, or any other provision
                  of this Agreement pursuant to which such Person
                  is entitled to reimbursement or payment from the
                  Trust Fund, in each case only to the extent
                  reimbursable under such Section, it being
                  acknowledged that this clause (vi) shall not be
                  deemed to modify the substance of any such
                  Section, including the provisions of such
                  Section that set forth the extent to which one
                  of the foregoing Persons is or is not entitled
                  to payment or reimbursement;

           (vii)  to  deposit  in one or  more  separate,  non-interest  bearing
                  accounts any amount reasonably determined by the Trustee to be
                  necessary to pay any applicable federal,  state or local taxes
                  imposed on the Lower-Tier REMIC under the circumstances and to
                  the extent described in Section 4.5;

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


                               63

<PAGE>




           (ix)   to clear and terminate the Collection Account
                  pursuant to Section 9.1.

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

           The Servicer  shall pay to the Trustee or the Special  Servicer  from
the Collection  Account (to the extent  permitted by clauses  (i)-(viii)  above)
amounts  permitted to be paid to the Trustee or the Special Servicer  therefrom,
promptly upon receipt of a certificate  of a Responsible  Officer of the Trustee
or a Servicing  Officer of the Special Servicer,  as applicable,  describing the
item and amount to which the Trustee or the Special  Servicer is  entitled.  The
Servicer may rely conclusively on any such certificate and shall have no duty to
recalculate the amounts stated therein.

           The Trustee, the Special Servicer and the Servicer shall in all cases
have a right  prior to the  Certificateholders  to any funds on  deposit  in the
Collection  Account  from  time to time  for the  reimbursement  or  payment  of
Servicing Compensation, Advances (subject to the limitation set forth in Section
3.6(ii)) and their respective  expenses  (including  Advance  Interest  Amounts)
hereunder to the extent such  expenses are to be reimbursed or paid from amounts
on deposit in the Collection Account pursuant to this Agreement.

           SECTION 3.7.Investment of Funds in the Collection
                       Account, the Distribution Account and the
                       Reserve Accounts.

           (a) The Servicer  (or with  respect to any REO  Account,  the Special
Servicer) may direct (or, with respect to the  Distribution  Account,  cause the
Trustee  to  direct)  any  depository  institution  maintaining  the  Collection
Account,  the  Distribution  Account,  any REO Account or (subject to applicable
laws and the related  Mortgage Loan Documents) any Reserve  Accounts (each,  for
purposes of this  Section 3.7, an  "Investment  Account") to invest the funds in
such Investment Account in one or more Permitted  Investments that bear interest
or are sold at a discount,  and that mature,  unless payable on demand, no later
than the Business Day  preceding the date on which such funds are requited to be
withdrawn from such Investment  Account  pursuant to this  Agreement;  provided,
however,  that all  investments in the  Distribution  Account,  including  those
payable on demand, shall mature no later than the Business Day prior to the next
Distribution  Date.  Any  direction  by the  Servicer (or with respect to an REO
Account,  the  Special  Servicer)  to invest  funds on deposit in an  Investment
Account shall be in writing and shall certify that the requested investment is a
Permitted Investment which matures at or prior to the time required hereby or is
payable on demand.  In the case of any Reserve  Account,  the Servicer shall act
upon the written  request of the  related  Borrower or Manager to the extent the
Servicer  is required  to do so under the terms of the  related  Mortgage  Loan,
provided  that in the  absence of  appropriate  written  instructions  from such
Borrower or Manager  meeting the  requirements of this Section 3.7, the Servicer
shall have no obligation to, but will


                               64

<PAGE>



be entitled to,  direct the  investment of funds in such Reserve  Accounts.  All
such Permitted Investments shall be held to maturity,  unless payable on demand.
Any  investment of funds in an  Investment  Account shall be made in the name of
the  Trustee  (in its  capacity  as  such) or in the  name of a  nominee  of the
Trustee.  The Trustee shall have sole control (except with respect to investment
direction  which  shall be in the sole  control of the  Servicer  or the Special
Servicer,  as applicable,  as an independent  contractor to the Trust Fund) over
each such investment and any certificate or other instrument evidencing any such
investment shall be delivered  directly to the Trustee or its agent (which shall
initially be the  Servicer),  together  with any  document of transfer,  if any,
necessary to transfer  title to such  investment  to the Trustee or its nominee.
The  Trustee  shall have no  responsibility  or  liability  with  respect to the
investment  directions  of the  Servicer or the  Special  Servicer or any losses
resulting  therefrom,  whether from Permitted  Investments or otherwise.  In the
event amounts on deposit in an Investment  Account are at any time invested in a
Permitted Investment payable on demand, the Servicer or the Special Servicer, as
applicable, shall:

                  (x)consistent with any notice required to be given thereunder,
                     demand  that  payment  thereon be made on the last day such
                     Permitted  Investment may otherwise  mature hereunder in an
                     amount  equal to the lesser of (1) all amounts then payable
                     thereunder  and (2) the amount  required to be withdrawn on
                     such date; and

                  (y)demand payment of all amounts due thereunder  promptly upon
                     determination by the Servicer or the Special  Servicer,  as
                     applicable,   that  such  Permitted  Investment  would  not
                     constitute  a  Permitted  Investment  in  respect  of funds
                     thereafter on deposit in the related Investment Account.

           (b) All income and gain realized from  investment of funds  deposited
in the Collection Account,  the Distribution  Account and any Reserve Account as
to which the related  Borrower is not entitled to interest  thereon shall be for
the benefit of the Servicer  (other than income or gain realized from investment
of funds on  deposit  in the  Distribution  Account  made by the  Trustee on the
Business Day prior to any  Distribution  Date that matures on such  Distribution
Date) and all income and gain realized from investment of funds deposited in any
REO Account  shall be for the benefit of the Special  Servicer  and,  other than
with respect to the  Distribution  Account,  may be withdrawn by the Servicer or
the  Special  Servicer,  as  applicable,  from time to time in  accordance  with
Section 3.6 and Section  3.17(b),  as applicable.  The Servicer may request that
the  Trustee  withdraw  and remit to the  Servicer  all  amounts  due to it with
respect to the  Distribution  Account  pursuant to the preceding  sentence.  The
Servicer  shall  deposit  from its own funds in the  Collection  Account and the
Distribution  Account,  as the case may be, the amount of any loss  incurred  in
respect of any such Permitted  Investment  immediately  upon realization of such
loss and the  Special  Servicer  shall  deposit  from  its own  funds in any REO
Account  the  amount  of any loss  incurred  in  respect  of any such  Permitted
Investment  immediately  upon  realization of such loss. The Servicer shall also
deposit into each


                               65

<PAGE>



Reserve  Account any amounts  representing  losses on Permitted  Investments  in
which such  Reserve  Accounts  have been  invested,  except to the  extent  that
amounts are invested for the benefit of the Borrower under applicable law or the
terms of the related Mortgage Loan. The income and gain realized from investment
of funds deposited in any Reserve Account shall be paid from time to time to the
related  Borrower to the extent  required  under the Mortgage Loan or applicable
law.

           (c) Except as otherwise expressly provided in this Agreement,  if any
default occurs in the making of a payment due under any Permitted Investment, or
if a default  occurs  in any  other  performance  required  under any  Permitted
Investment,  the Trustee  may,  and upon the request of Holders of  Certificates
representing  at least 51% of the  aggregate  Voting  Rights of any Class shall,
take such action as may be appropriate  to enforce such payment or  performance,
including the  institution and  prosecution of appropriate  proceedings.  In the
event the Trustee  takes any such action,  the Trust Fund shall pay or reimburse
the  Trustee  for  all  reasonable  out-of-pocket  expenses,  disbursements  and
advances incurred or made by the Trustee in connection  therewith.  In the event
that the  Trustee  does not take any such  action,  the  Servicer  may take such
action at its own cost and expense.

           SECTION     3.8.Maintenance  of  Insurance  Policies  and  Errors and
                       Omissions and Fidelity Coverage.

           (a) The Servicer on behalf of the Trustee,  as  mortgagee,  shall use
its reasonable  efforts in accordance  with the Servicing  Standard to cause the
related  Borrower to maintain  for each  Mortgage  Loan (other than REO Mortgage
Loans), and if the Borrower does not so maintain, shall itself maintain (subject
to the provisions of this Agreement concerning  Nonrecoverable  Advances) to the
extent the Trustee as  mortgagee  has an  insurable  interest  and to the extent
available at commercially  reasonable  rates, (A) fire and hazard insurance with
extended  coverage on the related  Mortgaged  Property in an amount  which is at
least equal to the lesser of (i) 100% of the then "full replacement cost" of the
improvements  and  equipment  (excluding  foundations,  footings and  excavation
costs),  without deduction for physical  depreciation,  and (ii) the outstanding
principal  balance  of the  related  Mortgage  Loan or such  other  amount as is
necessary to prevent any  reduction in such policy by reason of the  application
of co-insurance and to prevent the Trustee  thereunder from being deemed to be a
co-insurer,   (B)  insurance  providing  coverage  against  12  months  of  rent
interruptions   and  (C)  such  other  insurance   (including  public  liability
insurance) as provided in the related  Mortgage Loan. The Special Servicer shall
maintain,  to the extent available at commercially  reasonable  rates,  fire and
hazard  insurance  from a Qualified  Insurer with extended  coverage on each REO
Property  in an  amount  which  is at  least  equal  to 100% of the  then  "full
replacement  cost" of the  improvements  and equipment  (excluding  foundations,
footings and excavation costs), without deduction for physical depreciation. The
Special  Servicer  shall  maintain,  to the  extent  available  at  commercially
reasonable  rates, from a Qualified  Insurer,  with respect to each REO Property
(A) public liability insurance providing such coverage against such risks as the
Servicer or the Special Servicer, as applicable, determines, consistent with the
related Mortgage and the


                               66

<PAGE>



Servicing  Standard,  to be in the best  interests of the Trust Fund,  and shall
cause to be maintained with respect to each REO Property (B) insurance providing
coverage against 12 months of rent  interruptions,  and (C) such other insurance
as provided in the related Mortgage Loan. In the case of any insurance otherwise
required  to be  maintained  pursuant  to  this  section  that is not  being  so
maintained  because the Servicer or the Special  Servicer,  as  applicable,  has
deemed that it is not available at commercially  reasonable  rates, the Servicer
or the Special Servicer,  as applicable,  shall deliver an Officer's Certificate
to the Trustee detailing the steps that the Servicer or the Special Servicer, as
applicable,  took in seeking  such  insurance  and the factors  which led to its
determination that such insurance is not so available.  Any amounts collected by
the Servicer or the Special  Servicer,  as  applicable,  under any such policies
(other than  amounts to be applied to the  restoration  or repair of the related
Mortgaged  Property or amounts to be released to the Borrower in accordance with
the  terms of the  related  Mortgage)  shall be  deposited  into the  Collection
Account pursuant to Section 3.5, subject to withdrawal  pursuant to Section 3.6.
Any cost incurred by the Servicer in maintaining  any such insurance  shall not,
for the purpose of calculating distributions to Certificateholders,  be added to
the unpaid principal balance of the related Mortgage Loan,  notwithstanding that
the terms of such Mortgage Loan so permit.  It is understood  and agreed that no
earthquake or other  additional  insurance  other than flood  insurance is to be
required of any  Borrower  or to be  maintained  by the  Servicer or the Special
Servicer other than pursuant to the terms of the related Mortgage Loan Documents
and pursuant to such  applicable laws and regulations as shall at any time be in
force and as shall require such additional insurance.  If the Mortgaged Property
is located in a federally  designated  special  flood hazard area,  the Servicer
will use its  reasonable  efforts in accordance  with the Servicing  Standard to
cause the related  Borrower to  maintain or will itself  obtain  (subject to the
provisions of this Agreement concerning Nonrecoverable Advances) flood insurance
in respect  thereof to the extent  available at commercially  reasonable  rates.
Such flood insurance shall be in an amount equal to the lesser of (i) the unpaid
principal  balance of the related  Mortgage Loan and (ii) the maximum  amount of
such insurance required by the terms of the related Mortgage and as is available
for the related  property under the national flood insurance  program  (assuming
that the  area in which  such  property  is  located  is  participating  in such
program).  If an REO Property is located in a federally designated special flood
hazard area, the Special Servicer will obtain flood insurance in respect thereof
providing  substantially  the  same  coverage  as  described  in  the  preceding
sentences.  If at any time during the term of this  Agreement a recovery under a
flood or fire and hazard  insurance  policy in respect of an REO Property is not
available  but would  have been  available  if such  insurance  were  maintained
thereon  in  accordance  with the  standards  applied  to  Mortgaged  Properties
described herein, the Special Servicer shall either (i) immediately deposit into
the  Collection  Account  from its own funds the  amount  that  would  have been
recovered or (ii) apply to the  restoration  and repair of the property from its
own funds the amount that would have been recovered,  if such application  would
be consistent with the servicing standard set forth in Section 3.1(a); provided,
however, that the Special Servicer shall not be responsible for any shortfall in
insurance  proceeds  resulting  from an insurer's  refusal or inability to pay a
claim. Costs to the Servicer of maintaining  insurance policies pursuant to this
Section  3.8 shall be paid by the  Servicer  as a Property  Advance and shall be
reimbursable to the Servicer with interest at the Advance Rate, which


                               67

<PAGE>



reimbursement  may be effected under Section  3.6(vi);  and costs to the Special
Servicer of maintaining insurance policies pursuant to this Section 3.8 shall be
paid and reimbursed in accordance with Section 3.17(b).

           The Servicer and the Special  Servicer  agree to prepare and present,
on behalf of itself, the Trustee and the  Certificateholders,  claims under each
related insurance policy maintained  pursuant to this Section 3.8(a) in a timely
fashion in accordance  with the terms of such policy and to take such reasonable
steps as are necessary to receive payment or to permit recovery thereunder.

           The  Servicer  (or with  respect  to any REO  Property,  the  Special
Servicer)  shall require that all insurance  policies  required  hereunder shall
name the  Trustee or the  Servicer  (or with  respect to any REO  Property,  the
Special Servicer),  on behalf of the Trustee as the mortgagee, as loss payee and
that all such  insurance  policies  require that 30 days' notice be given to the
Servicer before  termination to the extent required by the related Mortgage Loan
Documents.

           (b) (I) If the Servicer or Special Servicer,  as applicable,  obtains
and  maintains a blanket  insurance  policy with a Qualified  Insurer at its own
expense insuring against fire and hazard losses,  12-month rent interruptions or
other required  insurance on all of the Mortgage Loans, it shall conclusively be
deemed to have  satisfied its  obligations  concerning  the  maintenance of such
insurance  coverage set forth in Section 3.8(a),  it being understood and agreed
that such policy may contain a deductible  clause, in which case the Servicer or
Special  Servicer,  as applicable,  shall, in the event that (i) there shall not
have been maintained on one or more of the related Mortgaged Properties a policy
otherwise  complying with the provisions of Section 3.8(a), and (ii) there shall
have been one or more losses  which would have been covered by such a policy had
it been maintained, immediately deposit into the Collection Account from its own
funds the amount not otherwise  payable under the blanket policy because of such
deductible clause to the extent that any such deductible  exceeds the deductible
limitation  that  pertained to the related  Mortgage Loan, or, in the absence of
such deductible  limitation,  the deductible limitation which is consistent with
the Servicing Standard. In connection with its activities as Servicer or Special
Servicer  hereunder,  as applicable,  the Servicer and the Special Servicer each
agrees  to  prepare  and  present,   on  behalf  of  itself,   the  Trustee  and
Certificateholders, claims under any such blanket policy which it maintains in a
timely  fashion  in  accordance  with the terms of such  policy and to take such
reasonable  steps  as are  necessary  to  receive  payment  or  permit  recovery
thereunder.

                  (II) If the Servicer or the Special  Servicer,  as applicable,
causes any  Mortgaged  Property or REO  Property to be covered by a master force
placed  insurance  policy,  which  policy is issued by a  Qualified  Insurer and
provides no less coverage in scope and amount for such Mortgaged Property or REO
Property  than the  insurance  required  to be  maintained  pursuant  to Section
3.8(a),  the Servicer or Special  Servicer shall  conclusively be deemed to have
satisfied its obligations to maintain insurance pursuant to Section 3.8(a). Such
policy may contain


                               68

<PAGE>



a  deductible  clause,  in which  case the  Servicer  or  Special  Servicer,  as
applicable, shall, in the event that (i) there shall not have been maintained on
the related Mortgaged Property or REO Property a policy otherwise complying with
the  provisions  of Section  3.8(a),  and (ii) there shall have been one or more
losses  which would have been  covered by such a policy had it been  maintained,
immediately  deposit into the  Collection  Account from its own funds the amount
not otherwise payable under such policy because of such deductible to the extent
that any such deductible exceeds the deductible limitation that pertained to the
related Mortgage Loan, or, in the absence of any such deductible limitation, the
deductible limitation which is consistent with the Servicing Standard.

           (c) Each of the Servicer and the Special  Servicer  shall  maintain a
fidelity bond in the form and amount that would meet the servicing  requirements
of prudent institutional commercial mortgage loan servicers. The Servicer or the
Special  Servicer,  as  applicable,  shall be deemed to have  complied with this
provision if one of its  respective  Affiliates  has such fidelity bond coverage
and,  by the terms of such  fidelity  bond,  the  coverage  afforded  thereunder
extends to the Servicer or the Special  Servicer,  as  applicable.  In addition,
each of the  Servicer  and the Special  Servicer  shall keep in force during the
term of  this  Agreement  a  policy  or  policies  of  insurance  covering  loss
occasioned  by the  errors  and  omissions  of its  officers  and  employees  in
connection  with its  obligations to service the Mortgage Loans hereunder in the
form  and  amount  that  would  meet  the  servicing   requirements  of  prudent
institutional  commercial mortgage loan servicers.  Each of the Servicer and the
Special Servicer shall cause each and every sub-servicer for it to maintain,  or
cause to be maintained by any agent or contractor servicing any Mortgage Loan on
behalf  of such  subservicer,  a  fidelity  bond  and an  errors  and  omissions
insurance  policy which satisfy the  requirements  for the fidelity bond and the
errors and  omissions  policy to be  maintained  by the  Servicer or the Special
Servicer  pursuant to this Section  3.8(c).  All fidelity  bonds and policies of
errors and  omissions  insurance  obtained  under this  Section  3.8(c) shall be
issued by a Qualified Insurer.

           SECTION 3.9.Enforcement of Due-On-Sale
                         Clauses; Assumption Agreements.

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

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

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



                               69

<PAGE>



then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Servicer or the Special  Servicer,  as applicable,  on behalf of the Trust Fund,
shall  enforce such  provision to the extent  permitted  under the terms of such
Mortgage  Loan,  applicable  law  and  governmental  regulations,   unless  such
provision is not enforceable  under applicable law or enforcement  thereof would
result in a loss of insurance  coverage  under any related  insurance  policy or
such enforcement is reasonably  likely to result in meritorious  legal action by
the related  Borrower  or except to the extent that the  Servicer or the Special
Servicer,  as  applicable,  acting in accordance  with the  Servicing  Standard,
determines that such enforcement would not be in the best interests of the Trust
Fund.  Subject to the  foregoing,  the  Servicer  or the  Special  Servicer,  as
applicable,  is authorized to take or enter into an assumption agreement from or
with the  Person  to whom  such  Mortgaged  Property  has been or is about to be
conveyed,  or to release the original  related Borrower from liability upon such
Mortgage Loan and substitute the new Borrower as obligor thereon.  To the extent
permitted by law, the Servicer or the Special  Servicer,  as  applicable,  shall
enter into an assumption or substitution  agreement only if the credit status of
the prospective new Borrower is in compliance with the Servicer's or the Special
Servicer's, as applicable,  regular commercial mortgage origination or servicing
standards and criteria and the terms of the related  Mortgage Loan. The Servicer
or the Special Servicer,  as applicable,  shall notify the Trustee that any such
assumption or  substitution  agreement  has been  completed by forwarding to the
Trustee the original of such  agreement,  which  document  shall be added to the
related Mortgage File and shall, for all purposes,  be considered a part of such
Mortgage  File  to the  same  extent  as all  other  documents  and  instruments
constituting  a  part  thereof.  In  connection  with  any  such  assumption  or
substitution  agreement,  the Mortgage Rate, principal amount and other material
payment  terms   (including  any   cross-collateralization   and   cross-default
provisions)  of such  Mortgage  Loan  pursuant to the related  Note and Mortgage
shall not be  changed,  other than in  connection  with a default or  reasonably
foreseeable default with respect to the Mortgage Loan. Assumption Fees collected
by the Servicer or the Special  Servicer,  as  applicable,  for entering into an
assumption  or  substitution  agreement  will be retained by the Servicer or the
Special  Servicer,   as  applicable,   as  additional  servicing   compensation.
Notwithstanding  the foregoing,  the Servicer or Special Servicer may consent to
the assumption of a Mortgage Loan by a prospective  new Borrower in a bankruptcy
proceeding involving the related Mortgaged Property.

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

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

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



                               70

<PAGE>



then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Servicer or the Special  Servicer,  as applicable,  on behalf of the Trust Fund,
shall enforce such  provision and in connection  therewith  shall (x) accelerate
the  payments  due on such  Mortgage  Loan,  or (y)  withhold its consent to the
creation of any such lien or other encumbrance,  as applicable,  except, in each
case, to the extent that the Servicer or the Special  Servicer,  as  applicable,
acting  in  accordance  with  the  Servicing  Standard,   determines  that  such
enforcement  would not be in the best  interests  of the Trust Fund and receives
written confirmation from [S&P] that forbearance to enforce such provision shall
not result, in and of itself,  in a downgrading,  withdrawal or qualification of
the rating then assigned by [S&]P to any Class of Certificates.  Notwithstanding
the foregoing, the Servicer or the Special Servicer, as applicable,  may forbear
from enforcing any due-on-encumbrance provision in connection with any junior or
senior lien on the Mortgaged  Property imposed in connection with any bankruptcy
proceeding involving the Mortgaged Property.

           (c)  Nothing in this  Section  3.9 shall  constitute  a waiver of the
Trustee's right, as the mortgagee of record, to receive notice of any assumption
of a Mortgage Loan, any sale or other transfer of the related Mortgaged Property
or the creation of any lien or other  encumbrance with respect to such Mortgaged
Property.

           (d) In  connection  with the taking of, or the  failure to take,  any
action  pursuant to this Section 3.9, the Servicer or the Special  Servicer,  as
applicable,  shall not agree to modify,  waive or amend,  and no  assumption  or
substitution agreement entered into pursuant to Section 3.9(a) shall contain any
terms that are different from, any term of any Mortgage Loan or the related Note
or Mortgage.

           SECTION 3.10Realization Upon Mortgage Loans.

           (a) With respect to any Specially Serviced Mortgage Loan, the Special
Servicer shall determine, in accordance with the Servicing Standard,  whether to
grant a  modification,  waiver  or  amendment  of the  terms  of such  Specially
Serviced Mortgage Loan, commence foreclosure proceedings or attempt to sell such
Specially  Serviced  Mortgage  Loan with  reference to which course of action is
reasonably  likely to produce a greater  recovery on a present  value basis with
respect to such Specially  Serviced  Mortgage Loan.  Contemporaneously  with the
earliest of (i) the effective  date of any  modification,  amendment,  waiver or
consent to a change of the stated maturity,  Mortgage Rate, principal balance or
amortization terms of any Specially Serviced Mortgage Loan, or any other term of
a Mortgage Loan to the extent such  modification,  amendment,  waiver or consent
would  constitute a "significant"  modification  under Section 1001 of the Code,
including proposed Treasury regulations thereunder,  as to which Mortgage Loan a
default has  occurred  or is  reasonably  foreseeable,  (ii) ____ days after the
occurrence of any uncured payment delinquency, (iii) the date _____ days after a
receiver is  appointed  in respect of a Mortgaged  Property,  or (iv) the date a
Mortgaged Property becomes an REO Property, the Special Servicer shall obtain an
appraisal of the  Mortgaged  Property  securing any Mortgage Loan referred to in
clause (i) or (ii) or such


                               71

<PAGE>



Mortgaged  Property or REO  Property,  as the case may be,  from an  independent
appraiser  who is a member of the American  Institute of Real Estate  Appraisers
(an "Updated Appraisal"),  which appraisal shall be conducted in accordance with
MAI standards.

           Following  a  default  by a  Borrower  in the  payment  of a  Balloon
Payment, the Special Servicer may grant successive extensions of up to 12 months
each of the related Specially Serviced Mortgage Loan;  provided that the Special
Servicer shall not grant any such  successive  extension if, during the previous
12-month  period (or the period since the beginning of the first such extension,
if shorter),  such Borrower was 60 days or more delinquent in the payment of any
principal or interest  required to be paid in any month;  and  provided  further
that if any extension is requested after the third successive extension has been
granted,  such further  extension  shall only be granted with the consent of the
Extension  Advisor in accordance  with Section 3.26. The Special  Servicer shall
consider,  among all relevant factors, any appraisal obtained in accordance with
the preceding paragraph in determining whether to grant any such extension.  The
Special  Servicer  shall not grant any  extension  that permits such Borrower to
make payments of interest only for a period,  in the aggregate,  of greater than
___ months.

           (b) In connection  with any  foreclosure  or other  acquisition,  the
Servicer  shall,  at the  direction of the Special  Servicer,  pay the costs and
expenses in any such  proceedings as an Advance unless the Servicer  determines,
in its good faith judgment,  that such Advance would constitute a Nonrecoverable
Advance.  The  Servicer  shall be entitled to  reimbursement  of Advances  (with
interest at the Advance  Rate) made  pursuant to the  preceding  sentence to the
extent  permitted  by  Section  3.6(ii)  (or  Section  3.6(iii),  in the case of
interest at the Advance Rate).

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

           In the event that title to any  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of  foreclosure,  the deed or certificate of sale
shall be issued to the Trustee,  or to its nominee  (which shall not include the
Servicer or the Special  Servicer) or a separate trustee or co-trustee on behalf
of  the   Trustee   as  holder  of  the   Lower-Tier   Regular   Interests   and
Certificateholders.   Notwithstanding   any  such   acquisition   of  title  and
cancellation of the related  Mortgage Loan, such Mortgage Loan shall (except for
purposes of Section 9.1) be  considered  to be a Mortgage Loan held in the Trust
Fund until such time as the related REO Property shall be sold by the Trust Fund
and the Scheduled  Principal  Balance of each REO Mortgage Loan shall be reduced
by any Net REO Proceeds allocated to principal. Consistent with the foregoing,


                               72

<PAGE>



for purposes of all calculations  hereunder, so long as such Mortgage Loan shall
be considered to be an outstanding Mortgage Loan:

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

           (ii)   Net REO  Proceeds  received  in any month  shall be applied to
                  amounts that would have been payable under the related Note in
                  accordance with the terms of such Note. In the absence of such
                  terms,  Net REO Proceeds shall be deemed to have been received
                  first in payment of the accrued
                                -----
                  interest that remained unpaid on the date that the related REO
                  Property was acquired by the Trust Fund;  second in respect of
                  the delinquent
                              ------
                  principal  installments that remained unpaid on such date; and
                  thereafter,  Net REO  Proceeds  received in any month shall be
                  applied  to the  payment  of  installments  of  principal  and
                  accrued  interest on such  Mortgage  Loan deemed to be due and
                  payable  in  accordance  with the  terms of such Note and such
                  amortization  schedule.  If such Net REO  Proceeds  exceed the
                  Monthly Payment then payable, the excess shall be treated as a
                  Principal  Prepayment  received  in respect  of such  Mortgage
                  Loan.

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

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

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

           (d)  Notwithstanding any provision to the contrary in this Agreement,
the Special Servicer shall not, on behalf of the Trust Fund, obtain title to any
direct or indirect partnership interest or other equity interest in any Borrower
pledged pursuant to any pledge


                               73

<PAGE>



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

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

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

                  (B)  there  are no  circumstances  present  at such  Mortgaged
      Property  relating to the use,  management  or  disposal of any  Hazardous
      Materials  for  which  investigation,  testing,  monitoring,  containment,
      clean-up or remediation  could be required  under any currently  effective
      federal, state or local law or regulation,  or that, if any such Hazardous
      Materials  are  present  for which such action  could be  required,  after
      consultation  with an  environmental  consultant,  it would be in the best
      economic  interest of the Trust Fund to take such  actions with respect to
      such Mortgaged Property.

           In the event that the  environmental  assessment list obtained by the
Special  Servicer  with  respect to a  Mortgaged  Property  indicates  that such
Mortgaged  Property may not be in compliance with applicable  environmental laws
or that Hazardous  Materials may be present but does not definitively  establish
such fact, the Special Servicer shall cause such further  environmental tests as
the  Special   Servicer   shall  deem  prudent  to  protect  the   interests  of
Certificateholders  to be  conducted  by an  Independent  Person  who  regularly
conducts  such tests.  Any such tests shall be deemed part of the  environmental
assessment obtained by the Special Servicer for purposes of this Section 3.10.



                               74

<PAGE>



           (f) The  environmental  assessment  contemplated  by Section  3.10(f)
shall be prepared by any Independent Person who regularly conducts environmental
audits for purchasers of commercial  properties located in the same general area
as the Mortgaged Property with respect to which the Special Servicer is ordering
such environmental assessment, as determined by the Special Servicer in a manner
consistent with the Servicing  Standard.  The Servicer shall at the direction of
the Special  Servicer  advance  the cost of  preparation  of such  environmental
assessments  unless the Servicer  determines,  in its good faith judgment,  that
such Advance would be a Nonrecoverable  Advance.  The Servicer shall be entitled
to  reimbursement  of Advances (with interest at the Advance Rate) made pursuant
to the preceding sentence to the extent permitted pursuant to Section 3.6.

           (g) If the Special Servicer determines pursuant to Section 3.10(f)(A)
that a Mortgaged  Property is not in compliance  with  applicable  environmental
laws but that it is in the best economic interest of the Trust Fund to take such
actions  as are  necessary  to bring such  Mortgaged  Property  into  compliance
therewith,  or if the Special Servicer determines pursuant to Section 3.10(f)(B)
that the circumstances  referred to therein relating to Hazardous  Materials are
present but that it is in the best  economic  interest of the Trust Fund to take
such  action  with  respect  to the  containment,  clean-up  or  remediation  of
Hazardous  Materials  affecting such Mortgaged Property as is required by law or
regulation, the Special Servicer shall take such action as it deems to be in the
best  economic  interest  of the  Trust  Fund  (with  due  consideration  to the
avoidance of  "mortgagee-in-possession,"  "owner" or "operator"  status,  as set
forth in Section  3.10(f)),  but only if the  Trustee  has mailed  notice to the
Holders of the Regular  Certificates of such proposed action, which notice shall
be prepared by the Special  Servicer,  and only if the Trustee does not receive,
within ____ days of such notification, instructions from the Holders of at least
___1% of the  aggregate  Voting  Rights of such  Classes  directing  the Special
Servicer  not to take such  action.  None of the  Trustee,  the  Servicer or the
Special  Servicer  shall be  obligated to take any action or not take any action
pursuant to this  Section  3.10(h) at the  direction  of the  Certificateholders
unless the  Certificateholders  agree to indemnify the Trustee, the Servicer and
the  Special  Servicer  with  respect to such  action or  inaction.  None of the
Special Servicer,  Servicer or the Trustee shall be required to advance the cost
of any such  compliance,  containment,  clean-up or remediation and such expense
shall be an expense of the Trust Fund.

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

           (i) The costs of any appraisal obtained pursuant to this Section 3.10
shall be paid by the  Servicer  as an Advance  and shall be  reimbursable  (with
interest  thereon at the Advance Rate) from the Collection  Account  pursuant to
Section 3.6.



                               75

<PAGE>



           SECTION     3.11Trustee to Cooperate; Release of Mortgage Files.

           Upon the payment in full of any Mortgage  Loan, or the receipt by the
Servicer of a  notification  that payment in full has been  escrowed in a manner
customary for such purposes,  the Servicer shall immediately  notify the Trustee
and the  Custodian  by a  certification  (which  certification  shall  include a
statement  to  the  effect  that  all  amounts  received  or to be  received  in
connection  with  such  payment  which  are  required  to be  deposited  in  the
Collection Account pursuant to Section 3.5(a) have been or will be so deposited)
of a Servicing Officer and shall request delivery to it of the Mortgage File. No
expenses  incurred in connection  with any instrument of satisfaction or deed of
reconveyance shall be chargeable to the Trust Fund.

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

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

           SECTION 3.12.  Servicing Compensation and Trustee Fees.

           (a) As compensation for its activities hereunder,  the Servicer shall
be entitled to the Servicing Fee, which shall be payable solely from receipts on
the related  Mortgage  Loans,  and may be withheld  from  payments on account of
interest  prior to deposit in the Collection  Account,  or may be withdrawn from
amounts on deposit in the Collection Account as set forth in Section 3.6(iv).
The Servicer's rights to the Servicing Fee may not be


                               76

<PAGE>



transferred in whole or in part except in connection with the transfer of all of
the  Servicer's  responsibilities  and  obligations  under  this  Agreement.  In
addition,  the Servicer  shall be entitled to receive,  as additional  servicing
compensation,  any Prepayment Interest Surplus (subject to Section 3.25) and, to
the extent permitted by applicable law and the related Notes and Mortgages,  any
late payment  charges,  late fees,  Assumption  Fees,  loan  modification  fees,
extension fees, [Financial and Lease Reporting Fees (to the extent such fees are
not  required to be remitted  to the  related  Borrower  pursuant to the related
Note)], loan service transaction fees, beneficiary statement charges, or similar
items (but not including any Default Interest or Prepayment  Premiums),  in each
case to the extent  received,  with respect to any  Mortgage  Loan that is not a
Specially Serviced Mortgage Loan and not required to be deposited or retained in
the  Collection  Account  pursuant to Section 3.5.  The  Servicer  shall also be
entitled  pursuant to, and to the extent provided in, Section 3.7(b) to withdraw
from the  Collection  Account and to receive  from the Reserve  Accounts (to the
extent not required to be paid to the related  Borrower  pursuant to the related
Mortgage Loan  Documents or applicable  law) any interest or other income earned
on deposits therein.

           As compensation  for its activities  hereunder,  the Trustee shall be
entitled to the Trustee Fee with respect to each Mortgage  Loan,  which shall be
paid by the Servicer  from its own funds  without  reimbursement  therefor.  The
Trustee  shall pay the routine fees and expenses of the  Certificate  Registrar,
the Paying  Agent,  the Custodian and the  Authenticating  Agent.  The Trustee's
rights to the Trustee Fee may not be  transferred  in whole or in part except in
connection  with  the  transfer  of all of the  Trustee's  responsibilities  and
obligations under this Agreement.

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

           (b)  As  compensation  for  its  activities  hereunder,  the  Special
Servicer  shall be entitled to the Special  Servicing  Fee with  respect to each
Specially Serviced Mortgage Loan, which shall be payable from amounts on deposit
in  the  Collection  Account  as set  forth  in  Section  3.6(iv).  The  Special
Servicer's  rights to the Special  Servicing Fee may not be transferred in whole
or in  part  except  in  connection  with  the  transfer  of all of the  Special
Servicer's  responsibilities  and obligations under this Agreement.  The Special
Servicer  shall also be entitled  pursuant  to, and to the extent  provided  in,
Section  3.7(b) to withdraw  from any REO Account any  interest or other  income
earned on deposits therein.

           In addition,  the Special  Servicer shall be entitled to receive,  as
additional Servicing Compensation, to the extent permitted by applicable law and
the related Notes and Mortgages, any late payment charges, late fees, Assumption
Fees, loan modification fees, extension fees, Financial and Lease Reporting Fees
(to the extent such fees are not required to be remitted to the related Borrower
pursuant  to the related  Note),  loan  service  transaction  fees,  beneficiary
statement charges, or similar items (but not including any Default Interest or


                               77

<PAGE>



Prepayment  Premiums),  in each case to the extent  received with respect to any
Specially Serviced Mortgage Loan and not required to be deposited or retained in
the Collection Account pursuant to Section 3.5.

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

           [(c) In addition to other Special Servicer  compensation provided for
in this  Agreement,  and not in lieu  thereof,  the  Special  Servicer  shall be
entitled to the Disposition Fee payable out of the Liquidation Proceeds prior to
the deposit of the related Net Liquidation Proceeds in the Collection Account.]

           (d) The  Servicer,  the Special  Servicer  and the  Trustee  shall be
entitled to reimbursement  from the Trust Fund for the  unanticipated  costs and
expenses  incurred  by  them in the  performance  of  their  duties  under  this
Agreement which are  "unanticipated  expenses  incurred by the REMIC" within the
meaning of Treasury Regulations Section 1.860G-1(b)(3)(ii).  Such expenses shall
include,  by way  of  example  and  not  by  way  of  limitation,  environmental
assessments, appraisals in connection with foreclosure, the fees and expenses of
any administrative or judicial  proceeding and expenses expressly  identified as
reimbursable in Section 3.6(vi).

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

           If the  Servicer,  the Special  Servicer  or the  Trustee  receives a
request or inquiry from a Borrower,  any  Certificateholder  or any other Person
the response to which would,  in the Servicer's,  the Special  Servicer's or the
Trustee's  good faith business  judgment,  require the assistance of Independent
legal counsel or other  consultant to the Servicer,  the Special Servicer or the
Trustee,  the cost of which would not be an expense of the Trust Fund hereunder,
then the  Servicer,  the Special  Servicer or the  Trustee,  as the case may be,
shall not be required to take any action in response to such  request or inquiry
unless  such  Borrower  or such  Certificateholder  or  such  other  Person,  as
applicable,  makes  arrangements for the payment of the Servicer's,  the Special
Servicer's  or  Trustee's  expenses   associated  with  such  counsel  or  other
consultant (including,  without limitation,  posting an advance payment for such
expenses)  satisfactory to the Servicer, the Special Servicer or the Trustee, as
the case may be, in its sole  discretion.  Unless  such  arrangements  have been
made, the Servicer, the Special Servicer or the Trustee, as the case


                               78

<PAGE>



may be, shall have no liability to any Person for the failure to
respond to such request or inquiry.

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

           (a) The Servicer  shall deliver to the Paying  Agent,  with a copy to
the Trustee,  [the Fiscal Agent] and each Rating Agency, no later than the third
Business Day following each  Determination  Date, but in any event no later than
the third Business Day prior to the related  Distribution Date, (i) the Servicer
Remittance Report with respect to such  Determination Date (which shall include,
without  limitation,  the  amount of  Pooled  Available  Funds  for the  related
Distribution Date) and (ii) a written statement of required P&I Advances for the
related  Determination  Date together  with the  certificate  and  documentation
required  by  the   definition  of   Nonrecoverable   Advance   related  to  any
determination  that any such  P&I  Advance  would  constitute  a  Nonrecoverable
Advance made as of such Determination Date.

           (b) For so long as the Servicer makes  deposits into and  withdrawals
from  the  Collection  Account,   not  later  than  [fifteen]  days  after  each
Distribution  Date,  the  Servicer  shall  forward  to the  Trustee a  statement
prepared by the Servicer  setting forth the status of the Collection  Account as
of the close of business  on the last  Business  Day of the  related  Collection
Period showing the aggregate  amount of deposits into and  withdrawals  from the
Collection  Account for each  category of deposit  specified  in Section 3.5 and
each category of withdrawal specified in Section 3.6 for such Collection Period.

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

           SECTION 3.14.  Annual Statement as to Compliance.

           The Servicer and the Special  Servicer  shall  deliver to the Trustee
and to the  Depositor on or before March 31 of each year,  beginning  with March
31, , an Officer's Certificate stating, as to each signatory thereof, (i) that a
review of the activities of the Servicer or the Special Servicer, as applicable,
during the preceding calendar year (or such shorter period from the Closing Date
to the end of the  related  calendar  year) and of its  performance  under  this
Agreement has been made under such officer's supervision, (ii) that, to the best
of such officer's  knowledge,  based on such review, it has fulfilled all of its
obligations under this Agreement  throughout such year (or such shorter period),
or, if there  has been a  default  in the  fulfillment  of any such  obligation,
specifying  each such  default  known to such  officer,  the  nature  and status
thereof and what action it proposes to take with respect thereto, (iii) that, to
the best of such  officer's  knowledge,  each  sub-servicer  has  fulfilled  its
obligations under its sub-servicing  agreement in all material respects,  or, if
there  has been a  material  default  in the  fulfillment  of such  obligations,
specifying  each such  default  known to such  officer and the nature and status
thereof, and (iv) whether it has received any notice regarding qualification, or
challenging the


                               79

<PAGE>



status,  of the Upper-Tier  REMIC or Lower-Tier REMIC as a REMIC from the IRS or
any other governmental agency or body.

           SECTION 3.15Annual Independent Public Accountants'
                       Servicing Report.

           On or before  ___________ of each year,  beginning with _________,  ,
the  Servicer and the Special  Servicer at its expense  shall cause a nationally
recognized  firm of Independent  public  accountants  (who may also render other
services to the Servicer or the Special  Servicer,  as applicable) to furnish to
the Trustee, the Depositor and each Rating Agency a statement to the effect that
such firm has examined  certain  documents and records relating to the servicing
of the Mortgage Loans under this Agreement for the preceding  twelve (12) months
and that:  their  examination,  conducted  substantially  in compliance with the
Uniform Single Attestation Program for Mortgage Bankers or the Audit Program for
Mortgages  serviced  for FHLMC,  disclosed  no  exceptions  or errors in records
relating  to the  Servicing  of the  Mortgage  Loans  under  this  Agreement  in
accordance  with the terms of this Agreement that in their opinion are material,
except for such exceptions as set forth in their statement.

           SECTION 3.16.  Access to Certain Documentation.

           (a) The  Servicer  and the  Special  Servicer  shall  provide  to any
Certificateholders  that  are  federally  insured  financial  institutions,  the
Federal  Reserve  Board,  the FDIC and the OTS and the  supervisory  agents  and
examiners of such boards and such  corporations,  and any other  governmental or
regulatory body to the jurisdiction of which any  Certificateholder  is subject,
access to the documentation  regarding the Mortgage Loans required by applicable
regulations of the Federal Reserve Board,  FDIC, OTS or any such governmental or
regulatory  body,  such  access  being  afforded  without  charge  but only upon
reasonable  request  and  during  normal  business  hours at the  offices of the
Servicer or the Special Servicer, as applicable.

           [(b) In  connection  with the  solicitation  of bids to purchase  the
Mortgage Loans pursuant to Section 9.1(d), the Servicer and the Special Servicer
shall provide each  Qualified  Offeror who has paid the  non-refundable  deposit
required  pursuant to Section  9.1(d)(vi)  with access to all documents that the
Auction Agent  considers  material to prospective  purchasers in connection with
their  evaluation of the purchase of the Mortgage Loans and shall cooperate with
the Auction Agent in order to facilitate  prospective  purchasers' due diligence
in accordance  with the Auction  Procedures,  including  without  limitation the
provision of  facilities  in which copies of each Mortgage File may be reviewed,
provision of facilities for the photocopying of documents  relating to Mortgages
in return for payment of expenses of such photocopying, cooperation in arranging
access to Mortgaged  Properties  and such other matters as the Auction Agent may
reasonably  request;  provided,  however,  that  the  Servicer  or  the  Special
Servicer,  as  applicable,  shall be entitled  to be  compensated  by  Qualified
Offerors for its costs of providing such access, cooperation and facilities.]



                               80

<PAGE>



           (c) Nothing in this Section 3.16 shall detract from the obligation of
the  Servicer or the  Special  Servicer  to observe  any  applicable  law or any
provisions of the Mortgage Loan Documents prohibiting  disclosure of information
with  respect to the  Borrowers or the  Mortgage  Loans,  and the failure of the
Servicer or the Special Servicer,  as applicable,  to provide access as provided
in this  Section  3.16 as a result of such  obligation  shall not  constitute  a
breach of this Section 3.16.

           SECTION 3.17.  Title and Management of REO Properties.

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

           (b) The Special Servicer shall have full power and authority, subject
only to the specific requirements and prohibitions of this Agreement,  to do any
and all things in connection  with any REO Property as are  consistent  with the
manner in which the Special


                               81

<PAGE>



Servicer  manages and operates  similar property owned or managed by the Special
Servicer or any of its Affiliates,  all on such terms and for such period as the
Special Servicer deems to be in the best interests of  Certificateholders,  and,
in  connection  therewith,  the Special  Servicer  shall agree to the payment of
management fees that are consistent with general market  standards.  The Special
Servicer  shall  segregate and hold all revenues  received by it with respect to
any REO Property  separate  and apart from its own funds and general  assets and
shall  establish  and  maintain  with  respect to any REO  Property a  custodial
account (each, an "REO Account"), each of which shall be an Eligible Account and
shall be entitled " , as Trustee, in trust for Holders of
                                                   , Commercial
Mortgage Pass-Through Certificates,  Series , REO Account." The Special Servicer
shall be entitled to any interest or investment income earned on funds deposited
in an REO Account to the extent provided in Section 3.7(b). The Special Servicer
shall  deposit or cause to be  deposited  in the related REO Account  within one
Business Day after  receipt all REO Proceeds  received by it with respect to any
REO Property (other than  Liquidation  Proceeds),  and shall withdraw  therefrom
funds necessary for the proper operation, management and maintenance of such REO
Property and for other  Property  Protection  Expenses  with respect to such REO
Property, including:

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

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

           (iii)  all costs and expenses  reasonable  and  necessary to protect,
                  maintain,   manage,  operate,  repair  and  restore  such  REO
                  Property, including any property management fees.

           To the  extent  that  such  REO  Proceeds  are  insufficient  for the
purposes set forth in clauses (i) through (iii) above,  the Servicer  shall make
an Advance equal to the amount of such shortfall unless the Servicer determines,
in its good faith judgment, that such Advance would be a Nonrecoverable Advance.
The Servicer shall be entitled to  reimbursement of such Advances (with interest
at the Advance  Rate) made  pursuant to the  preceding  sentence,  to the extent
permitted  pursuant  to Section  3.6.  The Special  Servicer  shall remit to the
Servicer  from each REO  Account  for  deposit  in the  Collection  Account on a
monthly basis prior to the related Remittance Date the Net REO Proceeds received
or  collected  from the related REO  Property,  except that in  determining  the
amount of such Net REO  Proceeds,  the Special  Servicer  may retain in such REO
Account  reasonable  reserves for repairs,  replacements  and necessary  capital
improvements and other related expenses.

           Notwithstanding the foregoing, the Special Servicer shall not:



                               82

<PAGE>



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

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

           (iii)  authorize or permit any construction on any REO
                  Property, other than the repair or maintenance
                  thereof or the completion of a building or other
                  improvement thereon, and then only if more than
                  10% of the construction of such building or
                  other improvement was completed before default
                  on the related Mortgage Loan became imminent,
                  all within the meaning of Section 856(e)(4)(B)
                  of the Code; or

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

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

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

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

           (ii)   any such contract shall require,  or shall be  administered to
                  require,  that the  Independent  Contractor  pay all costs and
                  expenses   incurred  in  connection  with  the  operation  and
                  management of such REO Property, including those listed above,
                  and remit all related revenues (net of such


                               83

<PAGE>



costs and expenses) to the Special  Servicer as soon as  practicable,  but in no
event later than thirty days following the receipt  thereof by such  Independent
Contractor;

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

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

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

           (c) Promptly  following any  acquisition  by the Trust Fund of an REO
Property,  the  Special  Servicer  shall  obtain (i) an update of any  appraisal
performed  pursuant to Section  3.10 which is more than ____ months old, or (ii)
to the extent that an appraisal has not been obtained  pursuant to such Section,
an appraisal of such REO Property by an Independent  appraiser familiar with the
area in which such REO Property is located in order to determine the fair market
value of such REO Property and shall notify the Depositor and the Trustee of the
results of such  appraisal.  Any such appraisal shall be conducted in accordance
with MAI standards and the cost thereof shall be an expense of the Trust Fund.

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

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

           (a) With  respect  to any  Specially  Serviced  Mortgage  Loan or REO
Property which the Special  Servicer has  determined to sell in accordance  with
Section 3.10 or otherwise,  the Special Servicer shall deliver to the Trustee an
Officer's  Certificate to the effect that the Special Servicer has determined to
sell such Specially  Serviced  Mortgage Loan or REO Property in accordance  with
this Section 3.18. The Special Servicer may then offer to sell to any Person


                               84

<PAGE>



such  Specially  Serviced  Mortgage Loan or such REO Property but shall,  in any
event,  so offer to sell such REO Property no later than the time  determined by
the Special Servicer to be sufficient to result in the sale of such REO Property
within the period  specified  in Section  3.17(a).  The Special  Servicer  shall
deliver  such  Officer's  Certificate  and give the  Trustee not less than [ten]
Business  Days prior  written  notice of its  intention  to sell such  Specially
Serviced Mortgage Loan or REO Property, in which case the Special Servicer shall
accept any offer  received  from any Person  that is  determined  by the Special
Servicer to be a fair price, as determined in accordance  with Section  3.18(b),
for such  Specially  Serviced  Mortgage Loan or REO Property if the offeror is a
Person other than an Interested  Person,  or is determined to be such a price by
the Trustee if the offeror is an Interested Person; provided,  however, that the
Trustee  shall be  entitled  to engage at the  expense  of the  Trust  Fund,  an
Independent   appraiser  to  determine  whether  the  offer  is  a  fair  price.
Notwithstanding  anything  to the  contrary  herein,  neither the Trustee in its
individual capacity nor any of its Affiliates, may make an offer or purchase any
Specially Serviced Mortgage Loan or any REO Property pursuant hereto.

           In addition,  in the event that the Special  Servicer  receives  more
than one fair offer with respect to any Specially  Serviced Mortgage Loan or REO
Property,  the Special Servicer may accept an offer that is not the highest fair
offer  if it  determines,  in  accordance  with  the  Servicing  Standard,  that
acceptance   of  such   offer   would   be  in  the   best   interests   of  the
Certificateholders (for example, if the prospective buyer making the lower offer
is  more  likely  to  perform  its  obligations,  or the  terms  offered  by the
prospective buyer making the lower offer are more favorable).  In the event that
the Special Servicer determines with respect to any REO Property that the offers
being  made  with  respect  thereto  are  not  in  the  best  interests  of  the
Certificateholders  and  that  the end of the  two-year  period  referred  to in
Section  3.17(a) with respect to such REO Property is  approaching,  the Special
Servicer shall seek an extension of such two-year period in the manner described
in Section 3.17(a);  provided,  however, that the Special Servicer shall use its
best efforts in accordance with the Servicing Standard, to sell any REO Property
no later than the day prior to the  Determination  Date immediately prior to the
Scheduled Final Distribution Date.

           (b) In determining whether any offer received represents a fair price
for any  Specially  Serviced  Mortgage  Loan or any REO  Property,  the  Special
Servicer or the Trustee may  conclusively  rely on the opinion of an Independent
appraiser  or other  expert  in real  estate  matters  retained  by the  Special
Servicer or the Trustee at the expense of the Trust Fund. In determining whether
any offer  constitutes a fair price for any Specially  Serviced Mortgage Loan or
any REO Property,  the Special Servicer or the Trustee (or, if applicable,  such
appraiser)  shall take into  account,  and any appraiser or other expert in real
estate matters shall be instructed to take into account,  the appraisal obtained
pursuant to Section 3.10(a) and, as applicable,  among other factors, the period
and amount of any  delinquency  on such  Specially  Serviced  Mortgage Loan, the
physical (including  environmental)  condition of the related Mortgaged Property
or such REO  Property,  the state of the  local  economy  and the  Trust  Fund's
obligation  to dispose of any REO Property  within the time period  specified in
Section 3.17(a).



                               85

<PAGE>



           (c) Subject to the provisions of Section 3.17,  the Special  Servicer
shall act on behalf of the Trust Fund in negotiating and taking any other action
necessary or appropriate in connection  with the sale of any Specially  Serviced
Mortgage Loan or REO Property,  including the collection of all amounts  payable
in connection  therewith.  Any sale of a Specially Serviced Mortgage Loan or any
REO Property shall be without recourse to, or representation or warranty by, the
Trustee,  the Depositor,  the Servicer,  the Special  Servicer or the Trust Fund
(except that any contract of sale and assignment  and  conveyance  documents may
contain  customary  warranties  of  title  and  condition,  so long as the  only
recourse  for  breach  thereof  is to the  Trust  Fund),  and,  if such  sale is
consummated in accordance with the duties of the Special Servicer, the Servicer,
the Depositor and the Trustee  pursuant to the terms of this Agreement,  no such
Person  who so  performed  shall  have any  liability  to the Trust  Fund or any
Certificateholder  with respect to the purchase price  therefor  accepted by the
Special Servicer or the Trustee.

           (d) Net  Liquidation  Proceeds  related  to any  such  sale  shall be
promptly,  and in any event within one Business Day following  receipt  thereof,
deposited in the Collection Account in accordance with Section 3.5(a)(iv).

           SECTION 3.19Inspections.

           The Servicer (or, with respect to Specially  Serviced  Mortgage Loans
and REO Properties, the Special Servicer) shall inspect or cause to be inspected
(at its own expense) each Mortgaged Property at such times and in such manner as
are consistent  with the Servicing  Standard,  but in any event (i) inspect each
Mortgaged  Property at least once every 12 months  commencing  in unless each of
the Rating  Agencies  has  confirmed  in writing  that a longer  period  between
inspections shall not result, in and of itself, in a downgrading,  withdrawal or
qualification  of the rating then assigned by such Rating Agency to any Class of
the  Certificates;  [(ii) if the  Servicer or the Special  Servicer  retains any
Financial  and Lease  Reporting  Fees  pursuant to Section  3.12,  each  related
Mortgaged  Property shall be inspected by the Servicer or the Special  Servicer,
as  applicable,  as soon as  practicable  thereafter,  except to the extent such
Mortgaged  Property has been  inspected by the Servicer or the Special  Servicer
within the  immediately  preceding ____ days;] and (iii) if any Monthly  Payment
becomes more than 60 days delinquent  (without giving effect to any grace period
permitted under the related Note or Mortgage),  each related Mortgaged  Property
shall be  inspected  by the  Special  Servicer  (at its own  expense) as soon as
practicable thereafter.

           SECTION 3.20Available Information and Notices.

           The Servicer or the Special Servicer,  if applicable,  shall promptly
give notice to the Trustee,  who will copy each  Certificateholder,  each Rating
Agency,  the  Depositor  and the  Mortgage  Loan Seller of (a) any notice from a
Borrower or insurance  company  regarding an upcoming  voluntary or  involuntary
prepayment  (including that resulting from a casualty or condemnation) of all or
part of the  related  Mortgage  Loan  (provided  that a request by a Borrower or
other party for a quotation of the amount  necessary to satisfy all  obligations
with


                               86

<PAGE>



respect to a Mortgage  Loan  shall not,  in and of itself,  be deemed to be such
notice);  and (b) of any other occurrence known to it with respect to a Mortgage
Loan or REO Property that the Servicer or the Special  Servicer  determines,  in
accordance  with the Servicing  Standard,  would have a material  effect on such
Mortgage Loan or REO Property,  which notice shall include an  explanation as to
the reason for such material effect  (provided that any extension of the term of
any Mortgage Loan shall be deemed to have a material effect).

           Neither the Servicer nor the Special  Servicer  shall be  responsible
for the accuracy or completeness of any information supplied to it by a Borrower
or otherwise  for inclusion in any such notice,  and the  Servicer,  the Special
Servicer and the Trustee  shall be  indemnified  and held  harmless by the Trust
Fund against any loss,  liability  or expense  incurred in  connection  with any
legal  action  relating to any  statement  or omission or alleged  statement  or
omission  therein,  including  any  liability  related to the  inclusion of such
information in any report filed with the Commission.

           In addition to the other reports and  information  made available and
distributed to the Depositor, the Trustee or the Certificateholders  pursuant to
other provisions of this Agreement, the Servicer and the Special Servicer shall,
in accordance with such  reasonable  rules and procedures as it may adopt (which
may include the requirement that an agreement  governing the  availability,  use
and disclosure of such information, and which may provide indemnification to the
Servicer or the Special Servicer as applicable, for any liability or damage that
may arise  therefrom,  be  executed  to the extent the  Servicer  or the Special
Servicer, as applicable, deems such action to be necessary or appropriate), also
make available any  information  relating to the Mortgage  Loans,  the Mortgaged
properties  or the  Borrower  for  review by the  Depositor,  the  Trustee,  the
Certificateholders  and any other  Persons to whom the  Servicer  or the Special
Servicer,  as the case may be, believes such disclosure is appropriate,  in each
case except to the extent doing so is  prohibited  by  applicable  law or by any
documents related to a Mortgage Loan.

           The  Trustee  shall  also make  available  at its  offices  primarily
responsible for  administration of the Trust Fund, during normal business hours,
for review by the Depositor, any Certificateholder, any Person identified to the
Trustee by a Certificateholder as a prospective  transferee of a Certificate and
any other Persons to whom the Trustee  believes such  disclosure is appropriate,
the  following  items:  (i) this  Agreement,  (ii)  all  monthly  statements  to
Certificateholders  delivered since the Closing Date pursuant to Section 4.2(a),
(iii) all annual  statements as to  compliance  delivered to the Trustee and the
Depositor pursuant to Section 3.14 and (iv) all annual Independent  accountants'
reports delivered to the Trustee and the Depositor pursuant to Section 3.15. The
Servicer or the Special  Servicer,  as appropriate,  shall make available at its
offices during normal business hours, for review by the Depositor,  the Trustee,
any  Certificateholder,  any Person  identified  to the  Servicer or the Special
Servicer, as applicable, by a Certificateholder as a prospective transferee of a
Certificate and any other Persons to whom the Servicer or the Special  Servicer,
as applicable, believes such disclosure is appropriate, the following items: (i)
the inspection  reports  prepared by or on behalf of the Servicer or the Special
Servicer, as applicable, in connection with the property inspections


                               87

<PAGE>



conducted by the Servicer or the Special  Servicer,  as applicable,  pursuant to
Section  3.19,  (ii) any and all  modifications,  waivers and  amendments of the
terms of a Mortgage  Loan entered  into by the Servicer or the Special  Servicer
and (iii) any and all Officer's Certificates and other evidence delivered to the
Trustee and the  Depositor  to support  the  Servicer's  determination  that any
Advance was, or if made would be, a Nonrecoverable  Advance, in each case except
to the extent doing so is  prohibited  by  applicable  laws or by any  documents
related to a Mortgage Loan.  Copies of any and all of the foregoing  items shall
be  available  from the  Servicer,  the  Special  Servicer  or the  Trustee,  as
applicable,  upon request (subject to the exception in the preceding  sentence).
The Servicer, the Special Servicer and the Trustee shall be permitted to require
payment  (other than from any Rating  Agency) of a sum  sufficient  to cover the
reasonable costs and expenses incurred by it in providing copies of or access to
any information requested in accordance with the previous sentence.

           The Servicer  shall, on behalf of the Trust Fund,  prepare,  sign and
file  with  the  Commission  any and all  reports,  statements  and  information
respecting  the Trust Fund which the  Servicer  or the  Trustee  determines  are
required to be filed with the Commission  pursuant to Sections 13(a) or 15(d) of
the 1934 Act,  each such report,  statement  and  information  to be filed on or
prior to the  required  filing date for such report,  statement or  information.
Notwithstanding  the foregoing,  the Depositor  shall file with the  Commission,
within  fifteen days of the Closing Date, a Current  Report on Form 8-K together
with this Agreement.

           Neither the Servicer  not the Trustee  shall be  responsible  for the
accuracy or completeness  of any  information  supplied to it by a Borrower or a
third party that is included in any report,  statement or information filed with
the  Commission,  and both the Servicer and the Trustee shall be indemnified and
held harmless by the Trust Fund against any loss,  liability or expense incurred
in  connection  with any legal action  relating to any  statement or omission or
alleged statement or omission therein resulting from such information.

           SECTION 3.21.  Reserve Accounts.

           The Servicer shall administer each Reserve Account in accordance with
the related Mortgage Loan Documents.

           SECTION 3.22.  Property Advances.

           (a) The Servicer (or, to the extent provided in Section 3.22(b),  the
Trustee [or the Fiscal  Agent])  shall make any Property  Advances as and to the
extent  otherwise  required  pursuant  to  the  terms  hereof.  For  purpose  of
calculating distributions to the Certificateholders, Property Advances shall not
be  considered  to  increase  the  principal   balance  of  any  Mortgage  Loan,
notwithstanding that the terms of such Mortgage Loan so provide.

           (b) The Servicer  shall notify the Trustee [and the Fiscal  Agent] in
writing promptly upon, and in any event within one Business Day after,  becoming
aware that it will be


                               88

<PAGE>



financially  unable to make any Property Advance required to be made pursuant to
the terms hereof,  and in connection  therewith,  shall set forth in such notice
the amount of such Property  Advance,  the Person to whom it should be paid, and
the  circumstances  and purpose of such  Property  Advance,  and shall set forth
therein  information and instructions for the payment of such Property  Advance,
and,  on the date  specified  in such  notice for the  payment of such  Property
Advance,  or,  if no such  date is  specified,  then  within  one  Business  Day
following such notice, the Trustee shall pay the amount of such Property Advance
in accordance with such information and  instructions.  [If the Trustee fails to
make any  Property  Advance  required to be made under this  Section  3.22,  the
Fiscal Agent shall make such Advance on the same day the Trustee was required to
make such  Property  Advance and,  thereby,  the Trustee shall not be in default
under this Agreement.]

           (c)  Notwithstanding  anything  herein to the  contrary,  none of the
Servicer,  the  Trustee  [or the  Fiscal  Agent]  shall be  obligated  to make a
Property  Advance as to any Mortgage Loan or REO Property if the  Servicer,  the
Trustee  [or the Fiscal  Agent] as  applicable,  determines  that such  Property
Advance, if made, would be a Nonrecoverable Advance. The Trustee [and the Fiscal
Agent]  shall be entitled to rely,  conclusively,  on any  determination  by the
Servicer that a Property  Advance,  if made, would be a Nonrecoverable  Advance.
The Trustee  [and the Fiscal  Agent,] in  determining  whether or not a Property
Advance previously made is, or a proposed Property Advance, if made, would be, a
Nonrecoverable  Advance  shall be subject  to the  standards  applicable  to the
Servicer hereunder.

           (d)  The  Servicer,   the  Trustee  [and/or  the  Fiscal  Agent],  as
applicable,  shall be entitled to, and the Servicer hereby  covenants and agrees
to  promptly  seek and effect,  the  reimbursement  of Property  Advances to the
extent  permitted  pursuant to Section 3.6(ii) of this Agreement,  together with
any related Advance Interest Amount in respect of such Property Advances.

           (e) The Servicer,  the Trustee [and/or the Fiscal Agent] shall not be
required to make a Property Advance for any amounts required to cure any failure
of any Mortgaged  Property to comply with the Americans with Disabilities Act of
1990, as amended, and all rules and regulations promulgated pursuant thereto, or
any applicable  Environmental  Law, and such amounts shall be paid as an expense
of the Trust Fund.

           SECTION 3.23.  Appointment of Special Servicer.

           (a)                                is hereby appointed
as the initial Special Servicer to service each Specially Serviced
Mortgage Loan.

           (b) Certificateholders  representing greater than [50]% of the Voting
Rights of the most subordinate Class of Regular Certificates  outstanding at any
time shall be entitled to remove the Special  Servicer with or without cause and
to appoint a  successor  Special  Servicer,  provided  that each  Rating  Agency
confirms to the Trustee in writing that such


                               89

<PAGE>



appointment  shall not, in and of itself,  cause a  withdrawal,  downgrading  or
qualification of the then-current ratings assigned to any Class of Certificates.

           (c) The appointment of any such successor  Special Servicer shall not
relieve the  Servicer,  the Trustee  [or the Fiscal  Agent] of their  respective
obligations to make Advances as set forth herein.

           (d) No  termination  of the Special  Servicer  and  appointment  of a
successor  Special  Servicer  shall be  effective  until the  successor  Special
Servicer  has  assumed  all  of its  responsibilities,  duties  and  liabilities
hereunder  pursuant  to a writing  satisfactory  to the  Trustee and each of the
Rating Agencies  confirms to the Trustee in writing that such  assumption  shall
not result, in and of itself,  in a downgrading,  withdrawal or qualification of
the rating then assigned by such Rating Agency to any Class of the Certificates.

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

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

           Upon  determining  that no event has occurred and is continuing  with
respect to a Mortgage  Loan that  causes  such  Mortgage  Loan to be a Specially
Serviced  Mortgage Loan,  the Special  Servicer  shall  immediately  give notice
thereof to the Servicer and upon giving such notice,  such  Mortgage  Loan shall
cease to be a Specially Serviced Mortgage Loan pursuant to


                               90

<PAGE>



the proviso to the definition of Specially  Serviced  Mortgage Loan, the Special
Servicer's  obligation  to service such  Mortgage  Loan shall  terminate and the
obligations  of the Servicer to service and  administer  such Mortgage Loan as a
Mortgage Loan that is not a Specially  Serviced  Mortgage Loan shall resume.  In
addition,  if the related  Borrower  has been  instructed,  pursuant to the last
sentence of the preceding  paragraph,  to make payments to the Special Servicer,
upon such  determination,  the Special  Servicer shall instruct such Borrower to
remit  all  payments  in  respect  of such  Mortgage  Loan  that is no  longer a
Specially Serviced Mortgage Loan directly to the Servicer.

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

           (c) Not later than the Business Day preceding  each date on which the
Servicer is required to furnish a report under Section 3.13 to the Trustee,  the
Special Servicer shall deliver to the Servicer a written  statement  describing,
on a Mortgage Loan-by-Mortgage Loan basis, the amount of all payments on account
of interest received on each Specially Serviced Mortgage Loan; the amount of all
payments  on account of  principal,  including  Principal  Prepayments,  on each
Specially   Serviced  Mortgage  Loan;  the  amount  of  Insurance  Proceeds  and
Liquidation  Proceeds received with respect to each Specially  Serviced Mortgage
Loan;  and the amount of net income or net loss, as determined for management of
a trade or  business  on, or the  furnishing  or  rendering  of a  non-customary
service to the tenants of, each REO Property that previously secured a Specially
Serviced Mortgage Loan, in each case in accordance with Section 3.17.

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

           SECTION 3.25Adjustment of Servicing Compensation in
                       Respect of Prepayment Interest Shortfalls.

           (a) The  aggregate  amount of the  Prepayment  Interest  Surplus  and
Servicing  Fees (in that order) that the  Servicer  shall be entitled to receive
with respect to all of the  Mortgage  Loans on each  Distribution  Date shall be
offset on such  Distribution  Date by an amount  equal to the  aggregate  of the
Prepayment  Interest  Shortfalls for such  Distribution Date with respect to all
Mortgage Loans. The Servicer shall include the amount by which the


                               91

<PAGE>



aggregate  Servicing Fees and Prepayment  Interest Surplus is offset pursuant to
this Section  3.25 as part of the Pooled  Available  Funds on such  Distribution
Date.  The  amount  of any  offset  against  the  aggregate  Servicing  Fees and
Prepayment  Interest  Surplus with respect to any  Distribution  Date under this
Section 3.25 shall be limited to the aggregate  amount of the Servicing Fees and
Prepayment   Interest  Surplus   otherwise  payable  to  the  Servicer  on  such
Distribution  Date  (without   adjustment  on  account  of  Prepayment  Interest
Shortfalls) and the rights of the  Certificateholders to offset of the aggregate
Prepayment  Interest  Shortfalls  shall not be  cumulative.  To the  extent  the
Servicer  shall  already  have  withdrawn  or  withheld  Servicing  Compensation
required to pay  Prepayment  Interest  Shortfalls,  the Servicer  shall promptly
deposit in the  Collection  Amount  such  amounts to the extent  required to pay
Prepayment Interest Shortfalls hereunder.

           (b) To the extent that the Servicer and the Special  Servicer are the
same Person, the aggregate amount of the Special Servicing Fees that the Special
Servicer  shall be  entitled  to receive  with  respect to all of the  Specially
Serviced  Mortgage  Loans on each  Distribution  Date  shall be  offset  on such
Distribution  Date by an amount equal to the excess of (X) the  aggregate of the
Prepayment  Interest  Shortfalls for such  Distribution Date with respect to all
Mortgage  Loans over (Y) the amount of Servicing  Fees and  Prepayment  Interest
Surplus offset against such  Prepayment  Interest  Shortfalls in accordance with
Section  3.25(a).  The Servicer  shall include the amount by which the aggregate
Special  Servicing  Fee is offset  pursuant to this  Section 3.25 as part of the
Pooled  Available  Funds on such  Distribution  Date.  The  amount of any offset
against the aggregate  Special  Servicing  Fee with respect to any  Distribution
Date under this  Section  3.25 shall be limited to the  aggregate  amount of the
Special  Servicing  Fees  otherwise  payable  to the  Special  Servicer  on such
Distribution  Date  (without   adjustment  on  account  of  Prepayment  Interest
Shortfalls) and the rights of the  Certificateholders to offset of the aggregate
Prepayment Interest Shortfalls shall not be cumulative.

           SECTION 3.26.  Extension Advisor.

           The Special  Servicer shall obtain the prior written  approval of the
Extension  Advisor in  respect  of any  proposed  extension  of a Mortgage  Loan
pursuant to Section  3.10(a) with respect to which three  successive  extensions
shall have already been granted. The Special Servicer shall advise the Extension
Advisor in a written report (in reasonable  detail) if any such extension  after
the third successive  previous extension of such Mortgage Loan with respect to a
Specially  Serviced  Mortgage  Loan is proposed and the Special  Servicer  shall
grant such  extension only if the Extension  Advisor  approves such extension in
writing.

           The Extension  Advisory Fee shall be paid to the  Extension  Advisor,
first  from loan  modification  fees  paid by the  Borrower  under  the  related
Mortgage  Loan as to which an extension was  requested,  and, to the extent that
such loan modification fees are insufficient to pay the Extension  Advisory Fee,
any such shortfall shall be paid from the Servicing Compensation;  provided that
the reduction in Servicing  Compensation  shall be allocated equally between the
Servicer and the Special Servicer.


                               92

<PAGE>




           The  Extension  Advisor may be replaced at any time by the Holders of
____% of the Voting  Rights  allocated  to each  Class of Regular  Certificates,
other than the most subordinate such Class of Regular  Certificates,  by written
notice  to  the  Extension  Advisor,  the  Trustee  and  the  Special  Servicer.
Notwithstanding anything to the contrary contained herein, in no event shall the
Special Servicer be the Extension Advisor.

                                   ARTICLE IV

                DISTRIBUTIONS TO CERTIFICATEHOLDERS

           SECTION 4.1.Distributions.

           (a) (I) On each  Remittance  Date, to the extent of Pooled  Available
Funds, amounts held in the Collection Account shall be withdrawn and remitted to
the Trustee for deposit in the Distribution Account in the following amounts:

                  (i)  First, pro rata (A) to the Class A-L
                       Interest in respect of interest, (1) the
                       Interest Distribution Amount therefor, and
                       (2) the aggregate unpaid Interest
                       Shortfalls allocated to the Class A-L
                       Interest on any prior Distribution Date;
                       (B) to the Class B-L Interest in respect of
                       interest, (1) the portion of the Interest
                       Distribution Amount therefor that is in
                       excess of interest thereon at the Class B
                       Pass-Through Rate and (2) a proportionate
                       amount of any unpaid Interest Shortfalls
                       allocated to the Class B-L Interest on any
                       prior Distribution Date; (C) to the Class
                       C-L Interest in respect of interest, (1)
                       the portion of the Interest Distribution
                       Amount therefor that is in excess of
                       interest thereon at the Class C
                       Pass-Through Rate and (2) a proportionate
                       amount of any unpaid Interest Shortfalls
                       allocated to the Class C-L Interest on any
                       prior Distribution Date;

                  (ii)    Second, to the Class A-L Interest, in reduction of the
                          Certificate  Balance  thereof,  the  Pooled  Principal
                          Distribution  Amount for such Distribution Date, until
                          the Certificate Balance thereof is reduced to zero;

                  (iii)Third,  to the Class A-L Interest,  for the  unreimbursed
                       amounts of Realized Losses,  if any, together with simple
                       interest  thereon at a rate equal to % per annum from the
                       date  on  which  such  unreimbursed   Realized  Loss  was
                       allocated  (or the date on which  interest was last paid)
                       to, but not including,  the  Distribution  Date following
                       the Remittance Date on which


                               93

<PAGE>



                       distributions  in respect of such  unreimbursed  Realized
                       Loss are made  pursuant  to this  subparagraph,  up to an
                       amount  equal  to  the  aggregate  of  such  unreimbursed
                       Realized Losses  previously  allocated to such Lower-Tier
                       Regular Interest and interest thereon,  provided that any
                       distribution  pursuant  to  this  subparagraph  shall  be
                       deemed to be  distributed  first in  respect  of any such
                       interest  and then in  respect  of any such  unreimbursed
                       Realized Loss;

                  (iv)    Fourth, to the Class B-L Interest, in
                          respect of interest, (A) the portion of
                          the Interest Distribution Amount
                          therefor that is equal to interest
                          thereon at the Class B Pass-Through Rate
                          and (B) a proportionate amount of the
                          aggregate unpaid Interest Shortfalls
                          allocated to the Class B-L Interest on
                          any prior Distribution Date;

                  (v)  Fifth, after the Certificate Balance of the
                       Class A-L Interest has been reduced to
                       zero, to the Class B-L Interest, in
                       reduction of the Certificate Balance
                       thereof, the Pooled Principal Distribution
                       Amount less the portion thereof distributed
                       on such Distribution Date pursuant to any
                       preceding clause, until the Certificate
                       Balance of the Class B-L Interest is
                       reduced to zero;

                  (vi)    Sixth, to the Class B-L Interest, for
                          the unreimbursed amounts of Realized
                          Losses, if any, together with simple
                          interest thereon at a rate equal to
                          % per annum from the date on which such
                          unreimbursed Realized Loss was allocated
                          (or the date on which interest was last
                          paid) to, but not including, the
                          Distribution Date following the
                          Remittance Date on which distributions
                          in respect of such unreimbursed Realized
                          Loss are made pursuant to this
                          subparagraph, up to an amount equal to
                          the aggregate of such unreimbursed
                          Realized Losses previously allocated to
                          such Lower-Tier Regular Interest and
                          interest thereon, provided that any
                          distribution pursuant to this
                          subparagraph shall be deemed to be
                          distributed first in respect of any such
                          interest and then in respect of any such
                          unreimbursed Realized Loss;

                  (vii)Seventh,  to  the  Class  C-L  Interest,  in  respect  of
                       interest,  (A) the portion of the  Interest  Distribution
                       Amount therefor that is equal to interest  thereon at the
                       Class C Pass-Through Rate and (B) a proportionate  amount
                       of the aggregate unpaid Interest


                               94

<PAGE>



                      Shortfalls allocated to the Class C-L
                    Interest on any prior Distribution Date;

                  (viiiEighth,  after the  Certificate  Balance of the Class B-L
                       Interest  has been  reduced  to zero,  to the  Class  C-L
                       Interest,   in  reduction  of  the  Certificate   Balance
                       thereof,  the Pooled Principal  Distribution  Amount less
                       the portion thereof distributed on such Distribution Date
                       pursuant to any preceding  clause,  until the Certificate
                       Balance of the Class C-L Interest is reduced to zero;

                  (ix)    Ninth, to the Class C-L Interest, for
                          the unreimbursed amounts of Realized
                          Losses, if any, together with simple
                          interest thereon at a rate equal to
                          % per annum from the date on which such
                          unreimbursed Realized Loss was allocated
                          (or the date on which interest was last
                          paid) to, but not including, the
                          Distribution Date following the
                          Remittance Date on which distributions
                          in respect of such unreimbursed Realized
                          Loss are made pursuant to this
                          subparagraph, up to an amount equal to
                          the aggregate of such unreimbursed
                          Realized Losses previously allocated to
                          such Lower-Tier Regular Interest and
                          interest thereon, provided that any
                          distribution pursuant to this
                          subparagraph shall be deemed to be
                          distributed first in respect of any such
                          interest and then in respect of any such
                          unreimbursed Realized Loss;

                  [(___, to the Class [PO]-L  Interest,  in respect of interest,
                       (A) the Interest Distribution Amount therefor and (B) the
                       aggregate  unpaid  Interest  Shortfalls  allocated to the
                       Class [PO]- L Interest on any prior Distribution Date;]

                  [(___,  after  the  Certificate  Balance  of  the  Class  __-L
                       Interest  has been  reduced to zero,  to the Class [PO]-L
                       Interest,   in  reduction  of  the  Certificate   Balance
                       thereof,  the Pooled Principal  Distribution  Amount less
                       the portion thereof distributed on such Distribution Date
                       pursuant to any preceding  clause,  until the Certificate
                       Balance of the Class [PO]-L Interest is reduced to zero;]

                  [( )           , if such Remittance Date occurs
                    -     -------
                          after  the EC  Maturity  Date,  to (i) the  Class  C-L
                          Interest, (ii) the Class B-L Interest, (iii) the Class
                          A-L Interest, and [(iv) the Class [PO]-L Interest], in
                          that order, in reduction of the Certificate Balance of
                          each


                               95

<PAGE>



                       thereof,  any remaining portion of Pooled Available Funds
                       in the Collection Account,  until the Certificate Balance
                       of each has been reduced to zero;]

                  [(__), to the  Class  [PO]-L  Interest,  for the  unreimbursed
                       amounts of Realized Losses,  if any, together with simple
                       interest thereon at a rate equal to _____% per annum from
                       the date on which  such  unreimbursed  Realized  Loss was
                       allocated  (or the date on which  interest was last paid)
                       to, but not including,  the  Distribution  Date following
                       the Remittance Date on which  distributions in respect of
                       such unreimbursed Realized Loss are made pursuant to this
                       subparagraph,  up to an amount equal to the  aggregate of
                       such unreimbursed Realized Losses previously allocated to
                       such Lower-Tier  Regular  Interests and interest thereon,
                       provided   that  any   distribution   pursuant   to  this
                       subparagraph  shall be deemed to be distributed  first in
                       respect of any such  interest  and then in respect of any
                       such unreimbursed Realized Loss; and]

                  (___)            , to the Class LR Certificates,
                       any Pooled Available Funds remaining in the
                               Collection Account.

           (II) On each  Remittance  Date, the Trustee shall receive for deposit
into the Distribution  Account in respect of each Lower-Tier  Regular  Interest,
distributions  from amounts on deposit in the  Collection  Account in respect of
Prepayment Premiums,  if any,  distributable to its Related Certificate pursuant
to Section 4.1(c)(I).

           (b) (I) On each Distribution  Date, to the extent of amounts remitted
to the Distribution Account pursuant to Section 4.1(a)(I), Holders of each Class
of  Certificates   (other  than  the  Class  LR   Certificates)   shall  receive
distributions  from amounts on deposit in the  Distribution  Account,  up to the
Pooled  Available  Funds for such  Distribution  Date, in the amounts and in the
order of priority set forth below:

                  (i)     First, to the Class A Certificates up to
                          an amount equal to the Class Interest
                          Distribution Amount of such Class for
                          such Distribution Date;

                  (ii)    Second,  to the Class A  Certificates  up to an amount
                          equal  to  the   aggregate   unpaid   Class   Interest
                          Shortfalls  previously  allocated to such Class on any
                          previous Distribution Dates and not paid;



                               96

<PAGE>



                  (iii)   Third,  to the Class A  Certificates,  in reduction of
                          the Certificate Balance thereof,  the Pooled Principal
                          Distribution  Amount for such Distribution Date, until
                          the Certificate Balance thereof is reduced to zero;

                  (iv)    Fourth, to the Class A Certificates for
                          the unreimbursed amounts of Realized
                          Losses, if any, together with simple
                          interest thereon at a rate equal to
                          _____% per annum from the date on which
                          such unreimbursed Realized Loss was
                          allocated (or the date on which interest
                          was last paid) to, but not including,
                          the Distribution Date on which
                          distributions in respect of such
                          unreimbursed Realized Loss are made
                          pursuant to this subparagraph, up to an
                          amount equal to the aggregate of such
                          unreimbursed Realized Losses previously
                          allocated to the Class A Certificates
                          and interest thereon, provided that any
                          distribution pursuant to this
                          subparagraph shall be deemed to be
                          distributed first in respect of any such
                          interest and then in respect of any such
                          unreimbursed Realized Loss;

                  (v)     Fifth, to the Class B Certificates, up
                          to an amount equal to the Class Interest
                          Distribution Amount of such Class for
                          such Distribution Date;

                  (vi)    Sixth,  to the Class B  Certificates,  up to an amount
                          equal  to  the   aggregate   unpaid   Class   Interest
                          Shortfalls  previously  allocated to such Class on any
                          previous Distribution Dates and not paid;

                  (vii)   Seventh, after the Certificate Balance
                          of the Class A Certificates has been
                          reduced to zero, to the Class B
                          Certificates, in reduction of the
                          Certificate Balance thereof, the Pooled
                          Principal Distribution Amount for such
                          Distribution Date less the portion
                          thereof distributed on such Distribution
                          Date pursuant to any preceding clause,
                          until the Certificate Balance thereof is
                          reduced to zero;

                  (viii)  Eighth, to the Class B Certificates, for
                          the unreimbursed amounts of Realized
                          Losses, if any, together with simple
                          interest thereon at a rate equal to
                          _____% per annum from the date on which
                          such unreimbursed Realized Loss was
                          allocated (or the date on which interest
                          was last paid) to, but not including,
                          the Distribution Date on which


                               97

<PAGE>



                          distributions in respect of such unreimbursed Realized
                          Loss are made pursuant to this subparagraph,  up to an
                          amount  equal to the  aggregate  of such  unreimbursed
                          Realized  Losses  previously  allocated to the Class B
                          Certificates and interest  thereon,  provided that any
                          distribution  pursuant to this  subparagraph  shall be
                          deemed to be distributed  first in respect of any such
                          interest and then in respect of any such  unreimbursed
                          Realized Loss;

                  (ix)    Ninth,  to the Class C  Certificates,  up to an amount
                          equal to the  Class  Interest  Distribution  Amount of
                          such Class for such Distribution Date;

                  (x)     Tenth,  to the Class C  Certificates,  up to an amount
                          equal  to  the   aggregate   unpaid   Class   Interest
                          Shortfalls  previously  allocated to such Class on any
                          previous Distribution Dates and not paid;

                  (xi)    Eleventh, after the Certificate Balance
                          of the Class B Certificates has been
                          reduced to zero, to the Class C
                          Certificates, in reduction of the
                          Certificate Balance thereof, the Pooled
                          Principal Distribution Amount for such
                          Distribution Date less the portion
                          thereof distributed on such Distribution
                          Date pursuant to any preceding clause,
                          until the Certificate Balance thereof is
                          reduced to zero;

                  (xii)   Twelfth, to the Class C Certificates,
                          for the unreimbursed amounts of Realized
                          Losses, if any, together with simple
                          interest thereon at a rate equal to
                          _____% per annum from the date on which
                          such unreimbursed Realized Loss was
                          allocated (or the date on which interest
                          was last paid) to, but not including,
                          the Distribution Date on which
                          distributions in respect of such
                          unreimbursed Realized Loss are made
                          pursuant to this subparagraph, up to an
                          amount equal to the aggregate of such
                          unreimbursed Realized Losses previously
                          allocated to the Class C Certificates
                          and interest thereon, provided that any
                          distribution pursuant to this
                          subparagraph shall be deemed to be
                          distributed first in respect of any such
                          interest and then in respect of any such
                          unreimbursed Realized Loss;



                               98

<PAGE>



                  [(___)               , to the Class [IO]
                          Certificates, up to an amount equal to
                          the Class Interest Distribution Amount
                          of such Class for such Distribution
                          Date;]

                  [(___)  , to the  Class  [IO]  Certificates,  up to an  amount
                          equal  to  the   aggregate   unpaid   Class   Interest
                          Shortfalls  previously  allocated to such Class on any
                          previous Distribution Dates and not paid;]

                  [(___)             , after the Certificate
                          -----------
                          Balance of the Class __ Certificates  has been reduced
                          to zero, to the Class [PO] Certificates,  in reduction
                          of  the  Certificate   Balance  thereof,   the  Pooled
                          Principal  Distribution  Amount for such  Distribution
                          Date  less the  portion  thereof  distributed  on such
                          Distribution  Date pursuant to any  preceding  clause,
                          until the  Certificate  Balance  thereof is reduced to
                          zero;]

                  [(___)               , if such Distribution Date
                          -------------
                          occurs after the EC Maturity  Date, to (i) the Class C
                          Certificates, (ii) the Class B Certificates, (iii) the
                          Class  A   Certificates   and  [(iv)  the  Class  [PO]
                          Certificates,  in that  order],  in  reduction  of the
                          Certificate  Balance of each  thereof,  any  remaining
                          portion of Pooled  Available Funds in the Distribution
                          Account,  until the  Certificate  Balance  of each has
                          been reduced to zero;]

                  [(___)               , to the Class [PO]
                          -------------
                          Certificates, for the unreimbursed amounts of Realized
                          Losses,  if any, together with simple interest thereon
                          at a rate  equal to _____%  per annum from the date on
                          which such  unreimbursed  Realized  Loss was allocated
                          (or the date on which  interest was last paid) to, but
                          not  including,   the   Distribution   Date  on  which
                          distributions in respect of such unreimbursed Realized
                          Loss are made pursuant to this subparagraph,  up to an
                          amount  equal to the  aggregate  of such  unreimbursed
                          Realized Losses previously allocated to the Class [PO]
                          Certificates and interest  thereon,  provided that any
                          distribution  pursuant to this  subparagraph  shall be
                          deemed to be distributed  first in respect of any such
                          interest and then in respect of any such  unreimbursed
                          Realized Loss;]

                  [(___)               , to the Class [EC]
                          Certificates, up to an amount equal to
                          the aggregate unpaid Class Interest
                          Shortfalls


                               99

<PAGE>



                          previously allocated to such class on
                          any previous Distribution Dates and not
                          paid;]

                  [(___)               , to the Class [EC]
                          Certificates, up to an amount equal to
                          the Class Interest Distribution Amount
                          of such Class for such Distribution
                          Date;]

           [Notwithstanding  anything to the contrary in this Agreement, on each
Distribution   Date  prior  to  the  earlier  of  (i)  the  [Senior]   Principal
Distribution  Cross-Over Date and (ii) the final Distribution Date in connection
with the  termination of the Trust Fund, all  distributions  of principal to the
Class __-1  Certificates and the Class __-2 Certificates will be paid, first, to
holders of the Class __-1  Certificates  until the  Certificate  Balance of such
Certificates  is reduced to zero, and  thereafter,  to holders of the Class __-2
Certificates,  until the Certificate  Balance of such Certificates is reduced to
zero. On each Distribution Date on and after the [Senior] Principal Distribution
Cross-Over Date, and in any event on the final  Distribution  Date in connection
with the termination of the Trust Fund,  distributions of principal on the Class
__-1  Certificates  and the Class __-2  Certificates  will be paid to holders of
such two Class of  Certificates,  pro rata in accordance  with their  respective
Certificate  Balances  outstanding  immediately prior to such Distribution Date,
until the  Certificate  Balance of each such Class of Certificates is reduced to
zero.]

           (II) On each Distribution Date, amounts remaining in the Distribution
Account  following the  distributions  to the  Certificates  pursuant to Section
4.1(b) and (c) shall be distributed to the Class R Certificates.

           (c) On each  Distribution  Date,  following the distribution from the
Collection Account to the Distribution  Account pursuant to Section  4.1(a)(II),
the Paying Agent shall make distributions of Prepayment Premiums with respect to
any Principal Prepayments received in the related Collection Period from amounts
deposited in the Distribution Account pursuant to Section 4.6(b)(i) as follows:

           [(I) On each  Distribution  Date up to and  including the EC Maturity
Date,  Prepayment  Premiums  received  with respect to Yield  Maintenance  Loans
during the Yield Maintenance  Period for such Yield Maintenance  Loans, shall be
distributed to the Holders of the Certificates  outstanding on such Distribution
Date, in the
following amounts and order of priority:

                  (i) First, to the Class of  Certificates  which is entitled to
      distributions  in respect of  principal on such  Distribution  Date (other
      than pursuant to clause of Section 4.1(b)(I)),  an amount equal to (A) the
      present  value  (discounted  at the Discount  Rate) of the  principal  and
      interest  distributions that would have been paid in respect of such Class
      of  Certificates  from the  Distribution  Date  occurring in the following
      month until the Certificate  Balance of such Class of  Certificates  would
      have


                               100

<PAGE>



      been reduced to zero had the related prepayment not occurred (and assuming
      no other prepayments were made), less (B) the present value (discounted at
      the Discount Rate) of the principal and interest  distributions  that will
      be paid in  respect of such Class of  Certificates  from the  Distribution
      Date  occurring in the following  month until the  Certificate  Balance of
      such Class of  Certificates  is reduced to zero following such  prepayment
      (assuming no further prepayments are made and no delinquencies or defaults
      occur) less (C) the amount of such prepayment;  provided that if more than
      one Class of  Certificates  is  entitled  to  distributions  in respect of
      principal  on such  Distribution  Date (other  than  pursuant to clause of
      Section  4.1(b)(I)),  the amount set forth herein shall be calculated  for
      each such Class, and the amount of Prepayment  Premiums shall be allocated
      among such Classes, pro rata in accordance with the amounts so calculated,
      up to an amount equal to the sum of such amounts so calculated; and

                (ii) Second, any remaining Prepayment Premiums
      following the distribution in clause       above, to the
      Class [EC] Certificates.

           (II) With respect to each  Distribution  Date up to and including the
EC Maturity Date, any Prepayment  Premiums received with respect to any Mortgage
Loan that is not a Yield  Maintenance Loan and any Prepayment  Premiums received
with respect to any Yield  Maintenance Loan after the related Yield  Maintenance
Period will be allocated solely to the Class [EC] Certificates.]

           (III)  The  Servicer  will  be  entitled  to  receive  as  additional
Servicing  Compensation  amount  of  any  Prepayment  Premiums  received  in any
Collection  Period  [subsequent  to  the  Collection  Period  related  to the EC
Maturity Date].

           (IV)  Notwithstanding  the  foregoing,  Prepayment  Premiums shall be
distributed  on any  Distribution  Date only to the extent they are  received in
respect of the Mortgage Loans in the related Collection Period.

           (d) The Certificate Balances of the Lower-Tier Regular Interests will
be reduced without  distribution on any Distribution  Date as a write-off to the
extent of any  Realized  Losses with respect to such date.  Any such  write-offs
will be applied to the Lower Tier  Regular  Interests:  first,  to the Class C-L
Interest;  second,  to the  Class  B-L  Interest;  and  third,  to the Class A-L
Interest. [If Class [PO] Certificates, insert where appropriate.]

The  Certificate  Balances of the  Certificates  (other  than the [Class  [EC],]
[Class  [IO],]  Class R and  Class  LR  Certificates)  will be  reduced  without
distribution on any Distribution Date, as a write-off, to the extent that, after
allocation of Realized  Losses in accordance  with the preceding  sentence,  the
Certificate Balance of any Class of Certificates exceeds the Certificate Balance
of its Related Lower-Tier Regular Interest.



                               101

<PAGE>



           (e) All amounts  distributable to a Class of Certificates pursuant to
this Section 4.1 on each Distribution Date shall be allocated pro rata among the
outstanding Certificates in each such Class based on their respective Percentage
Interests. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates with an aggregate initial Certificate Balance, [Class [EC] Notional
Balance or Class [IO] Notional Balance] in excess of $_________,  and shall have
provided  the  Paying  Agent  with wire  instructions  in  writing at least ____
Business Days prior to the related  Record Date, by wire transfer of immediately
available  funds to the  account  of such  Certificateholder  at a bank or other
entity located in the United States and having appropriate  facilities therefor.
The final  distribution on each  Certificate  shall be made in like manner,  but
only upon  presentment  and surrender of such  Certificate  at the office of the
Trustee or its agent (which may be the Paying Agent or the Certificate Registrar
acting as such agent) maintained in the [Borough of Manhattan] that is specified
in the notice to Certificateholders of such final distribution.

           (f) Except as  otherwise  provided in Section 9.1 with  respect to an
Anticipated Termination Date, the Trustee shall, no later than the _________ day
of the month in the month  preceding  the  Distribution  Date on which the final
distribution with respect to any Class of Certificates is expected to be made or
such later day as the Trustee  becomes  aware that the final  distribution  with
respect to any Class of  Certificates  is expected to be made on the  succeeding
Distribution  Date, mail to each Holder of such Class of  Certificates,  on such
day a notice to the effect that:

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

           (B)    if such final  distribution is made on such Distribution Date,
                  no interest shall accrue on such  Certificates  from and after
                  such Distribution Date;

provided,  however,  that the Class R and  Class LR  Certificates  shall  remain
outstanding until there is no other Class of Certificates or Lower-Tier  Regular
Interests outstanding.

           Any funds not distributed to any Holder or Holders of Certificates of
such Class on such  Distribution  Date  because of the failure of such Holder or
Holders to tender their  Certificates  shall, on such Distribution  Date, be set
aside and held in trust for the benefit of the appropriate  non-tendering Holder
or Holders.  If any  Certificates  as to which notice has been given pursuant to
this Section  4.1(f) shall not have been  surrendered  for  cancellation  within
_____ months after the time  specified in such notice,  the Trustee shall mail a
second notice to


                               102

<PAGE>



the remaining non-tendering Certificateholders, at their last addresses shown in
the Certificate  Register,  to surrender their  Certificates for cancellation in
order to  receive  from such  funds  held the final  distribution  with  respect
thereto.  If,  within  ____  year[s]  after  the  second  notice,  any  of  such
Certificates shall not have been surrendered for cancellation,  the Trustee may,
directly or through an agent,  take  appropriate  steps to contact the remaining
nontendering  Certificateholders concerning surrender of their Certificates. The
costs and expenses of  maintaining  such funds in trust and of  contacting  such
Certificateholders shall be paid out of such funds. If, within _____ years after
the second notice,  any such  Certificates  shall not have been  surrendered for
cancellation,   the  Paying   Agent   shall  pay  to  the  Trustee  all  amounts
distributable to the Holders thereof, and the Trustee shall thereafter hold such
amounts for the benefit of such Holders until the earlier of (i) its termination
as Trustee hereunder and the transfer of such amounts to a successor Trustee and
(ii) the  termination of the Trust Fund and  distribution of such amounts to the
Class LR  Certificateholders.  No  interest  shall  accrue or be  payable to any
Certificateholder  on any amount held in trust  hereunder or by the Trustee as a
result of such  Certificateholder's  failure to surrender its Certificate(s) for
final payment thereof in accordance  with this Section 4.1(f).  Any such amounts
transferred  to the Trustee may be invested  in  Permitted  Investments  and all
income and gain realized from  investment of such funds shall be for the benefit
of the Trustee.  In the event the Trustee is permitted or required to invest any
amounts in Permitted  Investments under this Agreement,  whether in its capacity
as Trustee or in the event of its  assumption  of the duties of, or becoming the
successor to, the Servicer in accordance  with the terms of this  Agreement,  it
shall  invest  such  amounts  in  [the  following]  Permitted  Investments  [and
priority, in each case only for so long as any such investment shall continue to
be a Permitted Investment:  (1) , (2) , (3) and (4) if none of (1)-(3) above are
available, Permitted Investments under clause (i) of the definition of Permitted
Investments]. The Trustee shall indemnify the related Certificateholders against
any loss incurred in respect of any such Permitted  Investment  immediately upon
realization of such loss.

           (g)  Notwithstanding any provision in this Agreement to the contrary,
the aggregate  amount  distributable  to each Class pursuant to this Section 4.1
shall be reduced by the aggregate  amount paid to any Person pursuant to Section
6.3 or Section  8.5(d),  such  reduction to be allocated  among such Classes pro
rata,  based upon the respective  amounts so  distributable  without taking into
account  the  provision  of this  Section  4.1(g).  Such  reduction  of  amounts
otherwise  distributable  to a Class  shall be  allocated  first in  respect  of
interest  and  second in respect  of  principal.  For  purposes  of  determining
Interest Shortfalls and Certificate  Balances,  the amount of any such reduction
so allocated to a Class shall be deemed to have been distributed to such Class.

           SECTION 4.2.Statements to Rating Agencies and
                       Certificateholders; Available Information;
                       Information Furnished to Financial Market
                       Publisher.



                               103

<PAGE>



           (a) On each Distribution  Date, the Trustee shall prepare and forward
by mail to each Rating Agency and each Holder of a  Certificate,  with copies to
the Depositor,  Paying Agent,  Servicer and Special Servicer,  a statement as to
such distribution setting forth for each Class, as applicable:

           [describe information to be included in statement]

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

           On each  Distribution  Date, the Trustee shall forward to each Holder
of a Class R or Class LR  Certificate  a copy of the  reports  forwarded  to the
other Certificateholders on such Distribution Date and a statement setting forth
the amounts,  if any, actually  distributed with respect to the Class R or Class
LR Certificates on such Distribution Date.

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

           In addition to the reports required to be delivered  pursuant to this
Section  4.2(a),  the Trustee shall make available upon request to each proposed
transferee of a Privately  Placed  Certificate such additional  information,  if
any, in its possession as may be required to permit the proposed  transfer to be
effected pursuant to Rule 144A.

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

           (i)    an identifying loan number;

           (ii)   the Mortgage Rate; and


                               104

<PAGE>




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

The  Trustee  shall only be  obligated  to deliver the  statements,  reports and
information  contemplated  by  Section  4.2[(a)  and  4.2(b)]  to the  extent it
receives the necessary underlying information from the Servicer and shall not be
liable for any failure to deliver any thereof on the  prescribed  Due Dates,  to
the extent  such  failure is caused by the  Servicer's  failure to deliver  such
underlying  information  in a timely  manner.  Nothing herein shall obligate the
Trustee,  the  Servicer  or the Special  Servicer to violate (in the  reasonable
judgment of the Servicer,  the Special Servicer or the Trustee,  as appropriate)
any  applicable  law or  provision  of any Mortgage  Loan  document  prohibiting
disclosure  of  information  with respect to any Borrower and the failure of the
Trustee,  the Servicer or the Special  Servicer to disseminate  information  for
such reason shall not be a breach hereof.

           SECTION 4.3.Compliance with Withholding Requirements.

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

           SECTION 4.4.REMIC Compliance.

           (a) The  parties  intend  that each of the  Upper-Tier  REMIC and the
Lower--  Tier  REMIC  shall  constitute,  and  that the  affairs  of each of the
Upper-Tier REMIC and the Lower-Tier REMIC shall be conducted so as to qualify it
as, a "real estate mortgage investment conduit" as defined in, and in accordance
with,  the REMIC  Provisions,  and the  provisions  hereof shall be  interpreted
consistently with this intention. In furtherance of such intention,  the Trustee
shall, to the extent  permitted by applicable  law, act as agent,  and is hereby
appointed to act as agent,  of each of the  Upper-Tier  REMIC and the Lower-Tier
REMIC and shall on behalf  of each of the  Upper-Tier  REMIC and the  Lower-Tier
REMIC: (i) prepare, sign and file,


                               105

<PAGE>



or cause to be  prepared  and filed,  all  required  Tax Returns for each of the
Upper-Tier REMIC and the Lower-Tier REMIC,  using a calendar year as the taxable
year for each of the  Upper-Tier  REMIC and the  Lower-Tier  REMIC,  when and as
required by the REMIC  Provisions and other applicable  federal,  state or local
income  tax laws;  (ii) make an  election,  on behalf of each of the  Upper-Tier
REMIC and the  Lower-Tier  REMIC,  to be treated as a REMIC on Form 1066 for its
first taxable year, in accordance with the REMIC  Provisions;  (iii) prepare and
forward, or cause to be prepared and forwarded,  to the  Certificateholders  and
the Internal  Revenue Service and applicable state and local tax authorities all
information  reports as and when  required to be provided to them in  accordance
with the REMIC  Provisions;  (iv) if the filing or distribution of any documents
of an  administrative  nature not addressed in clauses (i) through (iii) of this
Section 4.4 is then  required by the REMIC  Provisions  in order to maintain the
status  of the  Upper-Tier  REMIC  or the  Lower-Tier  REMIC  as a  REMIC  or is
otherwise required by the Code, prepare,  sign and file or distribute,  or cause
to be prepared and signed and filed or  distributed,  such  documents with or to
such  Persons  when  and as  required  by the  REMIC  Provisions  or the Code or
comparable  provisions  of state and local law;  (v) within  thirty  days of the
Closing Date,  furnish or cause to be furnished to the Internal Revenue Service,
on Form 8811 or as otherwise  may be required by the Code,  the name,  title and
address of the Person that the holders of the  Certificates  may contact for tax
information relating thereto (and the Trustee shall act as the representative of
each of the  Upper-Tier  REMIC  and the  Lower-Tier  REMIC  for  this  purpose),
together with such  additional  information as may be required by such Form, and
shall update such information at the time or times and in the manner required by
the Code (and the Depositor  agrees within 10 Business Days of the Closing Date,
to provide any information  reasonably requested by the Trustee and necessary to
make such  filing);  and (vi)  maintain  such  records  relating  to each of the
Upper-Tier  REMIC and the  Lower-Tier  REMIC as may be  necessary to prepare the
foregoing  returns,  schedules,  statements or  information,  such records,  for
federal  income tax  purposes,  to be  maintained  on a calendar  year and on an
accrual basis. The Holder of the largest  Percentage  Interest in the Class R or
Class LR Certificates shall be the tax matters person of the Upper-Tier REMIC or
the Lower-Tier REMIC,  respectively,  pursuant to Treasury  Regulations  Section
1.860F-4(d). If more than one Holder should hold an equal Percentage Interest in
the Class R or Class LR Certificates  larger than that held by any other Holder,
the first such  Holder to have  acquired  such Class R or Class LR  Certificates
shall be such tax matters person. The Trustee shall act as attorney-in-fact  and
agent  for the tax  matters  person  of each  of the  Upper-Tier  REMIC  and the
Lower-Tier  REMIC,  and each Holder of a  Percentage  Interest in the Class R or
Class LR Certificates, by acceptance thereof, is deemed to have consented to the
Trustee's  appointment  in such  capacity  and agrees to execute  any  documents
required  to give  effect  thereto,  and any fees and  expenses  incurred by the
Trustee in connection with any audit or  administrative  or judicial  proceeding
shall be paid by the Trust Fund.  The Trustee shall not  intentionally  take any
action or  intentionally  omit to take any action if, in taking or  omitting  to
take such  action,  the Trustee  knows that such action or omission (as the case
may be) would cause the termination of the REMIC status of the Upper-Tier  REMIC
or the Lower-Tier  REMIC or the imposition of tax on the Upper-Tier REMIC or the
Lower-Tier REMIC (other than a tax on income expressly permitted or contemplated
to be received by the terms of this Agreement). Notwithstanding any provision of
this paragraph to the contrary, the


                               106

<PAGE>



Trustee  shall not be required to take any action that the Trustee in good faith
believes to be  inconsistent  with any other  provision of this  Agreement,  nor
shall the  Trustee  be deemed in  violation  of this  paragraph  if it takes any
action  expressly  required  or  authorized  by  any  other  provision  of  this
Agreement,  and the  Trustee  shall have no  responsibility  or  liability  with
respect to any act or omission of the  Depositor  or the Servicer or the Special
Servicer which causes the Trustee to be unable to comply with any of clauses (i)
through  (vi) of the fifth  preceding  sentence  or which  results in any action
contemplated  by clauses (i) or (ii) of the next  succeeding  sentence.  In this
regard  the  Trustee  shall  (i)  exercise  reasonable  care  not to  allow  the
occurrence  of any  "prohibited  transactions"  with the meaning of Code Section
860F(a),  unless the party  seeking  such  action  shall have  delivered  to the
Trustee an Opinion of Counsel (at such  party's  expense)  that such  occurrence
would not (A) result in a taxable  gain,  (B) otherwise  subject the  Upper-Tier
REMIC or the Lower-Tier  REMIC to tax (other than a tax at the highest  marginal
corporate tax rate on net income from foreclosure property), or (C) cause either
the Upper-Tier  REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC; and
(ii) exercise reasonable care not to allow the Trust Fund to receive income from
the  performance  of  services  or from  assets  not  permitted  under the REMIC
Provisions  to be held by a REMIC  (provided,  however,  that the receipt of any
income expressly  permitted or contemplated by the terms of this Agreement shall
not be deemed to  violate  this  clause).  Neither  the  Servicer,  the  Special
Servicer nor the Depositor  shall be responsible or liable (except in connection
with any act or omission  referred to in the two  preceding  sentences)  for any
failure by the Trustee to comply with the  provisions  of this  Section 4.4. The
Depositor,  the Special  Servicer and the Servicer  shall  cooperate in a timely
manner with the Trustee in supplying any information within the Depositor's, the
Special  Servicer's  or the  Servicer's  control  (other  than any  confidential
information)  that is reasonably  necessary to enable the Trustee to perform its
duties under this Section 4.4.

           (b)  The  following  assumptions  are  to be  used  for  purposes  of
determining the  anticipated  payments of principal and interest for calculating
the original  yield to maturity and original  issue discount with respect to the
Regular Certificates:  (i) each Mortgage Loan will pay principal and interest in
accordance  with its terms and  scheduled  payments  will be timely  received on
their Due Dates,  provided that the Mortgage  Loans in the aggregate will prepay
in accordance  with the Prepayment  Assumption;  (ii) none of the Servicer,  the
Depositor and the Class LR Certificateholders  will exercise the right described
in Section 9.1 of this  Agreement to cause early  termination of the Trust Fund;
and (iii) no Mortgage Loan is repurchased by the Depositor.

           SECTION 4.5.Imposition of Tax on the Trust Fund.

           In  the  event  that  any  tax,  including  interest,   penalties  or
assessments,  additional  amounts  or  additions  to  tax,  is  imposed  on  the
Upper-Tier  REMIC or the  Lower-Tier  REMIC,  such tax shall be charged  against
amounts otherwise  distributable to the Holders of the  Certificates;  provided,
that any taxes imposed on any net income from foreclosure  property  pursuant to
Code Section 860G(d) or any similar tax imposed by a state or local jurisdiction
shall


                               107

<PAGE>



instead be treated as an expense of the related REO Property in determining  Net
REO Proceeds  with respect to such REO Property  (and until such taxes are paid,
the  Servicer  from time to time  shall  withdraw  from the  Collection  Account
amounts  reasonably  determined  by the Special  Servicer to be necessary to pay
such   taxes,    which   the   Servicer    shall   maintain   in   a   separate,
non-interest-bearing  account,  and the Servicer shall deposit in the Collection
Account the excess determined by the Servicer from time to time of the amount in
such  account  over the amount  necessary  to pay such  taxes) and shall be paid
therefrom.  Except as provided in the preceding sentence,  the Trustee is hereby
authorized  to and shall  retain or cause to be retained  from Pooled  Available
Funds  sufficient  funds to pay or provide  for the  payment of, and to actually
pay, such tax as is legally owed by the Upper-Tier REMIC or the Lower-Tier REMIC
(but such  authorization  shall not prevent the Trustee from contesting,  at the
expense  of the  Trust  Fund,  any  such  tax in  appropriate  proceedings,  and
withholding  payment of such tax, if  permitted  by law,  pending the outcome of
such  proceedings).  The Trustee is hereby  authorized to and shall segregate or
cause to be segregated,  in a separate non-interest bearing account, (i) the net
income from any "prohibited  transaction" under Code Section 860F(a) or (ii) the
amount of any contribution to the Upper-Tier REMIC or the Lower-Tier REMIC after
the Startup Day that is subject to tax under Code  Section  860G(d) and use such
income or amount, to the extent  necessary,  to pay such tax, such amounts to be
segregated from the Collection Account with respect to any such net income of or
contribution  to the  Lower-Tier  REMIC and from the  Distribution  Account with
respect to any such net income of or contribution  to the Upper-Tier  REMIC (and
return  the  balance  thereof,   if  any,  to  the  Collection  Account  or  the
Distribution  Account,  as the case may be).  To the extent that any such tax is
paid to the Internal Revenue  Service,  the Trustee shall retain an equal amount
from future amounts otherwise distributable to the Holders of the Class R or the
Class LR  Certificates  as the case may be, and shall  distribute  such retained
amounts to the Holders of Regular  Certificates or Lower-Tier Regular Interests,
as  applicable,  until they are fully  reimbursed and then to the Holders of the
Class R Certificates or the Class LR  Certificates,  as applicable.  Neither the
Servicer,  the Special  Servicer nor the Trustee  shall be  responsible  for any
taxes imposed on the Upper-Tier  REMIC or the Lower-Tier  REMIC, in either case,
except to the extent such tax is attributable to a breach of a representation or
warranty of the  Servicer  or the Special  Servicer or an act or omission of the
Servicer,  the  Special  Servicer  or  the  Trustee  in  contravention  of  this
Agreement,  provided, further, that such breach, act or omission could result in
liability  under Section 6.3 in the case of the Servicer or Special  Servicer or
Section 4.4 or 8.1, in the case of the Trustee. Notwithstanding anything in this
Agreement  to the  contrary,  in each such case,  the  Servicer  and the Special
Servicer shall not be responsible for the Trustee's breaches, acts or omissions,
and the Trustee shall not be responsible for the breaches,  acts or omissions of
the Servicer or the Special Servicer.

           SECTION 4.6.Remittances; P&I Advances.

           (a) For purposes of this Section 4.6,  "Applicable  Monthly  Payment"
shall  mean,  for any  Mortgage  Loan with  respect  to any  month,  (A) if such
Mortgage Loan is delinquent as to its Balloon  Payment  (including  any Mortgage
Loan as to which the related


                               108

<PAGE>



Mortgaged  Property  has  become an REO  Property  and for any  month  after the
related  Balloon  Payment would have been due),  the related  Assumed  Scheduled
Payment and (B) if such Mortgage  Loan is not described by the preceding  clause
(including any such Mortgage Loan as to which the related Mortgaged Property has
become an REO Property), the Monthly Payment.

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

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

                  (ii) remit to the  Trustee  from the  Collection  Account  for
           deposit in the  Distribution  Account  an amount  equal to the Pooled
           Available Funds for such  Distribution Date (excluding P&I Advances);
           and

                  (iii) make an advance (each, a "P&I Advance"), by deposit into
           the  Collection  Account,  and remit such amount to the  Distribution
           Account  in an  amount  equal  to the sum of the  Applicable  Monthly
           Payment for each  Mortgage  Loan, to the extent such amounts were not
           received  on such  Mortgage  Loans as of the close of business on the
           Business Day immediately preceding the Remittance Date.

           (c)  With  respect  to  each  Remittance  Date,  the  Servicer  shall
determine (a) with respect to each Seriously  Delinquent  Loan,  the excess,  if
any, of (x) the sum of the  following  amounts  with  respect to such  Seriously
Delinquent Loan: (i) the outstanding  principal  balance thereof that is due and
payable; (ii) the interest portion of any unreimbursed P&I Advances with respect
thereto; (iii) any unreimbursed Property Advances with respect thereto; and (iv)
any currently due and payable or delinquent  property taxes with respect thereto
over (y) the  appraised  value (as reflected in the related  Updated  Appraisal)
thereof and (b) the sum of all amounts  described  in clause (a) (such sum,  the
"Anticipated Loss").  Notwithstanding  Section 4.6(b)(iii),  with respect to any
Remittance  Date,  the  Servicer  shall make a P&I Advance  with  respect to any
Seriously Delinquent Loan only to the extent that Pooled Available Funds for the
related  Distribution  Date  (exclusive  of any P&I Advance  with respect to any
Seriously  Delinquent  Loans)  are  insufficient  to make  distributions  to all
Classes of Lower-Tier Regular Interests and all Classes of Certificates pursuant
to Section 4.1(a)(I) and Section  4.1(b)(I),  respectively,  other than, in each
case,  the most  subordinate  Class then  outstanding  and any other Class as to
which the aggregate of the  Certificate  Balances of all Classes  subordinate to
such Class does not equal or exceed the  Anticipated  Loss.  In the event  that,
with respect to any Remittance  Date, more than one Mortgage Loan is a Seriously
Delinquent  Loan,  the  Servicer  shall  designate  on its records the  specific
Seriously  Delinquent  Loans as to which any P&I Advance shall be deemed to have
been made. Any such designation of P&I Advances to specific Seriously Delinquent
Loans shall be made, first, among Seriously Delinquent Loans (excluding


                               109

<PAGE>



any REO Mortgage  Loans) as to which the related  Borrower is delinquent only in
the  payment of Monthly  Payments;  second,  among  Seriously  Delinquent  Loans
(excluding REO Mortgage Loans) as to which the related Borrower is delinquent in
the payment of a Balloon Payment;  and third,  among Seriously  Delinquent Loans
that are REO Mortgage Loans; provided,  however, that any such designation shall
be made  first to those  Seriously  Delinquent  Loans in  respect  of which  the
Servicer  reasonably  determines  that  such P&I  Advance  is most  likely to be
recoverable.

           (d)    [Reserved]

           (e) If, as of 5:00 p.m., New York City time, on any  Remittance  Date
the Servicer shall not (i) have made the P&I Advance  required to have been made
on such date pursuant to Section  4.6(b)(iii) or (ii) delivered the  certificate
and documentation related to a determination of nonrecoverability,  [the Trustee
shall  immediately  notify the Fiscal Agent by telephone  promptly  confirmed in
writing, and] the Trustee shall no later than 10:00 a.m., New York City time, on
such  Distribution  Date deposit into the  Distribution  Account in  immediately
available funds an amount equal to the P&I Advances  otherwise  required to have
been  made by the  Servicer.  [If the  Trustee  fails  to make  any P&I  Advance
required to be made under this Section 4.6, the Fiscal Agent shall make such P&I
Advance not later than 11:00 a.m., New York City time, on such Distribution Date
and, thereby, the Trustee shall not be in default under this Agreement.]

           (f) Anything to the contrary in this Agreement notwithstanding,  none
of the Servicer,  the Trustee [or the Fiscal Agent] shall be obligated to make a
P&I Advance on any date on which a P&I Advance is otherwise  required to be made
by this  Section 4.6 if the  Servicer,  the Trustee  [or the Fiscal  Agent],  as
applicable,  determines that such advance will be a Nonrecoverable  Advance. The
Trustee [and the Fiscal Agent] shall be entitled to rely,  conclusively,  on any
determination  by  the  Servicer  that  a  P&I  Advance,  if  made,  would  be a
Nonrecoverable  Advance.  The Trustee  [and the Fiscal  Agent],  in  determining
whether or not a P&I Advance  previously made is, or a proposed P&I Advance,  if
made,  would be, a  Nonrecoverable  Advance  shall be subject  to the  standards
applicable to the Servicer hereunder.

           (g) The Servicer,  the Trustee [or the Fiscal Agent],  as applicable,
shall be  entitled  to, and hereby  covenants  and agrees to  promptly  seek and
effect,  the  reimbursement  of P&I  Advances  it makes to the extent  permitted
pursuant to Section 3.6(ii) of this Agreement  together with any related Advance
Interest Amount in respect of such P&I Advances to the extent permitted pursuant
to Section 3.6(iii).

                                    ARTICLE V


                               110

<PAGE>




                                THE CERTIFICATES

           SECTION 5.1.The Certificates.

           The  Certificates  consist of the Class A  Certificates,  the Class B
Certificates,  the Class C  Certificates,  the [Class [EC]  Certificates,]  [the
Class  [IO]   Certificates,]   [the  [Class  [PO]  Certificates,]  the  Class  R
Certificates and the Class LR Certificates.

           The Class A, Class B, Class C, [Class [EC],  Class [IO], Class [PO],]
Class R and Class LR  Certificates  will be  substantially  in the forms annexed
hereto as Exhibits A-1, A-2, A-3, A-4, A-5, A-6, A-7 and A-8, respectively.  The
Certificates  of each Class will be issuable in  definitive  physical form only,
registered  in the name of the  holders  thereof;  [provided,  however,  that in
accordance  with  Section  5.3  beneficial  ownership  interests  in  the  Class
Certificates shall initially be represented by Book-Entry  Certificates held and
transferred through the book-entry facilities of the Securities  Depository,] in
minimum  denominations of authorized  initial  Certificate  Balance [or notional
amount]  (except  with  respect  to the Class R and Class LR  Certificates),  as
described in the succeeding  table.  [The  Book-Entry  Certificates  shall be in
minimum  denominations of [$100,000] and multiples of [$1,000] in excess thereof
and] the Certificates  [other than Book-Entry  Certificates] shall be in minimum
denominations of [$100,000] and multiples of [$1] in excess thereof,  except one
Certificate  of each such  Class  may be issued  which  represents  a  different
initial  Certificate  Balance [or Notional Balance] to accommodate the remainder
of  the  initial  Certificate   Balance  [or  related  Notional  amount].   Each
Certificate  will share ratably in all rights of the related Class.  The Class R
and LR Certificates shall each be issuable in one or more registered, definitive
physical  certificates in minimum denominations of [5]% Percentage Interests and
integral multiples of a [1]% Percentage  Interest in excess thereof and together
aggregating the entire 100% Percentage Interest in each such Class.

                                    Aggregate Denominations
                                 of all Certificates of Class
                   Minimum    (in initial Certificate Balance [or
          Class Denomination       initial Notional Balance])
            A    [$100,000]             $
            B     [100,000]             $
            C     [100,000]             $
          [EC]    [100,000]             $
          [IO]    [100,000]             $
          [PO]    [100,000]             $

           Any of the Certificates  may be issued with  appropriate  insertions,
omissions,  substitutions  and  variations,  and may have imprinted or otherwise
reproduced thereon such legend or legends,  not inconsistent with the provisions
of this Agreement, as may be required


                               111

<PAGE>



to comply with any law or with rules or regulations  pursuant  thereto,  or with
the rules of any  securities  market in which the  Certificates  are admitted to
trading, or to conform to general usage.

           Each  Certificate  may be printed or in  typewritten or similar form,
and each Certificate  shall,  upon original issue, be executed and authenticated
by the Trustee or the Authenticating  Agent and delivered to the Depositor.  All
Certificates shall be executed by manual or facsimile signature on behalf of the
Trustee  or  Authenticating   Agent  by  an  authorized  officer  or  signatory.
Certificates  bearing the  signature  of an  individual  who was at any time the
proper  officer or signatory of the Trustee or  Authenticating  Agent shall bind
the Trustee or Authenticating  Agent,  notwithstanding  that such individual has
ceased  to  hold  such  office  or  position  prior  to  the  delivery  of  such
Certificates  or did not  hold  such  office  or  position  at the  date of such
Certificates.  No  Certificate  shall be  entitled  to any  benefit  under  this
Agreement, or be valid for any purpose, unless there appears on such Certificate
a certificate  of  authentication  in the form set forth in Exhibits A-1 through
A-8  executed  by  the  Authenticating  Agent  by  manual  signature,  and  such
certificate of authentication upon any Certificate shall be conclusive evidence,
and the only evidence,  that such  Certificate has been duly  authenticated  and
delivered  hereunder.  All  Certificates  shall  be  dated  the  date  of  their
authentication.

           SECTION     5.2.Registration, Transfer and Exchange of Certificates.

           (a) The Trustee shall keep or cause to be kept at the Corporate Trust
Office books (the  "Certificate  Register") for the  registration,  transfer and
exchange of Certificates (the Trustee, in such capacity,  being the "Certificate
Registrar"). The names and addresses of all Certificateholders and the names and
addresses of the  transferees  of any  Certificates  shall be  registered in the
Certificate Register.  The Person in whose name any Certificate is so registered
shall be deemed  and  treated  as the sole  owner  and  Holder  thereof  for all
purposes of this  Agreement and the  Certificate  Registrar,  the Servicer,  the
Special  Servicer,  the  Trustee,  any Paying Agent and any agent of any of them
shall not be affected by any notice or knowledge to the contrary.  An Individual
Certificate  is  transferable  or  exchangeable  only upon the surrender of such
Certificate to the Certificate  Registrar at the Corporate Trust Office together
with an assignment and transfer  (executed by the Holder or his duly  authorized
attorney), subject to the requirements of Section 5.2(c), (d), (e) and (f). Upon
request of the Trustee, the Certificate Registrar shall provide the Trustee with
the names, addresses and Percentage Interests of the Holders.

           (b) Upon  surrender for  registration  of transfer of any  Individual
Certificate,  subject to the  requirements of Section 5.2(c),  (d), (e) and (f),
the Trustee shall execute and the  Authenticating  Agent shall duly authenticate
in the  name of the  designated  transferee  or  transferees,  one or  more  new
Certificates  in  authorized  denominations  of  a  like  aggregate  Certificate
Balance.  Such Certificates  shall be delivered by the Certificate  Registrar in
accordance with Section 5.2(e). Each Certificate surrendered for registration of
transfer  shall be  cancelled  and  subsequently  destroyed  by the  Certificate
Registrar. Each new Certificate


                               112

<PAGE>



issued  pursuant  to this  Section  5.2 shall be  registered  in the name of any
Person as the  transferring  Holder may request,  subject to the  provisions  of
Section 5.2(c), (d), (e) and (f).

           (c) The exchange, transfer and registration of transfer of Individual
Certificates  that are  Privately  Placed  Certificates  shall be subject to the
restrictions  set forth below (in addition to the provisions of Section  5.2(d),
(e) and (f)):

           (i)  The  Certificate  Registrar  shall  register  the transfer of an
                Individual Certificate that is a Privately Placed Certificate if
                the  requested  transfer is being made to a  transferee  who has
                provided   the   Certificate   Registrar   with  an   Investment
                Representation  Letter  substantially in the form of Exhibit D-1
                hereto (an "Investment
                                                    ----------
                Representation Letter"), to the effect that the
                -------------- ------
                transfer is being made to a Qualified
                Institutional Buyer in accordance with Rule 144A;
                or

           (ii) The  Certificate  Registrar  shall  register  the transfer of an
                Individual  Certificate that is a Privately  Placed  Certificate
                (other than a Class R or Class LR Certificate),  if prior to the
                transfer,  the transferee furnishes to the Certificate Registrar
                (1) an Investment  Representation  Letter to the effect that the
                transfer is being made to an Institutional  Accredited  Investor
                in accordance with an applicable exemption under the Act, (2) an
                Opinion of Counsel acceptable to the Certificate  Registrar that
                such transfer is in  compliance  with the Act, and (3) a written
                undertaking  by the  transferor  to reimburse  the Trust for any
                costs incurred by it in connection  with the proposed  transfer.
                In addition,  the  Certificate  Registrar may, as a condition of
                the registration of any such transfer, require the transferor to
                furnish  such  other  certificates,   legal  opinions  or  other
                information  (at the  transferor's  expense) as the  Certificate
                Registrar  may  reasonably  require to confirm that the proposed
                transfer is being made  pursuant to an exemption  from,  or in a
                transaction not subject to, the registration requirements of the
                Act and other applicable laws.

           (d) Subject to the restrictions on transfer and exchange set forth in
this  Section  5.2,  the  Holder of one or more  Certificates  may  transfer  or
exchange the same in whole or in part (with a  Certificate  Balance equal to any
authorized denomination) by surrendering such Certificate at the Corporate Trust
Office or at the office of any transfer  agent  appointed as provided under this
Agreement,  together with an  instrument of assignment or transfer  (executed by
the Holder or its duly  authorized  attorney),  in the case of  transfer,  and a
written  request  for  exchange  in  the  case  of  exchange.   Subject  to  the
restrictions  on  transfer  set forth in this  Section  5.2,  following a proper
request for transfer or exchange,  the Certificate  Registrar shall, within ____
Business Days of such request if made at the Corporate  Trust Office,  or within
____  Business  Days if made at the office of a transfer  agent  (other than the
Certificate Registrar),  execute and deliver at the Corporate Trust Office or at
the office of such transfer agent, as the


                               113

<PAGE>



case may be, to the  transferee  (in the case of transfer) or the Holder (in the
case of exchange) or send by first class mail (at the risk of the  transferee in
the case of transfer or the Holder in the case of  exchange)  to such address as
the  transferee  or the  Holder,  as  applicable,  may  request,  an  Individual
Certificate  or  Certificates,  as the case may  require,  for a like  aggregate
Certificate Balance and in such authorized  denomination or denominations as may
be  requested.  The  presentation  for  transfer or  exchange of any  Individual
Certificate  shall not be valid unless made at the Corporate  Trust Office or at
the office of a transfer agent by the registered  Holder in person, or by a duly
authorized attorney-in-fact. The Certificate Registrar may decline to accept any
request for an exchange or registration  of transfer of any  Certificate  during
the period of 15 days preceding any Distribution Date.

           (e)  Individual  Certificates  may only be  transferred  to  Eligible
Investors as described  herein.  In the event the  Certificate  Registrar  shall
determine that an Individual  Certificate is being held by or for the benefit of
a Person who is not an Eligible Investor, or that such holding is unlawful under
the laws of a relevant  jurisdiction,  then the Certificate Registrar shall void
such transfer, if permitted under applicable law.

           (f) No fee or service  charge  shall be  imposed  by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange   referred  to  in  this  Section  5.2  other  than  for  transfers  to
Institutional  Accredited Investors,  as provided herein. In connection with any
transfer to an Institutional Accredited Investor, the transferor shall reimburse
the Trust  for any  costs  (including  the cost of the  Certificate  Registrar's
counsel's  review of the  documents  and any  legal  opinions  submitted  by the
transferor  or  transferee  to the  Certificate  Registrar  as provided  herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

           (g) Subject to Section  5.2(d) and 5.2(j),  transfers  of the Class R
and Class LR  Certificates  may be made  only in  accordance  with this  Section
5.2(g).  The  Certificate  Registrar shall register the transfer of a Class R or
Class LR Certificate if (x) the transferor has advised the Certificate Registrar
in  writing  that  the   Certificate   is  being   transferred  to  a  Qualified
Institutional  Buyer; and (y) prior to transfer the transferor  furnishes to the
Certificate  Registrar an Investment  Representation  Letter.  In addition,  the
Certificate  Registrar  may,  as a  condition  of the  registration  of any such
transfer,  require the  transferor to furnish such other  certifications,  legal
opinions  or  other  information  (at the  transferor's  expense)  as  they  may
reasonably  be  required  to confirm  that the  proposed  transfer is being made
pursuant  to an  exemption  from,  or  in a  transaction  not  subject  to,  the
registration requirements of the Act and other applicable laws.

           (h) Neither the Depositor,  the Servicer,  the Special Servicer,  the
Trustee nor the  Certificate  Registrar  is obligated to register or qualify any
Class of Certificates  under the Act or any other  securities law or to take any
action not  otherwise  required  under this  Agreement to permit the transfer of
such Certificates without registration or qualification.  Any  Certificateholder
desiring to effect such transfer shall, and does hereby agree to, indemnify the


                               114

<PAGE>



Depositor,  the Servicer,  the Special Servicer, the Trustee and the Certificate
Registrar,  against  any  loss,  liability  or  expense  that may  result if the
transfer is not exempt from the  registration  requirements of the Act or is not
made in accordance with such federal and state laws.

           (i)  No  transfer  of  any   Ownership   Interest  in  a  Subordinate
Certificate  shall  be made  to (i) an  employee  benefit  plan  subject  to the
fiduciary responsibility  provisions of ERISA, or Section 4975 of the Code, or a
governmental  plan subject to any federal,  state or local law ("Similar  Law"),
which is to a material extent,  similar to the foregoing  provisions of ERISA or
the Code (collectively, a "Plan") or (ii) an insurance company that is using the
assets of any insurance company separate account or general account in which the
assets of any such Plan are invested  (or which are deemed  pursuant to ERISA or
any  Similar  Law to include  assets of Plans) to acquire  any such  Subordinate
Certificates,  other than using assets of its general  account in  circumstances
whereby such transfer and the subsequent  holding of the  Certificate  would not
constitute or result in a prohibited  transaction  within the meaning of Section
406 or 407 of  ERISA,  Section  4975  of the  Code,  or any  Similar  Law.  Each
prospective  transferee  of a  Subordinate  Certificate  shall  deliver  to  the
Depositor,  the  Certificate  Registrar  and  the  Trustee,  (a) a  transfer  or
representation letter,  substantially in the form of Exhibit D-2 hereto, stating
that  the  prospective  transferee  is not a Person  referred  to in (i) or (ii)
above, or (b) an Opinion of Counsel which establishes to the satisfaction of the
Depositor,  the  Trustee  and the  Certificate  Registrar  that the  purchase or
holding  of the  Subordinate  Certificate  will not  result in the assets of the
Trust  Fund  being  deemed to be "plan  assets"  and  subject  to the  fiduciary
responsibility or prohibited  transaction  provisions of ERISA, the Code, or any
Similar Law will not constitute or result in a prohibited transaction within the
meaning of Section 406 or Section 407 of ERISA or Section 4975 of the Code,  and
will not subject the Servicer, the Special Servicer, the Depositor,  the Trustee
or  the  Certificate   Registrar  to  any  obligation  or  liability  (including
obligations  or  liabilities  under  ERISA or Section  4975 of the Code),  which
Opinion of Counsel shall not be an expense of the Trustee,  the Trust Fund,  the
Servicer, the Special Servicer,  Certificate Registrar or the Depositor. Neither
the Trustee, the Servicer,  the Special Servicer,  nor the Certificate Registrar
will register a Class R or Class LR Certificate in any Person's name unless such
Person has provided the letter referred to in clause (a) above.  Any transfer of
a  Subordinate  Certificate  that  would  violate,  or  result  in a  prohibited
transaction  under, ERISA or Section 4975 of the Code shall be deemed absolutely
null and void ab initio.

           (j) Each Person who has or acquires any Ownership Interest in a Class
R Certificate  or a Class LR  Certificate  shall be deemed by the  acceptance or
acquisition  of such  Ownership  Interest  to have  agreed  to be  bound  by the
following  provisions,  and the rights of each Person  acquiring  any  Ownership
Interest  in a Class R  Certificate  or a Class  LR  Certificate  are  expressly
subject to the following provisions:

           (i)  Each Person  acquiring  or holding any  Ownership  Interest in a
                Class  R  Certificate  or a  Class  LR  Certificate  shall  be a
                Permitted   Transferee  and  shall  not  acquire  or  hold  such
                Ownership  Interest as agent (including as a broker,  nominee or
                other middleman) on behalf of any Person that is not


                               115

<PAGE>



                a Permitted  Transferee.  Any such Person shall promptly  notify
                the Certificate  Registrar of any change or impending  change in
                its  status  (or the  status  of the  beneficial  owner  of such
                Ownership Interest) as a Permitted  Transferee.  Any acquisition
                described in the first  sentence of this Section  5.2(j)(i) by a
                Person who is not a Permitted  Transferee  or by a Person who is
                acting as an agent of a Person who is not a Permitted Transferee
                shall be void and of no effect,  and the  immediately  preceding
                owner  who was a  Permitted  Transferee  shall  be  restored  to
                registered and beneficial ownership of the Ownership Interest as
                fully as possible.

           (ii) No  Ownership  Interest in a Class R  Certificate  or a Class LR
                Certificate  may be  transferred,  and no such Transfer shall be
                registered  in the  Certificate  Register,  without  the express
                written   consent  of  the   Certificate   Registrar,   and  the
                Certificate  Registrar shall not recognize a proposed  Transfer,
                and such proposed Transfer shall not be effective,  without such
                consent with respect  thereto.  In connection  with any proposed
                Transfer of any Ownership Interest in a Class R Certificate or a
                Class LR  Certificate,  the  Certificate  Registrar  shall, as a
                condition to such  consent,  (x) require  delivery to it in form
                and substance  satisfactory  to it, and the proposed  transferee
                shall deliver to the  Certificate  Registrar and to the proposed
                transferor,  an affidavit in substantially  the form attached as
                Exhibit C-1 (a  "Transferee  Affidavit")  (A) that such proposed
                transferee  is a Permitted  Transferee  and (B) stating that (i)
                the proposed transferee  historically has paid its debts as they
                have  come  due and  intends  to do so in the  future,  (ii) the
                proposed  transferee  understands  that,  as  the  holder  of an
                Ownership  Interest  in a Class  R  Certificate  or a  Class  LR
                Certificate,  as applicable , it may incur liabilities in excess
                of cash flows  generated  by the  residual  interest,  (iii) the
                proposed transferee intends to pay taxes associated with holding
                the  Ownership  Interest as they become due,  (iv) the  proposed
                transferee  will not  transfer  the  Ownership  Interest  to any
                Person that does not  provide a  Transferee  Affidavit  or as to
                which the proposed  transferee  has actual  knowledge  that such
                Person is not a  Permitted  Transferee  or is acting as an agent
                (including as a broker, nominee or other middleman) for a Person
                that  is  not a  Permitted  Transferee,  and  (v)  the  proposed
                transferee  expressly  agrees to be bound by and to abide by the
                provisions  of  this  Section  5.2(j)  and  (y)  other  than  in
                connection with the initial issuance of the Class R and Class LR
                Certificates,  require a statement from the proposed  transferor
                substantially   in  the  form   attached  as  Exhibit  C-2  (the
                "Transferor Letter"), that the proposed transferor has no actual
                knowledge  that  the  proposed  transferee  is  not a  Permitted
                Transferee  and has no actual  knowledge  or reason to know that
                the proposed  transferee's  statements in the preceding  clauses
                (x)(B)(i) or (iii) are false.


                               116

<PAGE>




           (iii)Notwithstanding  the  delivery of a  Transferee  Affidavit  by a
                proposed  transferee  under clause (ii) above,  if a Responsible
                Officer of the Certificate  Registrar has actual  knowledge that
                the  proposed  transferee  is  not a  Permitted  Transferee,  no
                Transfer to such proposed  transferee shall be effected and such
                proposed  Transfer  shall not be registered  on the  Certificate
                Register;  provided,  however,  that the  Certificate  Registrar
                shall not be required to conduct any  independent  investigation
                to  determine  whether  a  proposed  transferee  is a  Permitted
                Transferee.

           Upon notice to the  Certificate  Registrar  that there has occurred a
Transfer to any Person that is a Disqualified  Organization  or an agent thereof
(including a broker,  nominee,  or middleman) in  contravention of the foregoing
restrictions,  and in any  event  not later  than 60 days  after a  request  for
information  from  the  transferor  of  such  Ownership  Interest  in a  Class R
Certificate or a Class LR  Certificate,  or such agent thereof,  the Certificate
Registrar and the Trustee agree to furnish to the IRS and the transferor of such
Ownership  Interest or such agent  thereof  such  information  necessary  to the
application  of  Section  860E(e)  of the Code as may be  required  by the Code,
including, but not limited to, the present value of the total anticipated excess
inclusions  with  respect to such Class R or Class LR  Certificate  (or  portion
thereof) for periods  after such  Transfer.  At the election of the  Certificate
Registrar and the Trustee, the Certificate  Registrar and the Trustee may charge
a reasonable fee for computing and furnishing such information to the transferor
or to such agent thereof referred to above; provided, however, that such Persons
shall in no event be excused from furnishing such information.

           [SECTION 5.3Book-Entry Certificates.

           (a) The Class ___ Certificates shall, in the case of each such Class,
initially be issued as one or more  Book-Entry  Certificates  registered  in the
name of the  Securities  Depository or its nominees  and,  except as provided in
subsection (c) below, transfer of such Certificates may not be registered by the
Certificate  Registrar  unless  such  transfer  is  to  a  successor  Securities
Depository that agrees to hold such Certificates for the respective  Certificate
Owners with Ownership Interests therein.  Such Certificate Owners shall hold and
transfer their respective Ownership Interest in and to such Certificates through
the book-entry  facilities of the Securities  Depository and, except as provided
in subsection (c) below,  shall not be entitled to definitive,  fully registered
Certificates ("Definitive Certificates") in respect of such Ownership Interests.
All transfers by Certificate Owners of their respective  Ownership  Interests in
the  Book-Entry  Certificates  shall be made in accordance  with the  procedures
established  by  the  Securities   Depository   Participant  or  brokerage  firm
representing each such Certificate Owner. Each Securities Depository Participant
shall only transfer the Ownership  Interests in the Book- Entry  Certificates of
Certificate  Owners it  represents  or of  brokerage  firms for which it acts as
agent in accordance with the Securities Depository's normal procedures.  Neither
the  Certificate  Registrar  nor the Trustee  shall have any  responsibility  to
monitor or restrict the transfer of


                               117

<PAGE>



Ownership Interests in Book-Entry Certificates through the book-entry facilities
of the Securities Depository.

           (b) The Trustee,  the  Servicer,  the Special  Servicer,  [the Fiscal
Agent] and the Certificate Registrar may for all purposes,  including the making
of  payments  due on the Book-  Entry  Certificates,  deal  with the  Securities
Depository  as the  authorized  representative  of the  Certificate  Owners with
respect  to such  Certificates  for the  purposes  of  exercising  the rights of
Certificateholders  hereunder.  The rights of Certificate Owners with respect to
the  Book-Entry  Certificates  shall be limited to those  established by law and
agreements  between  such  Certificate  Owners  and  the  Securities  Depository
Participants and brokerage firms representing such Certificate Owners.  Multiple
requests and directions from, and votes of, the Securities  Depository as Holder
of the Book-Entry  Certificates  with respect to any particular matter shall not
be deemed  inconsistent  if they are made with respect to different  Certificate
Owners.  The Trustee may establish a reasonable  record date in connection  with
solicitations  of consents from or voting by  Certificateholders  and shall give
notice to the Securities Depository of such record date.

           (c) If (i)(A) the Depositor  advises the Trustee and the  Certificate
Registrar in writing that the Securities Depository is no longer willing or able
to properly  discharge  its  responsibilities  with  respect to any Class of the
Book-Entry  Certificates,  and (B) the Depositor is unable to locate a qualified
successor,  or (ii) the  Depositor  at its option  advises  the  Trustee and the
Certificate  Registrar  in writing that it elects to  terminate  the  book-entry
system  through  the  Securities  Depository  with  respect  to any Class of the
Book-Entry  Certificates,  the  Certificate  Registrar shall notify all affected
Certificate Owners, through the Securities Depository,  of the occurrence of any
such  event  and  of  the  availability  of  Definitive   Certificates  to  such
Certificate  Owners  requesting  the same.  Upon  surrender  to the  Certificate
Registrar  of  any  Class  of the  Book-Entry  Certificates  by  the  Securities
Depository,   accompanied  by  registration  instructions  from  the  Securities
Depository for  registration  of transfer,  the Trustee shall  execute,  and the
Certificate   Registrar   shall   authenticate   and  deliver,   the  Definitive
Certificates to the Certificate Owners identified in such instructions.  None of
the Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  [the Fiscal
Agent] or the Certificate Registrar shall be liable for any delay in delivery of
such  instructions  and may  conclusively  rely on,  and shall be  protected  in
relying on, such instructions.  Upon the issuance of Definitive Certificates for
purposes  of  evidencing  ownership  of any of the Class ___  Certificates,  the
registered  holders  of such  Definitive  Certificates  shall be  recognized  as
Certificateholders  hereunder and,  accordingly,  shall be entitled  directly to
receive  payments on, to exercise Voting Rights with respect to, and to transfer
and exchange such Definitive Certificates.]

           SECTION 5.4.Mutilated, Destroyed, Lost or Stolen
                       Certificates.

           If (i) any mutilated  Certificate is  surrendered to the  Certificate
Registrar, or the Certificate Registrar receives evidence to its satisfaction of
the destruction,  loss or theft of any Certificate,  and (ii) there is delivered
to the Certificate Registrar such security or indemnity as


                               118

<PAGE>



may be requited by it to save it, the  Trustee,  the  Special  Servicer  and the
Servicer  harmless,  then,  in the absence of actual  knowledge by a Responsible
Officer of the Certificate  Registrar that such Certificate has been acquired by
a bona fide purchaser, the Trustee or the Authenticating Agent shall execute and
authenticate and the Certificate  Registrar shall deliver, in exchange for or in
lieu of any  such  mutilated,  destroyed,  lost  or  stolen  Certificate,  a new
Certificate  of the same Class and of like tenor and Percentage  Interest.  Upon
the issuance of any new  Certificate  under this  Section  5.4, the  Certificate
Registrar may require the payment of a sum  sufficient to cover any tax or other
governmental  charge  that may be  imposed  in  relation  thereto  and any other
expenses  (including  the  fees  and  expenses  of  the  Certificate  Registrar)
connected therewith. Any replacement Certificate issued pursuant to this Section
5.4 shall  constitute  complete  and  indefeasible  evidence of ownership of the
corresponding  interest in the Trust Fund, as if originally  issued,  whether or
not the lost, stolen or destroyed Certificate shall be found at any time.

           SECTION 5.5.Appointment of Paying Agent.

           The  Trustee  may  appoint a paying  agent for the  purpose of making
distributions to  Certificateholders  pursuant to Section 4.1. The Trustee shall
cause such Paying Agent,  if other than the Trustee or the Servicer,  to execute
and deliver to the Servicer and the Trustee an  instrument  in which such Paying
Agent shall agree with the  Servicer and the Trustee that such Paying Agent will
hold all sums  held by it for  payment  to  Certificateholders  in trust for the
benefit of the  Certificateholders  entitled  thereto  until such sums have been
paid to such Certificateholders or disposed of as otherwise provided herein. The
initial  Paying Agent shall be the Trustee.  The Paying Agent shall at all times
be an entity having a long-term  unsecured debt rating of at least "BBB" by each
Rating Agency,  unless each of the Rating Agencies has confirmed in writing that
a lower rating shall not result, in and of itself, in a downgrading,  withdrawal
or  qualification of the rating then assigned by such Rating Agency to any Class
of the Certificates.

           SECTION     5.6.Access to Certificateholders' Names and Addresses.

           (a) If any  Certificateholder  (for  purposes of this Section 5.6, an
"Applicant")  applies  in  writing  to  the  Certificate  Registrar,   and  such
application  states  that  the  Applicant  desires  to  communicate  with  other
Certificateholders  with respect to their  rights under this  Agreement or under
the  Certificates and is accompanied by a copy of the  communication  which such
Applicant  proposes to transmit,  then the Certificate  Registrar  shall, at the
expense of such  Applicant,  within ____ Business Days after the receipt of such
application,  transmit such  communication to the  Certificateholders  as of the
most recent Record Date;  provided,  however,  if such communication  relates to
performance by the Servicer,  the Special  Servicer or the Trustee of its duties
hereunder,  the Certificate  Registrar shall furnish or cause to be furnished to
such Applicant a list of the names and addresses of the Certificateholders as of
the most recent Record Date.



                               119

<PAGE>



           (b)  Every   Certificateholder,   by   receiving   and   holding  its
Certificate,  agrees  with the  Trustee  that the  Trustee  and the  Certificate
Registrar  shall not be held  accountable in any way by reason of the disclosure
of any  information  as to the names  and  addresses  of the  Certificateholders
hereunder, regardless of the source from which such information was derived.

           SECTION 5.7.Actions of Certificateholders.

           (a) Any request, demand,  authorization,  direction, notice, consent,
waiver  or  other  action  provided  by this  Agreement  to be given or taken by
Certificateholders  may be embodied in and evidenced by one or more  instruments
of substantially similar tenor signed by such Certificateholders in person or by
an agent duly  appointed in writing;  and except as herein  otherwise  expressly
provided, such action shall become effective when such instrument or instruments
are delivered to the Trustee and, when required,  to the Depositor,  the Special
Servicer or the  Servicer.  Proof of  execution of any such  instrument  or of a
writing  appointing  any such agent shall be sufficient  for any purpose of this
Agreement and  conclusive in favor of the Trustee,  the  Depositor,  the Special
Servicer and the Servicer, if made in the manner provided in this Section.

           (b) The fact and date of the  execution by any  Certificateholder  of
any such instrument or writing may be proved in any reasonable  manner which the
Trustee deems sufficient.

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

           (d) The Trustee or Certificate  Registrar may require such additional
proof of any matter referred to in this Section 5.7 as it shall deem necessary.


                                   ARTICLE VI

       THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER

           SECTION     6.1.Liability  of the  Depositor,  the  Servicer  and the
                       Special Servicer.

           The  Depositor,  the Servicer and the Special  Servicer each shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed by this Agreement.



                               120

<PAGE>



           SECTION     6.2.Merger or  Consolidation  of the Servicer and Special
                       Servicer.

           Subject to the third paragraph of this Section 6.2, the Servicer will
keep in full  effect  its  existence,  rights  and good  standing  as a  limited
partnership  under the laws of the State of Missouri and will not jeopardize its
ability  to do  business  in  each  jurisdiction  in  which  one or  more of the
Mortgaged  Properties are located or to protect the validity and  enforceability
of this Agreement,  the Certificates or any of the Mortgage Loans and to perform
its respective duties under this Agreement.

           Subject to the following paragraph, the Special Servicer will keep in
full effect its existence, rights and good standing as a [corporation] under the
laws of the State of ________ and will not jeopardize its ability to do business
in each  jurisdiction  in  which  one or more of the  Mortgaged  Properties  are
located or to protect the validity and  enforceability  of this  Agreement,  the
Certificates or any of the Specially  Serviced Mortgage Loans and to perform its
respective duties under this Agreement.

           Each of the  Servicer  and the  Special  Servicer  may be  merged  or
consolidated  with or into any Person,  or transfer all or substantially  all of
its assets to any Person,  in which case any Person resulting from any merger or
consolidation  to which it shall be a party,  or any  Person  succeeding  to its
business,  shall be the  successor of the Servicer or the Special  Servicer,  as
applicable hereunder, and shall be deemed to have assumed all of the liabilities
of the Servicer or the Special Servicer, as applicable hereunder, if each of the
Rating  Agencies has  confirmed in writing  that such merger,  consolidation  or
transfer and succession  shall not result,  in and of itself,  in a downgrading,
withdrawal or qualification of the rating then assigned by such Rating Agency to
any Class of Certificates.

           SECTION 6.3.Limitation on Liability of the
                           Depositor, the Servicer and
                                     Others.

           Neither the  Depositor,  the  Servicer,  the Special  Servicer,  [the
Extension  Advisor] nor any of the directors,  officers,  employees or agents of
the Depositor or the Servicer or the Special Servicer [or the Extension Advisor]
(or any general partner of the Servicer or, if applicable,  the Special Servicer
[or the  Extension  Advisor])  shall be under any liability to the Trust Fund or
the  Certificateholders  for any action taken, or for refraining from the taking
of any  action,  in good  faith  pursuant  to this  Agreement,  or for errors in
judgment; provided, however, that this provision shall not protect the Depositor
or the Servicer or the Special  Servicer [or any Extension  Advisor] or any such
Person  against any breach of  warranties  or  representations  made herein,  or
against any specific  liability  imposed on the Servicer or the Special Servicer
[or any Extension  Advisor] for a breach of the Servicing  Standard,  or against
any  liability  which  would  otherwise  be imposed by reason of its  respective
willful  misfeasance,  bad faith,  fraud or negligence in the performance of its
duties or by reason of  reckless  disregard  of its  respective  obligations  or
duties  hereunder.  The Depositor,  the Servicer,  the Special Servicer [and any
Extension Advisor] and any director, officer, employee or agent of the


                               121

<PAGE>



Depositor,  the Servicer,  the Special Servicer [and any Extension  Advisor] (or
the general partner of the Servicer or, if applicable,  the Special Servicer [or
any  Extension  Advisor])  may rely in good  faith on any  document  of any kind
which, prima facie, is properly executed and submitted by any appropriate Person
with respect to any matters arising hereunder.  The Depositor, the Servicer, the
Special Servicer [and any Extension Advisor] and any director, officer, employee
or  agent  of the  Depositor,  the  Servicer  or the  Special  Servicer  [or any
Extension  Advisor] (or the general  partner of the Servicer or, if  applicable,
the Special  Servicer [or any Extension  Advisor]) shall be indemnified and held
harmless by the Trust Fund against any loss,  liability  or expense  incurred in
connection with any legal action relating to this Agreement or the Certificates,
other  than any  loss,  liability  or  expense  (i)  incurred  by  reason of its
respective willful  misfeasance,  bad faith, fraud or negligence or (in the case
of the Servicer or Special Servicer [or any Extension  Advisor]) a breach of the
Servicing  Standard in the performance of its respective  duties or by reason of
reckless  disregard of its respective  obligations or duties hereunder;  or (ii)
imposed  by any  taxing  authority  which  loss,  liability  or  expense  is not
specifically  reimbursable  pursuant  to the terms of this  Agreement  and which
results from a breach (other than a breach with respect to which the Servicer or
Special  Servicer  [or any  Extension  Advisor],  as  applicable,  would have no
liability  under the standard set forth in the first sentence of this paragraph)
by the Servicer, the Special Servicer,  [the Extension Advisor] or the agents of
any of them of its obligations hereunder. Neither the Depositor nor the Servicer
nor the Special  Servicer shall be under any obligation to appear in,  prosecute
or defend any legal  action  unless  such  action is  related to its  respective
duties under this Agreement and in its opinion does not expose it to any expense
or  liability;  provided,  however,  that the  Depositor  or the Servicer or the
Special Servicer [or any Extension Advisor] may in its discretion  undertake any
action  related to its  obligations  hereunder  which it may deem  necessary  or
desirable  with  respect  to this  Agreement  and the  rights  and duties of the
parties hereto and the interests of the  Certificateholders  hereunder.  In such
event,  the legal expenses and costs of such action and any liability  resulting
therefrom  (except  any  liability  related  to the  Servicer's  or the  Special
Servicer's  obligations  under  Section  3.1(a))  shall be  expenses,  costs and
liabilities of the Trust Fund,  and the Depositor,  the Servicer and the Special
Servicer shall be entitled to be reimbursed therefor from the Collection Account
as provided in Section 3.6(vi) of this Agreement.

           SECTION     6.4.Limitation  on Resignation of the Servicer and of the
                       Special Servicer.

           Each  of the  Servicer  and  the  Special  Servicer  may  assign  its
respective  rights and delegate its respective duties and obligations under this
Agreement in connection  with the sale or transfer of a  substantial  portion of
its mortgage  servicing or asset  management  portfolio,  provided that: (i) the
purchaser or transferee  accepting  such  assignment and delegation (A) shall be
satisfactory to the Trustee,  (B) shall be (I) an established  mortgage  finance
institution,  bank  or  mortgage  servicing  institution,  organized  and  doing
business  under the laws of any state of the United  States or the  District  of
Columbia,  authorized  under  such laws to perform  the duties of a servicer  of
mortgage  loans or (II) a  Person  resulting  from a  merger,  consolidation  or
succession  that is  permitted  under  Section  6.2,  and (C) shall  execute and
deliver to the Trustee


                               122

<PAGE>



an agreement,  in form and  substance  reasonably  satisfactory  to the Trustee,
which contains an assumption by such Person of the due and punctual  performance
and observance of each covenant and condition to be performed or observed by the
Servicer or the Special Servicer,  as applicable,  under this Agreement from and
after the date of such agreement; (ii) as evidenced by a letter from each Rating
Agency  delivered to the Trustee,  each Rating Agency's rating or ratings of the
Regular  Certificates  in  effect  immediately  prior  to  such  assignment  and
delegation  will not be  qualified,  downgraded or withdrawn as a result of such
assignment  and  delegation;  (iii) the  Servicer  or the Special  Servicer,  as
applicable, shall not be released from its obligations under this Agreement that
arose prior to the effective date of such  assignment and delegation  under this
Section  6.4;  and (iv) the rate at which the  Servicing  Fee (or any  component
thereof)  is  calculated  shall  not  exceed  the rate in  effect  prior to such
assignment and  delegation.  Upon  acceptance of such assignment and delegation,
the purchaser or transferee shall be the successor  Servicer or Special Servicer
hereunder, as applicable.

           Except as provided in this Section 6.4,  neither the Servicer nor the
Special  Servicer shall resign from the obligations and duties hereby imposed on
it except upon determination that its duties hereunder are no longer permissible
under applicable law. Any such  determination  permitting the resignation of the
Servicer  or the Special  Servicer,  as  applicable,  shall be  evidenced  by an
Opinion of Counsel (obtained at the resigning Servicer's expense) to such effect
delivered to the Trustee.

           No resignation or removal of the Servicer or the Special Servicer, as
applicable,  as contemplated by the preceding  paragraphs shall become effective
until  the  Trustee  or  a  successor  Servicer  or  the  Special  Servicer,  as
applicable,  shall  have  assumed  the  Servicer's  or  the  Special  Servicer's
responsibilities, duties, liabilities and obligations hereunder.

           SECTION 6.5.Rights of the Depositor and the Trustee in
                       Respect of the Servicer and the Special
                       Servicer.

           Each of the  Servicer  and the  Special  Servicer  shall  afford  the
Depositor and the Trustee,  upon reasonable notice, during normal business hours
access to all records  maintained by it in respect of its rights and obligations
hereunder  and access to its officers  responsible  for such  obligations.  Upon
request,  each of the Servicer  and the Special  Servicer  shall  furnish to the
Depositor and the Trustee its most recent  financial  statements  and such other
information  in its  possession  regarding its business,  affairs,  property and
condition,  financial or otherwise, as the party requesting such information, in
its  reasonable  judgment,  determines to be relevant to the  performance of the
obligations  hereunder  of the  Servicer  or the Special  Servicer.  Neither the
Depositor  nor the Trustee  shall have any  responsibility  or liability for any
action or failure to act by the  Servicer  or the Special  Servicer  and neither
such Person is  obligated to supervise  the  performance  of the Servicer or the
Special Servicer under this Agreement or otherwise.

                                   ARTICLE VII



                               123

<PAGE>



                                     DEFAULT

           SECTION 7.1. Events of Default.

           "Event  of  Default",  wherever  used  herein,  with  respect  to the
Servicer and the Special  Servicer,  as applicable  (except with respect to item
(vii)  in the  case of the  Special  Servicer)  means  any one of the  following
events:

           (i)    any failure by the Servicer or the Special
                  Servicer, as applicable, to remit to the
                  Collection Account or any failure by the
                  Servicer to remit to the Trustee for deposit
                  into the Distribution Account any amount
                  required to be so remitted by the Servicer or
                  the Special Servicer, as applicable, pursuant to
                  and in accordance with the terms of this
                  Agreement; or

           (ii)   any failure on the part of the Servicer or
                  Special Servicer, as applicable, duly to observe
                  or perform in any material respect any other of
                  the covenants or agreements, or the breach of
                  any representations or warranties provided
                  herein on the part of the Servicer or the
                  Special Servicer which materially and adversely
                  affects the interests of the Certificateholders,
                  the Servicer, the Special Servicer or the
                  Trustee with respect to any Mortgage Loan and
                  which, in either event, continues unremedied for
                  a period of ___ days after the date on which
                  written notice of such failure or breach,
                  requiring the same to be remedied, shall have
                  been given to the Servicer or Special Servicer
                  by the Depositor or the Trustee, or to the
                  Servicer or Special Servicer, the Depositor and
                  the Trustee by the Holders of Certificates
                  entitled to at least ___% of the aggregate
                  Voting Rights of any Class affected thereby; or

           (iii)  confirmation in writing by any of the Rating Agencies that the
                  then-  current  rating  assigned to any Class of  Certificates
                  will be withdrawn,  downgraded or qualified if the Servicer or
                  Special Servicer, as applicable, is not removed as Servicer or
                  Special Servicer hereunder; or

           (iv)   a decree or order of a court or agency or
                  supervisory authority having jurisdiction in the
                  premises in an involuntary case under any
                  present or future federal or state bankruptcy,
                  insolvency or similar law for the appointment of
                  a conservator or receiver or liquidator in any
                  insolvency, readjustment of debt, marshalling of
                  assets and liabilities or similar proceedings,
                  or for the winding-up or liquidation of its
                  affairs, shall have been entered against the
                  Servicer or Special Servicer,


                               124

<PAGE>



                  as applicable, and such decree or order shall
                  have remained in force, undischarged or
                  unstayed, for a period of ___ days; or

           (v)    the Servicer or Special Servicer, as applicable,
                  shall consent to the appointment of a
                  conservator or receiver or liquidator in any
                  insolvency, readjustment of debt, marshalling of
                  assets and liabilities or similar proceedings of
                  or relating to the Servicer or the Special
                  Servicer, or of or relating to all or
                  substantially all of the property of either the
                  Servicer or the Special Servicer; or

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

           (vii)  the  Servicer  shall fail to make any  Advance  required to be
                  made by the Servicer hereunder (whether or not the Trustee [or
                  the Fiscal Agent] makes such Advance);

then,  and in each and every such case, so long as an Event of Default shall not
have been remedied, the Trustee may, and at the written direction of the Holders
of at least  ____% of the  aggregate  Voting  Rights  of all  Certificates,  the
Trustee shall, by notice in writing to the Servicer or the Special Servicer,  as
the case may be,  terminate all of its respective  rights and obligations  under
this Agreement and in and to the Mortgage Loans and the proceeds thereof,  other
than any rights it may have hereunder as a  Certificateholder  and any rights or
obligations  that accrued prior to the date of such  termination  (including the
right to receive all amounts accrued or owing to it under this  Agreement,  plus
interest at the Advance Rate on such amounts  until  received to the extent such
amounts  bear  interest as provided in this  Agreement,  with respect to periods
prior to the date of such termination,  and the right to the benefits of Section
6.3 notwithstanding any such termination);  provided, however, that in the event
the Servicer and the Special Servicer is the same Person, any termination of the
Servicer shall  constitute a termination of the Special Servicer and vice versa.
On or after the receipt by the Servicer or the Special Servicer, as the case may
be, of such written notice, all of its authority and power under this Agreement,
whether with respect to the  Certificates  or the Mortgage  Loans or  otherwise,
shall pass to and be vested in the Trustee  pursuant  to and under this  Section
(notwithstanding  any failure of the Trustee to satisfy the  criterion set forth
in Section 6.4) and, without  limitation,  the Trustee is hereby  authorized and
empowered  to  execute  and  deliver,  on  behalf of and at the  expense  of the
defaulting Servicer or Special Servicer, as the case may be, as attorney-in-fact
or  otherwise,  any  and  all  documents  and  other  instruments,  and to do or
accomplish  all other  acts or things  necessary  or  appropriate  to effect the
purposes of such notice of  termination,  whether to complete  the  transfer and
endorsement  or  assignment  of the  Mortgage  Loans and related  documents,  or
otherwise. Each of the Servicer and the Special Servicer, on behalf of itself,


                               125

<PAGE>



agrees in the event it is terminated  pursuant to this Section 7.1 promptly (and
in any event no later than ____  Business  Days  subsequent  to such  notice) to
provide,  at its own  expense,  the  Trustee  with  all  documents  and  records
requested  by the  Trustee  to  enable  the  Trustee  to  assume  its  functions
hereunder,  and  to  cooperate  with  the  Trustee  and  the  successor  to  its
responsibilities  hereunder in effecting the termination of its responsibilities
and  rights  hereunder,  including,  without  limitation,  the  transfer  to the
successor  Servicer  or Special  Servicer or the  Trustee,  as  applicable,  for
administration  by it of all cash  amounts  which shall at the time be or should
have been  credited by the  Servicer or the Special  Servicer to the  Collection
Account and any REO Account or Reserve  Account or  thereafter  be received with
respect to the Mortgage  Loans,  and shall promptly  provide the Trustee or such
successor  Servicer or Special  Servicer  (which may include  the  Trustee),  as
applicable, all documents and records reasonably requested by it, such documents
and  records  to be  provided  in such  form as the  Trustee  or such  successor
Servicer or Special Servicer shall reasonably request (including electromagnetic
form),  to enable it to assume the  Servicer's  or Special  Servicer's  function
hereunder.  All  reasonable  costs and  expenses  of the  successor  Servicer or
successor Special Servicer incurred in connection with transferring the Mortgage
Files to the  successor  Servicer (or copies of the Mortgage  Files  relating to
Specially  Serviced  Mortgage  Loans  to the  Successor  Special  Servicer)  and
amending  this  Agreement  to reflect such  succession  as Servicer or successor
Special  Servicer  pursuant to this Section 7.1 shall be paid by the predecessor
Servicer or Special  Servicer upon  presentation of reasonable  documentation of
such costs and expenses;  provided, however, that if any such costs and expenses
remain  unpaid  by  the  predecessor  Servicer  or  Special  Servicer  within  a
reasonable  time after  presentation of such  documentation,  the Trustee may be
reimbursed from the Collection Account for such unpaid costs and expenses, which
shall be deemed to be expenses of the Trust Fund.

           SECTION 7.2.Trustee to Act; Appointment of Successor.

           On and after the time the Servicer or the Special Servicer receives a
notice  of  termination  pursuant  to  Section  7.1,  the  Trustee  shall be its
successor  in  such  capacity  in all  respects  under  this  Agreement  and the
transactions  set forth or provided for herein and,  except as provided  herein,
shall be subject to all the responsibilities,  duties,  limitations on liability
and liabilities  relating thereto and arising  thereafter placed on the Servicer
or Special Servicer by the terms and provisions hereof; provided,  however, that
(i)  the  Trustee  shall  have  no  responsibilities,   duties,  liabilities  or
obligations  with  respect  to any act or  omission  of the  Servicer  or of the
Special Servicer and (ii) any failure to perform,  or delay in performing,  such
duties or responsibilities  caused by the terminated party's failure to provide,
or delay in providing, records, tapes, disks, information or monies shall not be
considered a default by any successor hereunder.  The appointment of a successor
Servicer or Special  Servicer shall not affect any liability of the  predecessor
Servicer or Special Servicer, as applicable,  which may have arisen prior to its
termination as Servicer or Special Servicer. The Trustee shall not be liable for
any of the  representations  and  warranties  of the  Servicer or of the Special
Servicer  herein  or in any  related  document  or  agreement,  for any  acts or
omissions of the predecessor Servicer or Special Servicer, as applicable, or for
any losses incurred in respect of any Permitted


                               126

<PAGE>



Investment  by the  Servicer  pursuant  to Section 3.7  hereunder  nor shall the
Trustee be required to purchase any Mortgage  Loan  hereunder.  As  compensation
therefor,  the  Trustee  as  successor  Servicer  or Special  Servicer  shall be
entitled  to all  Servicing  Compensation  relating to the  Mortgage  Loans that
accrue  after the date of the  Trustee's  succession  to which the  Servicer  or
Special  Servicer would have been entitled if the Servicer or Special  Servicer,
as applicable, had continued to act hereunder. In the event any Advances made by
the Servicer or the Trustee shall at any time be outstanding,  or any amounts of
interest  thereon  shall be accrued and unpaid,  all amounts  available to repay
Advances and interest  hereunder shall be applied  entirely to the Advances made
by the  Trustee  (and the  accrued  and  unpaid  interest  thereon),  until such
Advances  made by the Trustee (and accrued and unpaid  interest  thereon)  shall
have been repaid in full.  Notwithstanding  the above,  the  Trustee  may, if it
shall be  unwilling  to so act,  or shall,  if it is unable to so act, or if the
Holders of  Certificates  entitled  to at least  ____% of the  aggregate  Voting
Rights so request in writing to the  Trustee,  or if (x)  [neither]  the Trustee
[nor the Fiscal  Agent] is [not] rated by each  Rating  Agency in one of its two
highest  long-term  debt rating  categories  or (y) the Trustee is not listed on
[S&P]'s list of approved  servicers,  promptly  appoint,  or petition a court of
competent  jurisdiction  to appoint,  any  established  mortgage loan  servicing
institution,  the  appointment  of which  will not  result  in the  downgrading,
withdrawal or  qualification of the rating or ratings then assigned to any Class
of Certificates as evidenced in writing by each Rating Agency,  as the successor
to the Servicer or Special  Servicer  hereunder in the  assumption of all or any
part of the  responsibilities,  duties or liabilities of the Servicer or Special
Servicer  hereunder.  No  appointment  of a successor to the Servicer or Special
Servicer  hereunder shall be effective until the assumption by such successor of
all  the  Servicer's  or  Special   Servicer's   responsibilities,   duties  and
liabilities  hereunder.  Pending  appointment  of a successor to the Servicer or
Special Servicer  hereunder,  unless the Trustee shall be prohibited by law from
so acting,  the Trustee shall act in such capacity as herein above provided.  In
connection with such appointment and assumption  described  herein,  the Trustee
may  make  such  arrangements  for the  compensation  of such  successor  out of
payments on  Mortgage  Loans as it and such  successor  shall  agree;  provided,
however,  that no such  compensation  shall be in excess of that  permitted  the
terminated party hereunder.  The Depositor, the Trustee, the Servicer or Special
Servicer  and such  successor  shall  take  such  action,  consistent  with this
Agreement, as shall be necessary to effectuate any such succession.

           SECTION 7.3.Notification to Certificateholders.

           (a) Upon any termination pursuant to Section 7.1 above or appointment
of a successor to the Servicer or the Special  Servicer,  the Trustee shall give
prompt  written  notice  thereof  to   Certificateholders  at  their  respective
addresses appearing in the Certificate Register and to each Rating Agency.

           (b) Within ____ days after the  occurrence of any Event of Default of
which a  Responsible  Officer of the Trustee has actual  knowledge,  the Trustee
shall transmit by mail to all Holders of Certificates  and to each Rating Agency
notice of such Event of Default,  unless  such Event of Default  shall have been
cured or waived.


                               127

<PAGE>




           SECTION 7.4.Other Remedies of Trustee.

           During the continuance of any Event of Default, so long as such Event
of Default shall not have been remedied,  the Trustee, in addition to the rights
specified in Section 7.1, shall have the right, in its own name as trustee of an
express trust,  to take all actions now or hereafter  existing at law, in equity
or by statute to enforce its rights and remedies  and to protect the  interests,
and enforce the rights and remedies,  of the  Certificateholders  (including the
institution   and  prosecution  of  all  judicial,   administrative   and  other
proceedings and the filing of proofs of claim and debt in connection therewith).
In such  event,  the  legal  fees,  expenses  and costs of such  action  and any
liability  resulting  therefrom shall be expenses,  costs and liabilities of the
Trust Fund, and the Trustee shall be entitled to be reimbursed therefor from the
Collection Account as provided in Section 3.6(vi). Except as otherwise expressly
provided in this  Agreement,  no remedy  provided for by this Agreement shall be
exclusive of any other remedy, and each and every remedy shall be cumulative and
in addition to any other  remedy and no delay or omission to exercise  any right
or  remedy  shall  impair  any such  right or  remedy or shall be deemed to be a
waiver of any Event of Default.

           SECTION     7.5.Waiver of Past Events of Default; Termination.

           The Holders of  Certificates  evidencing not less than ______% of the
aggregate  Voting  Rights of the  Certificates  may, on behalf of all Holders of
Certificates,  waive any  default by the  Servicer  or Special  Servicer  in the
performance of its obligations hereunder and its consequences,  except a default
in making any required deposits to (including P&I Advances) or payments from the
Collection  Account or the  Distribution  Account or in  remitting  payments  as
received,  in each case in accordance with this Agreement.  Upon any such waiver
of a past default,  such default shall cease to exist,  and any Event of Default
arising  therefrom  shall be deemed to have been  remedied for every  purpose of
this  Agreement.  No such waiver shall extend to any subsequent or other default
or impair any right consequent thereon.

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

           SECTION 8.1.Duties of Trustee.

           (a) The Trustee,  prior to the  occurrence  of an Event of Default of
which a  Responsible  Officer of the Trustee has actual  knowledge and after the
curing or waiver of all Events of Default which may have occurred, undertakes to
perform such duties and only such duties as are  specifically  set forth in this
Agreement and no  permissive  right of the Trustee shall be construed as a duty.
During the continuance of an Event of Default of which a Responsible  Officer of
the Trustee has actual knowledge,  the Trustee shall exercise such of the rights
and powers vested in it by this  Agreement,  and use the same degree of care and
skill in their


                               128

<PAGE>



exercise,  as a prudent person would exercise or use under the  circumstances in
the conduct of such person's own affairs.

           (b) The  Trustee,  upon  receipt  of any  resolutions,  certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform on their face to the requirements of this Agreement;  provided, however,
that,  the Trustee shall not be  responsible  for the accuracy or content of any
such resolution,  certificate,  statement,  opinion,  report, document, order or
other instrument provided to it hereunder by the Servicer, the Special Servicer,
the Depositor,  the Paying Agent [or the Auction Agent].  If any such instrument
is found not to conform on its face to the  requirements  of this Agreement in a
material manner,  the Trustee shall take action as it deems  appropriate to have
the instrument corrected.

           (c) No provision of this Agreement  shall be construed to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful  misconduct;  provided,  however,  that the  foregoing
shall be subject to Section 8.2; and provided, further, that:

           (i)    Prior to the occurrence of an Event of Default
                  of which a Responsible Officer of the Trustee
                  has actual knowledge, and after the curing or
                  waiver of all such Events of Default which may
                  have occurred, the duties and obligations of the
                  Trustee shall be determined solely by the
                  express provisions of this Agreement, the
                  Trustee shall not be liable except for the
                  performance of such duties and obligations as
                  are specifically set forth in this Agreement, no
                  implied covenants or obligations shall be read
                  into this Agreement against the Trustee and, in
                  the absence of bad faith on the part of the
                  Trustee, the Trustee may conclusively rely, as
                  to the truth of the statements and the
                  correctness of the opinions expressed therein,
                  upon any resolutions, certificates, statements,
                  reports, opinions, documents, orders or other
                  instruments furnished to the Trustee that
                  conform on their face to the requirements of
                  this Agreement without responsibility for
                  investigating the contents thereof;

           (ii)   The  Trustee  shall not be  personally  liable for an error of
                  judgment  made in  good  faith  by a  Responsible  Officer  or
                  Responsible  Officers,  unless  it  shall be  proven  that the
                  Trustee was negligent in ascertaining the pertinent facts;

           (iii)  The Trustee shall not be personally liable with respect to any
                  action  taken,  suffered  or omitted to be taken by it in good
                  faith  in   accordance   with  the  direction  of  Holders  of
                  Certificates entitled to at least ____%


                               129

<PAGE>



                  of the aggregate Voting Rights (or such other percentage as is
                  specified  herein) of each affected Class, or of the aggregate
                  Voting  Rights  of the  Certificates,  relating  to the  time,
                  method and place of conducting  any  proceeding for any remedy
                  available  to  the  Trustee,  or  exercising  or  omitting  to
                  exercise any trust or power conferred upon the Trustee,  under
                  this Agreement; and

           (iv)   The Trustee shall not be charged with knowledge
                  of any failure by the Servicer or the Special
                  Servicer to comply with the obligations of the
                  Servicer or the Special Servicer referred to in
                  clause (i) or (ii) of Section 7.1, or of any
                  breach or occurrence referred to in clause (iii)
                  through (viii) of Section 7.1, unless a
                  Responsible Officer of the Trustee obtains
                  actual knowledge of such failure, breach or
                  occurrence.  The Trustee shall be deemed to have
                  actual knowledge of the Servicer's or the
                  Special Servicer's failure to comply with its
                  obligations listed in clause (i) of Section 7.1
                  or to provide scheduled reports, certificates
                  and statements when and as required to be
                  delivered to the Trustee pursuant to this
                  Agreement.

           The  Trustee,  in its  capacity as Trustee,  shall not be required to
expend or risk its own  funds or  otherwise  incur  financial  liability  in the
performance  of any of its duties  hereunder,  or in the  exercise of any of its
rights or powers,  if in the  Trustee's  opinion the  repayment of such funds or
adequate  indemnity against such risk or liability is not reasonably  assured to
it, and none of the provisions  contained in this  Agreement  shall in any event
require the Trustee to perform,  or be responsible for the manner of performance
of, any of the  obligations  of the Servicer or the Special  Servicer under this
Agreement,  except  pursuant to Sections 4.6 or 6.4 during such time, if any, as
the Trustee shall be the  successor  to, and be vested with the rights,  duties,
powers and  privileges  of, the Servicer or the Special  Servicer in  accordance
with the terms of this Agreement.  The Trustee shall not be required to post any
surety or bond of any kind in connection with its performance of its obligations
under this Agreement.

           SECTION 8.2.Certain Matters Affecting the Trustee.

           (a)    Except as otherwise provided in Section 8.1:

           (i)    The Trustee may request and/or rely upon and
                  shall be protected in acting or refraining from
                  acting upon any resolution, Officer's
                  Certificate, certificate of auditors or any
                  other certificate, statement, instrument,
                  opinion, report, notice, request, consent,
                  order, appraisal, bond or other paper or
                  document reasonably believed by it to be genuine
                  and to have been signed or presented by the
                  proper party or parties and the Trustee shall
                  have no responsibility to ascertain or confirm
                  the genuineness of any such party or parties;


                               130

<PAGE>




           (ii)   The  Trustee  may  consult  with  counsel  and any  Opinion of
                  Counsel   shall  be  full  and  complete   authorization   and
                  protection  in  respect  of any action  taken or  suffered  or
                  omitted by it hereunder in good faith and in  accordance  with
                  such Opinion of Counsel;

           (iii)  (A)  The Trustee shall be under no obligation to
                  institute, conduct or defend any litigation
                  hereunder or in relation hereto at the request,
                  order or direction of any of the
                  Certificateholders, pursuant to the provisions
                  of this Agreement, unless such
                  Certificateholders shall have offered to the
                  Trustee reasonable security or indemnity against
                  the costs, expenses and liabilities which may be
                  incurred therein or thereby; (B) the right of
                  the Trustee to perform any discretionary act
                  enumerated in this Agreement shall not be
                  construed as a duty, and the Trustee shall not
                  be answerable for other than its negligence or
                  willful misconduct in the performance of any
                  such act; provided, however, that subject to the
                            --------  -------
                  foregoing clause (A),  nothing  contained herein shall relieve
                  the  Trustee of the  obligations,  upon the  occurrence  of an
                  Event of Default (which has not been cured or waived) of which
                  a Responsible Officer of the Trustee has actual knowledge,  to
                  exercise  such of the rights  and powers  vested in it by this
                  Agreement,  and to use the same  degree  of care and  skill in
                  their  exercise,  as a prudent  person  would  exercise or use
                  under the  circumstances  in the conduct of such  person's own
                  affairs;

           (iv)   The  Trustee  shall not be  personally  liable  for any action
                  taken,  suffered or omitted by it in good faith and reasonably
                  believed by it to be  authorized  or within the  discretion or
                  rights or powers conferred upon it by this Agreement;

           (v)    The Trustee shall not be bound to make any
                  investigation into the facts or matters stated
                  in any resolution, certificate, statement,
                  instrument, opinion, report, notice, request,
                  consent, order, approval bond or other paper or
                  document, unless requested in writing to do so
                  by Holders of Certificates entitled to at least
                  ___% (or such other percentage as is specified
                  herein) of the aggregate Voting Rights of any
                  affected Class; provided, however, that if the
                                  --------  -------
                  payment within a reasonable  time to the Trustee of the costs,
                  expenses  or  liabilities  likely to be  incurred by it in the
                  making  of  such  investigation  is,  in  the  opinion  of the
                  Trustee, not reasonably assured to the Trustee by the security
                  afforded to it by the terms of this Agreement, the Trustee may
                  require reasonable indemnity against such expense or liability
                  as a  condition  to taking  any such  action.  The  reasonable
                  expense of every such investigation shall


                               131

<PAGE>



                  be paid by the Servicer or the Special Servicer if an Event of
                  Default shall have occurred and be continuing  relating to the
                  Servicer, or the Special Servicer, respectively, and otherwise
                  by the Certificateholders requesting the investigation; and

           (vi)   The Trustee may execute any of the trusts or powers  hereunder
                  or  perform  any duties  hereunder  either  directly  or by or
                  through  agents or attorneys.  The Trustee shall not be liable
                  or responsible  for the misconduct or negligence of any of the
                  Trustee's  agents or attorneys  appointed with due care by the
                  Trustee hereunder.

           (b)  Following  the Start-up  Day, the Trustee  shall not,  except as
expressly  required by any provision of this Agreement,  accept any contribution
of assets to the Trust Fund unless the Trustee shall have received an Opinion of
Counsel  (the  costs  of  obtaining  such  opinion  to be  borne  by the  Person
requesting such contribution) to the effect that the inclusion of such assets in
the Trust Fund will not cause  either  the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or subject either the  Upper-Tier  REMIC or the Lower-Tier  REMIC to
any tax under the REMIC  Provisions or other  applicable  provisions of federal,
state and local law or ordinances.

           (c) All  rights of action  under this  Agreement  or under any of the
Certificates,  enforceable  by the  Trustee,  may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other  proceeding  relating  thereto,  and any such suit,  action or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

           The  Trustee   shall  have  no  duty  to  conduct   any   affirmative
investigation as to the occurrence of any condition  requiring the repurchase of
any Mortgage Loan by the Depositor pursuant to this Agreement or the eligibility
of any Mortgage Loan for purposes of this Agreement.

           SECTION 8.3.Trustee Not Liable for Certificates or
                       Mortgage Loans.

           The recitals  contained herein and in the  Certificates  shall not be
taken as the statements of the Trustee,  [the Fiscal Agent,] the Servicer or the
Special  Servicer and the Trustee,  [the Fiscal Agent,] the Special Servicer and
the Servicer assume no responsibility for their correctness.  The Trustee,  [the
Fiscal Agent,] the Servicer and the Special Servicer make no  representations or
warranties  as to  the  validity  or  sufficiency  of  this  Agreement,  of  the
Certificates,  or any private  placement  memorandum or prospectus used to offer
the Certificates for sale or the validity,  enforceability or sufficiency of any
Mortgage Loan or related  document.  The Trustee [and the Fiscal Agent] shall at
no  time  have  any  responsibility  or  liability  for or with  respect  to the
legality,  validity and  enforceability of any Mortgage or any Mortgage Loan, or
the  perfection  and  priority of any  Mortgage or the  maintenance  of any such
perfection and


                               132

<PAGE>



priority,  or for or with  respect to the  sufficiency  of the Trust Fund or its
ability to generate the payments to be distributed to  Certificateholders  under
this Agreement.  Without limiting the foregoing,  [neither] the Trustee [nor the
Fiscal Agent] shall [not] be liable or responsible for: the existence, condition
and  ownership of any Mortgaged  Property;  the existence of any hazard or other
insurance  thereon (other than, with respect to the Trustee only, if the Trustee
shall  assume  the  duties  of the  Servicer  pursuant  to  Section  7.2) or the
enforceability  thereof;  the  existence of any Mortgage Loan or the contents of
the related  Mortgage File on any computer or other record  thereof (other than,
with respect to the Trustee  only, if the Trustee shall assume the duties of the
Servicer or the Special  Servicer  pursuant to Section 7.2); the validity of the
assignment  of  any  Mortgage  Loan  to the  Trust  Fund  or of any  intervening
assignment;   the   completeness  of  any  Mortgage  File;  the  performance  or
enforcement of any Mortgage Loan (other than,  with respect to the Trustee only,
if the Trustee  shall assume the duties of the Servicer or the Special  Servicer
pursuant to Section 7.2); the  compliance by the Depositor,  the Servicer or the
Special Servicer with any warranty or  representation  made under this Agreement
or  in  any  related   document  or  the  accuracy  of  any  such   warranty  or
representation  prior to the Trustee's  receipt of notice or other  discovery of
any non-compliance  therewith or any breach thereof; any investment of monies by
or at the  direction  of  the  Servicer  or the  Special  Servicer  or any  loss
resulting  therefrom,  it being  understood  that the Trustee  only shall remain
responsible  for any  Trust  Fund  property  that it may hold in its  individual
capacity;  the acts or  omissions of any of the  Depositor,  the Servicer or the
Special  Servicer  (other than, with respect to the Trustee only, if the Trustee
shall  assume the duties of the  Servicer  or the Special  Servicer  pursuant to
Section 7.2) or any  subservicer or any Borrower;  any action of the Servicer or
the Special  Servicer  (other  than,  with respect to the Trustee  only,  if the
Trustee shall assume the duties of the Servicer or the Special Servicer pursuant
to Section 7.2) or any subservicer taken in the name of the Trustee, except with
respect  to the  Trustee,  to the  extent  such  action is taken at the  express
written  direction  of the  Trustee;  the failure of the Servicer or the Special
Servicer  or any  subservicer  to act or perform  any duties  required  of it on
behalf of the Trust Fund or the Trustee hereunder;  or any action by or omission
of the Trustee taken at the instruction of the Servicer or the Special  Servicer
(other than in each case, with respect to the Trustee only, if the Trustee shall
assume the duties of the  Servicer or the Special  Servicer  pursuant to Section
7.2) unless the taking of such action is not  permitted by the express  terms of
this  Agreement;  provided,  however,  that the foregoing  shall not relieve the
Trustee  [or the  Fiscal  Agent] of its  obligation  to  perform  its  duties as
specifically  set forth in this  Agreement.  [Under no  circumstances  shall the
Fiscal Agent be liable under any of the circumstances described in the preceding
sentence.] The Trustee [and the Fiscal Agent] shall not be  accountable  for the
use or application by the Depositor, the Servicer or the Special Servicer of any
of the Certificates or of the proceeds of such  Certificates,  or for the use or
application  of any funds paid to the  Depositor,  the  Servicer  or the Special
Servicer in respect of the Mortgage  Loans or deposited in or withdrawn from the
Collection Account, or the Distribution  Account by the Depositor,  the Servicer
or the Special  Servicer,  other than in each case,  with respect to the Trustee
only, any funds held by the Trustee.  The Trustee (unless the Trustee shall have
become  the   successor   Servicer)   [or  the  Fiscal   Agent]  shall  have  no
responsibility  for (A) filing any  financing or  continuation  statement in any
public office at any time or to otherwise perfect or maintain the


                               133

<PAGE>



perfection of any security interest or lien granted to it hereunder or to record
this  Agreement,  (B)  seeing to any  insurance,  (C)  seeing to the  payment or
discharge of any tax,  assessment,  or other governmental  charge or any lien or
encumbrance  of any kind owing with respect to,  assessed or levied  against any
part of the Trust Fund,  or (D)  confirming  or  verifying  the  contents of any
reports or  certificates  of the Servicer  delivered to the Trustee  pursuant to
this Agreement  believed by the Trustee to be genuine and to have been signed or
presented by the proper party or parties.  In making any  calculation  hereunder
which includes as a component  thereof the payment or  distribution  of interest
for a stated  period at a stated  rate "to the extent  permitted  by  applicable
law," the  Trustee  shall  assume  that such  payment is so  permitted  unless a
Responsible Officer of the Trustee has actual knowledge,  or receives an Opinion
of Counsel (at the expense of the Person asserting the  impermissibility) to the
effect, that such payment is not permitted by applicable law.

           SECTION 8.4.Trustee May Own Certificates.

           The Trustee [and the Fiscal Agent] in their individual  capacities or
any other capacity may become the owner or pledgee of Certificates, and may deal
with  the  Depositor,   the  Servicer  and  the  Special   Servicer  in  banking
transactions,  with the same  rights  each would have if it were not Trustee [or
Fiscal Agent].

           SECTION     8.5.Payment    of    Trustee's    Fees   and    Expenses;
                       Indemnification.

           (a) The  Servicer  covenants  and agrees to pay to the Trustee or any
successor  Trustee from time to time,  and the Trustee or any successor  Trustee
shall be entitled to receive  from the Servicer the Trustee Fee (which shall not
be limited by any provision of law in regard to the compensation of a trustee of
an express  trust) for all services  rendered by the Trustee in the execution of
the trusts  hereby  created and in the  exercise and  performance  of any of the
powers and duties hereunder of the Trustee.

           (b) To the extent  specifically  permitted  by Section  3.12(d),  the
Trustee  shall be paid or  reimbursed  from the Trust Fund upon its  request for
expenses, disbursements and advances incurred or made by the Trustee pursuant to
and in accordance  with any of the provisions of this Agreement  except any such
expense,  disbursement or advance as may arise from its negligence or bad faith;
provided,  however,  that the  Trustee  shall not refuse to  perform  any of its
duties  hereunder  solely as a result of the  failure to be paid the Trustee Fee
and the Trustee's expenses.

           The  Servicer and the Special  Servicer  covenant and agree to pay or
reimburse the Trustee for the reasonable  expenses,  disbursements  and advances
incurred or made by the Trustee in connection with any transfer of the servicing
responsibilities  of  the  Servicer  or  the  Special  Servicer,  as  applicable
hereunder,  pursuant to or otherwise  arising from the resignation or removal of
the Servicer or the Special Servicer,  as applicable,  in accordance with any of
the provisions of this Agreement (and including the reasonable fees and expenses
and disbursements


                               134

<PAGE>



of its counsel and all other  persons not  regularly in its employ),  except any
such expense,  disbursement  or advance as may arise from the  negligence or bad
faith of the Trustee.

           (c)  Each  of  the  Paying  Agent,  the  Certificate  Registrar,  the
Custodian,  the Servicer and the Special  Servicer  shall  indemnify the Trustee
[and the Fiscal Agent] and [its] [their  respective]  Affiliates and each of the
directors, officers, employees and agents of the Trustee, [the Fiscal Agent] and
[its] [their  respective]  Affiliates (each, an "Indemnified  Party"),  and hold
each of them harmless against any, and all claims, losses,  damages,  penalties,
fines,  forfeitures,  reasonable  and  necessary  legal fees and related  costs,
judgments, and any other costs, fees and expenses that the Indemnified Party may
sustain  in  connection  with  this  Agreement  related  to  each  such  party's
respective  willful  misconduct,  bad  faith,  fraud  and/or  negligence  in the
performance  of  its  respective  duties  hereunder  or by  reason  of  reckless
disregard of its respective  obligations and duties hereunder  (including in the
case of the Servicer or the Special  Servicer,  any agent of the Servicer or the
Special Servicer).

           (d) The Trust Fund shall indemnify each  Indemnified  Party from, and
hold it harmless against, any and all losses,  liabilities,  damages,  claims or
expenses  (including  reasonable  attorneys'  fees)  arising  in respect of this
Agreement  or the  Certificates,  in each  case to the  extent,  and only to the
extent,  such payments are expressly  reimbursable  under this  Agreement or are
"unanticipated  expenses  incurred by the REMIC"  within the meaning of Treasury
Regulations Section 1.860G-1(b)(3)(ii),  other than (i) those resulting from the
negligence, fraud, bad faith or willful misconduct of the Trustee and (ii) those
as to which such Indemnified  Party is entitled to  indemnification  pursuant to
Section  8.5(c).  The term  "unanticipated  expenses  incurred by a REMIC" shall
include  any  fees,  expenses  and  disbursements  of any  separate  trustee  or
co-trustee  appointed  hereunder,  only to the extent  such fees,  expenses  and
disbursements  were not  reasonably  anticipated  as of the Closing Date and the
losses,   liabilities,   damages,   claims  or  expenses  (including  reasonable
attorneys' fees) incurred or advanced by an Indemnified Party in connection with
any litigation  arising out of this Agreement,  including,  without  limitation,
under Section 2.3,  Section 3.10, the third  paragraph of Section 3.11,  Section
8.11,  Section 4.5,  Section 5.1, and Section 7.1. The right of reimbursement of
the Indemnified  Parties under this Section 8.5(d) shall be senior to the rights
of all Certificateholders.

           (e) Notwithstanding anything herein to the contrary, this Section 8.5
shall survive the  termination or maturity of this Agreement or the  resignation
or removal of the Trustee as regards rights accrued prior to such resignation or
removal  and (with  respect to any acts or  omissions  during  their  respective
tenures) the  resignation,  removal or termination of the Servicer,  the Special
Servicer, the Paying Agent, the Certificate Registrar or the Custodian.

           (f) This Section 8.5 shall be expressly construed to include, but not
be  limited  to,  such  indemnities,   compensation,   expenses,  disbursements,
advances, losses, liabilities, damages and the like, as may pertain or relate to
any Environmental Law or environmental matter.


                               135

<PAGE>




           SECTION 8.6.Eligibility Requirements for Trustee.

           The  Trustee  hereunder  shall  at  all  times  be a  corporation  or
association  organized  and  doing  business  under the laws of any state or the
United States of America, authorized under such laws to exercise corporate trust
powers and to accept the trust conferred under this Agreement, having a combined
capital  and  surplus  of at least  $50,000,000  and a rating  on its  unsecured
long-term  debt of at least  "BBB" [(or "AA" at any time when there is no Fiscal
Agent appointed and acting hereunder or any such Fiscal Agent so appointed has a
rating on its long-term  unsecured debt that is lower than "AA" (without  regard
to any plus or minus),  unless  each of the Rating  Agencies  has  confirmed  in
writing the appointment of such Fiscal Agent shall not result, in and of itself,
in a downgrading,  withdrawal or  qualification  of the ratings then assigned by
such Rating Agency to any Class of the  Certificates)]  from each Rating Agency,
unless each of the Rating  Agencies has confirmed in writing that a lower rating
shall  not  result,  in  and  of  itself,   in  a  downgrading,   withdrawal  or
qualification  of the rating then assigned by such Rating Agency to any Class of
the  Certificates  and subject to supervision or examination by federal or state
authority and shall not be an Affiliate of the Servicer or the Special  Servicer
(except  during  any  period  when the  Trustee  has  assumed  the duties of the
Servicer or the Special Servicer, as applicable,  pursuant to Section 7.2). If a
corporation or  association  publishes  reports of condition at least  annually,
pursuant to law or to the requirements of the aforesaid supervising or examining
authority, then for purposes of this Section the combined capital and surplus of
such  corporation  shall be deemed to be its combined capital and surplus as set
forth in its most recent report of condition so published. In the event that the
place of business from which the Trustee  administers  the Trust Fund is a state
or local  jurisdiction that imposes a tax on the Trust Fund or the net income of
a REMIC  (other  than a tax  corresponding  to a tax  imposed  under  the  REMIC
Provisions)  the Trustee  shall  elect,  at its sole  discretion,  either to (i)
resign  immediately in the manner and with the effect  specified in Section 8.7,
(ii) pay such tax and  continue  as Trustee or (iii)  administer  the Trust Fund
from a state and local  jurisdiction that does not impose such a tax. In case at
any  time  the  Trustee  shall  cease  to be  eligible  in  accordance  with the
provisions of this Section,  the Trustee shall resign  immediately in the manner
and with the effect specified in Section 8.7.

           SECTION 8.7.Resignation and Removal of the Trustee.

           The Trustee may at any time resign and be discharged  from the trusts
hereby created by giving written notice thereof to the Depositor,  the Servicer,
the Special  Servicer and each Rating Agency.  [Upon such notice of resignation,
the Fiscal  Agent shall also be deemed to have been removed  and,]  accordingly,
the Servicer shall promptly appoint a successor  Trustee,  which  appointment of
successor  Trustee  shall  not  result,  in and  of  itself,  in a  downgrading,
withdrawal or  qualification  of the rating then assigned by the Rating Agencies
to any Class of the  Certificates  as confirmed in writing by each of the Rating
Agencies,  [and successor Fiscal Agent,  which, if the successor  Trustee is not
rated by each  Rating  Agency in one of its two  highest  long-term  debt rating
categories, shall be confirmed in writing by each


                               136

<PAGE>



of the Rating Agencies that such appointment of successor Fiscal Agent shall not
result, in and of itself,  in a downgrading,  withdrawal or qualification of the
rating then assigned by such Rating Agency to any Class of the  Certificates  by
written  instrument,  in triplicate,  which instrument shall be delivered to the
resigning  Trustee,  with a copy to the fiscal  agent  deemed  removed,  and the
successor Trustee and successor Fiscal Agent.] Notwithstanding the foregoing, if
no successor  Trustee [and Fiscal  Agent] shall have been so appointed  and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation, the resigning Trustee [and departing Fiscal Agent] may petition any
court of competent  jurisdiction for the appointment of a successor Trustee [and
successor Fiscal Agent].

           If at any time the Trustee  shall cease to be eligible in  accordance
with the  provisions  of  Section  8.6 and shall  fail to resign  after  written
request therefor by the Depositor or Servicer, or if at any time the Trustee [or
the  Fiscal  Agent]  shall  become  incapable  of acting,  or shall be  adjudged
bankrupt or insolvent,  or a receiver of the Trustee [or the Fiscal Agent] or of
its property  shall be  appointed,  or any public  officer  shall take charge or
control of the Trustee [or the Fiscal  Agent] or of its  property or affairs for
the purpose of rehabilitation,  conservation or liquidation,  then the Depositor
or the Servicer may remove the Trustee [and the Fiscal Agent] and shall promptly
appoint a successor Trustee [and successor Fiscal Agent] by written  instrument,
which shall be delivered to the Trustee [and the Fiscal Agent] so removed and to
the successor Trustee [and successor Fiscal Agent].

           The Holders of Certificates  entitled to at least [51]% of the Voting
Rights may at any time remove the Trustee [and the Fiscal Agent (and any removal
of the Trustee  shall be deemed to be a removal  also of the Fiscal  Agent)] and
appoint a successor  Trustee [and successor  Fiscal Agent]  ([each]  meeting the
requirements of Section 8.8) by written  instrument or  instruments,  in [eight]
originals,  signed by such Holders or their  attorneys-in-fact  duly authorized,
one complete set of which instruments  shall be delivered to the Depositor,  one
complete set to the  Servicer,  one complete  set to the Special  Servicer,  one
complete  set to the Trustee so removed,  [one  complete set to the Fiscal Agent
deemed removed,] one complete set to the successor Trustee so appointed [and one
complete set to the successor Fiscal Agent so appointed].

           [In the event of the  resignation  or  removal  of the  Trustee,  the
Fiscal Agent shall be entitled to resign,  it being  understood that the initial
Fiscal  Agent shall not be obligated  to act in such  capacity  hereunder at any
time that
                                   is not the Trustee.]

           Any  resignation  or removal of the Trustee  [and  Fiscal  Agent] and
appointment  of a successor  Trustee  [and, if such trustee is not rated by each
Rating  Agency in one of its two highest  long-term  debt rating  categories,  a
successor  Fiscal Agent]  pursuant to any of the  provisions of this Section 8.7
shall not become  effective  until  acceptance of  appointment  by the successor
Trustee [and, if necessary, Fiscal Agent] as provided in Section 8.8.



                               137

<PAGE>



           SECTION 8.8.Successor Trustee.

           Any successor  Trustee [and any successor  Fiscal Agent] appointed as
provided in Section 8.7 shall execute,  acknowledge and deliver to the Depositor
and to the predecessor  Trustee [and predecessor  Fiscal Agent], as the case may
be,  instruments  accepting  their  appointment  hereunder,  and  thereupon  the
resignation or removal of the predecessor Trustee [and predecessor Fiscal Agent]
shall become effective and such successor  Trustee [and successor Fiscal Agent],
without any further act, deed or conveyance,  shall become fully vested with all
the rights,  powers, duties and obligations of its predecessor  hereunder,  with
the like effect as if  originally  named as Trustee  herein,  provided that each
Rating  Agency  shall have  confirmed in writing  that the  appointment  of such
successor  Trustee [and  successor  Fiscal  Agent]  shall not result,  in and of
itself,  in a  downgrading,  withdrawal  or  qualification  of the  rating  then
assigned by such Rating Agency to any Class of the Certificates. The predecessor
Trustee shall deliver to the  successor  Trustee all Mortgage  Files and related
documents  and  statements  held  by  it  hereunder,   and  the  Depositor,  the
predecessor  Trustee [and  predecessor  Fiscal  Agent] shall execute and deliver
such instruments and do such other things as may reasonably be required for more
fully and  certainly  vesting  and  confirming  in the  successor  Trustee  [and
successor  Fiscal Agent] all such rights,  powers,  duties and  obligations.  No
successor  Trustee [or  successor  Fiscal  Agent]  shall accept  appointment  as
provided  in this  Section  8.8  unless  at the  time of  such  acceptance  such
successor  Trustee [or  successor  Fiscal  Agent]  shall be  eligible  under the
provisions of Section 8.6.

           Upon  acceptance of appointment by a successor  Trustee [or successor
Fiscal Agent] as provided in this Section 8.8, the successor  Trustee shall mail
notice of the  succession  of such Trustee [and Fiscal  Agent]  hereunder to all
Holders of Certificates at their addresses as shown in the Certificate Register.

           SECTION 8.9.Merger or Consolidation of Trustee.

           Any corporation  into which the Trustee may be merged or converted or
with which it may be consolidated or any corporation  resulting from any merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation  succeeding  to all or  substantially  all  of the  corporate  trust
business  of the  Trustee,  shall be the  successor  of the  Trustee  hereunder,
provided that such corporation shall be eligible under the provisions of Section
8.6, without the execution or filing of any paper or any further act on the part
of any of the parties hereto,  anything herein to the contrary  notwithstanding.
[Any Person into which the Fiscal Agent may be merged or converted or with which
it may be  consolidated  or any  corporation  or bank resulting from any merger,
conversion or  consolidation  to which the Fiscal Agent shall be a party, or any
corporation or banking association succeeding to all or substantially all of the
corporate  trust  business  of the Fiscal  Agent shall be the  successor  of the
Fiscal Agent hereunder, provided that such corporation or bank shall be eligible
under the provisions of Section 8.6 without the execution or filing of any paper
or any  farther act on the part of any of the  parties  hereto,  anything to the
contrary notwithstanding.]


                               138

<PAGE>




           SECTION     8.10Appointment of Co-Trustee or Separate Trustee.

           Notwithstanding  any other  provisions  hereof,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Fund or property securing the same may at the time be located,  the
Depositor and the Trustee  acting jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee to act (at the expense of the  Trustee) as  co-trustee  or  co-trustees,
jointly with the Trustee,  or separate trustee or separate  trustees,  of all or
any part of the  Trust  Fund,  and to vest in such  Person or  Persons,  in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
other provisions of this Section 8.10, such powers, duties, obligations,  rights
and trusts as the Depositor and the Trustee may consider necessary or desirable.
If the  Depositor  shall no longer be in  existence  or shall not have joined in
such  appointment  within 15 days after the receipt by it of a request so to do,
or in case an Event of  Default  shall  have  occurred  and be  continuing,  the
Trustee alone shall have the power to make such appointment.  Except as required
by applicable law, the appointment of a co-trustee or separate trustee shall not
relieve the Trustee of its responsibilities hereunder. No co-trustee or separate
trustee  hereunder  shall be  required  to meet the  terms of  eligibility  as a
successor  Trustee  under  Section  8.6  hereunder  and no notice to  Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.8.

           In the case of any  appointment  of a co-trustee or separate  trustee
pursuant to this  Section  8.10,  all  rights,  powers,  duties and  obligations
conferred  or imposed  upon the Trustee  shall be  conferred or imposed upon and
exercised or performed by the Trustee and such  separate  trustee or  co-trustee
jointly (it being  understood  that such  separate  trustee or co-trustee is not
authorized to act separately without the Trustee joining in such act), except to
the extent that under any law of any jurisdiction in which any particular act or
acts are to be  performed  (whether as Trustee  hereunder or as successor to the
Servicer hereunder),  the Trustee shall be incompetent or unqualified to perform
such act or acts,  in which event such rights,  powers,  duties and  obligations
(including the holding of title to the Trust Fund or any portion  thereof in any
such jurisdiction)  shall be exercised and performed by such separate trustee or
co-trustee solely at the direction of the Trustee.

           No trustee under this Agreement shall be personally  liable by reason
of any act or omission of any other trustee under this Agreement.  The Depositor
and the Trustee  acting  jointly may at any time  accept the  resignation  of or
remove any separate  trustee or  co-trustee,  except that if the Depositor is no
longer in existence,  or if the separate trustee or co-trustee is an employee of
the Trustee,  the Trustee  acting alone may accept the  resignation of or remove
any separate trustee or co-trustee.

           Any notice,  request or other  writing  given to the Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate trustee or co-trustee shall refer to this


                               139

<PAGE>



Agreement and the conditions of this Article VIII.  Every such instrument  shall
be filed with the  Trustee.  Each  separate  trustee  and  co-trustee,  upon its
acceptance of the trusts conferred, shall be vested with the estates or property
specified in its instrument of  appointment,  either jointly with the Trustee or
separately,  as may be provided  therein,  subject to all the provisions of this
Agreement,  specifically including every provision of this Agreement relating to
the conduct of,  affecting  the liability  of, or affording  protection  to, the
Trustee.  In no event shall any such separate  trustee or co-trustee be entitled
to any  provision  relating to the conduct of,  affecting  the  liability of, or
affording  protection  to such  separate  trustee or  co-trustee  that imposes a
standard of conduct less stringent  than that imposed on the Trustee  hereunder,
affording  greater  protection  than that  afforded to the Trustee  hereunder or
providing  a greater  limit on  liability  than  that  provided  to the  Trustee
hereunder.

           Any separate  trustee or co-trustee may, at any time,  constitute the
Trustee its agent or  attorney-in-fact,  with full power and  authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties, rights, remedies and trusts hereunder shall vest in and be exercised
by the Trustee, to the extent permitted by law, without the appointment of a new
or successor trustee.

           SECTION 8.11Authenticating Agent.

           The  Trustee may  appoint an  Authenticating  Agent to execute and to
authenticate  Certificates.  The Authenticating  Agent must be acceptable to the
Depositor  and the  Servicer  and  must be a  corporation  organized  and  doing
business  under the laws of the United States of America or any state,  having a
principal  office and place of  business in a state and city  acceptable  to the
Depositor  and the Servicer,  having a combined  capital and surplus of at least
$_____________, authorized under such laws to do a trust business and subject to
supervision or examination  by federal or state  authorities.  The Trustee shall
serve as the initial  Authenticating  Agent and the Trustee  hereby accepts such
appointment.

           Any corporation into which the Authenticating  Agent may be merged or
converted or with which it may be  consolidated,  or any  corporation  resulting
from any merger,  conversion or consolidation to which the Authenticating  Agent
shall be party, or any corporation  succeeding to the corporate  agency business
of the  Authenticating  Agent,  shall be the  Authenticating  Agent  without the
execution  or filing of any paper or any  further act on the part of the Trustee
or the Authenticating Agent.

           The  Authenticating  Agent may at any time  resign by giving at least
____ days' advance written notice of resignation to the Trustee,  the Depositor,
the Special Servicer and the Servicer. The Trustee may at any time terminate the
agency of the  Authenticating  Agent by giving  written notice of termination to
the Authenticating Agent, the Depositor,  the Special Servicer and the Servicer.
Upon receiving a notice of resignation or upon such a termination,


                               140

<PAGE>



or in case at any time the  Authenticating  Agent  shall cease to be eligible in
accordance with the provisions of this Section 8.11, the Trustee  promptly shall
appoint a  successor  Authenticating  Agent,  which shall be  acceptable  to the
Servicer and the  Depositor,  and shall mail notice of such  appointment  to all
Certificateholders.  Any successor  Authenticating  Agent upon acceptance of its
appointment  hereunder shall become vested with all the rights,  powers,  duties
and  responsibilities  of its  predecessor  hereunder,  with  like  effect as if
originally named as  Authenticating  Agent herein.  No successor  Authenticating
Agent shall be appointed  unless  eligible  under the provisions of this Section
8.11.

           The  Authenticating  Agent shall have no  responsibility or liability
for any action taken by it as such at the direction of the Trustee.  The Trustee
shall pay the Authenticating Agent reasonable compensation from its own funds.

           SECTION 8.12Appointment of Custodians.

           The  Trustee  may  appoint  one or more  Custodians  to hold all or a
portion of the  Mortgage  Files as agent for the  Trustee,  by  entering  into a
Custodial  Agreement.  The  Trustee  agrees  to  comply  with the  terms of each
Custodial  Agreement and to enforce the terms and provisions thereof against the
Custodian for the benefit of the  Certificateholders.  Each Custodian shall be a
depository  institution  subject to supervision  by federal or state  authority,
shall have a combined capital and surplus of at least $____________,  shall have
a long-term debt rating of at least "BBB" from each Rating  Agency,  unless each
of the Rating  Agencies  has  confirmed in writing that a lower rating shall not
result, in and of itself,  in a downgrading,  withdrawal or qualification of the
rating then assigned by such Rating Agency to any Class of the Certificates, and
shall be  qualified  to do  business in the  jurisdiction  in which it holds any
Mortgage  File.  Each  Custodial  Agreement  may be amended  only as provided in
Section 10.7. The Trustee shall pay the Custodian  reasonable  compensation from
its own funds. The Trustee shall serve as the initial Custodian.

           [SECTION 8.13. Fiscal Agent Appointed; Concerning the
                                  Fiscal Agent.

           (a) The Trustee hereby  appoints  ___________________  as the initial
Fiscal  Agent  hereunder  for the  purposes of  exercising  and  performing  the
obligations  and duties  imposed upon the Fiscal Agent by Sections 3.22, 4.6 and
7.2.

           (b) The Fiscal Agent  undertakes to perform such duties and only such
duties as are specifically set forth in Sections 3.22, 4.6 and 7.2.

           (c) No provision of this Agreement  shall be construed to relieve the
Fiscal Agent from  liability for its own negligent  failure to act, bad faith or
its  own  willful  misfeasance;  provided,  however,  that  (i) the  duties  and
obligations  of the  Fiscal  Agent  shall be  determined  solely by the  express
provisions of Sections  3.22,  4.6 and 7.2, the Fiscal Agent shall not be liable
except for the performance of such duties and obligations,  no implied covenants
or


                               141

<PAGE>



obligations  shall be read into this Agreement  against the Fiscal Agent and, in
the absence of bad faith on the part of the Fiscal  Agent,  the Fiscal Agent may
conclusively  rely,  as to  the  truth  and  correctness  of the  statements  or
conclusions expressed therein, upon any resolutions,  certificates,  statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Fiscal Agent by the Depositor, the Servicer, the Special Servicer or the Trustee
and which on their face do not contradict the  requirements  of this  Agreement,
and (ii) the  provisions  of clause  (ii) of Section  8.1(c)  shall apply to the
Fiscal Agent.

           (d) Except as otherwise  provided in Section 8.1(c), the Fiscal Agent
also shall have the benefit of  provisions  of clauses (i),  (ii),  (iii) (other
than the proviso  thereto),  (iv), (v) (other than the proviso thereto) and (vi)
of Section 8.2(a).]

                                   ARTICLE IX

                                   TERMINATION

           SECTION 9.1.Termination.

           (a) The respective  obligations and responsibilities of the Servicer,
the Special Servicer, the Depositor,  the Trustee [and the Fiscal Agent] created
hereby  with  respect to the  Certificates  (other than the  obligation  to make
certain  payments  and  to  send  certain  notices  to   Certificateholders   as
hereinafter set forth) shall terminate  immediately  following the occurrence of
the last action required to be taken by the Trustee  pursuant to this Article IX
on the Termination  Date;  provided,  however,  that in no event shall the trust
created hereby continue beyond the expiration of twenty-one years from the death
of the survivor of the descendants of Joseph P. Kennedy,  the late ambassador of
the United States to the United Kingdom, living on the date hereof.

           (b) The Trust Fund,  the Upper-Tier  REMIC and the  Lower-Tier  REMIC
shall be terminated  and the assets of the Trust Fund shall be sold or otherwise
disposed  of in  connection  therewith,  only  pursuant  to a "plan of  complete
liquidation" within the meaning of Code Section 860F(a)(4)(A)  providing for the
actions  contemplated by the provisions  hereof pursuant to which the applicable
Notice of Termination is given and requiring that the Trust Fund, the Upper-Tier
REMIC and the Lower-Tier REMIC shall terminate on a Distribution  Date occurring
not more than 90 days  following  the date of  adoption  of the plan of complete
liquidation.  For purposes of this  Section  9.1(b),  the Notice of  Termination
given  pursuant to Section  9.1(c) shall  constitute the adoption of the plan of
complete  liquidation  as of the date such notice is given,  which date shall be
specified  by the  Trustee  in the  final  federal  income  tax  returns  of the
Upper-Tier REMIC and the Lower-Tier REMIC.

           (c) If the Trust Fund has not been previously  terminated pursuant to
subsection  (d) of this Section 9.1, [the Special  Servicer] may effect an early
termination  of the  Trust  Fund,  upon not less than 30 days'  prior  Notice of
Termination given to the Trustee and the Servicer


                               142

<PAGE>



any  time  on  or  after  the  Early  Termination  Notice  Date  specifying  the
Anticipated  Termination Date, by purchasing on such date all, but not less than
all, of the  Mortgage  Loans then  included in the Trust Fund,  and all property
acquired in respect of any Mortgage Loan, at a purchase price,  payable in cash,
equal to not less than the greater of:

           (i)  the sum of

                (A)  100% of the unpaid principal  balance of each Mortgage Loan
                     included  in the Trust Fund as of the last day of the month
                     preceding such Distribution Date;

                (B)  the fair market value of all other property
                     included in the Trust Fund as of the last day
                     of the month preceding such Distribution
                     Date, as determined by an Independent
                     appraiser acceptable to the Servicer as of
                     the date not more than 30 days prior to the
                     last day of the month preceding such
                     Distribution Date;

                (C)  all unpaid  interest  accrued on such principal  balance of
                     each such  Mortgage  Loan  (including  for this purpose any
                     Mortgage  Loan as to which title to the  related  Mortgaged
                     Property has been  acquired)  at the  Mortgage  Rate to the
                     last day of the month preceding such Distribution Date;

                (D)  the  aggregate   amount  of  unreimbursed   Advances  (with
                     interest thereon at the Advance Rate) and unpaid Trust Fund
                     expenses; or

           (ii) the aggregate fair market value of the Mortgage  Loans,  and all
                other  property  acquired in respect of any Mortgage Loan in the
                Trust  Fund,  on  the  last  day  of the  month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable  to the  Servicer  as of a date not more than 30 days
                prior to the last day of the month  preceding such  Distribution
                Date, together with one month's interest thereon at the Mortgage
                Rate and disposition expenses.

           [Any Holder of a Class LR  Certificate  representing  greater  than a
____% Percentage  Interest in such Class], [the Servicer] or [the Depositor] may
also effect such termination as provided above if it first notifies the [Special
Servicer]  through the Trustee of its  intention to do so in writing at least 30
days prior to the Early Termination  Notice Date and the [Special Servicer] does
not terminate the Trust Fund as described  above within such 30 day period.  All
costs and expenses  incurred by any party to this Agreement or by the Trust Fund
in  connection  with the purchase of the Mortgage  Loans and other assets of the
Trust  Fund  pursuant  to this  Section  9.1(c)  shall  be  borne  by the  party
exercising its purchase rights


                               143

<PAGE>



hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination made by an Independent appraiser pursuant to this subsection (c).

           [(d) If the Trust Fund has not been previously terminated pursuant to
subsection (c) of this Section 9.1, on or after the Auction  Valuation Date, the
Trustee  shall conduct an auction of the Mortgage  Loans in accordance  with the
following principles:

           (i)    The Trustee shall request that four Independent
                  financial advisory or investment banking or
                  investment brokerage firms nationally recognized
                  in the field of real estate analysis and
                  reasonably acceptable to the Servicer and the
                  Special Servicer provide the Trustee with an
                  estimated value at which the Mortgage Loans and
                  all other property in respect of any Mortgage
                  Loan in the Trust Fund could be sold at an
                  auction.  If the aggregate value of the Mortgage
                  Loans and such property, as determined by the
                  average of the three highest such estimates,
                  equals or exceeds the aggregate amount of the
                  Certificate Balances of all Certificates
                  outstanding as of the close of business on the
                  Auction Valuation Date (the "Aggregate
                                               ---------
                  Certificate Balance") plus the Auction Fees,
                  -------------------
                  Servicing  Fees,   Trustee  Fees  and  all  other   incidental
                  expenses,  the  Trustee  shall (A)  adopt a "plan of  complete
                  liquidation",  as required by Section 9.1(b),  and (B) appoint
                  an Auction Agent to solicit offers from Qualified  Offerors to
                  purchase all (but not less than all) of the Mortgage Loans and
                  such property in accordance with the Auction  Procedures for a
                  price that is not less than the Aggregate  Certificate Balance
                  plus the Auction Fees,  Servicing  Fees,  Trustee Fees and all
                  other  incidental  expenses.  In the  event  that  there is an
                  auction of the  Mortgage  Loans and such  property the Auction
                  Agent shall be authorized to employ Independent  attorneys and
                  other Independent professional consultants (including, without
                  limitation,   appraisers  and  environmental  consultants)  as
                  reasonably required to conduct such sale.

           (ii)   In determining the Aggregate Certificate
                  Balance, there shall be included all
                  Certificates owned by or on behalf of the
                  Depositor, the Servicer, the Trustee, a Manager
                  or a Borrower or any Affiliate thereof,
                  notwithstanding the proviso in the first
                  sentence of the definition of the term
                  "Certificateholder."

           (iii)  The Trustee shall reject every bid that the
                  Auction Agent advises the Trustee in writing (a)
                  is from a Person other than a Qualified Offeror,
                  (b) provides for a purchase price that is less
                  than the Aggregate Certificate Balance plus the
                  Auction Fees, Servicing Fees, Trustee Fees and
                  all other incidental expenses, (c) provides for
                  purchase on terms other than all-cash or (d) is
                  contingent on the occurrence or non


                               144

<PAGE>



                  occurrence of any event (each, a "Deficient  Auction Bid"). If
                  all bids received by the Trustee are  Deficient  Auction Bids,
                  as advised by the Auction  Agent,  the Mortgage Loans and such
                  property  shall not be sold and there shall be no  termination
                  of the Trust Fund pursuant to this Section 9.1(d).

           (iv)   The Trustee shall accept the highest bid that is
                  not a Deficient Auction Bid and shall deliver a
                  Notice of Termination to the Servicer, the
                  Special Servicer and the Certificateholders
                  specifying the Anticipated Termination Date
                  (which shall be first Distribution Date
                  following the date of closing of the sale of the
                  Mortgage Loans and such property).  The Trustee
                  shall sell the Mortgage Loans and such property
                  to the successful bidder at a closing to be held
                  no later than the Remittance Date immediately
                  preceding the Auction Proceeds Distribution Date.

           (v)    The Trustee shall be entitled to be reimbursed
                  from the Collection Account for expenses (which
                  shall be deemed to be expenses of the Trust
                  Fund) that it or the Auction Agent on its behalf
                  incurs pursuant to this Section 9.1(d) in
                  connection with the valuation and sale of the
                  Mortgage Loans and such property (collectively,
                  the "Auction Fees"), including all fees and
                       ------------
                  reasonable  expenses of legal  counsel and other  professional
                  consultants  retained  by either of the Trustee or the Auction
                  Agent. The Trustee shall not be personally  liable for any act
                  or omission of the Auction Agent  hereunder or any Independent
                  attorneys  and  other  Independent   professional  consultants
                  appointed by the Auction Agent.

           (vi)   Any auction shall be conducted in accordance
                  with auction procedures to be developed by the
                  auction agent in connection with such auction
                  (the "Auction Procedures"), provided that such
                  procedures shall include at a minimum provisions
                  substantially to the effect that: (i) no due
                  diligence of the Servicer's, the Special
                  Servicer's or the Trustee's records with respect
                  to the Mortgage Loans may be conducted by any
                  bidder prior to being notified that it has
                  submitted the highest bid; (ii) the Auction
                  Agent is entitled to require that the highest
                  bidder provide a non-refundable good faith
                  deposit sufficient to reimburse the Trustee and
                  the Auction Agent for all expenses in connection
                  with the evaluation of such bid and in
                  connection with such highest bidder's due
                  diligence, (iii) each bidder may be required to
                  enter into a confidentiality agreement with the
                  Servicer, the Special Servicer, the Auction
                  Agent and the Trustee prior to being permitted
                  to conduct due diligence, (iv) Borrowers on any
                  of the Mortgage Loans shall be prohibited from
                  submitting bids, and (v) in the event that the
                  highest


                               145

<PAGE>



bidder withdraws, the next highest bidder shall be permitted to
conduct due diligence as if it were the highest bidder.]

           (e) If the Trust Fund has not been previously  terminated pursuant to
subsection  (c) or (d) of this Section 9.1, the Trustee shall  determine as soon
as  practicable  the   Distribution   Date  on  which  the  Trustee   reasonably
anticipates,  based on information with respect to the Mortgage Loans previously
provided to it, that the final  distribution  will be made (i) to the Holders of
outstanding  Regular  Certificates,  and  to  the  Trustee  in  respect  of  the
Lower-Tier  Regular  Interests  notwithstanding  that such  distribution  may be
insufficient to distribute in full the Certificate  Balance of each  Certificate
or Lower-Tier Regular Interest, together with amounts required to be distributed
on such  Distribution Date pursuant to Section 4.1(a) or (ii) if no such Classes
of  Certificates  are  then  outstanding,   to  the  Holders  of  the  Class  LR
Certificates  of any  amount  remaining  in the  Collection  Account  and to the
Holders of the Class R Certificates of any amount  remaining in the Distribution
Account,  in either  case,  following  the later to occur of (A) the  receipt or
collection  of the last payment due on any Mortgage  Loan  included in the Trust
Fund or (B) the liquidation or disposition  pursuant to Section 3.18 of the last
asset held by the Trust Fund.

           (f)  Notice of any  termination  of the Trust Fund  pursuant  to this
Section 9.1 shall be mailed by the Trustee to affected Certificateholders with a
copy to the  Servicer and the Special  Servicer and each Rating  Agency at their
addresses  shown in the Certificate  Registrar as soon as practicable  after the
Trustee shall have  received,  given or been deemed to have received a Notice of
Termination  but in any event not more than thirty  days,  and not less than ten
days,  prior to the  Anticipated  Termination  Date.  The  notice  mailed by the
Trustee to affected Certificateholders shall:

           (i)    specify the  Anticipated  Termination  Date on which the final
                  distribution   is   anticipated  to  be  made  to  Holders  of
                  Certificates of the Classes specified therein;

           (ii)   specify the amount of any such final
                  distribution, if known; and

           (iii)  state that the final distribution to  Certificateholders  will
                  be made only upon  presentation  and surrender of Certificates
                  at the office of the Paying Agent therein specified.

If the Trust Fund is not terminated on any Anticipated  Termination Date for any
reason,  the  Trustee  shall  promptly  mail  notice  thereof  to each  affected
Certificateholder.

           (g) Any funds not distributed on the Termination  Date because of the
failure of any  Certificateholders  to tender  their  Certificates  shall be set
aside  and  held in  trust  for the  account  of the  appropriate  non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates as to which notice of the Termination Date has been given


                               146

<PAGE>



pursuant to this Section 9.1 shall not have been  surrendered  for  cancellation
within _____ months after the time  specified in such notice,  the Trustee shall
mail a  second  notice  to  the  remaining  Certificateholders,  at  their  last
addresses shown in the Certificate Register, to surrender their Certificates for
cancellation in order to receive,  from such funds held, the final  distribution
with  respect  thereto.  If within  _____  year  after  the  second  notice  any
Certificate shall not have been surrendered for  cancellation,  the Trustee may,
directly or through an agent,  take  appropriate  steps to contact the remaining
Certificateholders  concerning  surrender of their  Certificates.  The costs and
expenses of maintaining such funds in trust and of contacting Certificateholders
shall be paid out of such funds.  If within _____ years after the second notice,
any such  Certificates  shall not have been  surrendered for  cancellation,  the
Paying Agent shall pay to the Servicer all amounts  distributable to the Holders
thereof,  at which time the  obligations  of the  Trustee to such  Holders  with
respect to such amounts shall terminate,  and the Servicer shall thereafter hold
such  amounts for the benefit of such  Holders.  No interest  shall accrue or be
payable  to any  Certificateholder  on any  amount  held  as a  result  of  such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in  accordance  with this Section  9.1.  Such funds held by the Servicer
shall not be invested.

           SECTION 9.2.Additional Termination Requirements.

           In the  event  that  [(a)]  [the  holder  of a Class  LR  Certificate
representing  greater  than a ____%  Percentage  Interest in such  Class],  [the
Servicer]  or [the  Depositor]  exercises  its  purchase  option as  provided in
Section 9.1(c) [or (b) the procedures for sale of all Mortgage Loans as provided
in  Section  9.1(d)  are  initiated],  the Trust  Fund  shall be  terminated  in
accordance with the following additional requirements: provided that the Trustee
has  received  an Opinion of Counsel or other  evidence  to the effect  that the
termination of the Trust Fund (i) will  constitute a "qualified  liquidation" of
each of the Upper-Tier REMIC and the Lower-Tier REMIC within the meaning of Code
Section 860F(a)(4)(A-3) and (ii) will not subject either the Upper-Tier REMIC or
the  Lower-Tier  REMIC  to tax or  cause  either  the  Upper-Tier  REMIC  or the
Lower-Tier REMIC to fail to qualify as a REMIC at any time that any Certificates
are outstanding:

           (a)  The  notice  given  by the  holder  of a  Class  LR  Certificate
representing  greater  than a ____%  Percentage  Interest in such  Class,  under
Section 9.1 shall provide that such notice constitutes the adoption of a plan of
complete  liquidation  of the Trust Fund as of the date of such  notice  (or, if
earlier,  the date on which the first such  notice is mailed to the  Trustee and
the Servicer).  The Trustee shall also specify such date in a statement attached
to the final tax  returns  of each of the  Upper-Tier  REMIC and the  Lower-Tier
REMIC; and

           (b) At or  after  the  time of  adoption  of such a plan of  complete
liquidation  and at or prior to the Final  Distribution  Date, the Trustee shall
sell  all of the  assets  of the  Trust  Fund to [the  holder  of such  Class LR
Certificates],  [the Servicer] or [the Depositor] [(or otherwise pursuant to the
provisions  of Section  9.1(d))]  for cash at the  purchase  price  specified in
Section 9.1 and shall  distribute  such cash in the manner  specified in Section
9.1.


                               147

<PAGE>




                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

           SECTION 10.1Counterparts.

           This  Agreement  may be  executed  simultaneously  in any  number  of
counterparts,  each of which counterparts shall be deemed to be an original, and
such counterparts shall constitute but one and the same instrument.

           SECTION 10.2Limitation on Rights of Certificateholders.

           The death or incapacity of any Certificateholder shall not operate to
terminate this Agreement or the Trust Fund, nor entitle such Certificateholder's
legal  representatives  or heirs to claim an accounting or to take any action or
proceeding  in any court for a partition  or winding up of the Trust  Fund,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.

           No  Certificateholder  shall  have  any  right  to  vote  (except  as
expressly  provided for herein) or in any manner otherwise control the operation
and management of the Trust Fund, or the obligations of the parties hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any  liability  to any third person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof.

           No  Certificateholder  shall  have any right to  institute  any suit,
action or  proceeding  in equity or at law upon or under or with respect to this
Agreement or the Mortgage Loans,  unless,  with respect to this Agreement,  such
Holder  previously  shall have given to the Trustee a written  notice of default
and of the continuance  thereof, as hereinbefore  provided,  and unless also the
Holders  of  Certificates  representing  at least ___% of the  aggregate  Voting
Rights allocated to each affected Class of Certificates  shall have made written
request upon the Trustee to institute such action, suit or proceeding in its own
name as Trustee  hereunder and shall have offered to the Trustee such reasonable
indemnity as it may require  against the costs,  expenses and  liabilities to be
incurred therein or thereby,  and the Trustee,  for 30 days after its receipt of
such notice, request and offer of indemnity,  shall have neglected or refused to
institute any such action,  suit or  proceeding.  It is understood and intended,
and   expressly   covenanted   by  each   Certificateholder   with  every  other
Certificateholder  and the Trustee,  that no one or more Holders of Certificates
of any  Class  shall  have any  right in any  manner  whatever  by virtue of any
provision of this  Agreement to affect,  disturb or prejudice  the rights of the
Holders  of any  other of such  Certificates,  or to  obtain  or seek to  obtain
priority over or  preference  to any other such Holder,  or to enforce any right
under this Agreement, except in the manner herein provided and


                               148

<PAGE>



for the equal, ratable and common benefit of all Holders of Certificates of such
Class.  For the  protection  and  enforcement of the provisions of this Section,
each and every  Certificateholder  and the  Trustee  shall be  entitled  to such
relief as can be given either at law or in equity.

           SECTION 10.3Governing Law.

           THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF NEW YORK  (WITHOUT  REGARD TO  CONFLICTS  OF LAWS  PRINCIPLES)  AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

           SECTION 10.4Notices.

           All  demands,  notices  and  communications  hereunder  shall  be  in
writing,  shall be deemed to have been given upon  receipt  (or,  in the case of
notice by telecopy, upon confirmation of receipt) as follows:

                If to the Trustee [or the Fiscal Agent], to:





                     Attention:
                     Telecopy No.:

                With copies to:




                     Attention:
                     Telecopy No.:

                If to the Depositor, to:

                         Midland Realty Acceptance Corp.
                     210 West 10th Street
                     6th Floor
                           Kansas City, Missouri 64105
                          Attention: Alan L. Atterbury
                                  Telecopy No.:


                               149

<PAGE>




                With copies to:

                            Morrison & Hecker L.L.P.
                     2600 Grand Avenue
                        Kansas City, Missouri 64108-4606
                       Attention: William A. Hirsch, Esq.
                          Telecopy No.: (816) 474-4208

                If to the Servicer, to:

                           Midland Loan Services, L.P.
                     210 West 10th Street
                           Kansas City, Missouri 64105
                          Attention: Alan L. Atterbury
                           Telecopy No.: _____________

                With copies to:

                            Morrison & Hecker L.L.P.
                     2600 Grand Avenue
                        Kansas City, Missouri 64108-4606
                       Attention: William A. Hirsch, Esq.
                          Telecopy No.: (816) 474-4208

                If to the Special Servicer, to:




                     Attention:
                     Telecopy No.:

                With copies to:




                     Attention:
                     Telecopy No.:



                               150

<PAGE>



                If to the Mortgage Loan Seller, to:




                     Attention:
                     Telecopy No.:

                With copies to:




                     Attention:
                     Telecopy No.:

                If to any Certificateholder, to:

                          the address set forth in the
                              Certificate Register,

or, in the case of the parties to this Agreement,  to such other address as such
party shall specify by written notice to the other parties hereto.

           SECTION 10.5Severability of Provisions.

           If any one or more of the covenants, agreements,  provisions or terms
of this Agreement shall be for any reason whatsoever held invalid,  then, to the
extent  permitted by applicable law, such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

           SECTION     10.6Notice to the Depositor and Each Rating Agency.

           (a) The  Trustee  shall  use its best  efforts  to  promptly  provide
written  notice to the  Depositor and each Rating Agency with respect to each of
the  following  of  which  a  Responsible  Officer  of the  Trustee  has  actual
knowledge:

           (i)    any material change or amendment to this
                  Agreement;

           (ii)   the occurrence of any Event of Default that has
                  not been cured;



                               151

<PAGE>



           (iii)  the merger, consolidation, resignation or
                  termination of the Servicer, Special Servicer,
                  Trustee [or Fiscal Agent];

           (iv)   the repurchase of Mortgage Loans pursuant to
                  Section 2.3(d) or 2.3(e);

           (v)    the final payment to any Class of
                  Certificateholders;

           (vi)   each report to Certificateholders described in
                  Section 4.2;

           (b) The Servicer and the Special  Servicer shall promptly  furnish to
each Rating Agency copies of the following:

           (i)    each of its annual statements as to compliance
                  described in Section 3.14;

           (ii)   each of its annual independent public  accountants'  servicing
                  reports described in Section 3.15.

           (iii)  annual  reports  of  each  Borrower  with  respect  to the net
                  operating  income and occupancy rates required to be delivered
                  by the related Mortgage and actually  received by the Servicer
                  or the Special  Servicer,  if applicable,  pursuant thereto to
                  the extent  consistent  with  applicable  law and the  related
                  Mortgage Loan Documents.

           (c) The Special Servicer,  shall furnish each Rating Agency with such
information with respect to any Specially  Serviced Mortgage Loan as such Rating
Agency  shall  request and which the Special  Servicer  can obtain to the extent
consistent with applicable law and the related Mortgage Loan Documents.

           (d)  Notices to each Rating Agency shall be addressed
                as follows:



or in each case to such  other  address as any Rating  Agency  shall  specify by
written notice to the parties hereto.

           SECTION 10.7Amendment.

           This Agreement or any Custodial Agreement may be amended from time to
time by the Depositor,  the Servicer, the Special Servicer, the Trustee [and the
Fiscal Agent], without the consent of any of the Certificateholders, (i) to cure
any ambiguity,  (ii) to correct or supplement  any provisions  herein or therein
that may be inconsistent with any other provisions


                               152

<PAGE>



herein or therein,  (iii) to amend any provision  hereof to the extent necessary
or desirable  to maintain the rating or ratings  assigned to each of the Classes
of  Regular  Certificates  by each  Rating  Agency,  or (iv) to make  any  other
provisions  with respect to matters or questions  arising  under this  Agreement
which shall not be  inconsistent  with the provisions of this Agreement and will
not result in the  downgrading,  withdrawal  or  qualification  of the rating or
ratings then assigned to any outstanding Class of Certificates,  as confirmed by
each Rating  Agency in writing  and, in all cases,  which,  as  evidenced  by an
Opinion of Counsel at the expense of the party (other than the  Trustee,  unless
such amendment  modifies or otherwise relates solely to the obligations,  duties
or rights of the Trustee) requesting such amendment,  shall not adversely affect
in any material respect the interests of any Certificateholder.

           This  Agreement or any  Custodial  Agreement may also be amended from
time to time by the Depositor,  the Servicer,  the Special Servicer, the Trustee
[and the Fiscal Agent] with the consent of the Holders of each of the Classes of
Regular Certificates  representing not less than ______% of the aggregate Voting
Rights allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions of this Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

           (i)    reduce in any  manner  the  amount of, or delay the timing of,
                  payments  received on Mortgage  Loans which are required to be
                  distributed  on any  Certificate  without  the consent of each
                  affected Certificateholder;

           (ii)   change  the   percentages  of  Voting  Rights  of  Holders  of
                  Certificates  which are  required  to consent to any action or
                  inaction  under this  Agreement,  without  the  consent of the
                  Holders of all Certificates then outstanding; or

           (iii)  alter the  obligations  of the  Servicer,  the Trustee [or the
                  Fiscal  Agent]  to  make a P&I  Advance  or  Property  Advance
                  without  the  consent  of  the  Holders  of  all  Certificates
                  representing  all of the Voting Rights of the Class or Classes
                  affected thereby.

           Further,  the  Depositor,  the Servicer,  the Special  Servicer,  the
Trustee [and the Fiscal Agent],  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend this  Agreement or any  Custodial
Agreement to modify, eliminate or add to any of its provisions to such extent as
shall be  necessary  to maintain  the  qualification  of the Trust REMICs as two
separate REMICs,  or to prevent the imposition of any additional  material state
or local taxes, at all times that any Certificates  are  outstanding;  provided,
however,  that such action,  as evidenced by an Opinion of Counsel  (obtained at
the  expense of the Trust  Fund),  is  necessary  or helpful  to  maintain  such
qualification  or to prevent the  imposition  of any such  taxes,  and would not
adversely affect in any material respect the interest of any Certificateholder.


                               153

<PAGE>




           In the event that neither the Depositor nor the successor thereto, if
any, is in existence,  any amendment  under this Section 10.7 shall be effective
with the consent in writing of the Trustee,  [the Fiscal  Agent,] the  Servicer,
the  Special  Servicer,  and,  to the  extent  required  by  this  Section,  the
Certificateholders and each Rating Agency.

           Promptly  after the  execution of any  amendment,  the Trustee  shall
furnish  written  notification  of the  substance  of  such  amendment  to  each
Certificateholder and each Rating Agency.

           It shall not be necessary for the consent of Certificateholders under
this Section 10.7 to approve the particular form of any proposed amendment,  but
it shall be sufficient if such consent shall approve the substance thereof.  The
method of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trustee may prescribe;  provided,  however,  that such method
shall always be by affirmation and in writing.

           Notwithstanding   any  contrary  provision  of  this  Agreement,   no
amendment shall be made to this Agreement or any Custodial  Agreement unless the
Servicer  and the Trustee  shall have  received  an Opinion of  Counsel,  at the
expense  of the party  requesting  such  amendment  (or,  if such  amendment  is
required by any Rating  Agency to maintain the rating  issued by it or requested
by the  Trustee  for any  purpose  described  in clause (i) or (ii) of the first
sentence of this Section,  then at the expense of the Trust Fund), to the effect
that such  amendment  will not cause either the  Upper-Tier  REMIC or Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding  or cause a tax to be  imposed  on the  Trust  Fund  under the REMIC
Provisions  (other than a tax at the highest marginal  corporate tax rate on net
income from foreclosure property).

           Prior to the  execution  of any  amendment  to this  Agreement or any
Custodial Agreement,  the Trustee,  [the Fiscal Agent,] the Special Servicer and
the Servicer shall be entitled to receive and rely  conclusively upon an Opinion
of Counsel,  at the expense of the party  requesting such amendment (or, if such
amendment is required by any Rating  Agency to maintain the rating  issued by it
or  requested by the Trustee for any purpose  described  in clause (i),  (ii) or
(iv) (which do not modify or otherwise relate solely to the obligations,  duties
or rights of the  Trustee) of the first  sentence of this  Section,  then at the
expense of the Trust Fund)  stating  that the  execution  of such  amendment  is
authorized  or  permitted by this  Agreement.  The Trustee may, but shall not be
obligated  to, enter into any such  amendment  which  affects the  Trustee's own
rights, duties or immunities under this Agreement.



                               154

<PAGE>



           SECTION 10.8Confirmation of Intent.

           It is the express intent of the parties hereto that the conveyance of
the Trust Fund (including the Mortgage Loans) by the Depositor to the Trustee on
behalf of  Certificateholders  as contemplated by this Agreement and the sale by
the Depositor of the Certificates be, and be treated for all purposes as, a sale
by the  Depositor of the  undivided  portion of the  beneficial  interest in the
Trust Fund represented by the Certificates. It is, further, not the intention of
the  parties  that such  conveyance  be deemed a pledge of the Trust Fund by the
Depositor to the Trustee to secure a debt or other  obligation of the Depositor.
However, in the event that, notwithstanding the intent of the parties, the Trust
Fund is held to continue to be property of the Depositor then (a) this Agreement
shall also be deemed to be a security  agreement  under  applicable law; (b) the
transfer of the Trust Fund  provided for herein shall be deemed to be a grant by
the Depositor to the Trustee on behalf of Certificateholders of a first priority
security interest in all of the Depositor's  right, title and interest in and to
the Trust Fund and all amounts  payable to the holders of the Mortgage  Loans in
accordance with the terms thereof and all proceeds of the conversion,  voluntary
or  involuntary,  of the foregoing into cash,  instruments,  securities or other
property,  including,  without limitation, all amounts from time to time held or
invested in the Collection Account and the Distribution Account,  whether in the
form of cash,  instruments,  securities or other property; (c) the possession by
the  Trustee  (or the  Custodian  or any other agent on its behalf) of Notes and
such other  items of  property  as  constitute  instruments,  money,  negotiable
documents  or chattel  paper  shall be deemed to be  "possession  by the secured
party" for  purposes of  perfecting  the security  interest  pursuant to Section
9-305 of the Uniform  Commercial Codes; and (d) notifications to Persons holding
such  property,  and  acknowledgments,  receipts or  confirmations  from Persons
holding such property,  shall be deemed  notifications  to, or  acknowledgments,
receipts or confirmations from, financial intermediaries,  bailees or agents (as
applicable) of the Trustee for the purpose of perfecting such security  interest
under  applicable law. Any assignment of the interest of the Trustee pursuant to
any  provision  hereof shall also be deemed to be an  assignment of any security
interest  created  hereby.  The  Depositor  shall,  and upon the  request of the
Servicer,  the Trustee shall, to the extent  consistent with this Agreement (and
at the expense of the Trust  Fund),  take such  actions as may be  necessary  to
ensure that, if this Agreement were deemed to create a security  interest in the
Mortgage  Loans,  such  security  interest  would be  deemed  to be a  perfected
security  interest of first priority under applicable law and will be maintained
as such throughout the term of this  Agreement.  It is the intent of the parties
that such a security interest would be effective whether any of the Certificates
are sold, pledged or assigned.

           IN  WITNESS  WHEREOF,  the  Depositor,   the  Servicer,  the  Special
Servicer,  the Trustee  [and the Fiscal  Agent]  have  caused  their names to be
signed hereto by their respective  officers  thereunto duly authorized as of the
day and year first above written.




<PAGE>



Signed and acknowledged
in the presence of:


Print Name:


Print Name:
MIDLAND REALTY ACCEPTANCE CORP.

as Depositor



By:
      Name:
      Title:


Signed and acknowledged
in the presence of:



Print Name:




Print Name:
MIDLAND LOAN SERVICES, L.P.
as Servicer


By:   MIDLAND DATA SYSTEMS, INC.
      its General Partner


By:
      Name:
      Title:

Signed and acknowledged
in the presence of:



Print Name:



Print Name:
                             ,
   as Special Servicer


By:
      Name:
      Title:

Signed and acknowledged
in the presence of:


Print Name:


Print Name:
                             ,
as Trustee, Custodian, Certificate Registrar and Paying Agent



By:
      Name:
      Title:  Vice President



<PAGE>



Signed and acknowledged
in the presence of:


Print Name:



Print Name:
[                             ,
as Fiscal Agent of the Trustee





By:
      Name:
      Title:]



<PAGE>





STATE OF __________________)
                      ) ss.:
COUNTY OF _________________)


           On this ___th day of , before me appeared to me personally known, who
being by me duly sworn did say that he is a [Vice]  President of MIDLAND  REALTY
ACCEPTANCE  CORP.,  a Missouri  corporation  and that he signed his name thereto
under  authority of the board of directors of said  corporation and on behalf of
such corporation.

           WITNESS my hand and seal hereto  affixed the day and year first above
written.




                               NOTARY PUBLIC in and for said
                                County and State

                             My Commission expires:

                                     (stamp)

                                     (seal)




<PAGE>





STATE OF __________________)
                      ) ss.:
COUNTY OF _________________)


           On this ___th day of , before me appeared , to me  personally  known,
who being by me duly sworn did say that he is a [Title] of Midland Data Systems,
Inc., a Missouri  corporation,  the general  partner of MIDLAND  LOAN  SERVICES,
L.P., a Missouri limited partnership, and that the seal affixed to the foregoing
instrument is the corporate seal of said  corporation,  and that said instrument
was signed and sealed on behalf of said corporation by authority of its board of
directors  as  the  general  partner  of  said  limited  partnership,  and  said
acknowledged  said instrument to be the free act and deed of said corporation as
the general  partner of said  limited  partnership  and the free act and deed of
said limited partnership.

           WITNESS my hand and seal hereto  affixed the day and year first above
written.




                               NOTARY PUBLIC in and for said
                                County and State

                             My Commission expires:

                                     (stamp)

                                     (seal)




<PAGE>





STATE OF __________________)
                      ) ss.:
COUNTY OF _________________)


           On this ___th day of                  , before me
appeared ____________________, to me personally known, who being
by me duly sworn did say that he is a [Title] of
                      , a                 corporation, and that
the seal  affixed to the  foregoing  instrument  is the  corporate  seal of said
corporation,  and that said  instrument  was signed and sealed on behalf of said
corporation by authority of its board of directors,  and said __________________
acknowledged said instrument to be the free act and deed of said corporation and
the free act and deed of said corporation.

           WITNESS my hand and seal hereto  affixed the day and year first above
written.




                               NOTARY PUBLIC in and for said
                                County and State

                             My Commission expires:

                                     (stamp)

                                     (seal)




<PAGE>





STATE OF __________________)
                      ) ss.:
COUNTY OF _________________)


           On this ___th day of                         , before
me, the undersigned, a Notary Public in and for the State of
                  , duly commissioned and sworn, personally
appeared                          , to me known who, by me duly
sworn, did depose and acknowledge before me and say that he
resides at                                            ; that he is
the                            of                            , a
                     , the corporation described in and that
executed the  foregoing  instrument;  and that he signed his name thereto  under
authority of the board of directors  of said  corporation  and on behalf of such
corporation.

           WITNESS my hand and seal hereto  affixed the day and year first above
written.




                               NOTARY PUBLIC in and for the
                               State of                  .
                               My Commission expires:

                                     (stamp)

                                     (seal)


This instrument prepared by:



Name:
Address:






<PAGE>





STATE OF __________________)
                      ) ss.:
COUNTY OF _________________)



           On the ___th day of                     , before me,
                           , a Notary Public in and for said
State, personally appeared                                     ,
                                                 and
                                     , personally known to me or
proved to me on the basis of satisfactory evidence to be the persons whose names
are  subscribed  to the  within  instrument  and  acknowledged  to me that  they
executed the same in their authorized capacity,  and that by their signatures on
the  instrument the  corporation  upon behalf of which the person acted executed
the within instrument.

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




                                         NOTARY PUBLIC


My commission expires ___________________


































PJRES07N.KCM/js
<PAGE>





                            MORRISON & HECKER L.L.P.
                                ATTORNEYS AT LAW

                                2600 Grand Avenue
                        Kansas City, Missouri 64108-4606
                             Telephone 816-691-2600
                              Telefax 816-474-4208


                                     , 1996




Midland Realty Acceptance Corp.
210 West 10th Street, 6th Floor
Kansas City, Missouri 64105


      Re:  Mortgage Pass-Through Certificates

Ladies and Gentlemen:

      We have acted as your  counsel in  connection  with the  preparation  of a
Registration  Statement on Form S-3 (Registration  No. 33- ) (the  "Registration
Statement") to be filed with the Securities and Exchange  Commission pursuant to
the Securities Act of 1933, as amended (the "Act").  The Registration  Statement
covers Mortgage Pass-Through Certificates ("Certificates") to be sold by Midland
Realty  Acceptance Corp.  ("Seller") in one or more series (each, a "Series") of
Certificates.  Each Series of  Certificates  will be issued  under a pooling and
servicing  agreement  ("Pooling and Servicing  Agreement")  between Seller and a
servicer  (the  "Servicer"),  a trustee (the  "Trustee")  and possibly a special
servicer (the "Special  Servicer") and a fiscal agent (the "Fiscal Agent") to be
identified in the Prospectus Supplement for such Series of Certificates.  A form
of Pooling and Servicing Agreement is included as an exhibit to the Registration
Statement.  Capitalized  terms used and not  otherwise  defined  herein have the
respective  meanings  given  them in the  Registration  Statement  or the Accord
identified in the following paragraph.

      This Opinion Letter is governed by, and shall be interpreted in accordance
with, the Legal Opinion Accord (the "Accord") of the ABA Section of Business Law
(1991).  As a  consequence,  it  is  subject  to  a  number  of  qualifications,
exceptions,  definitions,  limitations on coverage and other limitations, all as
more  particularly  described in the Accord,  and this Opinion  Letter should be
read in conjunction therewith. The opinions expressed herein are given only with
respect to the present status of the  substantive  laws of the state of Missouri
(not  including  the  choice-of-law  rules under  Missouri  law).  We express no
opinion as to any matter arising under the laws of any other jurisdiction.

      In rendering the opinions set forth below,  we have examined and relied on
the following: (1) the Registration Statement and the Prospectus and the form of
Prospectus  Supplement  included  therein;  (2)  the  form  of the  Pooling  and
Servicing  Agreement included as an exhibit to the Registration  Statement;  and
(3) such other documents, materials, and authorities as we have deemed necessary
in order to enable us to render our opinions set forth below.

      Based on and subject to the foregoing and other  qualifications  set forth
below, we are of the opinion that:


<PAGE>


Midland Realty Acceptance Corp.
            , 1996
Page 2


      (a) When a Pooling and Servicing  Agreement  for a Series of  Certificates
has been duly and validly authorized,  executed and delivered by the Seller, the
Servicer,  the Trustee and, if applicable,  the Special  Servicer and the Fiscal
Agent, such Pooling and Servicing  Agreement will constitute a valid and legally
binding agreement of Seller,  enforceable  against Seller in accordance with its
terms.

      (b)  When  (a)  a  Pooling  and  Servicing   Agreement  for  a  Series  of
Certificates has been duly and validly authorized, executed and delivered by the
Seller, the Servicer,  the Trustee and, if applicable,  the Special Servicer and
the Fiscal Agent,  (b) the Mortgage Loans and other  consideration  constituting
the Trust Fund for the Series  have been  deposited  with the  Trustee,  (c) the
Certificates  of such Series have been duly executed,  authenticated,  delivered
and sold as contemplated in the Registration Statement and (d) the consideration
for the  sale of such  Certificates  has been  fully  paid to the  Seller,  such
Certificates will be legally and validly issued,  fully paid and  nonassessable,
and the duly  registered  holders of such  Certificates  will be entitled to the
benefits of such Pooling and Servicing Agreement.

      The General Qualifications apply to the opinions set forth in paragraphs 1
and 2 above,  and in addition,  such  opinions are subject to the  qualification
that certain  remedial,  waiver and other  similar  provisions  of a Pooling and
Servicing  Agreement for a Series of Certificates or of the Certificates of such
Series may be rendered  unenforceable or limited by applicable laws, regulations
or judicial  decisions,  but such laws,  regulations and judicial decisions will
not render such Pooling and Servicing Agreement or such Certificates  invalid as
a whole and will not make the remedies available  thereunder  inadequate for the
practical realization of the principal benefits intended to be provided thereby,
except for the economic  consequences of any judicial,  administrative  or other
delay or procedure which may be imposed by applicable law.

      We hereby  consent  to the  filing of this  letter  as an  Exhibit  to the
Registration  Statement  and to the  reference  to this firm  under the  heading
"Legal Matters" in the Prospectus forming a part of the Registration  Statement.
This consent is not to be


<PAGE>


Midland Realty Acceptance Corp.
            , 1996
Page 3

construed as an admission  that we are a person whose  consent is required to be
filed with the Registration Statement under the provisions of the Act.



                                Very truly yours,








PJRES07N.KCM/cston




<PAGE>





                            MORRISON & HECKER L.L.P.
                                ATTORNEYS AT LAW

                                2600 Grand Avenue
                        Kansas City, Missouri 64108-4606
                             Telephone 816-691-2600
                              Telefax 816-691-4208


                                     , 1996




Midland Realty Acceptance Corp.
210 West 10th Street, 6th Floor
Kansas City, Missouri 64105

      Re:  Mortgage Pass-Through Certificates

Ladies and Gentlemen:

      We have acted as your counsel in connection with the proposed  issuance of
Mortgage  Pass-Through   Certificates  (the  "Certificates")   pursuant  to  the
Registration  Statement on Form S-3 (Registration  No. 33- ) (the  "Registration
Statement") to be filed with the Securities and Exchange  Commission pursuant to
the Securities Act of 1933, as amended (the "Act").  The Registration  Statement
covers Mortgage Pass-Through Certificates ("Certificates") to be sold by Midland
Realty  Acceptance Corp.  ("Seller") in one or more series (each, a "Series") of
Certificates.  Each Series of  Certificates  will be issued  under a pooling and
servicing  agreement  ("Pooling and Servicing  Agreement") between the Seller, a
servicer,  a trustee and  possibly a special  servicer  and a fiscal agent to be
identified in the Prospectus Supplement for such Series of Certificates.  A form
of a  Pooling  and  Servicing  Agreement  is  included  as  an  exhibit  to  the
Registration Statement.  Capitalized terms used and not otherwise defined herein
have the respective meanings given them in the Registration Statement.

      In rendering  the opinion set forth below,  we have examined and relied on
the following: (1) the Registration Statement and the Prospectus and the form of
Prospectus  Supplement  included  therein;  (2)  the  form  of the  Pooling  and
Servicing  Agreement included as an exhibit to the Registration  Statement;  and
(3) such other documents, materials, and authorities as we have deemed necessary
in order to enable us to render our opinion set forth below.

      As your  counsel,  we have  advised  you with  respect to certain  federal
income tax aspects of the proposed  issuance of the Certificates of each Series.
Such advice has formed the basis for the description of material  federal income
tax consequences for holders of the Certificates  that appears under the heading
"CERTAIN FEDERAL INCOME TAX  CONSEQUENCES" in the Prospectus.  Such descriptions
do not purport to discuss all


<PAGE>


Midland Realty Acceptance Corp.
            , 1996
Page 2
possible  federal  income tax  ramifications  of the  proposed  issuance  of the
Certificates,  but, with respect to those federal income tax  consequences  that
are  discussed,  in our  opinion,  the  description  is accurate in all material
respects.

      This  opinion  is based on the  facts and  circumstances  set forth in the
Prospectus  and the form of  Prospectus  Supplement  and in the other  documents
reviewed by us. Our opinion as to the matters set forth herein could change with
respect to a particular  Series of  Certificates as a result of changes in facts
and  circumstances,  changes in the terms of the  documents  reviewed  by us, or
changes in the law  subsequent to the date hereof.  Consequently,  we express no
such opinion  with  respect to any  particular  Series of  Certificates.  As the
Registration   Statement  contemplates  multiple  Series  of  Certificates  with
numerous different  characteristics,  the particular characteristics of a Series
of  Certificates  must  be  considered  in  determining  the  application of the
opinion to a particular Series of Certificates.

      We hereby  consent  to the  filing of this  letter  as an  exhibit  to the
Registration  Statement  and to the  references  to our firm  under the  heading
"CERTAIN  FEDERAL INCOME TAX  CONSEQUENCES" in the Prospectus and the Prospectus
Supplement.  This consent is not to be  construed as an admission  that we are a
person  whose  consent is required to be filed with the  Registration  Statement
under the provisions of the Act.

                                Very truly yours,










PJRES07N.KCM/js


<PAGE>




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission