MIDLAND REALTY ACCEPTANCE CORP
S-3, 1996-11-12
ASSET-BACKED SECURITIES
Previous: AMERIKING INC, S-1/A, 1996-11-12
Next: OPTIKA IMAGING SYSTEMS INC, 10-Q, 1996-11-12




 As filed with the Securities Exchange Commission on November 8, 1996

                                           Registration No. 333-____


                 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) 843-6272

        (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) 843-6272

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

                              Copy to:

     William A. Hirsch, Esq.                      Marie Martineau
     Morrison & Hecker L.L.P.                O'Melveny & Meyers
     2600 Grand Avenue                            153 East 53rd Street
     Kansas City, Missouri 64108                  New York, New York  10022



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>
<CAPTION>

                                                    CALCULATION OF REGISTRATION FEE
==============================================================================================================================
   Title of securities to      Amount to be          Proposed maximum          Proposed maximum              Amount of
        be registered          registered<F1>        offering price per        aggregate offering        registration fee(1)
                                                        security<F2>               price<F2>
<S>                            <C>                   <C>                       <C>                       <C>    
- ------------------------------------------------------------------------------------------------------------------------------
Mortgage Pass- Through
Certificates, issued in         $575,261,000               100%                  $575,261,000               $192,096.26
series
==============================================================================================================================



<FN>

<F1>$425,261,000.00   aggregate   principal   amount  of  Mortgage   Pass-Through
Certificates  registered  by the  Registrant  under  Registration  No. 333- 3885
referred to below and not previously sold are consolidated in this  Registration
Statement  pursuant to Rule 429.  $146,641.72  has been  previously  paid by the
Registrant  under the foregoing  Registration  Statement in connection with such
unsold amount of Mortgage Pass-Through Certificates.

<F2>Estimated solely for the purpose of calculating the registration fee.
</FN>
</TABLE>




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.

Pursuant  to  Rule  429 of  the  Securities  Act of  1933,  the  Prospectus  and
Prospectus  Supplement contained in this Registration  Statement also relates to
the Registrant's Registration Statement on Form S-3. This Registration Statement
which  is a  new  registration  statement,  also  constitutes  a  post-effective
amendment to Registration  Statement  333-3885.  Such  post-effective  amendment
shall hereafter become  effective  concurrently  with the  effectiveness of this
Registration  Statement in accordance with Section 8(a) of the Securities Act of
1933.





<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 Registered ...............  OutsideeFront Cover Page; Description of the
                                    Certificates; The Mortgage Pools; Servicing 
                                    of the Mortgage Loans; Enhancement; Certain 
                                    Legal Aspects of the Mortgage Loans; 
                                    Material Federal Income Tax
                                    Consequences; ERISA Considerations; Legal
                                    Investment**

10.  Interest of Named Experts and 
     Counsel......................  *

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 NOVEMBER 8, 1996
                        SUBJECT TO COMPLETION
PROSPECTUS SUPPLEMENT
(To Prospectus dated November    , 1996)
[Midland Logo]
                     $             (Approximate)
             Midland Realty Acceptance Corp. (Depositor)
 Midland Loan Services, L.P. (Master Servicer and Special Servicer)
    Commercial Mortgage Pass-Through Certificates, Series 1996-C2

     The  Commercial  Mortgage  Pass-Through  Certificates,  Series 1996-C2 (the
"Certificates")  will consist of 17 Classes of  Certificates,  designated as the
Class A-1 Certificates, the Class A-2
Certificates, the Class A-3
Certificates, the Class A-EC
Certificates,  the Class B Certificates,  the Class C Certificates,  the Class D
Certificates,  the Class E Certificates,  the Class F Certificates,  the Class G
Certificates,  the Class H Certificates, the Class J Certificates, the Class K-1
Certificates,   the  Class  K-2   Certificates   (collectively,   the   "Regular
Certificates"),  the Class R-I Certificates, the Class R-II Certificates and the
Class R-III Certificates (together, the "Residual Certificates"). Only the Class
A-1,  Class  A-2,  Class  A-3,  Class B,  Class C,  Class D, Class E and Class F
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 SELLERS, 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 review fully this Prospectus  Supplement and
the Prospectus, including, without limitation, the factors discussed under "RISK
FACTORS" at page S-26 in this Prospectus Supplement and Page 9 of the Prospectus
before
purchasing any of the Offered Certificates.
=====================================================================
                   Initial                    Rated        Price
     Class       Certificate  Pass-Through    Final          to
- ---------------------------------------------------------------------
Class  A-1.....           $                                   %
                              -----
                               %
- ---------------------------------------------------------------------
Class  A-2 ....           $                                   %
                              -----
                               %
- ---------------------------------------------------------------------
Class  A-3 ....           $                                   %
                              -----
                               %
- ---------------------------------------------------------------------
Class  B  .....           $                                   %


                              %(6)
- ---------------------------------------------------------------------
Class  C   ....           $                                   %
                              -----
                              %(7)
- ---------------------------------------------------------------------
Class  D   ....           $                                   %
                              -----
                              %(8)
- ---------------------------------------------------------------------
Class  E   ....           $                                   %
                              -----
                              %(9)
- ---------------------------------------------------------------------
Class  F   ....           $                                   %
                              -----
                              %(10)
=====================================================================
(1) Approximate,  subject to an upward or downward  variance of up to 5%. 
(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 CERTIFICATES--Distributions--Prepayment Premiums" herein.
(3) The Rated Final Distribution Date (the "Rated Final Distribution Date") 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.
(4) Proceeds to the Depositor from the sale of the Offered Certificates will
be approximately $              , before deducting underwriting fees of     % of
the aggregate initial Certificate Balance on the Offered Certificates and
certain expenses expected to be approximately $            payable by the
Depositor.
(5) Plus accrued interest at the applicable Pass-Through Rate from
December    , 1996. 
(6) Initial Pass-Through Rate.  The Class B Certificates accrue interest at the
Weighted Average Unmodified Net Mortgage Rate less ______%.
(7) Initial Pass-Through Rate.  The Class C Certificates accrue interest at the
Weighted Average Unmodified Net Mortgage Rate less ______%.
(8) Initial Pass-Through Rate.  The Class D Certificates accrue interest at the
Weighted Average Unmodified Net Mortgage Rate less ______%.
(9) Initial Pass-Through Rate.  The Class E Certificates accrue interest at the
Weighted Average Unmodified Net Mortgage Rate less ______%.
(10) Initial Pass-Through Rate.  The Class F Certificates accrue interest at the
Weighted Average Unmodified Net Mortgage Rate less ______%.

  The Offered Certificates are offered by Prudential Securities Incorporated and
____________________  (the "Underwriters"),  subject to prior sale, when, as and
if delivered to and accepted by the  Underwriters  and subject to their 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"), on or about December
   , 1996  (the  "Delivery  Date"),  against  payment  therefor  in  immediately
available funds.

Prudential Securities Incorporated        [                        ]
                         December    , 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  mortgage  loans [and one mortgage loan whose interest rate
resets one time  during its term,]  secured  by first  liens on  commercial  and
multifamily residential properties (each, a "Mortgaged Property").

     The Mortgaged Properties consist of [multifamily
residential housing, nursing homes, congregate care
facilities, retail properties, office buildings, mini
warehouse facilities, industrial properties, hotels,
mobile home parks] and mixed use properties.
[                   of the Mortgage Loans were
originated by Midland Loan Services, L.P. ("Midland"), and
subsequently sold by Midland to Midland Commercial
Financing Corp. ("MCFC"), one of the Mortgage Loan Sellers
hereunder.                          of the
Mortgage Loans were originated either by

 ("               ") or by correspondents of, or other
entities related to           , and         of
the Mortgage Loans were purchased by
                   from various  unaffiliated  banks,  savings  institutions  or
other entities in the secondary  market.] The Mortgage Loans will be sold to the
Depositor  by the  Mortgage  Loan  Seller[s]  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 "RISK FACTORS" and "DESCRIPTION
OF THE MORTGAGE POOL" herein.

     The Class A-1,  Class A-2,  Class A-3,  Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class J 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 A-EC
Certificates will be entitled to distributions of Class A-EC Excess Interest, on
each  Distribution  Date. "Class A-EC Excess Interest" is an amount equal to the
Class A-EC Pass-Through Rate multiplied by the Class A-EC Notional Balance. With
respect to each  Distribution  Date, the Class K-2 Certificates will be entitled
to distributions of interest at the Class K-2 Pass-Through Rate on the Class K-2
Notional Balance.  The Class K-1 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 25th day of
each month or, if any such day is not a  Business  Day,  on the next  succeeding
Business  Day,  beginning  in  January,  1996  (each,  a  "Distribution  Date").
Distributions  allocable  to  interest  on the  Certificates  will  be  made  as
described under  "DESCRIPTION OF THE  CERTIFICATES--Distributions"  herein.  The
rights of the  holders of the Class B, Class C, Class D, Class E, Class F, Class
G,  Class H,  Class J, Class K-1 and Class K-2  Certificates  (the  "Subordinate
Certificates")  to receive  distributions  of  principal  and  interest  will be
subordinate to such rights of the holders of the Class A-1, Class A-2, Class A-3
and Class  A-EC  Certificates  (the  "Senior  Certificates");  the rights of the
holders  of the Class C,  Class D,  Class E, Class F, Class G, Class H, Class J,
Class K-1 and Class K-2  Certificates  to  receive  such  distributions  will be
subordinate  to such  rights of the  holders  of the Class B  Certificates;  the
rights of the Class D,  Class E,  Class F,  Class G, Class H, Class J, Class K-1
and Class K-2 Certificates to receive  distributions will be subordinate to such
rights of the  holders of the Class C  Certificates;  the rights of the Class E,
Class F,  Class G, Class H,  Class J,  Class K-1 and Class K-2  Certificates  to
receive  distributions  will  be  subordinate  to  such  rights  of the  Class D
Certificates;  the rights of the holders of the Class F, Class G, Class H, Class
J,  Class  K-1 and Class  K-2  Certificates  to  receive  distributions  will be
subordinate  to such  rights  of the  Class E  Certificates;  the  rights of the
holders of the Class G,  Class H, Class J, Class K-1 and Class K-2  Certificates
to receive  distributions  will be  subordinate to such rights of the holders of
the Class F  Certificates;  the  rights of the Class H,  Class J,  Class K-1 and
Class K-2 Certificates to receive distributions will be subordinate

                            S-2

<PAGE>



to such  rights of the  holders of the Class G  Certificates;  the rights of the
Class J, Class K-1 and Class K-2 Certificates to receive  distributions  will be
subordinate to such rights of the holders of the Class H  Certificates;  and the
rights of the Class K-1 and Class K-2 Certificates to receive distributions will
be  subordinate  to such rights of the holders of the Class J  Certificates.  In
addition,   each  Class  of  Regular  Certificates  will  have  the  benefit  of
subordination of the Residual Certificates to the extent of any distributions to
which the Residual Certificates would otherwise be entitled. See "DESCRIPTION OF
THE CERTIFICATES--Subordination" 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  A-EC,  Class  K-1 and  Class  K-2
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 A-EC or Class K-2  Certificates,  which reduce the
Class A-EC Notional Balance or the Class K-2 Notional Balance, respectively). No
representation  is made as to the rate of prepayments on or  liquidations of the
Mortgage  Loans or as to the  anticipated  yield  to  maturity  of any  Class of
Regular Certificates. All but __________ of the Mortgage Loans generally provide
that for a specified  amount of time during which a prepayment is permitted,  it
must be accompanied by payment of a Prepayment Premium.  See "DESCRIPTION OF THE
MORTGAGE  POOL--Certain  Terms and Conditions of the Mortgage  Loans--Prepayment
Provisions"  herein.   Prepayment  Premiums,   to  the  extent  collected,   are
distributable  to the holders of the Regular  Certificates  as and to the extent
described  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 December 1, 1996 (the "Pooling and Servicing  Agreement"),
by and among the Depositor,  Midland Loan  Services,  L.P., as servicer (in such
capacity,  the "Master  Servicer") and special  servicer (in such capacity,  the
"Special Servicer"),  LaSalle National Bank, as trustee (the "Trustee"), and ABN
AMRO Bank N.V., as fiscal agent (the "Fiscal  Agent").  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-1,
Class  A-2,  Class  A-3 and  Class  A-EC  Certificates  be rated  "AAA" by Fitch
Investors Service, L.P. ("Fitch") and "__________" by Moody's Investor Services,
Inc.  ("Moody's" and together with Fitch,  the "Rating  Agencies");  the Class B
Certificates  be rated "AA" by Fitch and  "__________"  by Moody's;  the Class C
Certificates  be rated "A" by Fitch and  "__________"  by  Moody's;  the Class D
Certificates be rated "BBB+" by Fitch and  "__________" by Moody's;  the Class E
Certificates be rated "BBB" by Fitch and  "__________"  by Moody's;  the Class F
Certificates be rated "BBB-" by Fitch and  "__________" by Moody's;  the Class G
Certificates  be rated "BB" by Fitch and  "__________"  by Moody's;  the Class H
Certificates be rated "BB-" by Fitch and "__________"

                            S-3

<PAGE>



by Moody's;  and the Class J Certificates be rated "B" by Fitch and "__________"
by  Moody's.  The Class K-1,  Class K-2,  Class R-I,  Class R-II and Class R-III
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 three separate "real estate mortgage  investment  conduits" (each a
"REMIC" or,  alternatively,  "REMIC I," "REMIC II" and "REMIC  III") for federal
income tax purposes.  As described more fully herein,  the Class A-1, Class A-2,
Class  A-3,  Class  A-EC,  Class B, Class C, Class D, Class E, Class F, Class G,
Class H, Class J, Class K-1 and Class K-2 Certificates will constitute  "regular
interests"  in REMIC  III,  and the  Class  R-I  Certificates,  the  Class  R-II
Certificates and the Class R-III  Certificates will constitute the sole Class of
"residual  interests"  in REMIC I,  REMIC II and REMIC  III,  respectively.  See
"MATERIAL    FEDERAL   INCOME   TAX    CONSEQUENCES,"    "DESCRIPTION   OF   THE
CERTIFICATES--Delivery, Form and Denomination" and "ERISA CONSIDERATIONS" herein
and  "MATERIAL   FEDERAL   INCOME  TAX   CONSEQUENCES,"   "DESCRIPTION   OF  THE
CERTIFICATES" and "ERISA CONSIDERATIONS" in the Prospectus.

     There  is  currently  no  secondary  market  for  the   Certificates.   The
Underwriters  have advised the Depositor  that they  currently  intend to make a
secondary market in the Certificates, but they are 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 UNDERWRITERS MAY 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>




                     EXECUTIVE SUMMARY

     Prospective investors are advised to read carefully, and should rely solely
on, the detailed information  appearing elsewhere in this Prospectus  Supplement
and  the  Prospectus  relating  to the  Offered  Certificates  in  making  their
investment  decision.  The  following  Executive  Summary  does not  include all
relevant information relating to the Offered Certificates or the Mortgage Loans,
particularly with respect to the risks and special considerations  involved with
an  investment in the Offered  Certificates  and is qualified in its entirety by
reference to the detailed  information  appearing  elsewhere in this  Prospectus
Supplement  and the  Prospectus.  Prior to making  any  investment  decision,  a
prospective  investor  should review fully this  Prospectus  Supplement  and the
Prospectus.  Capitalized  terms used and not otherwise  defined  herein have the
respective  meanings  assigned  to them in this  Prospectus  Supplement  and the
Prospectus.

- ---------------------------------------------------------------
Approximate                                          Approximate
Percent                                               Credit
   of                                                 Support
 Total
        ---------------------------------------------
%        Class A-EC       Class A-1     Ratings:     %
                          (AAA/____)
         Excess
         interest on
         Class A-1
         through Class E

         Ratings:
         (AAA/____)
                         ----------------------------
%                         Class A-2     Ratings:     %
                          (AAA/____)
                         ----------------------------
%                         Class A-3     Ratings:     %
                          (AAA/____)
                         ----------------------------
%                         Class B       Ratings:     %
                          (AA/___)
                         ----------------------------
%                         Class C       Ratings:     %
                          (A/___)
                         ----------------------------
%                         Class D       Ratings:     %
                          (BBB+/____)
                         ----------------------------
%                         Class E       Ratings:     %
                          (BBB/____)
        -----------------
        ---------------------------------------------
%        Class F       Ratings:  (BBB-/____)         %
        ---------------------------------------------
%        Class G       Ratings:  (BB/___)            %
        ---------------------------------------------
%        Class H       Ratings:  (BB-/___)           %
        ---------------------------------------------
%        Class J       Ratings:  (B/___)             %
        ---------------------------------------------
%        Class            Class K-1    Principal
         K-2              only
         Interest only    Unrated
         Unrated
        ---------------------------------------------
         Not            offered hereby: Classes A-EC, G, H, J, K-1 and K-2.
                  Ratings: (Fitch/Moody's)


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



                            S-5

<PAGE>




======================================================================
        Rating                                      u                 l
Class   by       Initial   % of    DescriptPass-Thro Weighted Principa
- ----------------------------------------------------------------------
Senior Certificates
- ----------------------------------------------------------------------
                                   Fixed
A-1     AAA/____ $            %    Rate        %
- ----------------------------------------------------------------------
                                   Fixed
A-2     AAA/____ $            %    Rate        %
- ----------------------------------------------------------------------
                                   Fixed
A-3     AAA/____ $            %    Rate        %
- ----------------------------------------------------------------------
                                   Excess
A-EC    AAA/____    N/A      N/A   Interest    % (2)   N/A      N/A
- ----------------------------------------------------------------------
Subordinate Certificates
- ----------------------------------------------------------------------
                                   [Variabl
B       AA/___   $            %    Rate]   e  % (3)
- ----------------------------------------------------------------------
                                   [Variabl
C       A/___    $            %    Rate]   e  % (4)
- ----------------------------------------------------------------------
                _                  [Variabl
D       BBB+/___ $            %    Rate]   e  % (5)
- ----------------------------------------------------------------------
                                   [Variabl
E       BBB/____ $            %    Rate]   e  % (6)
- ----------------------------------------------------------------------
                _                  [Variabl
F       BBB-/___ $            %    Rate]   e  % (7)
- ----------------------------------------------------------------------
                                   [Variabl
G       BB/___   $            %    Rate]   e  % (7)
- ----------------------------------------------------------------------
                                   [Variabl
H       BB-/___  $            %    Rate]   e  % (7)
- ----------------------------------------------------------------------
                                   [Variabl
J       B/___    $            %    Rate]   e  % (7)
- ----------------------------------------------------------------------
                                   Principa
K-1     Unrated  $            %    Only    l    %
- ----------------------------------------------------------------------
                                   Interest         7
K-2     Unrated  $           N/A   Only          % ( ) N/A    N/A
======================================================================

(1)  Based respectively on Scenario 2, which assumes a 0%
CPR, no defaults and an Auction in December, 2007, and
Scenario 1, which assumes a 0% CPR and no defaults.  See
"YIELD AND MATURITY CONSIDERATIONS--Weighted Average Life"
herein.
(2)  Initial Pass-Through Rate.  [The Certificate
Pass-Through Rate will be equal to a fraction, the
numerator of which is the sum of (i) the excess of the
Weighted Average Unmodified Net Mortgage Rate over the
weighted averages of the Pass-Through Rates of the Class
A-1, Class A-2 and Class A-3 Certificates multiplied by
the Class A-EC Notional Component A, (ii) the Class B
Strip multiplied by the Class B Certificate Balance, (iii)
the Class C Strip multiplied by the Class C Certificate
Balance, (iv) the Class D Strip multiplied by the Class D
Certificate Balance, and (v) the Class E Strip multiplied
by the Class E Certificate Balance, and the denominator of
which is the Class A-EC Notional Balance.]
(3)  Initial Pass-Through Rate.  The Pass-Through Rate
will be the Weighted Average Unmodified Net Mortgage Rate
less _____% (the "Class ____ Strip").
(4)  Initial Pass-Through Rate.  The Pass-Through Rate
will be the Weighted Average Unmodified Net Mortgage Rate
less _____% (the "Class ____ Strip").

<PAGE>

(5)  Initial Pass-Through Rate.  The Pass-Through Rate
will be the Weighted Average Unmodified Net Mortgage Rate
less _____% (the "Class ____ Strip").
(6)  Initial Pass-Through Rate.  The Pass-Through Rate
will be the Weighted Average Unmodified Net Mortgage Rate
less _____% (the "Class ____ Strip").
(7)  Initial Pass-Through Rate.  Weighted Average
Unmodified Net Mortgage Rate.



                            S-6

<PAGE>




Securities:

   Distribution        Dates The 25th day of each month,  or if such 25th day is
                       not  a  Business   Day,  the  Business  Day   immediately
                       following  such day,  commencing on January 25, 1997. See
                       "DESCRIPTION OF THE CERTIFICATES--Distributions" herein.

   Scheduled Final
     Distribution Date
Scheduled

Final
                       Class Designation
Distribution Date

                       Class A-1.............
                       Class A-2.............
                       Class A-3.............
                       Class A-EC............
                       Class B...............
                       Class C...............
                       Class D...............
                       Class E...............
                       Class F...............
                       Class G...............
                       Class H...............
                       Class J...............
                       Class K-1.............
                       Class K-2.............

                       The Scheduled  Final  Distribution  Dates set forth above
                       have  been  determined  on the  basis of the  assumptions
                       described in "DESCRIPTION OF THE  CERTIFICATES--Scheduled
                       Final Distribution Date" herein.

   Rated Final
     Distribution Date As to each Class of Certificates,
                                             .

   Early             Termination The Trust Fund is subject to early  termination
                     if  less  than  10% of the  Initial  Pool  Balance  remains
                     outstanding.  See  "DESCRIPTION OF THE  CERTIFICATES--Early
                     Termination"
                     herein.

   Auction           Call Date On or after the  Distribution  Date  occurring in
                     [December  2007],  the  Trust  Fund  is  subject  to  early
                     termination  pursuant to the auction  procedures  described
                     herein.  See  "DESCRIPTION  OF  THE  CERTIFICATES--Auction"
                     herein.

   Master Servicer.. Midland Loan Services, L.P.  See
                     "MIDLAND LOAN SERVICES, L.P." herein.

   Special Servicer. Midland Loan Services, L.P.  See
                     "MIDLAND LOAN SERVICES, L.P." herein.

                            S-7

<PAGE>




   Trustee.......... LaSalle National Bank.  See "THE
                     POOLING AND SERVICING AGREEMENT--The
                     Trustee" herein.

   Fiscal Agent..... ABN AMRO Bank N.V.  See "THE POOLING
                     AND SERVICING AGREEMENT--The Fiscal Agent" herein.

   Federal             Tax  Status  Elections  will be made to treat  designated
                       portions of the Trust Fund as three separate "real estate
                       mortgage investment conduits" ("REMIC").

   ERISA............ The Senior Certificates should
                     qualify for an exemption from the
                     prohibited transaction provisions of
                     ERISA.  The Subordinate Certificates
                     may be acquired by employee benefit
                     plans subject to ERISA only if an
                     exemption from the prohibited
                     transaction provisions of ERISA is
                     applicable.  See "ERISA
                     CONSIDERATIONS" herein and in the
                     Prospectus.

   SMMEA............ None of the Offered Certificates are
                     mortgage-related securities pursuant
                     to the Secondary Mortgage Market
                     Enhancement Act of 1984.

   DTC               Eligibility..  The Offered Certificates are being delivered
                     through the  facilities  of The  Depository  Trust  Company
                     ("DTC").

   Closing Date..... On or about December    , 1996.


Structural Summary:

   Interest          Payments  On  each   Distribution   Date,   each  Class  of
                     Certificates   (other  than  the  Class  K-1  Certificates)
                     generally   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  unpaid  Class   Interest   Shortfalls
                     remaining from prior  Distribution  Dates,  in each case to
                     the extent of Available  Funds  remaining  after payment to
                     each outstanding  Class of Certificates  bearing an earlier
                     sequential  Class  designation  of (i) the  Class  Interest
                     Distribution Amount and any unpaid Class Interest Shortfall
                     for such Classes,  (ii) the Pooled  Principal  Distribution
                     Amount  for such  Distribution  Date for such  Classes  and
                     (iii) payment of the unreimbursed amount of Realized Losses
                     previously  allocated to such Classes.  See "DESCRIPTION OF
                     THE CERTIFICATES--Distributions" herein.

   Principal Payments  The Pooled Principal Distribution
                       Amount for each Distribution Date
                       will be distributed, first, to the
                       Class A-1 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 A-EC and
                       Class K-2 Certificates), until its
                       Certificate Balance is reduced to
                       zero, in each case, to the extent
                       of Available Funds remaining after
                       (i) payment of the Class Interest
                       Distribution Amount,

                            S-8

<PAGE>




     ............... any unpaid Class Interest Shortfalls
                     remaining from prior Distribution
                     Dates, the Pooled Principal
                     Distribution Amount and 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 Class designation and
                     (ii) payment of the Class Interest
                     Distribution Amount and any unpaid
                     Class Interest Shortfalls remaining
                     from prior Distribution Dates to such
                     Class (or, with respect to the Class
                     K-1 Certificates, to the Class K-2
                     Certificates) and to any other
                     outstanding Class that is pari passu
                     with such Class.


   Credit Enhancement  The Class A-1, Class A-2, Class A-3
                       and Class A-EC Certificates are
                       credit enhanced by the Classes of
                       Subordinate Certificates, which
                       consist of the Class B, Class C,
                       Class D, Class E, Class F, Class G,
                       Class H, Class J, Class K-1 and
                       Class K-2 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 sequential designation.

     ............... Realized Losses of principal and
                     interest from any Mortgage Loan and
                     certain other losses experienced by
                     the Trust Fund will generally be
                     allocated to the Classes of Regular
                     Certificates (other than the Class A-
                     EC and Class K-2 Certificates) in
                     reverse sequential order starting
                     with the Class K-1 Certificates.
                     Realized Losses allocated to the
                     Class K-1 Certificates will reduce
                     the Class K-2 Notional Balance.
                     Realized Losses allocated to the
                     Class A-1, Class A-2, Class A-3,
                     Class B, Class C, Class D or Class E
                     Certificates will reduce the Class
                     A-EC Notional Balance.

   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
                     (but not Balloon  Payments) on the Mortgage  Loans.  If the
                     Master  Servicer  fails to make an Advance  required  to be
                     made,  the  Trustee  shall  then be  required  to make such
                     Advance.  If both the Master  Servicer and the Trustee fail
                     to make such Advance, the Fiscal Agent shall be required to
                     make  such   Advance.   See  "THE  POOLING  AND   SERVICING
                     AGREEMENT--Advances" herein.

Collateral Overview;
  Loan               Details......    See   Annex   A   hereto    for    certain
                     characteristics of Mortgage Loans on a loan-by-loan  basis.
                     All numerical  information  provided herein with respect to
                     the Mortgage Loans is provided on an approximate basis. All
                     weighted average  information  regarding the Mortgage Loans
                     reflects  weighting of the Mortgage  Loans by their Cut-off
                     Date  Principal  Balances.   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

                            S-9

<PAGE>




     ............... or before such date, whether or not
                     received.  See also "DESCRIPTION OF
                     THE MORTGAGE POOL" for additional
                     statistical information regarding the
                     Mortgage Loans.

Characteristics

Aggregate Cut-off Date Principal Balance                      $
Number of Mortgage Loans....
Weighted Average Mortgage Rate                                %
Weighted Average Remaining Term to Maturity              months
                                                    ----
Weighted Average DSCR (1)...                      x
Average Mortgage Loan Balance                     $
Balloon Mortgage Loans......                      %


(1)  Debt Service  Coverage Ratio  ("DSCR") is calculated  based on the ratio of
     Underwritten Cash Flow to the Annual Debt Service.  For more information on
     the  Debt  Service  Coverage  Ratios,  see  "DESCRIPTION  OF  THE  MORTGAGE
     POOL--Certain Characteristics of the Mortgage Pool" herein.


              Cut-off Date Principal Balances


% by Cut-off            Number

Date Principal             of
Cut-off Date Principal
Balance
    Balance         Mortgage Loans

   $   500,000- $   999,999.........    %
   $ 1,000,000-$ 1,499,999..........    %
   $ 1,500,000-$ 1,999,999..........    %
   $ 2,000,000-$ 2,499,999..........    %
   $ 2,500,000-$ 2,999,999..........    %
   $ 3,000,000-$ 3,499,999..........    %
   $ 3,500,000-$ 3,999,999..........    %
   $ 4,000,000-$ 4,499,999..........    %
   $ 4,500,000-$ 4,999,999..........    %
   $ 5,000,000-$ 5,499,999..........    %
   $ 5,500,000-$ 5,999,999..........    %
   $ 6,500,000-$ 6,999,999..........    %
   $ 7,000,000-$ 7,499,999..........    %
   $ 8,000,000-$ 8,499,999..........    %
   $ 9,000,000-$ 9,499,999..........    %
   $10,000,000-$10,499,999..........    %
   $17,500,000-$17,999,999..........    %




                           S-10

<PAGE>




                 Geographical Distribution


% by Cut-off            Number

Date Principal             of
Jurisdiction
    Balance         Mortgage Loans
- --------------      --------------
____________________................   %
____________________................   %
____________________................   %
____________________................   %
____________________................   %
____________________................   %
Other (1)...........................   %

(1).................................No other jurisdiction
                                    has Mortgage Loans
                                    aggregating more than
                                    _____% of the Initial
                                  Pool Balance.

             Debt Service Coverage Ratios (1)

% by Cut-off            Number

Date Principal             of
Range of Debt Service Coverage
Ratios
Balance         Mortgage Loans

1.00-1.04...........................    %
1.15-1.19...........................    %
1.20-1.24...........................    %
1.25-1.29...........................   %
1.30-1.34...........................   %
1.35-1.39...........................   %
1.40-1.44...........................   %
1.45-1.49...........................   %
1.50-1.54...........................   %
1.55-1.59...........................   %
1.60-1.64...........................   %
1.65-1.69...........................   %
1.70-1.74...........................   %
1.75-1.79...........................   %
1.85-1.89...........................   %
2.15-2.19...........................   %
2.25-2.29..........................%

(1).................................Calculated based on
                                    the ratio of
                                    Underwritten Cash Flow
                                    to Annual Debt
                                    Service.  See
                                    "DESCRIPTION OF THE
                                    MORTGAGE POOL--Certain
                                    Characteristics of the
                                    Mortgage Pool" herein
                                    for more information
                                    relating to the
                                    calculation of debt
                                    service coverage
                                    ratios.



                           S-11

<PAGE>




                   Loan to Value Ratios


% by Cut-off            Number

Date Principal             of
Range of Loan to Value
Ratios
    Balance         Mortgage Loans

25.0% to less than 30.0%............    %
30.0% to less than 35.0%............    %
40.0% to less than 45.0%............    %
45.0% to less than 50.0%............    %
50.0% to less than 55.0%............    %
55.0% to less than 60.0%............    %
60.0% to less than 65.0%............    %
65.0% to less than 70.0%............    %
70.0% to less than 75.0%............    %
75.0% to less than 80.0%............    %




                      Property Types


% by Cut-off            Number

Date Principal             of
Property
Types
    Balance         Mortgage Loans

[Congregate Care]...................    %
[Hotel].............................    %
[Industrial]........................    %
[Mini Warehouse]....................    %
[Mini Warehouse & Office/Warehouse].    %
[Mobile Home Park]..................    %
[Multifamily].......................    %
[Nursing Home]......................    %
[Office]............................    %
[Office/Retail].....................    %
[Retail, Anchored]..................    %
[Retail, Single Tenant].............    %
[Retail, Unanchored]................    %


                           S-12

<PAGE>





                      Maturity Years

% by Cut-off            Number

Date Principal             of
Year
    Balance         Mortgage Loans

  1999..............................    %
  2001..............................    %
  2002..............................    %
  2003..............................    %
  2004..............................    %
  2005..............................    %
  2006..............................    %
  2008..............................    %
  2009..............................    %
  2010..............................    %
  2011..............................    %
  2012..............................    %


        Delinquency Status as of [November] 1, 1996


% by Cut-off            Number

Date Principal             of
Status
    Balance         Mortgage Loans

No Delinquencies....................   %

                           S-13

<PAGE>

<TABLE>
<CAPTION>
               Prepayment Lockout/Premium Analysis <F1>


                        Percentage of Mortgage Pool by Prepayment
                           Restriction Assuming No Prepayments

              1996  1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
              ----  ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ----
<S>           <C>   <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C> 
Prepayment Restrictions
Lockout.....
Greater of Yield
   Maintenance or
   Percentage Premium of:
   5.00% or greater
   4.00% to 4.99%
   3.00% to 3.99%
   2.00% to 2.99%
   1.00% to 1.99%
   0.00% to 0.99%

Total of Yield Maintenance

Total of Yield Maintenance
  and Lockout
Percentage Premium:
   5.00% or greater
   4.00 to 4.99%
   3.00 to 3.99%
   2.00 to 2.99%
   1.00 to 1.99%

Total with Percentage
   Premium..
Open........

Total.......
% of Initial Pool
   Balance <F2>



- ------------------
<FN>
<F1>  This  table sets  forth an  analysis  of the  percentage  of the  declining
     balance of the  Mortgage  Pool that,  on  December  1, in each of the years
     indicated,   will  be  within  a  Lockout  Period  or  in  which  Principal
     Prepayments  must be  accompanied  by the indicated  Prepayment  Premium or
     yield maintenance  charge.  See "DESCRIPTION OF THE MORTGAGE  POOL--Certain
     Terms and Conditions of the Mortgage Loans--Prepayment  Provisions" for the
     assumptions used in preparing this table.

<F2>  Represents the approximate percentage of the Initial Pool Balance that 
      will remain outstanding at the indicated date based upon the assumptions 
      used in preparing this table.

</FN>
</TABLE>




                              S-14

<PAGE>




                     SUMMARY OF TERMS

   The  following  summary is  qualified  in its  entirety by  reference  to the
detailed information  appearing elsewhere in this Prospectus  Supplement and the
Prospectus.  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.  Midland Realty Acceptance Corp.
                        Commercial Mortgage Pass- Through
                        Certificates, Series 1996-C2 (the
                                "Certificates").

The Certificates......  $
                        initial aggregate principal
                       balance ("Certificate Balance") of
                             Class A-1 Certificates;

     .................  $                initial
                         ---------------
                        Certificate Balance of Class A-2
                                  Certificates;

     .................  $                initial
                         ---------------
                        Certificate Balance of Class A-3
                                  Certificates;

     .................  Class A-EC Certificates;

     .................  $                initial
                        Certificate Balance of Class B
                        Certificates;

     .................  $                initial
                        Certificate Balance of Class C
                        Certificates;

     .................  $                initial
                        Certificate Balance of Class D
                        Certificates;

     .................  $                initial
                        Certificate Balance of Class E
                        Certificates;

     .................  $                initial
                        Certificate Balance of Class F
                        Certificates;

     .................  $                initial
                        Certificate Balance of Class G
                        Certificates;

     .................  $                initial
                        Certificate Balance of Class H
                        Certificates;

     .................  $                initial
                        Certificate Balance of Class J
                        Certificates;

     .................  $                initial
                         ---------------
                        Certificate Balance of Class K-1
                                  Certificates;

     .................  Class K-2 Certificates;

     .................  Class R-I Certificates;

     .................  Class R-II Certificates; and

     .................  Class R-III Certificates.

     .................  The aggregate initial Certificate
                        Balance of all Classes of
                        Certificates is subject to a
                        permitted variance of plus or
                        minus 5% as described herein.  The
                        Certificates will be issued
                        pursuant to a Pooling and
                        Servicing Agreement to be dated as
                        of

                           S-15

<PAGE>




     .................  December 1, 1996 (the "Pooling and
                         Servicing Agreement") among the
                         Depositor, the Master Servicer,
                        the Special Servicer, the
                        Trustee and the Fiscal Agent.

     .................  Only the Class A-1, Class A-2,
                       Class A-3, Class B, Class C, Class
                        D, Class E and Class F
                        Certificates are offered hereby.

     .................  The Class A-EC, Class G, Class H,
                        Class J, Class K-1, Class K- 2,
                        Class R-I, Class R-II and Class
                        R-III 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 and the Special
                        Servicer).  See "THE DEPOSITOR" in
                        the Prospectus.

Master Servicer.......  Midland Loan Services, L.P., a
                        Missouri limited partnership.
                        See "MIDLAND LOAN SERVICES, L.P."
                        herein.

Special Servicer......  Midland Loan Services, L.P., a
                        Missouri limited partnership.
                        See "MIDLAND LOAN SERVICES, L.P."
                        herein.

Trustee...............  LaSalle National Bank, a
                         nationally chartered bank. See
                           "THE POOLING AND SERVICING
                         AGREEMENT--The Trustee" herein.

Fiscal Agent..........  ABN AMRO Bank N.V., a Netherlands
                        banking corporation, and the
                        corporate parent of the Trustee.
                        See "THE POOLING AND SERVICING
                        AGREEMENT--The Fiscal Agent" herein.

Cut-off Date..........  December 1, 1996, [except with
                        respect to       Mortgage Loans
                        for which the Cut-off Date is
                        December     , 1996.]

Closing Date..........  On or about December     , 1996.

Distribution Date.....  The 25th day of each month, or if
                        such 25th day is not a Business
                        Day, the Business Day immediately
                        following such day, commencing on
                        January 25, 1997.  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 Illinois are authorized or
                        obligated by law, executive order
                        or governmental decree to close.


                           S-16

<PAGE>




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.

Collection Period.....  With respect to each Distribution
                        Date and any Mortgage Loan, 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
                        January, 1997 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 17th day of any month, or if
                        such 17th day is not a Business
                        Day, the Business Day immediately
                        preceding such 17th day,
                        commencing on January 17, 1997.

Due Date..............  With respect to any Collection
                        Period and Mortgage Loan, the date
                        on which scheduled payments are
                        due on such Mortgage Loan (without
                        regard to grace periods), which
                        date, for the Mortgage Loans, is
                        the first day of the month;
                        [provided, however, that (a)
                        of the Mortgage Loans provide for
                        Monthly Payments to be due on the
                              day of each  month and (b) Loan # (the  "Quarterly
                        Payment  Loan")  provides  for  payments  to be due on a
                        quarterly basis on the first day of each January, April,
                        July and October during the term of such Mortgage Loan].

Denominations.........  The Class A-1, Class A-2, Class
                        A-3, Class B, Class C, Class D,
                        Class E and Class F Certificates
                        will be issued in minimum
                        denominations of Certificate
                        Balance or Notional Balance, as
                        applicable, of $100,000 and
                        integral 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.  See "DESCRIPTION OF THE
                        CERTIFICATES--Delivery, Form and
                        Denomination" herein.


                           S-17

<PAGE>




Distributions.........  On each Distribution Date, each
                        Class of Certificates (other than
                        the Class K-1 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 unpaid 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 Class Interest
                        Distribution Amount and any unpaid
                        Class Interest Shortfalls
                        remaining from prior Distribution
                        Dates for each other outstanding
                        Class of Certificates, if any,
                        having an earlier sequential Class
                        designation, (ii) payment of the
                        Pooled Principal Distribution
                        Amount for such Distribution Date
                        to each outstanding Class of
                        Certificates having an earlier
                        sequential Class 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 Class designation.
                        References herein to the
                        sequential Class designation of
                        such Classes of Certificates means
                        such Classes in alphabetical
                        order; provided, however, that the
                        Class A-1, Class A-2, Class A-3
                        and Class A-EC Certificates will
                        be treated pari passu (other than
                        with respect to distributions of
                        principal) and the Class K-1 and
                        Class K-2 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 K-1 and Class K-2
                        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 or 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 K-2
                        Certificates, the "Class Interest
                        Distribution Amount" will equal an
                        amount equal to the product of the
                        Class K-2 Pass-Through Rate and
                        the Class K-2 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 Prepayment Interest
                        Surplus, the Servicing Fee and,
                        if the Master Servicer and the
                        Special Servicer are the same
                        person, the Special Servicing
                        Fee with

                           S-18

<PAGE>




     .................  respect to such Distribution Date,
                        all as provided  herein.  The Class K-1 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-1 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
                        A-EC and Class K-2 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
                        (i) payment of the Class
                        Interest Distribution Amount, any
                        unpaid Class Interest Shortfalls
                        remaining from prior Distribution
                        Dates, the Pooled Principal
                        Distribution Amount and 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 Class
                        designation and (ii) payment of
                        the Class Interest Distribution
                        Amount and any unpaid Class
                        Interest Shortfalls remaining from
                        prior Distribution Dates to such
                        Class (or, with respect to the
                        Class K-1 Certificates, to the
                        Class K-2 Certificates) and to any
                        other outstanding Class that is
                        pari passu with such Class.

     .................  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.

                           S-19

<PAGE>




     .................  Additional Master Servicer or
                        Special Servicer compensation,
                        interest on Advances,
                        extraordinary expenses of the
                        Trust Fund and other similar items
                        will create a shortfall in
                        Available Funds, which generally
                        will result in a Class Interest
                        Shortfall for the most subordinate
                        Class then outstanding.

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

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 on the
                        original amortization schedule of
                        such Mortgage Loan with interest
                        as described herein.  Upon
                        determination of the Anticipated
                        Loss with respect to any Seriously
                        Delinquent Loan, the amount of any
                        P&I Advance required to be made
                        with respect to such Seriously
                        Delinquent Loan on any
                        Distribution Date will be an
                        amount equal to the product of (A)
                        the amount of the P&I Advance that
                        would be required to be made in
                        respect of such Seriously
                        Delinquent Loan without regard to
                        the application of this sentence,
                        multiplied by (B) a fraction, the
                        numerator of which is equal to the
                        Scheduled Principal Balance of
                        such Seriously Delinquent Loan as
                        of the immediately preceding
                        Determination Date less the
                        Anticipated Loss and the
                        denominator of which is such
                        Scheduled Principal Balance.  See
                        "THE POOLING AND SERVICING
                        AGREEMENT--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 ........  As a means of providing a certain
                        amount of protection to the
                        holders of the Senior Certificates
                        against losses associated with
                        delinquent and defaulted Mortgage
                        Loans, the rights of the holders
                        of the Subordinate Certificates to
                        receive distributions of interest
                        and principal, as applicable, will
                        be subordinated to such rights of
                        the holders of the Senior
                        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
                        sequential Class designation. This
                        subordination will be effected in
                        two ways: (i) by the preferential
                        right of the

                           S-20

<PAGE>




     .................  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 sequential Class
                        designations, provided that
                        Realized Losses are allocated pro
                        rata to the Class A-1, Class A- 2
                        and Class A-3 Certificates in
                        accordance with their respective
                        Certificate Balances.  In
                        addition, each Class of Regular
                        Certificates will have the benefit
                        of subordination of the Residual
                        Certificates to the extent of any
                        distributions to which the
                        Residual Certificates would
                        otherwise be entitled.  See
                        "DESCRIPTION OF THE
                        CERTIFICATES--Subordination"
                        herein.  No other form of credit
                        enhancement is offered for the
                        benefit of the holders of the
                        Offered Certificates.

Early Termination.....  Any holder of the Class R-I
                        Certificates representing more
                        than a 50% Percentage Interest of
                        the Class R-I Certificates, the
                        Master Servicer and the Depositor
                        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 10% of the Initial Pool
                        Balance.  See "DESCRIPTION OF THE
                        CERTIFICATES--Early Termination"
                        herein.

Auction Call Date.....  If the Trust Fund has not been
                        terminated earlier as described
                        under "DESCRIPTION OF THE
                        CERTIFICATES--Early Termination"
                        herein, the Trustee will on the
                        Distribution Date occurring in
                        [September] of each year from and
                        including 2007 and on any date
                        after the Distribution Date
                        occurring in [September] 2007 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 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
                        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

                           S-21

<PAGE>




     .................  Date, plus unpaid interest
                        thereon, the anticipated Auction
                        Fees, unpaid servicing
                        compensation, unreimbursed
                        Advances (together with interest
                        thereon at the Advance Rate) and
                        unpaid Trust Fund expenses, the
                        Trustee will auction the Mortgage
                        Loans and such property and
                        thereby effect a  termination of
                        the Trust Fund and early
                        retirement of the then outstanding
                        Certificates on or after the
                        Distribution Date in [December]
                        2007.  The Trustee will accept no
                        bid lower than the Minimum Auction
                        Price.  See "DESCRIPTION OF THE
                        CERTIFICATES--Auction" herein.

Certain Federal Income
  Tax Consequences....  Elections will be made to treat
                        the Trust REMICs, and the Trust
                        REMICs will qualify, as three
                        separate real estate mortgage
                        investment conduits (each, a
                        "REMIC" or, alternatively, "REMIC
                        I", "REMIC II" and "REMIC III")
                        for federal income tax purposes.
                        The Class A-1, Class A-2, Class
                        A-3, Class A-EC, Class B, Class C,
                        Class D, Class E, Class F, Class
                        G, Class H, Class J, Class K-1 and
                        Class K-2 Certificates
                        (collectively, the "Regular
                        Certificates") will represent
                        "regular interests" in REMIC III
                        and the Class R-III Certificates
                        will be designated as the sole
                        Class of "residual interest" in
                        REMIC III.  Certain uncertificated
                        classes of interests will
                        represent "regular interests" in
                        REMIC I and REMIC II and the
                        Class R-I and Class R-II
                        Certificates will be designated as
                        the sole Class of "residual
                        interest" in REMIC I and REMIC
                        II, respectively.

     .................  Because they represent regular
                        interests, the Regular
                        Certificates generally will be
                        treated as newly originated debt
                        instruments for federal income tax
                        purposes.  Holders of the Regular
                        Certificates will be required to
                        include in income all interest on
                        such Certificates in accordance
                        with the accrual method of
                        accounting, regardless of a
                        Certificateholder's usual method
                        of accounting.  None of the
                        Offered Certificates are expected
                        to be treated for federal income
                        tax reporting purposes as having
                        been issued with original
                        issue discount.  For the
                        purposes of determining the 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    % CPR
                                              ---
                        and that the Trust Fund will be
                        terminated on the Distribution
                        Date occurring in [December] 2007
                        pursuant to the auction
                        termination procedure described
                        herein.  No representation is
                        made as to whether the Mortgage
                        Loans will prepay at that rate or
                        any other rate or whether the
                        Trust Fund will be terminated on
                        such date.  See "MATERIAL 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.

                           S-22

<PAGE>




     .................  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 "MATERIAL
                        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 "MATERIAL FEDERAL INCOME TAX
                        CONSE- QUENCES--Taxation of the
                        REMIC and its Holders" in the
                        Prospectus.

     .................  For further information regarding
                        the federal income tax
                        consequences of investing in
                        the Offered Certificates, see
                        "MATERIAL FEDERAL INCOME TAX
                        CONSE- QUENCES--Taxation of the
                        REMIC" in the Prospectus and
                        "MATERIAL FEDERAL INCOME TAX
                        CONSEQUENCES" herein.

ERISA Considerations..  The United States Department of
                        Labor has issued to Prudential
                        Securities Incorporated 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 Senior Certificates by (a)
                        employee benefit plans and
                        certain other retirement
                        arrangements, including individual
                        retirement accounts and Keogh
                        plans, which are subject to ERISA,
                        the Code or a governmental plan
                        subject to any Similar Law (all of
                        which are hereinafter referred to
                        as "Plans"), (b) collective
                        investment

                           S-23

<PAGE>




     .................  funds in which such Plans are
                        invested, (c) 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) and (d) insurance
                        companies that are using assets of
                        any insurance company separate
                        account or general account in
                        which the assets of such Plans
                        are invested (or which are deemed
                        pursuant to ERISA or any Similar
                        Law to include assets of such
                        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 SUBORDINATE CERTIFICATES DO
                        NOT MEET THE REQUIREMENTS OF THE
                        FOREGOING EXEMPTION AND,
                        ACCORDINGLY, THE SUBORDINATE
                        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 AND
                        SUBSEQUENT HOLDING OF SUCH
                        CERTIFICATES WOULD NOT CONSTITUTE
                        OR RESULT IN A PROHIBITED
                        TRANSACTION.  THE RESIDUAL
                        CERTIFICATES MAY NOT BE PURCHASED
                        BY OR TRANSFERRED TO A PLAN.

Ratings...............  It is a condition to the issuance
                        of the Certificates that: the
                        Class A-1, Class A-2, Class A-3
                        and Class A-EC Certificates each
                        be rated "AAA" by Fitch and
                        "____________" by Moody's; the
                        Class B Certificates be rated "AA"
                        by Fitch and "__________" by
                        Moody's; the Class C Certificates
                        be rated "A" by Fitch and
                        "___________" by Moody's; the
                        Class D Certificates be rated
                        "BBB+" by Fitch and "_______" by
                        Moody's; the Class E Certificates
                        be rated "BBB" by Fitch and
                        "_______" by Moody's; the Class F
                        Certificates be rated "BBB-" by
                        Fitch and "_______" by Moody's;
                        the Class G Certificates be rated
                        "BB" by Fitch and "_______" by
                        Moody's; the Class H Certificates
                        be rated "BB-" by Fitch and
                        "_______" by Moody's; and the
                        Class J Certificates be rated "B"
                        by Fitch and "_______" by Moody's.
                         The Class K-1, Class K-2, Class
                        R-I,  Class  R-II  and  Class  R-III   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  involuntary)  or  the  possibility  that
                        Certificateholders might suffer a lower than anticipated
                        yield, nor does a security rating address

                           S-24

<PAGE>




     .................  the likelihood of receipt of
                        Prepayment Premiums or the
                        likelihood of collection by the
                        Master Servicer of Default
                        Interest.  The Class A-EC
                        Certificate Notional Balance upon
                        which interest is calculated is
                        reduced by the allocation of
                        Realized Losses and prepayments,
                        whether voluntary or involuntary.
                        The Rating does not address the
                        timing or magnitude of reduction
                        of such Notional Balance, but only
                        the obligation to pay interest
                        timely on the Notional Balance as
                        so reduced from time to time.
                        Accordingly, the ratings of the
                        Class A-EC Certificates should be
                        evaluated independently from
                        similar ratings on other types of
                        securities.  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-25

<PAGE>



                       RISK FACTORS

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

Investment in Commercial and Multifamily Mortgage Loans

     Commercial and Multifamily  Lending  Generally.  Commercial and multifamily
lending  generally  is viewed as exposing a lender to risks which are  different
than many of the risks faced in connection with other types of lending,  such as
consumer lending.  Commercial and multifamily  lending generally involves larger
loans,  thereby  providing  lenders  with less  diversification  of risk and the
potential for greater losses  resulting from the  delinquency  and/or default of
individual loans. Many of the Mortgage Loans are non-recourse obligations of the
related  borrowers,  the repayment of which is often solely  dependent  upon the
successful  operation  of  the  related  Mortgaged  Properties.  Commercial  and
multifamily  property values and net operating income are subject to volatility.
Many of the Mortgage  Loans are also balloon  loans,  which may pose  additional
risks associated with both the value of the related  Mortgaged  Property and the
borrower's  ability  to  obtain  financing  as of the  maturity  of the  related
Mortgage Loan. A borrower's  ability to repay its loan may be impaired if future
operating results are not comparable to historical  operating results.  This may
occur for a variety of  reasons,  including  an  increase  in vacancy  rates,  a
decline in rental rates, an increase in operating expenses and/or an increase in
necessary capital expenditures.  The income from and market value of a Mortgaged
Property  may also be  adversely  affected  by such  factors  as  changes in the
general economic climate,  the existence of an oversupply of comparable space or
a reduction  in demand for real estate in the area,  the  attractiveness  of the
property to tenants and guests and perceptions regarding such property's safety,
convenience  and  services.  Real estate  values and income are also affected by
such factors as government regulations and changes in real estate, zoning or tax
laws,  the  willingness  and  ability  of a property  owner 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 Mortgaged Property may
affect  the  occupancy  level  as well as the  rents  that  may be  charged  for
individual  leases or, in the case of 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 require the borrower to
spend  increasing  amounts  of money  over  time  for  maintenance  and  capital
improvements. Even Mortgaged Properties that were well constructed and have been
well  maintained  will require  ongoing  capital  improvements in order for such
Mortgaged  Properties to remain competitive in the market and retain tenants and
other occupants.

         b.  Leases.  Repayment  of the  Mortgage  Loans may be  affected by the
expiration  or  termination  of occupancy  leases and the ability of the related
borrowers to renew such leases with the existing occupants or to relet the space
on economically  favorable terms to new occupants,  or the existence of a market
which  requires  a reduced  rental  rate,  substantial  tenant  improvements  or
expenditures  or  other  concessions  to a  tenant  in  connection  with a lease
renewal. No assurance can be given that leases that expire can be renewed,  that
the space  covered by leases  that expire or are  terminated  can be leased in a
timely  manner at comparable  rents or on comparable  terms or that the borrower
will  have the cash or be able to  obtain  the  financing  to fund any  required
tenant  improvements.  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. Upon the occurrence of an event of default by a
tenant,  delays and costs in  enforcing  the lessor's  rights could occur.  If a
significant  portion of a Mortgaged  Property is leased to a single tenant,  the
consequences  of the  failure  of the  borrower  to relet  such  portion of such
Mortgaged  Property in the event that such tenant vacates the space leased to it
(either as a result of the expiration of the

                           S-26

<PAGE>



term of the lease or a default by the  tenant)  or a failure  of such  tenant to
perform its obligations under the related lease, will be more pronounced than if
such  Mortgaged  Property  were  leased to a  greater  number  of  tenants.  See
"--Tenant  Matters" herein.  Certain tenants at the Mortgaged  Properties may be
entitled to terminate  their leases or reduce their rents based upon  negotiated
lease  provisions,  e.g. if an anchor  tenant  ceases  operations at the related
Mortgaged Property.  In such cases, there can be no assurance that the operation
of such  provisions  will not allow  such a  termination  or rent  reduction.  A
tenant's  lease may also be  terminated  or  otherwise  affected  if such tenant
become the subject of a bankruptcy proceeding.

         c. Competition.  Other multifamily and commercial properties located in
the areas of the Mortgaged  Properties compete with the Mortgaged  Properties of
similar types to attract customers, tenants and other occupants. Such properties
generally compete on the basis of rental rates, location, condition and features
of the property.  If any  oversupply  of available  space exists in a particular
market (either as a result of the building of new  construction or a decrease in
the number of customers, tenants or other occupants due to a decline in economic
activity in the area),  the rental  rates for the  Mortgaged  Properties  may be
adversely  affected.   Commercial  or  multifamily   properties  may  also  face
competition  from other types of property as such  properties  are  converted to
competitive  uses in the future.  Such  conversions  may occur based upon future
trends in the use of property by tenants and occupants,  e.g. the  establishment
of more home based offices and businesses and the conversion of warehouse  space
for multifamily use.  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  respective  property
managers of the Mortgaged Properties. Such property managers are 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 Home  Facilities.  The operation of a nursing
home  facility is dependent  upon the operator of such facility  satisfying  all
applicable  legal  requirements,  such as  possessing  any required  licenses to
operate such facility  and/or  dispense  pharmaceuticals  and, in some instances
obtaining  the  approval of  applicable  regulatory  agencies.  The failure of a
borrower under a Nursing Home Loan to maintain or renew any required  license or
to obtain any required  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. In addition,  because there
are a limited number of qualified  operators of nursing home  facilities,  there
may be additional  difficulties and costs associated with the operation and sale
or transfer thereof following foreclosure.

     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.]

     [Risks Particular to Mini Warehouse Facilities.
Tenant privacy, anonymity and unsupervised access may
heighten environmental risks to a lender making a loan
secured by a Mini Warehouse Property.  The environmental
site assessments discussed herein did not include an
inspection of the

                           S-27

<PAGE>



contents of the self-storage units included in the Mini Warehouse Properties and
there is no  assurance  that all of the  units  included  in the Mini  Warehouse
Properties   are  free  from  hazardous   substances  or  other   pollutants  or
contaminants or will remain so in the future. See "--Environmental Risks" below.
Mini Warehouse Properties are also subject to more volatility in terms of supply
and  demand  than  loans  secured by other  types of  properties.  Additionally,
because of the  construction  utilized in connection with certain mini warehouse
facilities,  it might be  difficult  or costly to convert  such a facility to an
alternative use. Thus, the liquidation  value of such Mini Warehouse  Properties
may be  substantially  less  than  would be the case if the  same  were  readily
adaptable to other uses.]

     [Risks  Particular  to  Hotel   Properties.   The  Mortgage  Pool  contains
__________ Mortgage Loans, representing  approximately _________% of the Initial
Pool Balance, secured by Mortgages encumbering Hotel Properties. These Mortgaged
Properties are subject to operating  risks common to the hotel  industry.  These
risks  include,   among  other  things,  a  high  level  of  continuing  capital
expenditures  to keep  necessary  furniture,  fixtures  and  equipment  updated,
competition from other hotels, 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. Since limited service hotels are
relatively quick and inexpensive to construct and may quickly reflect a positive
value, an  over-building  of such hotels could occur in any given region,  which
would likely adversely affect occupancy and daily room rates. Additionally,  the
revenues of certain hotels,  particularly those located in regions whose economy
depends upon tourism, may be highly seasonal in nature.

     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  such hotel  either  through
purchase or  foreclosure  is subject to the vagaries of local law  requirements;
(iii) the potential difficulty of terminating an ineffective operator of a Hotel
Property  subsequent to a foreclosure  of such Hotel  Property;  and (iv) future
occupancy rates may be adversely affected by, among other factors,  any negative
perception of such Hotel Property based upon its historical reputation.

     ____ of the Hotel Properties,  are respectively a _______________ franchise
and a _______________  franchise. The continuation of such franchises 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  independently 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 centralized  reservation
systems provided by the franchisor.]

     [Risks Particular to Congregate Care Facilities.
Loans secured by liens on properties of this type pose
additional risks not associated with loans secured by
liens on other types of income-producing real estate.
While congregate care facilities are not typically subject
to extensive licensing requirements, it

                           S-28

<PAGE>



is  possible  that such  facilities  may be  subject to  increased  governmental
regulation and  supervision  given the growing number of senior  citizens in the
general population. Additionally, the operator of a congregate care facility may
face increased  operational  expenses in providing tenants with the varied array
of personal  services  required for such  facility to compete with other similar
facilities.  Some of such competing facilities 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.]

     [Risks  Particular to Mobile Home Parks.  Mortgage  lenders whose loans are
secured by mortgages  encumbering  Mobile Home Park Properties may be subject to
additional  risks not faced by lenders whose loans are secured by other types of
income  producing  properties.  Since the borrower often does not own the mobile
homes located upon the related Mortgaged Property,  the borrower (and the lender
subsequent to any foreclosure) may face additional costs and delays in obtaining
evictions  of  tenants  and the  removal  of  mobile  homes  upon a  default  or
abandonment by a tenant.]

     No Guaranty. No Mortgage Loan is insured or guarantied by the United States
of America,  any governmental  agency or  instrumentality,  any private mortgage
insurer or by the Depositor, MCFC, __________, Midland, the Master Servicer, the
Special  Servicer,  the Trustee or the Fiscal  Agent or any of their  respective
affiliates.  However, as more fully described under "DESCRIPTION OF THE MORTGAGE
POOL--General" and "--Representations and Warranties;  Repurchase" herein, MCFC,
Midland and  __________  will be  obligated  to  repurchase  a Mortgage  Loan if
certain  of their  respective  representations  or  warranties  concerning  such
Mortgage  Loan are  breached.  There can be no assurance  that MCFC,  Midland or
__________  will be in a  financial  position  to effect  such  repurchase.  See
"MIDLAND LOAN SERVICES, L.P.," and "MORTGAGE LOAN SELLERS" herein.

     Limited Recourse. The majority of the Mortgage Loans are non-recourse loans
wherein  recourse  generally  may be had only  against  the  specific  Mortgaged
Property  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.  Consequently,  the  payment  of  each  non-recourse  Mortgage  Loan  is
primarily  dependent upon the  sufficiency of the net operating  income from the
related  Mortgaged  Property  and, at  maturity,  upon the market  value of such
Mortgaged Property. See "DESCRIPTION OF THE MORTGAGE POOL--General" herein.

     Concentration of Mortgage Loans and Borrowers.  In general, a mortgage pool
with a  significant  portion of its loans having larger  average  balances and a
smaller number of loans may be subject to losses that are more severe than other
pools  having the same or similar  aggregate  principal  balance and composed of
smaller average loan balances and a greater number of loans. In all cases,  each
Investor  should  carefully  consider  all aspects of any loans  representing  a
significant  percentage of the outstanding  principal balance of a mortgage pool
in order to ensure that such loans are not subject to risks unacceptable to such
Investor.  Additionally,  a mortgage pool with a high  concentration of Mortgage
Loans to the same borrower or related borrowers is subject to the potential risk
that a borrower undergoing financial  difficulties might divert its resources or
undertake  remedial  actions (such as a bankruptcy)  in order to alleviate  such
difficulties,  to the detriment of the Mortgaged Properties. See "DESCRIPTION OF
THE MORTGAGE POOL--Certain  Characteristics of the Mortgage  Pool--Concentration
of Mortgage Loans and Borrowers" herein.

     Tax Considerations Related to Foreclosure. [REMIC III] might become subject
to federal (and possibly state or local) tax, at the highest marginal  corporate
rate  (currently  35%),  on  certain of its net income  from the  operation  and
management of a Mortgaged Property subsequent to the Trust Fund's acquisition of
a Mortgaged  Property  pursuant to a foreclosure or deed-in-lieu of foreclosure,
thereby reducing net proceeds available for distribution to  Certificateholders.
Such taxable net income does not include  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  customary  in the  area  and for the  type of
property involved. See "MATERIAL FEDERAL

                           S-29

<PAGE>



INCOME TAX  CONSEQUENCES--Taxation  of Regular  Interests,"  "--Taxation  of the
REMIC" and "--Taxation of Holders of Residual Certificates" in the Prospectus.

     Future  Changes in the  Composition  of the  Mortgage  Pool.  As  principal
payments or if  prepayments  are made on the Mortgage  Loans at different  rates
based upon the varied  amortization  schedules  and  maturities  of the Mortgage
Loans, the Mortgage Pool may be subject to more  concentrated  risk with respect
to the reduction in both the diversity of types of Mortgaged  Properties and 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  sequential Class or Classes has been reduced to zero,  Classes
that have a later  sequential  designation are more likely to be exposed to such
risk of concentration than Classes with an earlier sequential priority.

     Geographic Concentration.  Repayments by borrowers and the market values of
the Mortgaged  Properties could be affected by economic conditions  generally or
in the 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,  natural disasters
(which may result in  uninsured  losses) and other  factors  that are beyond the
control  of the  borrowers.  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 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. See "DESCRIPTION OF THE MORTGAGE POOL--Certain  Characteristics of the
Mortgage Pool--Geographic Concentration" herein.

     Environmental  Risks.  If an adverse  environmental  condition  exists with
respect to a Mortgaged Property,  the Trust Fund may be subject 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  inability to lease such
Mortgaged  Property to potential  tenants;  (iii) the potential that the related
borrower may default on a Mortgage Loan due to such borrower's  inability to pay
high remediation  costs or difficulty in bringing its operations into compliance
with  environmental  laws;  or  (iv) 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.  Additionally,  the
environmental  condition  of  a  Mortgaged  Property  may  be  affected  by  the
operations   of  tenants  and   occupants   thereof,   and  current  and  future
environmental laws, ordinances or regulations,  may impose additional compliance
obligations on business  operations that can be met only by significant  capital
expenditures.

     Under certain federal and state laws, the  reimbursement  of remedial costs
incurred  by state and  federal  regulatory  agencies  to correct  environmental
conditions  are secured by a statutory  lien over the  subject  property,  which
lien, in some instances,  may be prior to 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  and  could  make  impracticable  the
foreclosure by the Special Servicer on such Mortgaged Property in the event of a
default by the related borrower.

     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
cost of any required  remediation and the owner's  liability  therefor as to any
property is generally not limited under applicable federal, state or local laws,
and could exceed the value of the property and/or the aggregate assets

                           S-30

<PAGE>



of the owner. Under some environmental laws, a secured lender (such as the Trust
Fund) may be deemed an "owner" or "operator" of the related  Mortgaged  Property
if the lender is deemed to have  participated in the management of the borrower,
regardless of whether the borrower actually caused the environmental  damage. In
such cases, a secured lender may be liable for the costs of any required removal
or remediation of hazardous substances. One court has held that a lender will be
deemed to have  participated  in the  management  of the  borrower if the lender
participated 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, and
"DESCRIPTION  OF THE  MORTGAGE  POOL--Certain  Characteristics  of the  Mortgage
Pool--Environmental Risks" herein.

     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 such environmental site assessment will
reveal the  existence of conditions  or  circumstances  that would result in the
Trust Fund becoming liable under any environmental law, or 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.

     Other Financing.  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.  However,  a violation  of such
prohibition  may not become  evident until the related  Mortgage Loan  otherwise
defaults.  In cases in which  one or more  subordinate  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
necessary  maintenance of the Mortgaged  Property could be deferred to allow the
borrower to pay the required debt service on the subordinate  financing and that
the value of the Mortgaged  Property may fall as a result, and that the borrower
may have a greater incentive to repay the subordinate 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,  and  "DESCRIPTION OF THE MORTGAGE  POOL--Certain
Characteristics of the Mortgage Pool--Other Financing" herein.

     Bankruptcy of Borrowers.  The borrowers may be either  individuals or legal
entities.   Most  of  the   borrowers   which   are  legal   entities   are  not
bankruptcy-remote  entities.  The  borrowers  that  are not  bankruptcy-  remote
entities may be more likely to become insolvent or the subject of a voluntary or
involuntary  bankruptcy  proceeding  because such borrowers may be (a) operating
entities  with  businesses  distinct from the operation of the property with the
associated  liabilities  and risks of  operating  an  ongoing  business  and (b)
individuals  who  may  have  personal  liabilities  unrelated  to the  property.
However, any borrower, even a bankruptcy- remote entity, as owner of real estate
will be subject to certain potential  liabilities and risks as such an owner. 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

                           S-31

<PAGE>



proceeding against such borrower or corporate or
individual general partner or member.  See "CERTAIN LEGAL
ASPECTS OF THE MORTGAGE LOANS--Foreclosure--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  guaranties
of present or future value. Moreover,  appraisals seek to establish the amount a
willing  buyer would pay a willing  seller.  Such amount could be  significantly
higher than the amount  obtained from the sale of a Mortgaged  Property  under a
distress or liquidation sale.  Information regarding the values of the Mortgaged
Properties  as of the  Cut-off  Date  is  presented  under  "DESCRIPTION  OF THE
MORTGAGE  POOL--Certain   Characteristics  of  the  Mortgage  Pool"  herein  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.  The  Mortgaged  Properties  are  typically  subject to
applicable  building and zoning  ordinances and codes ("Zoning Laws")  affecting
the construction and use of real property. Since the Zoning Laws applicable to a
Mortgaged Property (including, without limitation, density, use, parking and set
back requirements) are generally subject to change by the applicable  regulatory
authority at any time, certain of the improvements upon the Mortgaged Properties
may not comply fully with all  applicable  current and future Zoning Laws.  Such
changes may limit the ability of the related borrower to rehabilitate,  renovate
and update the  premises,  and to rebuild or utilize the premises "as is" in the
event of a substantial casualty loss with respect thereto.

     Costs of Compliance with Applicable Laws and Regulations. A borrower may be
required to incur  costs to comply with  various  existing  and future  federal,
state  or  local  laws  and  regulations  applicable  to the  related  Mortgaged
Property, e.g. Zoning Laws, and the Americans with Disabilities Act of 1990. See
"CERTAIN LEGAL ASPECTS OF THE MORTGAGE  LOANS--Americans  With Disabilities Act"
in  the  Prospectus.  The  expenditure  of  such  costs,  or the  imposition  of
injunctive  relief,  penalties  or  fines  in  connection  with  the  borrower's
noncompliance   could   negatively   impact  the   borrower's   cash  flow,  and
consequently, its ability to pay its Mortgage Loan.

     Limitations  on  Enforceability  of  Cross-Collateralization.  Arrangements
whereby  certain of the Mortgage  Loans (the  "Cross-Collateralized  Loans") are
cross-collateralized    and   cross-defaulted   with   one   or   more   related
Cross-Collateralized  Loans 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.  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 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. See "DESCRIPTION OF THE

                           S-32

<PAGE>



MORTGAGE  POOL--Certain  Characteristics  of the Mortgage  Pool--Limitations  on
Enforceability of Cross-Collateralization" herein for more information regarding
the Cross-Collateralized Loans.

     Tenant Matters. Certain of the Mortgaged Properties are leased wholly or in
large  part to a single  tenant or are  wholly or in large  part  owner-occupied
(each such tenant or owner-occupier,  a "Major Tenant").  Any default by a Major
Tenant could adversely affect the related borrower's ability to make payments on
the related  Mortgage Loan. There can be no assurance that any Major Tenant will
continue  to perform  its  obligations  under its lease  (or,  in the case of an
owner-occupied  Mortgaged Property,  under the related Mortgage Loan documents).
See "DESCRIPTION OF THE MORTGAGE  POOL--Certain  Characteristics of the Mortgage
Pool--Tenant Matters" and "Annex A" herein.

     Ground Leases. Mortgage Loans secured by a Mortgage encumbering a leasehold
interest are subject to certain  risks not  applicable  to a Mortgage over a fee
interest.  The most serious of such risks is the potential for the total loss of
the security for the related Mortgage Loan upon the termination or expiration of
the ground lease creating the mortgaged leasehold  interest.  See "CERTAIN LEGAL
ASPECTS OF THE MORTGAGE  LOANS--Foreclosure--Leasehold  Risks" in the Prospectus
and "DESCRIPTION OF THE MORTGAGE  POOL--Security for the Mortgage  Loans--Ground
Leases; Estates for Years" herein.

     Litigation.  From time to time, there may be legal  proceedings  pending or
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 any 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.

     Condemnations.  From time to time,  there may be  Condemnations  pending or
threatened  against  one or more of the  Mortgaged  Properties.  There can be no
assurance that the proceeds payable in connection with a total Condemnation will
be  sufficient  to restore  the  related  Mortgaged  Property  or to satisfy the
remaining indebtedness of the related Mortgage Loan. The occurrence of a partial
Condemnation  may have a material  adverse  effect on the  continued  use of the
affected  Mortgaged  Property,   or  on  any  borrower's  ability  to  meet  its
obligations under the related Mortgage Loan. Therefore, no assurance can be made
that the occurrence of any Condemnation will not have a negative impact upon the
distributions to Certificateholders.

Repurchase of Mortgage Loans

     As more fully described under  "DESCRIPTION OF THE MORTGAGE  POOL--General"
and "--Representations and Warranties;  Repurchase" herein, (a) MCFC and Midland
will be obligated to repurchase a Mortgage  Loan if certain of their  respective
representations or warranties concerning such Mortgage Loan in the MCFC Mortgage
Loan  Purchase  Agreement  are  breached,  [(b)  Midland  will be  obligated  to
repurchase  a  Mortgage  Loan if certain of its  representations  or  warranties
concerning  such Mortgage Loan in the Midland  Mortgage Loan Purchase  Agreement
are breached, and (c) _______________ will be obligated to repurchase a Mortgage
Loan if certain of its  representations or warranties to Midland (as assigned by
Midland to the Depositor) concerning such Mortgage Loan in the - _______________
Mortgage  Loan  Purchase  Agreement  are  breached].  However,  there  can be no
assurance that either MCFC, Midland [or _______________], as applicable, will be
in a financial  position to effect such repurchase.  See "MIDLAND LOAN SERVICES,
L.P." and "MORTGAGE LOAN SELLERS" herein.  MCFC,  Midland [and  _______________]
generally will have the right to require the entity from which they respectively
acquired a Mortgage Loan to repurchase such Mortgage Loan if a representation or
warranty in the agreement pursuant to which MCFC, Midland [or  _______________],
as  applicable,  acquired such Mortgage  Loan is also  breached.  The ability of
Midland to perform its obligations as Master Servicer and Special Servicer under
the Pooling and Servicing Agreement may be jeopardized if it incurs significant

                           S-33

<PAGE>



liabilities  for the repurchase of Midland  Mortgage Loans as to which there has
been a breach of a representation or warranty.

Prepayment and Yield Considerations

     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 Certificates and the
weighted average life of the Regular  Certificates  will be affected by the rate
and  the  timing  of  delinquencies,   defaults,   losses  or  other  shortfalls
experienced on the Mortgage  Loans.  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 A-EC or Class K-2
Certificates,  such  losses  result in a  reduction  of the Class A-EC  Notional
Balance or the Class K-2 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.

     Most of the Mortgage Loans are Balloon Loans,  which involve a greater risk
of default 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 the  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 AND MATURITY CONSIDERATIONS--Yield  Considerations--Balloon Payments"
herein.

     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,   upon
determination of the Anticipated  Loss with respect to any Seriously  Delinquent
Loan,  the amount of any P&I Advance  required  to be made with  respect to such
Seriously  Delinquent Loan on any  Distribution  Date will be an amount equal to
the  product of (A) the amount of the P&I  Advance  that would be required to be
made  in  respect  of such  Seriously  Delinquent  Loan  without  regard  to the
application  of this  sentence,  multiplied by (B) a fraction,  the numerator of
which is equal to the Scheduled  Principal Balance of such Seriously  Delinquent
Loan as of the  immediately  preceding  Determination  Date less the Anticipated
Loss and the  denominator  of  which is such  Scheduled  Principal  Balance.  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.


                           S-34

<PAGE>



     Effect  of  Prepayments  and other  Unscheduled  Payments.  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 MCFC [or  _______________]
from the Trust Fund under the circumstances  described under "DESCRIPTION OF THE
MORTGAGE   POOL--Representations   and  Warranties;   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 and may reduce
or increase the  weighted  average life of other  Classes of  Certificates.  See
"YIELD AND MATURITY CONSIDERATIONS" herein.

     In  general,  the yield on  Certificates  purchased  at a  premium  or at a
discount and the yield on the Class A-EC and Class K-2 Certificates,  which have
no Certificate Balances, will be sensitive to the amount and timing of principal
distributions  thereon (or of reductions of the respective  Notional  Balances).
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 A-EC and Class K-2  Certificates  will be  especially
sensitive to the occurrence of high rates of principal distributions which could
result in the  failure of the  holders of such  Classes to recover  fully  their
initial  investments.  Conversely,  if a Certificate  is purchased at a discount
(especially  the Class K-1  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.

     Effect of Prepayment  Premiums.  The rate and timing of principal  payments
made  on  a  Mortgage  Loan  will  be  affected  by  restrictions  on  voluntary
prepayments  contained in the related Note (e.g., lockout periods and Prepayment
Premiums).  Most of the Mortgage  Loans  provide that for a specified  amount of
time  during  which a  prepayment  is  permitted,  it must be  accompanied  by a
Prepayment  Premium.  The existence of Prepayment Premiums generally will result
in the Mortgage Loans prepaying at a lower rate. However, the 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,  since holders of the Class A-EC  Certificates  are
anticipated  to  receive  most,  if  not  all,  Prepayment  Premiums,  potential
purchasers of this Class should  especially  consider that 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. See "DESCRIPTION OF THE MORTGAGE  POOL--Certain
Terms and Conditions of the Mortgage Loans--Prepayment Provisions" 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 decreased distributions 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

                           S-35

<PAGE>



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, Disposition
Fees and  Workout  Fees,  which may  result in  decreased  distributions  to the
Regular  Certificates  that  would  not  otherwise  have  resulted  absent  such
compensation.  See "THE  POOLING  AND  SERVICING  AGREEMENT--Special  Servicing"
herein.

Limited Liquidity

     There is currently no secondary  market for the Regular  Certificates.  The
Underwriters  have advised the Depositor  that they  currently  intend to make a
secondary market in the Regular  Certificates,  but they are 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.


             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  5%.  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 herein 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.

     Generally,  each Mortgage Loan is evidenced by a separate  promissory  note
(collectively, the "Promissory Notes"), [while one Mortgage Loan is evidenced by
a  Mortgage   Consolidation,   Modification   and   Extension   Agreement   (the
"Consolidation  Agreement,"  and with the  Promissory  Notes,  collectively  the
"Notes"  and  individually  a  "Note")].  Each  Mortgage  Loan is  secured  by a
mortgage,  deed  of  trust,  deed  to  secure  debt or  other  similar  security
instrument  (a  "Mortgage")  that  creates a first  lien on one or more of a fee
simple estate,  an estate for years or a leasehold  estate in a real property (a
"Mortgaged  Property") improved for multifamily or commercial use. The Mortgaged
Properties  consist of properties  improved by (a) a congregate care facility (a
"Congregate Care Property," and any Mortgage Loan secured thereby, a "Congregate
Care Loan");  (b) a hotel (a "Hotel  Property,"  and any  Mortgage  Loan secured
thereby, a "Hotel Loan"); (c) an industrial property (an "Industrial  Property,"
and any  Mortgage  Loan  secured  thereby,  an  "Industrial  Loan");  (d) a mini
warehouse  facility (a "Mini Warehouse  Property," and any Mortgage Loan secured
thereby,  a  "Mini  Warehouse  Loan");  (e) a  mini  warehouse  office/warehouse
property (a "Mini Warehouse & Office/Warehouse  Property," and any Mortgage Loan
secured thereby, a "Mini Warehouse & Office/Warehouse  Loan"); (f) a mobile home
park (a "Mobile Home Park  Property," and any Mortgage Loan secured  thereby,  a
"Mobile Home Park Loan");  (g) an apartment  building or complex  consisting  of
five or  more  rental  units  or a  complex  of  duplex  units  (a  "Multifamily
Property," and any Mortgage Loan secured thereby,  a "Multifamily  Loan"); (h) a
nursing home (a "Nursing Home Property," and any Mortgage Loan secured  thereby,
a "Nursing Home Loan");  (i) an office  building (an "Office  Property," and any
Mortgage Loan secured thereby, an "Office Loan"); (j) an office/retail  property
(an  "Office/Retail  Property,"  and  any  Mortgage  Loan  secured  thereby,  an
"Office/Retail  Loan");  (k) an anchored  retail  property (a "Retail,  Anchored
Property," and any Mortgage Loan secured  thereby,  a "Retail,  Anchored Loan");
(l) a single tenant retail property (a "Retail, Single Tenant Property," and any
Mortgage  Loan secured  thereby,  a "Retail,  Single  Tenant  Loan");  or (m) an
unanchored retail property (a "Retail, Unanchored Property," and any Mortgage

                           S-36

<PAGE>



Loan secured  thereby,  a "Retail,  Unanchored  Loan").  The  percentage  of the
Initial  Pool  Balance  represented  by each type of  Mortgaged  Property  is as
follows:

                                                  Number
                               Percentage of        of
     Property Type         Initial Pool Balance    Loans

     Congregate Care                   %
     Hotel                             %
     Industrial                        %
     Mini Warehouse                    %
     Mini Warehouse & Office/Warehouse %
     Mobile Home Park                  %
     Multifamily                       %
     Nursing Home                      %
     Office                            %
     Office/Retail                     %
     Retail, Anchored                  %
     Retail, Single Tenant             %
     Retail, Unanchored                %

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,  MCFC,  _______________,  Midland,  the  Master
Servicer,  the Special Servicer, the Trustee or the Fiscal Agent or any of their
respective   affiliates.   __________  of  the  Mortgage   Loans,   representing
approximately  _____% of the Initial  Pool  Balance,  provide for full  recourse
against the related  borrower,  while the  remainder 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.  In  connection  with  __________  of the
Mortgage Loans, representing approximately _____% of the Initial Pool Balance, a
guaranty of all or a portion of such  Mortgage Loan was obtained by the separate
originators of such Mortgage Loans (herein  collectively,  the "Originators" and
individually  an  "Originator").  Such  guaranties are intended to encourage the
performance by the related borrower or the guarantor of the obligations to which
the guaranty relates.  However, the guarantors may have limited assets and there
can be no assurance that such guarantors will have sufficient  assets to support
their respective  obligations under such guaranties.  In addition, any action to
enforce such  guaranties 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.  The Master Servicer or the Special
Servicer,  as applicable,  on behalf of the Trustee and the  Certificateholders,
will be entitled to enforce the terms of such guaranties.


                           S-37

<PAGE>



     __________  of  the  Mortgage   Loans  (the  "Midland   Mortgage   Loans"),
representing  approximately _____% of the Initial Pool Balance,  were originated
either by (a) Midland Loan Services,  L.P.  ("Midland")  generally in accordance
with  Midland's  customary  underwriting  criteria  and  practices,   with  such
exceptions thereto as are customarily acceptable to commercial mortgage lenders,
or  (b)  unaffiliated  entities  and  subsequently  acquired  by  Midland  after
evaluating  such Mortgage Loans  according to Midland's  customary  underwriting
criteria  and  practices,  with  such  exceptions  thereto  as  are  customarily
acceptable to commercial mortgage lenders.  Midland's  underwriting criteria and
practices are described  under "--The Midland  Mortgage Loan  Program--General,"
"--Midland's  Underwriting  Standards" and "--Midland  Underwriting  and Closing
Procedures" herein.

     __________  the  Mortgage  Loans (the  "_______________  Mortgage  Loans"),
representing  approximately  _____%  of  the  Initial  Pool  Balance,  (a)  were
originated either by __________ ("_____") (an affiliate of  __________________),
or by  correspondents  of, or other entities related to _________,  generally in
accordance with _____'s customary underwriting criteria and practices, with such
exceptions thereto as are customarily acceptable to commercial mortgage lenders,
or  (b)  were  acquired  by  _____  from  various  unaffiliated  banks,  savings
institutions  or other entities in the secondary  market after  evaluating  each
such _______________ Mortgage Loan using _____'s customary underwriting criteria
and practices,  with such exceptions  thereto as are  customarily  acceptable to
commercial mortgage lenders.  ____________  underwriting  criteria and practices
are  described  under  "--______________  Underwriting  and Closing  Procedures"
herein.

     The Depositor will purchase _____ the Midland  Mortgage Loans, on or before
the  Closing  Date from MCFC  pursuant  to a  Mortgage  Loan  Purchase  and Sale
Agreement   (the  "MCFC   Mortgage  Loan  Purchase   Agreement")   dated  as  of
_______________,  1996 (the "Loan Purchase Closing Date"),  between MCFC and the
Depositor.  The _______________ Mortgage Loans will be acquired by the Depositor
on or before the Closing Date from  _______________  pursuant to a Mortgage Loan
Purchase  and  Sale  Agreement  (the  "_______________  Mortgage  Loan  Purchase
Agreement")   dated  as  of   __________________,   between  the  Depositor  and
_______________.  MCFC and  ________________  are herein sometimes  individually
referred to as a "Mortgage Loan Seller," and  collectively as the "Mortgage Loan
Sellers." As described under "DESCRIPTION OF THE MORTGAGE  POOL--Representations
and Warranties;  Repurchase" herein, (a) MCFC and Midland will each be obligated
to  repurchase  a  Midland  Mortgage  Loan  in  the  event  of  a  breach  of  a
representation  or warranty  made by MCFC or Midland in the MCFC  Mortgage  Loan
Purchase  Agreement with respect to such Mortgage Loan and (b) ___________  will
be obligated to  repurchase a  _______________  Mortgage  Loan in the event of a
breach of a  representation  or  warranty  made by _____ in the  _______________
Mortgage  Loan Purchase  Agreement  with respect to such  Mortgage  Loan.  MCFC,
Midland  and  _________  each has  only  limited  assets,  and  there  can be no
assurance that either MCFC,  Midland or _____ 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  repurchase  obligation  upon the
failure  of MCFC,  Midland  or _____ to do so.  The  Depositor  will  assign the
Mortgage Loans in the Mortgage Pool,  together with the  Depositor's  rights and
remedies   against   MCFC,   Midland   and  _____  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.  Except with respect to
(a) _____ of the Mortgage Loans (Loan #_____), representing approximately _____%
of the Initial  Pool  Balance,  which is secured by liens  encumbering  both the
borrower's leasehold interest and the fee simple interest of entities related to
such borrower in the related Mortgaged Property; (b) _____ of the Mortgage Loans
(Loan #_____), representing approximately _____%

                           S-38

<PAGE>



of the  Initial  Pool  Balance,  which  is  secured  by a lien  encumbering  the
borrower's leasehold interest in a portion of the related Mortgaged Property and
the  borrower's  fee  simple  interest  in a portion  of the  related  Mortgaged
Property;  and (c) __________ of the Mortgage Loans (Loan #_____),  representing
approximately  _____% of the Initial  Pool  Balance,  which is secured by a lien
encumbering the borrower's estate for years in the related  Mortgaged  Property;
all of the Mortgage Loans are secured by liens  encumbering fee simple interests
in the related  Mortgaged  Property.  _____ of the Mortgage Loans,  representing
approximately  ____% of the Initial  Pool  Balance,  provide  for full  recourse
against the related  borrower,  while the  remainder 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 may
exist in the  nature  of  letters  of  credit,  a pledge of  demand  notes,  the
establishment  of 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  for the  payment  of Monthly  Payments  and other
payments due under the related Mortgage Loan),  grants of security  interests in
equipment,   inventory,   accounts   receivable  and  other  personal  property,
assignments of licenses,  trademarks  and/or trade names, one or more guaranties
of all or part of the related Mortgage Loan, one or more guaranties with respect
to a tenant's  performance of the terms and  conditions of such tenant's  lease,
the assignment of an option to obtain a ground lease with respect to the related
Mortgaged  Property or the assignment of the proceeds of purchase options.  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,  provided,  however,  that with  respect to (a) _____ of the  Mortgage
Loans (Loan #_____),  which represents  approximately _____% of the Initial Pool
Balance, such indemnification obligation was executed in favor of the Originator
of such Mortgage  Loan, and does not appear to inure to the benefit of the Trust
Fund,  (b)  _____  of  the  Mortgage  Loans  (Loan  #_____),   which  represents
approximately  _____%  of the  Initial  Pool  Balance,  no such  indemnification
obligation  was  obtained  from the borrower and the tenant under its triple net
lease does not  specifically  indemnify the mortgagee for damages related to the
presence of any hazardous substances  affecting the Mortgaged Property,  and (c)
_____  of the  Mortgage  Loans  (Loan  #_____  and  Loan  #_____),  representing
approximately _____% of the Initial Pool Balance, each of the related borrower's
indemnification  obligations  is a  non-recourse  obligation  to the  extent the
mortgagee's damages exceed  $250,000.00,  unless such excess damages were caused
by such  borrower or its general  partner.  However,  borrowers  generally  have
limited  assets  and  there  can be no  assurance  that any  borrower  will have
sufficient  assets to  support  any such  indemnification  obligations  that may
arise.  See "RISK  FACTORS--The  Mortgage  Loans;  Investment in Commercial  and
Multifamily   Mortgage   Loans--Environmental   Risks"  herein.   Each  Mortgage
constitutes a first lien on a Mortgaged Property,  subject generally only to (a)
liens for real estate and other taxes and special  assessments,  (b)  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,
and (c) such other exceptions and encumbrances on the Mortgaged  Property as are
reflected in the related title insurance policies.

     Ground  Leases;  Estates  For  Years.  _____  Mortgage  Loan,  representing
approximately  _____% of the Initial  Pool  Balance,  is secured by a first lien
encumbering  the related  borrower's (a) leasehold  interest in a portion of the
related  Mortgaged  Property,  and (b) fee  interest  in the  remainder  of such
Mortgaged Property. The related ground lease expires on _______________________;
provided,  however,  that the borrower possesses an option to purchase fee title
to the property subject to such ground lease, and is currently escrowing amounts
with the mortgagee in order to fund the purchase price under such option.  _____
Mort- gaged Loan, representing approximately _____% of the Initial Pool Balance,
is secured by a first lien  encumbering  both the related  borrower's  leasehold
interest  in the  related  Mortgaged  Property  and  the  fee  interest  in such
Mortgaged  Property  possessed by entities  affiliated  with such borrower.  The
related  ground lease expires on  _______________________.  The execution of the
related  Mortgage by such  related  entities  may be subject to  challenge  as a
fraudulent   conveyance.   See  "RISK   FACTORS--Investment  in  Commercial  and
Multifamily     Mortgage     Loans--Limitations     on     Enforceability     of
Cross-Collateralization"  herein.  With respect to each such ground  lease,  the
related ground lessors have agreed to afford the mortgagee certain

                           S-39

<PAGE>



notices and rights,  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--Foreclosure--Leasehold Risks" in the Prospectus.

     _____ Mortgage Loan (Loan #_____), representing approximately _____% of the
Initial Pool Balance,  is secured by a first lien  encumbering (a) an estate for
years possessed by the related borrower in the related real property pursuant to
a  _______________________  deed  creating  such  estate for years  executed  by
_______________, the former owner of the real property and the current tenant of
the  improvements  thereon,  (b) such  borrower's fee title to the  improvements
located  upon such real  property.  Contemporaneously  with the above  described
deed,   the   remainder   interest  in  such  real   property  was  conveyed  by
_______________  to an entity  related to the borrower,  and such related entity
granted the borrower an option (the "Option") to obtain a ground lease over such
real property as of _______________________  the termination date of such estate
for years. Although the borrower has previously collaterally assigned the Option
as security  for this  Mortgage  Loan,  it is unclear  whether  such  collateral
assignment extends to the Depositor.  This Mortgage Loan is to fully amortize as
of its maturity date (which maturity date is approximately _____ months prior to
the termination date of the estate for years).

     Purchase  Options;  Rights of First  Refusal.  With respect to Loan #_____,
which represents  approximately _____% of the Initial Pool Balance, the property
developer from whom the related borrower acquired the related Mortgaged Property
retained an option to reacquire such Mortgaged Property, at the market value for
such Mortgaged Property on the date of the exercise of such option,  conditional
upon the borrower  ceasing  operations at such Mortgaged  Property.  The related
borrower has assigned to the mortgagee all of such borrower's  rights to receive
any  proceeds  from the  exercise of such  option,  and the related  borrower is
obligated  to obtain and deliver to the  mortgagee a consent to such  assignment
from the option holder in a form satisfactory to the mortgagee.  With respect to
Loan #_____, which represents  approximately _____% of the Initial Pool Balance,
the  tenant/operator  of the Mortgaged  Property possesses an option to purchase
such  Mortgaged  Property upon certain  specified  terms and  conditions,  which
option has been  specifically  subordinated to the lien of the related Mortgage.
With  respect  to Loan  #_____,  which  represents  approximately  _____% of the
Initial Pool  Balance,  a tenant  possesses  an option  pursuant to its lease to
purchase such Mortgaged  Property at its fair market value as of the exercise of
such option.  The terms of such option  indicate that unless the tenant  assumes
the related  Mortgage  Loan and takes  title  subject to the lien of the related
Mortgage,  such Mortgage  Loan must be satisfied and the Mortgage  released when
such  Option  is  exercised.  With  respect  to Loan  #_____,  which  represents
approximately  _____% of the Initial Pool Balance,  the property  developer from
whom the borrower  acquired  the  Mortgaged  Property  retained a right of first
refusal with respect to any bona fide offers to purchase the Mortgaged  Property
received by the borrower prior to _______________________.  With respect to Loan
#_____,  which represents  approximately  _____% of the Initial Pool Balance,  a
tenant of a portion of the related Mortgaged Property possesses a right of first
refusal with respect to any bona fide offers to purchase its leased premises. No
assurance  can be made that such rights of first  refusal would not apply in the
context of a foreclosure of the related Mortgage, and consequently, there may be
additional  risks,  delays and costs associated with any such  foreclosure.  See
"RISK  FACTORS--Prepayment  and Yield Considerations" and "YIELD CONSIDERATIONS"
herein.

The Midland Mortgage Loan Program--General

     The mortgage loan program under which Midland originated its Mortgage Loans
targeted  the  origination  of  multi-family  and  commercial  real estate loans
(generally with principal  balances  ranging from $750,000 to  $15,000,000).  To
generate a sufficient  volume of loan submissions of this size from a variety of
geographic areas, Midland has developed a network of mortgage bankers,  mortgage
brokers and commercial bankers who are paid a fee, at closing, for referrals and
any other  services they may provide in  connection  with the  underwriting  and
closing of such mortgage loans. See "MIDLAND LOAN SERVICES, L.P." herein.

                           S-40

<PAGE>



     PSI  serves  as  financial  advisor  to  Midland  in  connection  with  the
development and operation of the loan origination program. In this capacity, PSI
consults with Midland  regarding loan pricing policy and  periodically  provides
Midland with  information  on current yields on those U.S.  Treasury  securities
that are used by Midland to establish the interest rates on mortgage  loans.  In
addition,  PSI assists  Midland in making  presentations  to the Rating Agencies
regarding the mortgage loans and the Master Servicer's servicing capabilities.

     Prudential  Securities Credit  Corporation  ("PSCC"),  an affiliate of PSI,
provides  warehouse  financing to MCFC.  In this  connection  PSCC  reviewed the
underwriting  of each Mortgage Loan  originated by Midland before  issuance of a
commitment  by  Midland  to make the  loan to the  related  applicant,  and also
reviewed the  underwriting  conducted by Midland and/or MCFC in connection  with
the  acquisition  of the  remaining  Midland  Mortgage  Loans.  PSCC's review of
underwriting  was  independent  of the review by  Midland's  own  credit  review
committee  and was  intended  only to  ensure  that all loans  funded  using the
warehouse financing provided by PSCC met Midland's underwriting guidelines, with
such  exceptions  thereto as are customarily  acceptable to commercial  mortgage
lenders, in accordance with Midland's agreement with PSCC.

Midland's Underwriting Standards

     Midland's  customary   underwriting  policies  and  procedures  require  an
evaluation  of both  the  prospective  borrower  and the  proposed  real  estate
collateral. Factors typically analyzed in connection with a prospective borrower
include its credit history,  capitalization and overall financial  resources and
management  skill  and  experience  in the  applicable  property  type.  Factors
typically   analyzed  in  connection  with  a  Mortgaged  Property  include  its
historical and anticipated future cash flow; age and condition; appraised value;
gross square footage; net rentable area; gross land area; number of units, rooms
or beds;  size,  identity and  termination or purchase  option rights of current
tenants; property interest to be mortgaged (fee or leasehold);  term, expiration
and rental rates under current leases;  projected future leasing commissions and
retaining costs;  applicable market rentals for similar  properties;  historical
vacancy rate and credit loss rate;  debt  service  coverage  ratio;  and loan to
value ratio.

     Midland generally  analyzed  historical and current  financial  information
regarding a Mortgaged  Property provided by a prospective  borrower to determine
the initial  maximum amount of a proposed  Midland  Mortgage Loan. This analysis
allowed  Midland to  calculate  the  initial  debt  service  coverage  ratio and
loan-to-value  ratio  for a  proposed  Midland  Mortgage  Loan,  based  upon the
revenues  generally  available  from the related  Mortgaged  Property  minus the
expenses incurred in operating and maintaining the related  Mortgaged  Property,
all as adjusted by the actual,  historical and market factors  applicable to the
property type and location of the related Mortgaged Property. Except as approved
by Midland's  credit  review  committee in connection  with a specific  Mortgage
Loan, Midland applied its customary  underwriting policies with respect to these
ratios and maximum amortization periods in connection with the Mortgage Loans in
the Mortgage Pool originated by it. Midland's  customary  underwriting  policies
for these ratios and maximum amortization periods are as follows:

                                                     Maximum
                         Minimum                   Amortization
Property Type              DSCR      Maximum LTV      Period
- -------------              -----     -----------      ------
Congregate Care            1.35          70%         25 years
Hotel                      1.40          70%         20 years
Industrial                 1.25          75%         25 years
Mini Warehouse             1.35          70%         20 years
Mobile Home Park           1.25          75%         20 years
Multifamily                1.20          75%         25 years
Nursing Home               1.35          70%         20 years
Office                     1.25          75%         25 years


                           S-41

<PAGE>




Office/Retail              1.25          75%         25 years
Retail, Anchored           1.25          75%         25 years
Retail, Single Tenant      1.25          75%         25 years
Retail, Unanchored         1.30          75%         25 years


With respect to Mortgage Loans secured by mixed use Mortgage Property, Midland's
customary underwriting policies require an analysis of the percentage of the net
operating income from each of the varied uses of the related Mortgaged  Property
in order to determine the appropriate debt service coverage ratio, loan-to-value
ratio and amortization period.

     Actual debt service coverage ratios,  loan-to-value ratios and amortization
periods for the Mortgage  Loans  originated  by Midland may and do vary from the
guidelines described above. See "--Certain Characteristics of the Mortgage Pool"
and "Annex A" herein.

Midland Underwriting and Closing Procedures

     The information utilized by Midland to determine whether to issue a binding
loan commitment  typically  included two or more years of financial  history for
the related Mortgaged Property, a site plan, a rent roll, recent photographs,  a
fact sheet completed by the prospective borrower detailing requested loan terms,
ownership   information,   existing  debt,   zoning  and  property   improvement
information,  copies of specified  leases,  copies of rent  deposits and utility
bills for the most  recent 12 months,  copies of the most  recent  property  tax
bills  and  insurance  premium  statements  and a listing  of all  other  income
property owned by the principals of the prospective  borrower detailing revenue,
expense, debt service, valuation and current encumbrances. Midland's analysis of
the foregoing  included any adjustments deemed advisable by Midland to take into
account  projected  increases or decreases in terms of revenue  and/or  expense.
Midland also  generally  performed a site  inspection  of the subject  Mortgaged
Property,  investigated  (when  possible) four lease  comparables and four sales
comparables,  met the principals of the prospective borrower (when practicable),
and gathered  market  information  through  interviews  with property  managers,
leasing  agents,  real estate brokers and  appraisers  familiar with the subject
Mortgaged  Property's  market area. The prospective  borrower also was typically
required to make a cash deposit equal to 1% of the  requested  loan balance with
Midland concurrently with the prospective borrower's submission of a formal loan
application.

     To complete the  underwriting of a proposed  Mortgage Loan to be originated
by it, Midland  derived an estimate of stabilized net cash flow available to pay
debt service.  On the revenue  side,  Midland  evaluated the proposed  Mortgaged
Property's  rental rates in relation to rental rates for similar  properties  in
the same market. If the proposed  Mortgaged Property is leased to relatively few
tenants (e.g., retail,  office, light  industrial/industrial),  Midland analyzed
the terms of each of the major leases.  On the expense side,  Midland  collected
documentation for major operating  expense items,  such as taxes,  insurance and
utilities (and, in the case of Hotel Properties, franchise and management fees),
to ensure that Midland's  assumptions regarding property expenses were realistic
and in line with historical experience. Midland also substantiated the financial
performance  of  the  proposed  Mortgaged  Property  by  reference  to  industry
standards and to the more specialized expertise of local real estate brokers and
appraisers.  If the proposed Mortgaged  Property was an office building,  retail
center or industrial property, Midland analyzed potential roll-over risk for the
purpose  of  making  appropriate   assumptions   regarding  the  average  annual
investment in tenant  improvements and leasing commissions likely to be required
to keep occupancy of the proposed  Mortgaged  Property at or above the occupancy
level assumed by Midland.

     Midland  evaluated  underwriting  information  received  with  respect to a
proposed  Mortgage  Loan to be  originated  by it through  the use of  Midland's
mortgage loan analysis model, and a final  underwriting  memorandum with respect
to such  proposed  Mortgage  Loan was prepared  which  summarized  proposed loan
terms,  described the prospective borrower, and discussed the major underwriting
assumptions, competitive

                           S-42

<PAGE>



status of the subject Mortgaged Property, market conditions in the locale of the
subject Mortgaged Property and the strengths,  weaknesses and mitigating factors
with respect to such proposed Mortgage Loan. This information was then presented
to Midland's credit review committee for a determination as to whether a binding
commitment  for the proposed  Mortgage  Loan should be issued.  The  information
provided to Midland's credit review committee regarding a proposed Mortgage Loan
to be  originated  by it was  simultaneously  provided to both MCFC and PSCC for
their consideration.  Prior to the issuance of a loan commitment,  both MCFC and
PSCC were also required to approve the terms of such proposed Mortgage Loan.

     Generally,  following  acceptance  of the  commitment  by  the  prospective
borrower,  Midland ordered an appraisal, an architectural and engineering report
and a Phase I environmental site assessment.  In certain instances,  Midland may
have  utilized a report  prepared by a third  party not  selected by Midland but
only if the  qualifications of such third party were approved by Midland and the
report met Midland's specifications for such a report.

     It was a condition  of closing in each of Midland's  commitments  to make a
proposed Mortgage Loan originated by it that Midland receive third-party reports
satisfactory  to it. If the appraisal of a proposed  Mortgaged  Property did not
confirm the minimum debt service  coverage  ratio and the maximum  loan-to-value
ratio specified in Midland's loan  commitment,  the loan commitment gave Midland
the flexibility to reduce the loan amount in order to maintain those ratios.  If
the architectural and engineering  report indicated that critical repairs (equal
to or  exceeding  $10,000 in the  aggregate)  needed to be made to the  proposed
Mortgaged Property,  the prospective borrower was required to make those repairs
prior to the closing or Midland held back an amount sufficient to complete those
repairs  from  the  Mortgage  Loan  proceeds.  All  Phase I  environmental  site
assessments  were reviewed by McRoberts & Associates,  P.C. (the  "Environmental
Consultant"),  an independent  third party  environmental  attorney  retained by
Midland. If the Phase I environmental site assessment indicated the existence of
a potentially material and significant  environmentally  hazardous condition and
recommended further investigation, the Environmental Consultant prepared a scope
of work for a Phase II  assessment  and Midland  engaged a consultant to perform
the  additional  work.  If  either  the Phase I or Phase II  environmental  site
assessment  indicated the presence of material and  significant  environmentally
hazardous condition at the proposed Mortgaged Property, the prospective borrower
was required to remediate those conditions,  provide environmental  insurance in
an amount acceptable to Midland, escrow an amount sufficient to pay the costs of
such  remediation,  provide  an  indemnity  for such  costs  from a  potentially
culpable party, or, if appropriate, implement an operations and maintenance plan
for the management of those conditions.

     Generally,  each completed  underwriting  file for a Midland  Mortgage Loan
contains the following documents:

         A Midland Loan Fact Sheet;

         Financial  statements  for the preceding two or more years and the most
         recent  year-to-date  interim  statement  for  the  proposed  Mortgaged
         Property,   the  prospective  borrower,  and  any  proposed  guarantor,
         co-borrower,  general  partner of the borrowing  entity and/or  limited
         partner owning 10% or more of the borrowing entity;

         Tax returns for the preceding three years for the prospective  borrower
         and  any  proposed  guarantor,  co-borrower,  general  partner  of  the
         borrowing  entity  and/or  limited  partner  owning  10% or more of the
         borrowing entity;

         A current rent roll, certified by the prospective
         borrower;


                           S-43

<PAGE>



         For a proposed  Mortgaged  Property  leased to  relatively  few tenants
         (e.g.,  retail,  office,  light  industrial/industrial),  copies of all
         leases;

         A copy of any ground lease that may affect the
         proposed Mortgaged Property;

         A site plan of the proposed Mortgaged Property;

         A map of the area in which the proposed Mortgaged
         Property is located; and

         Pictures of the proposed Mortgaged Property and the surrounding area.

     Midland's  closing of the Midland  Mortgage  Loans was managed by one staff
attorney  supervising a team of closing  coordinators  with  responsibility  for
processing  mortgage  loans  through  closing.  Each Midland  Mortgage  Loan was
documented on Midland's form of mortgage loan documents, which were conformed by
legal counsel to the requirements and customary loan  documentation of the state
where the related Mortgaged Property is located.

_______________ Underwriting and Closing Procedures

    [To be provided by additional Mortgage Loan Seller]

Certain Terms and Conditions of the Mortgage Loans

     Due Dates. The Mortgage Loans provide for Monthly Payments to be due on the
first day of each  month;  provided,  however,  that (a)  _____ of the  Mortgage
Loans,  representing  approximately _____% of the Initial Pool Balance,  provide
for Monthly  Payments to be due on the _____ day of each month, and (b) _____ of
the Mortgage Loans,  which represents  approximately  _____% of the Initial Pool
Balance,  provides for regularly scheduled payments of principal and/or interest
to be due on a quarterly basis on the first day of each January, April, July and
October during the term of such Mortgage Loan.

     Mortgage  Rates;  Calculations  of  Interest.  Except with  respect to Loan
#_____, which represents  approximately _____% of the Initial Pool Balance, each
Mortgage Loan  generally  accrues  interest at an  annualized  rate (a "Mortgage
Rate")  that is fixed for the  entire  term of such  Mortgage  Loan and does not
permit any negative  amortization  or the deferral of interest.  With respect to
Loan #_____,  the related Mortgage Note provides that the initial fixed interest
rate is to be  adjusted,  ten  years  into  the  original  15 year  term of such
Mortgage  Loan, to a fixed  interest rate equal to _____% above a specified base
rate, with an immediate corresponding adjustment in the Monthly Payments so that
such Mortgage  Loan will fully  amortize  over its original  term.  _____ of the
Mortgage Loans,  representing  approximately _____% of the Initial Pool Balance,
accrue  interest  on the basis of actual  days  elapsed in a 365-day  year,  one
Mortgage Loan,  representing  approximately  _____% of the Initial Pool Balance,
accrues  interest on the basis of actual days elapsed in a 360-day year, and the
remainder of the Mortgage  Loans accrue  interest on the basis of a 360-day year
consisting of twelve 30-day months.

     Amortization  of  Principal.  _______________  of the  Mortgage  Loans (the
"Balloon  Loans"),  which  represent  approximately  _____% of the Initial  Pool
Balance,  provide  for  monthly  payments  of  principal  based on  amortization
schedules  longer  than  their  remaining  terms,  thereby  leaving  substantial
principal amounts due and payable on their respective  maturity dates (each such
payment,  together with  interest on the related  Balloon Loan for the one-month
period ending on the day preceding such Balloon Loan's maturity date, a "Balloon
Payment"),  unless  previously  prepaid.  _____  of the  Mortgage  Loans,  which
represent  approximately  _____% of the Initial  Pool  Balance,  have  remaining
amortization  terms  that are the same as their  respective  remaining  terms to
maturity.  The weighted  average  Balloon LTV applicable to the Mortgage Pool is
_____%.

                           S-44

<PAGE>



     Prepayment  Provisions.  The  imposition of a premium or fee (a "Prepayment
Premium")  payable in  connection  with a  voluntary  prepayment  of each of the
Mortgage  Loans is  designed  primarily  to deter a  borrower  from  voluntarily
prepaying the principal  amounts of its Mortgage Loan.  Although  certain of the
Mortgage  Loans are subject to specified  periods  following the  origination of
such  Mortgage  Loans  wherein no  voluntary  prepayments  are allowed (any such
period, a "Lockout  Period"),  the Mortgage Loans generally permit each borrower
to voluntarily prepay the entire principal balance of its Mortgage Loan provided
that  any  applicable  Prepayment  Premium  is  paid  in  connection  therewith;
provided,  however,  that the applicable  Prepayment Premium requirement expires
prior to the maturity date of all but _____ of the Mortgage Loans,  representing
approximately _____% of the Initial Pool Balance.  Voluntary prepayments of less
than the full outstanding principal of a Mortgage Loan are generally prohibited;
provided,  however,  that  (a) in  _____  of the  Mortgage  Loans,  representing
approximately  _____% of the  Initial  Pool  Balance,  the  related  borrower is
permitted to make partial voluntary  prepayments of its Mortgage Loan subject to
certain specified conditions and limitations,  including payment of the required
Prepayment  Premium,  and (b) in  _____  of the  Mortgagee  Loans,  representing
approximately  _____% of the  Initial  Pool  Balance,  the  related  borrower is
permitted to prepay all or any part of its Mortgage Loan at any time without the
payment of a  Prepayment  Premium.  Additionally,  with  respect to _____ of the
Balloon Loans,  representing  approximately  _____% of the Initial Pool Balance,
the related  borrower is permitted to make voluntary  prepayments  sufficient to
fully  amortize the principal  balance  thereof over the remaining  term thereof
without the payment of Prepayment Premiums.  Neither of such borrowers have made
any such voluntary prepayments since the origination of such Balloon Loan.

     The  Prepayment  Premium  applicable  with  respect to the  majority of the
Mortgage  Loans is  generally  calculated  (a) for a  certain  period  (any such
period,  a "Yield  Maintenance  Period") after the  origination of such Mortgage
Loan or the expiration of the applicable Lockout Period, if any, on the basis of
a yield maintenance formula and/or a specified percentage of the amount prepaid,
and (b) after the  expiration of the  applicable  Yield  Maintenance  Period,  a
specified  percentage  (which  percentage may either remain  constant or decline
over time) of the amount prepaid. Annex A attached hereto contains more specific
information regarding the Prepayment Premiums applicable to each of the Mortgage
Loans.

     The Mortgage  Loans  generally  provide that so long as no event of default
then exists, no Prepayment Premium is payable in connection with any involuntary
prepayment  resulting  from a  Casualty  or  Condemnation.  The  Mortgage  Loans
generally  also permit  prepayment  after an event of default  (but prior to the
sale by the mortgagee  thereunder of the Mortgaged Property through  foreclosure
or otherwise) provided that the related borrower pays the applicable  Prepayment
Premium.  Certain  of the  Mortgage  Loans may permit the  related  borrower  to
transfer the related  Mortgaged  Property to a third party without prepaying the
related  Mortgage  Loan,   provided  that  certain   conditions  are  satisfied,
including,  without  limitation,  an assumption by the transferee of all of such
borrower's    obligations    in   respect   of   such   Mortgage    Loan.    See
"--`Due-on-Encumbrance' and `Due-on-Sale' Provisions" herein.

     The  Depositor  makes no  representation  as to the  enforceability  of the
provisions of any Mortgage Loan requiring the payment of a Prepayment Premium or
as   to   the   collectability   of   any   Prepayment   Premium.    See   "RISK
FACTORS--Prepayment  and Yield Considerations" herein and "CERTAIN LEGAL ASPECTS
OF THE MORTGAGE LOANS--Enforceability of Certain Provisions" in the Prospectus.

     The following  "Prepayment  Lockout/Premium  Analysis"  table sets forth an
analysis of the  percentage of the declining  balance of the Mortgage Pool that,
on December 1, in each of the years  indicated,  will be within a Lockout Period
or  in  which  Principal  Prepayments  must  be  accompanied  by  the  indicated
Prepayment  Premium  or  yield  maintenance  charge.  This  table  was  prepared
generally on the basis of the following assumptions:


                           S-45

<PAGE>



         (1)  That no defaults or prepayments, voluntary
     or involuntary, occur with respect to any of the
     Mortgage Loans;

         [(2) That payments of principal and interest equal to  $_______________
     are made under the Quarterly Payment Loan on the first of each month during
     its term];

         (3) That the  Monthly  Payments  under the _____  Mortgage  Loans  that
     require Monthly  Payments to be made on the _____ of each month are made on
     the first of each month  following the month in which such Monthly  Payment
     was actually due (i.e., the December 15, 1996 payment is made on January 1,
     1997);

         (4) [That with respect to Loan  #_____:  (A) the stated  interest  rate
     remains  fixed at _____% and does not adjust on its  change  date,  and (B)
     that  the   Monthly   Payment   applicable   to  such   Mortgage   Loan  is
     $_______________,  rather  than the  $_______________  Monthly  Payment set
     forth in the related Note];

         (5) That all of the Mortgage Loans accrue interest based upon a 360 day
     year composed of twelve 30 day months;

         (6) That all  Mortgage  Loans that have a maturity  date other than the
     first day of a month make their final payment on the first day of the month
     following the month of maturity;

         (7) That Loan #_____ has _____ scheduled  payment dates, with the first
     such payment  consisting of interest only and the remaining  _____ payments
     consisting of principal and interest.


                           S-46

<PAGE>


<TABLE>
<CAPTION>

                 Prepayment Lockout/Premium Analysis(1)


                    Percentage of Mortgage Pool by Prepayment
                       Restriction Assuming No Prepayments

              1996  1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
              ----  ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ----
<S>           <C>   <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  
Prepayment
Restrictions
Lockout.....
Greater
of Yield
Maintenance
or
Percentage
Premium
of:
   5.00%
or
greater.....
   4.00%
to 4.99%....
   3.00%
to 3.99%....
   2.00%
to 2.99%....
   1.00%
to 1.99%....
   0.00%
to 0.99%....

Total
of
Yield
Maintenance.

Total
of
Yield
Maintenance
   and
Lockout.....
Percentage
Premium:
   5.00% or
greater.....
   4.00 to
4.99%.......
   3.00
to 3.99%....
   2.00
to 2.99%....
   1.00
to 1.99%....

Total
with
Percentage

Premium.....
Open........

Total.......
% of
Initial
Pool

Balance.....



- ------------------
<FN>
(1) Represents the approximate  percentage of the Initial Pool Balance that will
remain  outstanding  at the indicated  date based upon the  assumptions  used in
preparing this table.
</FN>
</TABLE>

                                S-47

<PAGE>



     "Due-on-Encumbrance" and "Due-on-Sale" Provisions.  The Mortgages generally
contain "due-on-  encumbrance" clauses that permit the holder of the Mortgage to
accelerate the maturity of the related  Mortgage Loan if the borrower  encumbers
the related Mortgaged Property without the consent of the mortgagee. However, in
certain of the Mortgage Loans,  the related  borrower is allowed,  under certain
circumstances, to encumber the related Mortgaged Property with additional liens.
See  "RISK  FACTORS--   Investment  in  Commercial  and  Multi-Family   Mortgage
Loans--Other  Financing" herein. The Master Servicer or the Special Servicer, as
applicable,  will determine,  in a manner consistent with the servicing standard
described  herein under "THE POOLING AND SERVICING  AGREEMENT--Servicing  of the
Mortgage  Loans;  Collection  of  Payments"  whether to  exercise  any right the
mortgagee  may have under any such  clause to  accelerate  payment of a Mortgage
Loan upon,  or to withhold  its consent to, any  additional  encumbrance  of the
related Mortgaged Property.

     The  Mortgages  for the  Mortgage  Loans  generally  prohibit,  without the
mortgagee's prior consent, the borrower from transferring the Mortgaged Property
or allowing a change in ownership (generally defined as, among other things, (a)
a  specified  percentage  (generally  ranging  from  10% to 49%)  change  in the
ownership  of the  borrower,  a guarantor  or,  with  respect to certain of such
Mortgage  Loans,  in the  ownership of the general  partner of the borrower or a
guarantor,  (b) the removal,  resignation  or change in ownership of any general
partner or managing  partner of a  borrower,  a  guarantor  or, with  respect to
certain  of  such  Mortgage  Loans,  any  general  partner  of a  borrower  or a
guarantor,  (c) with  respect to certain of such  Mortgage  Loans,  the removal,
resignation  or  change  in  ownership  of the  managing  agent  of the  related
Mortgaged Property), or (d) the voluntary or involuntary transfer or dilution of
the  controlling  interest in the related  borrower held by a specified  person;
provided,  however,  that with respect to certain of such  Mortgage  Loans,  the
borrower may be entitled to transfer the Mortgaged Property or allow a change in
ownership if certain conditions are satisfied,  typically  including one or more
of the  following,  (i) no event of  default  has  occurred,  (ii) the  proposed
transferee  meets the mortgagee's  customary  underwriting  criteria,  (iii) the
Mortgaged  Property  continues to meet the  mortgagee's  customary  underwriting
criteria,  (iv)  an  acceptable  assumption  agreement  is  executed,  and (v) a
specified assumption fee (generally 1% or .5% of the then outstanding  principal
balance of the applicable  Note) has been received by the mortgagee.  Certain of
the  Mortgages  may also allow  transfers of interests in the related  Mortgaged
Property  in the nature of  residential  leases  and  easements  and  changes in
ownership  between  partners,  family  members,  for estate  planning  purposes,
affiliated  companies  and certain  specified  individuals.  In the event of any
transfer or change in  ownership of the  Mortgaged  Property in violation of the
applicable  provisions  of the  related  Mortgage  Loan  documents,  the related
Mortgage  Loan  documents  generally  provide that the mortgagee is permitted to
accelerate the maturity of the related Mortgage Loan. See "CERTAIN LEGAL ASPECTS
OF MORTGAGE LOANS--Enforceability of Certain Provisions--Due-on-Sale Provisions"
in  the   Prospectus.   The  Depositor  makes  no   representation   as  to  the
enforceability  of  any  due-on-sale  or  due-on-encumbrance  provision  in  any
Mortgage Loan which is the subject of a proceeding under the Bankruptcy Code.

     Default  Provisions.  Except as described  below, the related Mortgage Loan
documents  generally  provide  that an event of  default  will  exist if (a) any
regular  installment  of principal  and/or  interest is not paid when  specified
(generally  either (i) upon the date the same is due,  (ii)  within a  specified
period  (generally  five days to 10 days) after the date upon which the same was
due,  or (iii)  within  a  specified  period  (generally  five  days to 10 days)
following  written  notice  from  the  mortgagee  of such  failure),  or (b) any
violation   of  the   conditions   described  in   "--`Due-on-Encumbrance'   and
`Due-on-Sale'   Provisions"  above  occurs.  The  Mortgage  Loan  documents  for
__________  of the  Mortgage  Loans,  representing  approximately  _____% of the
Initial  Pool  Balance,  do not contain any  specific  description  of events of
default,  rather,  they  generally  provide  that a default  will exist upon any
breach of any covenant or agreement of the borrower  under the related  Mortgage
Loan documents.  Additionally,  the related  Mortgage Loan documents may contain
other specified events of default,  including one or more of the following,  the
borrower's  failure to pay taxes or other charges when due, to keep all required
insurance policies in full force and effect, to cure any material  violations of
laws or ordinances  affecting  the Mortgaged  Property or to operate the related
Mortgaged

                           S-48

<PAGE>



Property  according  to  certain  criteria;  the  imposition  of  a  mechanic's,
materialman's or other lien against the Mortgaged Property; the institution of a
bankruptcy,  receivership  or  similar  actions  against  the  borrower  or  the
Mortgaged Property; unapproved conversion of the related Mortgaged Property to a
condominium or cooperative;  defaults under certain other  agreements;  defaults
under or unapproved  modifications to any related franchise agreement;  material
changes  to or  defaults  under any  related  management  agreement;  failure to
correct any deficiency that would justify  termination of a Medicare or Medicaid
contract or a ban on new patients otherwise  qualifying for Medicaid or Medicare
coverage or the assessment of fines or penalties in excess of specified  amounts
by any state or any  Medicare,  Medicaid,  health,  reimbursement  or  licensing
agency.

     Upon the  occurrence  of an event of default  with  respect to any Mortgage
Loan, the Master Servicer or the Special Servicer, as applicable,  may take such
action as the Master Servicer or the Special Servicer deems advisable to protect
and  enforce  the rights of the  Trustee,  on behalf of the  Certificateholders,
against  the related  borrower  and in and to the  related  Mortgaged  Property,
subject  to  the  terms  of  the  related  Mortgage  Loan,  including,   without
limitation,  declaring the entire debt to be immediately  due and payable and/or
instituting a proceeding,  judicial or non-judicial, for the complete or partial
foreclosure of the Mortgage Loan.

     Default  Interest.  All of the Mortgage  Loans provide for  imposition of a
rate of interest  higher than the stated interest rate upon the occurrence of an
event of  default  by the  related  borrower  ("Default  Interest");  excepting,
however, Loan #_____, which represents  approximately _____% of the Initial Pool
Balance.  The Default  Interest  applicable  to the Mortgage  Loans is generally
calculated as either (a) a specified rate above the stated interest rate of such
Mortgage  Loan, or (b) a rate equal to the greater of (i) a specified rate above
the stated  interest rate of such Mortgage Loan, and (ii) a specified rate above
a  specified  base rate  (typically  either the prime rate  reported in The Wall
Street  Journal,  or the base rate announced by Citibank N.A. in New York as its
base rate). No assurance can be given as to the  enforceability of any provision
of any Mortgage Loan requiring the payment of any Default  Interest or as to the
collectability of any Default  Interest.  See "CERTAIN LEGAL ASPECTS OF MORTGAGE
LOANS--Enforceability of Certain Provisions" in the Prospectus.

     Hazard,  Liability  and other  Insurance.  Generally,  each  Mortgage  Loan
requires that the related  Mortgaged  Property be insured (in an amount not less
than the lesser of (a) the full replacement  cost of the Mortgaged  Property and
(b) the outstanding  principal  balance of the related Note, but in any event in
an amount  sufficient  to ensure that the insurer  would not deem the borrower a
co-insurer) against loss or damage by fire or other risks and hazards covered by
a standard extended coverage  insurance  policy.  Generally,  each Mortgage Loan
also requires that the related  borrower  obtain and maintain  during the entire
term  of  the  Mortgage  Loan  (a)  comprehensive  public  liability  insurance,
typically with a minimum limit of $1,000,000 per occurrence,  (b) if any part of
the Mortgaged  Property upon which a material  improvement  is located lies in a
special flood hazard area and for which flood insurance has been made available,
a flood  insurance  policy in an amount  equal to the lesser of the  outstanding
principal balance of the related Note or the maximum limit of coverage available
from governmental sources, (c) if deemed advisable by the Originator,  rent loss
and/or  business  interruption  insurance  in an  amount  equal to all  rents or
estimated  gross  revenues from the  operations of the Mortgaged  Property for a
period as required by the Mortgage, (d) if applicable, insurance against loss or
damage  from  explosion  of steam  boilers,  air  conditioning  equipment,  high
pressure piping, machinery and equipment, pressure vessels or similar apparatus,
and (e) such other  insurance as may from time to time reasonably be required by
the mortgagee. With respect to many of the Mortgage Loans, the related borrower

                           S-49

<PAGE>



has  satisfied  the  applicable  insurance  requirements  by  obtaining  blanket
insurance  policies,  subject  to the  review  and  approval  of the same by the
mortgagee,  including  the  amount of  insurance  and the  number of  properties
covered by such policies.

     Casualty and  Condemnation.  The related Mortgage Loan documents  typically
provide that in the event of damage to the related Mortgaged  Property by reason
of fire or other casualty (a "Casualty"), all insurance proceeds will be paid to
the mortgagee and then it is such mortgagee's option as to whether to apply such
proceeds to the  outstanding  indebtedness  of the related  Mortgage Loan, or to
allow such proceeds to be applied to the  restoration  of the related  Mortgaged
Property;  provided,  however,  that if certain  conditions are  satisfied,  the
mortgagee  may be required  to  disburse  such  proceeds  in  connection  with a
restoration  of  the  related  Mortgaged  Property.  These  required  conditions
typically  include one or more of the following  (a) if the  insurance  proceeds
payable  are  less  than a  specified  amount,  (b)  if  less  than a  specified
percentage of the related Mortgaged Property is destroyed or if the value of the
related Mortgaged Property following such Casualty remains greater than either a
specified amount or a specified percentage of the value of the related Mortgaged
Property immediately  preceding such Casualty,  (c) if the Casualty affects less
than a specified  percentage of the net rentable area of the Mortgaged  Property
or interrupts less than a specified percentage of the rentals from the Mortgaged
Property,  (d) if such restoration will cost less than a specified amount and if
sufficient  funds  are  available  to  complete  such  restoration,  (e) if such
restoration  can be  accomplished  within a specified  time  period,  (f) if the
restored  Mortgaged  Property will adequately  secure the related Mortgage Loan,
(g) if adequate  income  (including  rentals and  insurance)  will be  available
during the  restoration  period and (h) if no event of default then  exists.  In
certain of the  Mortgage  Loans,  the lease  between the related  borrower and a
tenant of all or part of the related Mortgaged Property may require the borrower
or the  tenant to rebuild  the  buildings  located  upon the  related  Mortgaged
Property in the event of a Casualty, and the related Mortgage Loan documents may
permit the  application  of  insurance  proceeds  to satisfy  such  requirement,
regardless of the value of such Mortgaged Property following such Casualty.

     Generally,  the  Mortgage  Loans  provide  that all  awards  payable to the
borrower  in  connection  with any  taking or  exercise  of the power of eminent
domain with respect to the related Mortgaged Property (a "Condemnation") will be
paid directly to the  mortgagee,  and then it is such  mortgagee's  option as to
whether to apply such proceeds to the  outstanding  indebtedness  of the related
Mortgage Loan, or to allow such proceeds to be applied to the restoration of the
related Mortgaged Property,  provided,  however,  that if certain conditions are
satisfied,  the  mortgagee may be required to disburse such awards in connection
with a restoration of the related Mortgaged Property.  These required conditions
typically  include one or more of the  following (a) if the award is less than a
specified  amount,  (b) if  less  than a  specified  percentage  of the  related
Mortgaged  Property  is  taken,  (c) if the  Condemnation  affects  less  than a
specified  percentage  of the net  rentable  area of the  Mortgaged  Property or
interrupts  less than a specified  percentage  of the rentals from the Mortgaged
Property,  (d) if such restoration will cost less than a specified amount and if
sufficient  funds  are  available  to  complete  such  restoration,  (e) if such
restoration can be accomplished  within a specified time period, (f) if adequate
income  (including  the  Condemnation  award,  rentals  and  insurance)  will be
available during the restoration period, (h) if no event of default then exists,
and (i) if such  restoration  and repair is feasible  and the related  Mortgaged
Property will be commercially  viable after such restoration.  In certain of the
Mortgage  Loans,  the lease between the related  borrower and a tenant of all or
part of the related Mortgaged Property may require the borrower or the tenant to
restore the related  Mortgaged  Property in the event of a Condemnation  and the
related  Mortgage Loan  documents  may permit the  application  of  condemnation
proceeds to satisfy such requirement.

     Delinquencies and  Modifications.  As of the Cut-off Date for each Mortgage
Loan,  no  Mortgage  Loan was more than 30 days  delinquent  in  respect  of any
Monthly  Payment,  and no Mortgage Loan has been modified in any material manner
since its  origination in connection  with any default or threatened  default on
the part of the related borrower;  provided, however, that with respect to _____
Mortgage Loan, representing  approximately _____% of the Initial Pool Balance, a
prior mortgagee has previously made a remedial advance

                           S-50

<PAGE>



in the amount of  $_______________ in order to ensure that certain real property
taxes  applicable to the related  Mortgaged  Property were paid, and the related
Mortgage Loan documents were subsequently modified to provide that the amount of
such advance bears interest  approximately  _____% over the stated interest rate
for such Mortgage  Loan, and that such advance will be repaid over the remaining
term of such Mortgage  Loan.  Any future  modifications  would be subject to the
conditions and requirements contained in the Pooling and Servicing Agreement.

     Borrower Escrows and Reserve  Accounts.  In a number of the Mortgage Loans,
the related  borrower was  required to  establish  one or more reserve or escrow
accounts  (such  accounts,   "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,  to fund the purchase price under an option agreement possessed by
the borrower  or, under  certain  specified  circumstances,  as reserves for the
payment of regularly  scheduled  payments of principal and/or interest ("Monthly
Payments") and other payments due under the related Mortgage Loan. The following
table  sets  forth  more  detailed  information,  as of  [November]  ___,  1996,
regarding Mortgage Loans for which a Reserve Account existed on such date.

                  [TABLE TO BE PROVIDED]

Certain Characteristics of the Mortgage Pool

     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
(Loan #_____) has a Cut-off Date Principal Balance that represents approximately
_____% of the Initial Pool Balance provided,  however, that _____ Mortgage Loans
which were made to affiliated  entities,  when  considered  together,  represent
approximately  _____% of the Initial Pool Balance.  The _____ largest individual
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 a borrower  which was also
the borrower in one or more of the other Mortgage  Loans.  _____ 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 borrower or to
a single  group of  affiliated  borrowers  constitutes  more than  approximately
_____% of the Initial Pool Balance. _______________ Mortgage Loans (representing
approximately _____% of the Initial Pool Balance) are  cross-collateralized  and
cross-defaulted  with  other  Mortgage  Loans to the  related  borrower  or to a
related   affiliated   borrower.   See   "--Limitations   on  Enforceability  of
Cross-Collateralization"  herein.  The following  table sets forth more detailed
information  regarding  Mortgage Loans made to a single  borrower or to a single
group of affiliated borrowers.  The column entitled "%" in such table sets forth
the  approximate  percentage  of the Initial  Pool Balance  represented  by each
identified group of Mortgage Loans.

================================================================
                           Relationship
       Loan                of           Cross-Collateralized and
      Numbers         %    Borrower(s)       Cross-Defaulted
- ----------------------------------------------------------------
                     --%
- ----------------------------------------------------------------
                     --%
- ----------------------------------------------------------------
                     --%
================================================================

     Geographic Concentration.  The Mortgaged Properties
are located in ______ states and the District of
Columbia.  _____ of the Mortgage Loans, which represent
approximately _____% of the Initial Pool

                           S-51

<PAGE>



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  [_______________];  _____ 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  [_______________];  _____  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,  with no more than _____% of the Initial Pool Balance being secured by
Mortgaged Properties located in any such individual jurisdiction.

     Environmental  Risks.  Except as discussed  below, (a)  environmental  site
assessments with respect to the Mortgaged Properties were obtained either by (i)
the Originator  within seven months of the respective  origination  dates of the
Mortgage Loans, or (ii) __________ or MCFC within seven months of the respective
dates such Mortgaged Loans were acquired by _____ or MCFC, and (b) the Mortgaged
Properties  have been subject to  environmental  site  assessments  within _____
months  preceding the Cut-off  Date.  No  environmental  site  assessments  were
obtained with respect to three of the Mortgage Loans (representing approximately
_____% of the Initial Pool Balance),  the environmental site assessment obtained
with respect to one of the Mortgage Loans (representing  approximately _____% of
the Initial Pool  Balance),  did not include  asbestos  containing  materials or
radon as reviewed  categories,  and the environmental site assessments  obtained
with respect to __________  of the Mortgage  Loans  (representing  approximately
_____% of the Initial Pool Balance),  were obtained  approximately  _____ months
and _____ months,  respectively,  prior to the respective  origination  dates of
such  Mortgage  Loans,  and   approximately   _____  months  and  _____  months,
respectively, prior to the Cut-off Date. All of the Mortgage Loans referenced in
the preceding sentence are Multifamily Loans. A search of available governmental
databases containing  information  regarding properties with known environmental
contamination  has  been  conducted  with  respect  to  each  of  the  Mortgaged
Properties in which the applicable  environmental site assessment was dated more
than _____ months prior to the Cut-off Date.

     Other than as described below, the  environmental  site assessments did not
reveal the  existence of conditions or  circumstances  respecting  the Mortgaged
Properties  securing  any  Mortgage  Loan that would  constitute  or result in a
material 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  any  material  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, (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 guaranty by the  Depositor,  the
Originators,  MCFC, _____, Midland, the borrowers, any 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

                           S-52

<PAGE>



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.

     Other  Financing.  The related Mortgage Loan documents  generally  prohibit
subordinate  financing  without the mortgagee's  prior consent.  With respect to
_____ of the Mortgage Loans,  representing  approximately  _____% of the Initial
Pool Balance,  the related Mortgage Loan documents  allowed the borrower,  under
certain  specified  circumstances,  to either  maintain an existing  subordinate
mortgage  encumbering  the  related  Mortgaged  Properties,  or to grant  such a
subordinate  mortgage in the future.  Generally,  prior to any such  subordinate
mortgage being allowed,  certain  conditions  specified in the related  Mortgage
Loan documents must be satisfied.  Such conditions typically include one or more
of the following:  (a) the purpose,  amount, term and amortization period of the
proposed  subordinate debt, together with the identity of the subordinate lender
and the terms of the  subordinate  loan  documents,  must be  acceptable  to the
senior  mortgagee;  (b) pursuant to either the specific terms of the subordinate
mortgage or a separate recorded agreement obtained from such subordinate lender,
the  subordinate  mortgage must be  unconditionally  subordinated to the related
Mortgage Loan documents, and the subordinate lender is also typically prohibited
from exercising any remedies against the borrower without the senior mortgagee's
consent and from  receiving  any payments on such  subordinate  debt if, for the
immediately  prior 12 months,  either (i) the  aggregate  debt service  coverage
ratio for such Mortgage Loan and such  subordinate debt is less than a specified
ratio (generally ranging from 1.20 to 1.30), or (ii) the aggregate loan to value
ratio  for such  Mortgage  Loan  and such  subordinate  debt is  greater  than a
specified ratio  (generally  ranging from 70% to 80%); (c) the subordinate  debt
must be  non-recourse;  and (d)  acceptable  economic  conditions  regarding the
related  Mortgaged  Property  must  exist  as of  the  effective  date  of  such
subordinate  financing,  typically  including  (i)  an  aggregate  debt  service
coverage  ratio for such  Mortgage  Loan and such  subordinate  debt equal to or
exceeding a specified ratio (generally  1.20),  and/or (ii) an aggregate loan to
value  ratio for such  Mortgage  Loan and such  subordinate  debt of less than a
specified ratio (generally ranging from 70% to 80%).

     Zoning Compliance. The Originator generally received assurances that all of
the improvements  located upon each respective  Mortgaged Property complied with
all Zoning Laws in all  respects  material to the  continued  use of the related
Mortgaged  Property,  or that such  improvements  qualified  as  permitted  non-
conforming uses.

     Limitations on Enforceability of  Cross-Collateralization.  _______________
of the Mortgage Loans (the "Cross-Collateralized Loans"), each of which was made
to a borrower that is affiliated  with the borrower under another  Mortgage 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. See "--Concentration of the Mortgage Loans
and Borrowers"  herein for more information  regarding the  Cross-Collateralized
Loans.

     Tenant Matters.  Certain additional  information regarding Major Tenants is
set  forth  in  "Annex  A"  herein.   Generally,   Major  Tenants  do  not  have
investment-grade credit ratings. In connection with _____ of the Mortgage Loans,
representing  approximately  _____% of the Initial Pool Balance,  a Major Tenant
occupies  more  than  60% of the  net  leasable  area of the  related  Mortgaged
Property.  Many of such Major Tenants occupy their  respective  leased  premises
pursuant to leases which require them to pay all applicable real property taxes,
maintain  insurance  over the  improvements  thereon and  maintain  the physical
condition of such  improvements.  Additionally,  in connection with Loan #_____,
the related Major Tenant has generally  assumed,  in addition to the  foregoing,
all other responsibilities related to the entire Mortgage Property. With

                           S-53

<PAGE>



respect to Mortgage  Loans secured by a retail,  office or industrial  property,
the related Originator  generally obtained an estoppel from each Major Tenant as
it deemed advisable.

     Other  Information.  The  following  tables  and Annex A set forth  certain
information  with respect to the Mortgage  Loans and the  Mortgaged  Properties,
which was primarily derived from financial  statements supplied by each borrower
for its related Mortgaged  Property.  The financial  statements  supplied by the
borrowers in most cases are unaudited  and were not prepared in accordance  with
generally accepted accounting principles. "Net Operating Income" and "Cash Flow"
do not  represent  the net  operating  income  and cash  flow  reflected  on the
borrowers' financial statements.  The differences between "Net Operating Income"
and "Cash Flow"  determined by MCFC and _____ and net operating  income and cash
flow reflected on the borrowers'  financial statements represent the adjustments
made by MCFC  and  _____  described  below,  which  adjustments  generally  were
intended to increase the level of consistency  between the financial  statements
provided by the borrowers.  However,  such adjustments were subjective in nature
and were not made in a uniform manner nor in accordance with generally  accepted
accounting  principles.  "Underwritten NOI" and "Underwritten Cash Flow" are pro
forma  numbers  prepared by MCFC and _____ to reflect  their  assessment  of the
market  based  performance  of  the  related  Mortgaged  Property.  Neither  the
Depositor nor the  Underwriters  have made any attempt to verify the accuracy of
the  financial   statements  supplied  by  the  borrowers  or  the  accuracy  or
appropriateness  of the  adjustments  discussed below that were made by MCFC and
_____ to determine "Net Operating Income," "Cash Flow,"  "Underwritten NOI," and
"Underwritten Cash Flow."

     The numbers representing "Net Operating Income," "Cash Flow," "Underwritten
NOI" and  "Underwritten  Cash Flow" are not a substitute  for or an  improvement
upon, 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
"Net Operating  Income," "Cash Flow,"  "Underwritten NOI" and "Underwritten Cash
Flow" set forth herein intended to represent such future net cash flow.

     All of the  Mortgaged  Properties  were  appraised  at the  request  of the
Originator  of the related  Mortgage Loan by a state  certified  appraiser or an
appraiser  belonging to the Appraisal  Institute.  The purpose of each appraisal
was to  provide an opinion of the fair  market  value of the  related  Mortgaged
Property. None of the Depositor,  MCFC, _____, Midland, the Master Servicer, the
Special  Servicer,  the  Trustee  or the  Fiscal  Agent or any other  entity has
prepared or obtained a separate independent appraisal or reappraisal.  There can
be no assurance that another appraiser would have arrived at the same opinion of
value.  No  representation  is made that any Appraised  Value would  approximate
either the value that would be determined in a current  appraisal of the related
Mortgage Property or the amount that would be realized upon a sale. Accordingly,
investors should not place undue reliance on the Loan-to-Value  Ratios set forth
herein.

     Debt service coverage ratios are used by lenders of loans secured by income
producing  property to measure the ratio of (a) cash  currently  generated  by a
property  that is available  for debt service  (that is, cash that remains after
payment of operating  expenses) to (b) required debt service payments.  However,
debt service coverage ratios only measure the current,  or recent,  ability of a
property  to service  mortgage  debt.  If a property  is not  expected to have a
stable  operating cash flow (for instance,  if it is subject to material  leases
that are  scheduled  to  expire  during  the loan  term  and  that  provide  for
above-market  rents,  may be  difficult  to  replace,  or  both) a debt  service
coverage  ratio may not be a  reliable  indicator  of a  property's  ability  to
service the mortgage debt over the entire  remaining  loan term. In addition,  a
debt service coverage ratio may not adequately  reflect the significant  amounts
of cash that a  property  owner  may be  required  to expend to pay for  capital
improvements,  and for tenant improvements and leasing commissions when expiring
leases are replaced.  For the reasons discussed above, the Debt Service Coverage
Ratios presented herein are limited

                           S-54

<PAGE>



in their usefulness in predicting the future ability of a Mortgaged  Property to
generate  sufficient cash flow to repay the related Mortgage Loan.  Accordingly,
no assurance can be given, and no  representation is made, that the Debt Service
Coverage Ratios accurately reflect that ability.

     For purposes of the tables and Annex A:

         (1) "Net Operating Income" or "NOI" is revenue derived from the use and
     operation of the Mortgaged Property (consisting primarily of rental income)
     less  operating  expenses  (such  as  utilities,   general   administrative
     expenses,  management fees, advertising,  repairs and maintenance) and less
     fixed  expenses  (such as insurance and real estate  taxes).  NOI generally
     does not  reflect  capital  expenditures,  replacement  reserves,  interest
     expense,   income  taxes  and  non-cash  items  such  as   depreciation  or
     amortization. MCFC and _____ adjusted items of revenue and expense shown on
     the  borrower  financial  statements  in order to  reflect  the  historical
     operating  results for a Mortgaged  Property on a  normalized  basis (e.g.,
     adjusting  for the  payment of two years of real  estate  taxes in a single
     year). Revenue was generally adjusted to eliminate items not related to the
     operation of the Mortgaged Property,  to eliminate security deposits and to
     eliminate  non-recurring items. Expense was generally adjusted to eliminate
     distributions  to owners,  items of expense not related to the operation of
     the Mortgaged Property,  non-recurring items, such as capital expenditures,
     and refunds of security deposits. MCFC and _____ made the adjustments based
     upon their review of the borrower financial statements, their experience in
     originating  loans and, in some cases,  conversations  with borrowers.  The
     adjustments  were  subjective  in  nature  and  were not  uniform  for each
     Mortgaged Property.

         (2) "Cash Flow" means,  with respect to any Mortgage  Loan, the NOI for
     the related Mortgaged  Property decreased by tenant  improvements,  leasing
     commissions and other non-recurring expenditures, as appropriate.

         (3)  "Underwritten  NOI" means,  with respect to any Mortgage Loan, the
     NOI for the related  Mortgage  Property as determined by MCFC or _____,  as
     applicable,  in accordance with their  underwriting  guidelines for similar
     properties.  Although there are differences in the underwriting  guidelines
     of MCFC and _____, the nature and types of adjustments made by each of them
     were generally the same. Revenue generally is calculated as follows. Rental
     revenue is  calculated  using the lower of actual or market  rental  rates,
     with a  vacancy  rate  equal  to the  higher  of the  Mortgaged  Property's
     historical  rate,  the  market  rate  or an  assumed  vacancy  rate.  Other
     revenues,  such as parking fees, are included only if sustainable.  Certain
     revenues,  such as  application  fees and lease  termination  fees, are not
     included.  Operating and fixed  expenses  generally are adjusted to reflect
     the  higher of the  Mortgaged  Property's  average  expenses  or a midrange
     industry  norm for  expenses  on similar  properties  in similar  locations
     (generally  adjusted  upward  to  account  for  inflation),  a market  rate
     management fee and an annual reserve for replacement of capital items.

         (4) "Underwritten  Cash Flow" means, with respect to any Mortgage Loan,
     the  Underwritten  NOI for such Mortgage  Loan  decreased by an amount that
     MCFC or _____, as applicable, has determined to be an appropriate allowance
     for average annual tenant  improvements and leasing  commissions based upon
     their respective underwriting guidelines.

         (5) "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 nine  months  prior to the  origination  date of the  related
     Mortgage Loan and reviewed by the Originator of such Mortgage Loan.

         (6) "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

                           S-55

<PAGE>



respect to such  Mortgage  Loan during the  12-month  period  commencing  on the
Cut-off Date (assuming no principal prepayments occur).

         (7) "Debt Service Coverage Ratio," "Underwritten DSCR" or "DSCR" 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.

         (8) "Loan-to-Value Ratio," "Appraised LTV" 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.

         (9)  "Balloon  LTV" for any  Mortgage  Loan is  calculated  in the same
     manner  as LTV,  except  that the  Balloon  Amount is used  instead  of the
     Cut-off Date principal balance.

         (10)  "Balloon  Amount" or "Balloon  Balance" 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.

         (11)  "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 based upon the most recent rent
     information received by MCFC or _____, as applicable.

         (12)  "Property  Age"  means,  with  respect to the  related  Mortgaged
     Property (or Mortgaged Properties), the difference between the Cut-off Date
     year (1996) and the year in which the oldest Mortgaged  Property securing a
     Mortgage Loan was initially constructed.

         (13)  "Effective  Age" means,  with  respect to the  related  Mortgaged
     Property (or Mortgaged Properties), the difference between the Cut-off Date
     year (1996) and the more  recent of the year in which the oldest  Mortgaged
     Property  securing a  Mortgage  Loan was either  initially  constructed  or
     renovated.

         (14) "Remaining Term to Maturity"  generally means the number of months
     remaining  from the Cut-off Date until the maturity of a mortgage loan. The
     method for  calculating  the "Remaining  Term to Maturity" for any Mortgage
     Loan  (other  than  Loan  #______  and  Loan   #______)  is  determined  by
     subtracting  (a) the  number  of Due  Dates  from and  including  the first
     payment date to and  including  the Cut-off Date from (b) the number of Due
     Dates  from and  including  the first  payment  date to and  including  the
     original  scheduled  maturity date for such Mortgage  Loan.  The "Remaining
     Term to Stated  Maturity"  for Loan #_____ was  assumed to be _____  months
     based upon an interest  only payment date of  _______________________,  and
     the _____  principal  and interest  payment  dates set forth in the related
     Note.

         (15)  "Remaining  Amortization  Term" for any Mortgage Loan (other than
     Loan #____ and Loan #____) is calculated as the original  amortization term
     of the related  Mortgaged  Loan (based upon such Mortgage  Loan's  original
     balance,  interest  rate and monthly  payment) less the number of Due Dates
     from and  including  the first  payment date to and  including  the Cut-off
     Date.

         (16) The "Year  Renovated" is based upon  information  contained in the
     appraisal of the related Mortgaged Property;  excepting,  however, that the
     "Year Renovated" with respect to Loan #_____,  Loan #_____, Loan #_____ and
     Loan #_____ was provided by
     -----.


                           S-56

<PAGE>



         (17) The "Occupancy  Percentage" and "Occupancy Date" for each Mortgage
     Loan  are  based  upon  rent  information  received  by MCFC or  _____,  as
     applicable,  from the related  borrower.  The  "Occupancy  Percentage"  and
     "Occupancy   Date"  for  each  Hotel  Property  are  based  upon  operating
     information  received  by MCFC or _____,  as  applicable,  from the related
     borrower.

         (18)  All  calculations  of  any  applicable   Lockout  Period,   Yield
     Maintenance Period or Prepayment Premium for a Mortgage Loan are determined
     based upon such Mortgage Loan's first scheduled
     payment date.

         (19)  [Principal and interest  payments with respect to Loan #_____ are
     paid quarterly on the first of each January,  April, July and October,  and
     are based on a preset schedule  attached to the related Mortgage Note. Such
     payments are  scheduled to increase  over the term of such Mortgage Loan in
     relation to increases in the preset  schedule of lease  payments to be paid
     by the Major  Tenant  of the  Mortgaged  Property.  The  current  quarterly
     payment  as of  the  Cut-off  Date  is  $____________,  while  the  largest
     quarterly loan payment,  in the amount of  $_____________,  is scheduled to
     occur on  _______________________.  The  "Original  Amortization  Term" and
     "Original  Term to Maturity"  for this  Mortgage Loan reflect the number of
     months from and including  such  Mortgage  Loan's first payment date to and
     including its scheduled maturity date. The "Remaining Term to Maturity" and
     "Remaining  Amortization Term" for this Mortgage Loan reflect the number of
     months from the Cut-off Date to and including its scheduled maturity date.]

         (20) Each of Loan  #_____,  Loan  #_____ and Loan  #_____ is secured by
     _____  Multifamily  Properties,  while  Loan  #_____  is  secured  by _____
     Congregate Care Properties.  The "Number of Units," "Units/SF,"  "Appraised
     Value," "Current Occupancy,"  "Underwritten NOI," "Underwritten Cash Flow,"
     1994 NOI," "1994 Cash Flow,"  "1995 NOI" and "1995 Cash Flow" for each such
     Mortgage  Loan is the  sum of the  respective  values  for  each  Mortgaged
     Property securing such Mortgaged Loan.

         (21) The Monthly  Payments  for each of Loan #_____ and Loan #_____ are
     to be paid on the _____ of each month during the  respective  terms of such
     Mortgage Loans.  The Cut-off Date Principal  Balance for each such Mortgage
     Loan is the outstanding  principal  balance of such Mortgage Loan after the
     application of all Monthly Payments due on or before
     -----------------------.

         (22) With respect to Loan #_____, the "Lease Expiration Date" set forth
     for the Major  Tenant of the related  Mortgaged  Property  is the  earliest
     expiration date of the two separate  leases held by such Major Tenant.  The
     "SF" and "Percent of Property" set forth are the sum of such values for all
     of the related  Mortgaged  Property leased by such Major Tenant pursuant to
     both such leases.

         (23) [The Mortgaged  Property  securing Loan #_____ was  constructed in
     two phases, with _____ of the _____ total units being constructed in _____,
     with the remaining _____ units being constructed during the __________.]

         (24)  "Weighted  Average  Maturity"  means the weighted  average of the
     Remaining Terms to Maturity of the Mortgage Loans.

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


                           S-57

<PAGE>





                   Range of Cut-off Date Principal Balances

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






















                             Range of Mortgage Rates

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




















                                 S-58

<PAGE>




              Range of Remaining Term of Amortization (in Months)

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


















Wtd Avg Term:





                             Range of Maturity Years

Year of   Number    Percent    Aggregate      Pct by    Weighted     Weighted
Maturity     of    by Number    Cut-off     Aggregate    Average      Average
          Mortgage               Date      Cut-off Date Mortgage      DSCR(x)
           Loans               Principal    Principal      Rate
                                Balance      Balance




















                                 S-59

<PAGE>




                         Range of Loan Origination Years

Year of   Number of  Percent   Aggregate      Pct by     Weighted    Weighted
 Origi-   Mortgage  by Number   Cut-off      Aggregate    Average     Average
 nation     Loans                 Date        Cut-off    Mortgage     DSCR(x)
                               Principal       Date         Rate
                                Balance      Principal
                                              Balance






















                                  Range of LTVs

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


















Wtd Avg LTV:   %



                                 S-60

<PAGE>




                                Range of DSCRs

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



















Wtd Avg DSCR:





                        Range of Effective Age (in Years)

Range of  Number    Percent    Aggregate      Pct by    Weighted     Weighted
Effective    of    by Number    Cut-off     Aggregate    Average      Average
Age of    Mortgage               Date      Cut-Off Date Mortgage      DSCR(x)
Property   Loans               Principal    Principal      Rate
                                Balance      Balance













Wtd Avg Age:




                                 S-61

<PAGE>




                       Range of Property Age (in Years)

Range of  Number    Percent    Aggregate      Pct by    Weighted     Weighted
Property     of    by Number    Cut-off     Aggregate    Average      Average
  Age     Mortgage               Date      Cut-Off Date Mortgage      DSCR(x)
           Loans               Principal    Principal      Rate
                                Balance      Balance














Wtd Avg Age:







                          Types of Mortgaged Properties

          Number    Percent    Aggregate      Pct by    Weighted     Weighted
             of    by Number    Cut-off     Aggregate    Average      Average
          Mortgage               Date      Cut-off Date Mortgage      DSCR(x)
           Loans               Principal    Principal      Rate
Property                        Balance      Balance
  Type









                                 S-62

<PAGE>





              Geographic Distribution of the Mortgaged Properties

          Number    Percent    Aggregate      Pct by    Weighted     Weighted
             of    by Number    Cut-off     Aggregate    Average      Average
          Mortgage               Date      Cut-off Date Mortgage      DSCR(x)
           Loans               Principal    Principal      Rate
                                Balance      Balance
Property
Location













                                 S-63

<PAGE>



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 may
be  included in the  Mortgage  Pool prior to the  issuance of the  Certificates,
unless including such mortgage loans 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 15 days after the initial issuance of the Certificates. The Form 8-K will
be available to the  Certificateholders  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.

Representations and Warranties; Repurchase

     In the Pooling and Servicing  Agreement,  the Depositor  will assign to the
Trustee  for the  benefit  of  Certificateholders  certain  representations  and
warranties  made by each of MCFC and Midland in the MCFC  Mortgage Loan Purchase
Agreement and by _____ in the _______________  Mortgage Loan Purchase Agreement.
In (a) the MCFC  Mortgage Loan  Purchase  Agreement,  MCFC and Midland will each
represent and warrant (with respect only to the Midland  Mortgage Loans conveyed
thereby  and  subject  to  certain  specified  exceptions,   including,  without
limitation,  those exceptions described below ), in favor of the Depositor as of
the Loan  Purchase  Closing  Date or such other date  specified  in the  related
representation  or  warranty,  among other  things,  substantially  as set forth
below;   and  (b)  the   _______________   Mortgage  Loan  Purchase   Agreement,
____________   will   represent   and  warrant   (with   respect   only  to  the
_______________  Mortgage  Loans and  subject to certain  specified  exceptions,
including, without limitation, those exceptions described below) in favor of the
Depositor  as of  the  Loan  Purchase  Closing  Date  (unless  another  date  is
specified), among other things, substantially as set forth below:

     (1) The information set forth in the Mortgage Loan Schedule attached hereto
is true, complete and correct in all material respects.

     (2) No Mortgage Loan was, as of the Cut-off Date,  delinquent  with respect
to any required  Monthly  Payment  (inclusive  of any  applicable  grace or cure
period),  and no such  delinquency  (in excess of 30 days beyond any  applicable
grace or cure period) has occurred within the last twelve months.

     (3) As of the date of its  origination,  each Mortgage Loan either complied
with,  or was exempt from,  applicable  state or federal laws,  regulations  and
requirements  pertaining to usury, and to the best of Mortgage Loan Seller's and
Midland's  knowledge,  the related Originator  complied in all material respects
with all other  federal,  state or local  laws  applicable  to its  origination,
provided,  however, that with respect to each of Loan #_____ and Loan #_____, no
representation  or warranty is made  regarding such Mortgage  Loan's  compliance
with  applicable  usury laws,  other than with respect to the  compliance of the
stated interest rate of the related Note with such usury laws.

     (4) The proceeds of such Mortgage Loan have been fully disbursed, and there
is no requirement for future advances thereunder.

                           S-64

<PAGE>



     (5) Each related  Mortgage  Loan  document is the legal,  valid and binding
obligation of the related  borrower or other party  executing such Mortgage Loan
document,  enforceable in accordance  with its terms,  there is no valid offset,
defense or  counterclaim to any Mortgage Loan, and to the Mortgage Loan Seller's
knowledge, no default,  breach,  violation or event of acceleration exists under
the related Mortgage or the related Note.

     (6) The Mortgage  Loan Seller is the sole owner and holder of such Mortgage
Loan,  has full right and authority to sell and assign such Mortgage  Loan,  and
the Mortgage Loan  Seller's  execution and delivery an assignment of the related
Mortgage and endorsement and delivery of the related Note validly conveys all of
its  right,  title  and  interest  in such  Mortgage  Loan  free  and  clear  of
encumbrances of any nature.

     (7) The related  Mortgage Loan  documents  create a valid first lien on the
related Mortgaged  Property (not including  personal property) and a valid first
priority  assignment of all leases of the related  Mortgaged  Property,  subject
only to (A) the lien of current  real estate taxes and special  assessments  not
yet delinquent or accruing interest or penalties, (B) covenants,  conditions and
restrictions,  rights of way,  easements and other matters of public record, (C)
senior leases and subleases pertaining to such Mortgaged Property, and (D) other
matters (excepting any mechanics' and materialmen's liens or liens in the nature
thereof) to which like  properties  are commonly  subject (all of the  foregoing
collectively the "Permitted  Encumbrances").  Uniform  Commercial Code financing
statements have been filed or recorded as necessary to perfect the Mortgage Loan
Seller's  security  interest in  personal  property  constituting  a part of the
Mortgaged  Property  and in which a security  interest  can be  perfected by the
filing of such financing statements.

     (8) To the Mortgage  Loan  Seller's and  Midland's  knowledge,  except with
respect to Loan #_____,  the related Mortgage and the related Note have not been
materially impaired, waived, modified, satisfied, canceled or subordinated,  and
neither  the  related  Mortgaged  Property  nor the  related  borrower  has been
released  from such  Mortgage in any manner  which would  materially  impair the
security provided by such Mortgage.

     (9) The  Mortgage  Loan Seller has not,  directly or  indirectly,  advanced
funds to, or, to the Mortgage Loan Seller's and  Midland's  knowledge,  received
any  payment  of any  amount  required  under the  related  Note or the  related
Mortgage from a person other than the related borrower.

     (10) To the Mortgage Loan Seller's and  Midland's  knowledge,  there are no
condemnation  proceedings  pending or  threatened  with respect to any Mortgaged
Property which would materially and adversely affect the value of such Mortgaged
Property, and no Mortgaged Property has been materially damaged.

     (11) The  related  Mortgage  is  insured by a title  insurance  policy or a
specimen  policy  or  a  "marked-  up"  title  insurance  commitment  issued  in
connection  with the  closing of such  Mortgage  Loan (a "Title  Policy")  in an
amount not less than the stated  principal  amount of such Mortgage Loan to be a
valid first lien on the  related  Mortgaged  Property  (not  including  personal
property or fixtures), subject only to Permitted Encumbrances. Such Title Policy
contains  only those  exceptions  for  encroachments,  boundary and other survey
matters and for  easements  not shown by the public  records as are  customarily
accepted by prudent  commercial  mortgage  lenders in the related  jurisdiction.
Except with respect to Loan #_____, no material encroachments exist with respect
to the related Mortgaged Property. No claims have been made by the Mortgage Loan
Seller or Midland under such Title Policy, and to the Mortgage Loan Seller's and
Midland's  knowledge,  the coverage of such Title Policy has not been materially
impaired.

     (12) Each  Mortgaged  Property  is  insured by a fire and  extended  perils
insurance  policy,  a business  interruption  or rental  continuation  insurance
policy  (excepting,  however,  Loan  #_____ and Loan  #_____),  a  comprehensive
general  liability  policy and, if any material  improvement  on such  Mortgaged
Property is located in a designated special flood hazard area, a flood insurance
policy; provided, however, with respect

                           S-65

<PAGE>



to (A) Loan _____,  the Major Tenant is self insured for all such risks; and (B)
Loan #_____, Loan #_____, Loan #_____ and Loan #_____, no business  interruption
or rental insurance was required.

     (13) Based upon a survey, the Title Policy and other documents contained in
the related Mortgage File, at the time of origination of each Mortgage Loan, the
related borrower had sufficient rights with respect to amenities and ingress and
egress  identified  in an appraisal of the related  Mortgaged  Property as being
critical to the appraised  value  thereof,  and adequate  utility  services were
available at such Mortgaged Property.

     (14) With  respect to each  Mortgage  Loan secured in whole or in part by a
leasehold interest in the related Mortgaged Property, other than a mortgage loan
also secured by a fee interest in the same Mortgaged Property:

         (A) to the Mortgage Loan Seller's and  Midland's  knowledge,  the lease
     creating such leasehold  interest is in full force and effect,  without any
     existing  defaults and unmodified in any material manner except pursuant to
     written  instruments  contained  in the  Mortgage  File,  such  lease  or a
     memorandum  thereof  has been  recorded,  and except  with  respect to Loan
     #_____,  the  effective  term of such lease  extends not less than 10 years
     beyond the term of the related Mortgage Loan;

         (B) the related  borrower is  permitted  to mortgage  and  sublease its
     leasehold  interest,  and except as may be indicated  in the related  Title
     Policy,  the related  Mortgage is a first priority lien over such leasehold
     interest;

         (C)  the  mortgaged   leasehold   interest  may  be  transferred  in  a
     foreclosure  of the related  Mortgage or a conveyance in lieu thereof,  and
     thereafter may be transferred,  upon notice to, but without the consent of,
     the related lessor (or, if any such consent is required,  either (1) it has
     been  previously  obtained  or (2) it is not to be  unreasonably  withheld)
     provided  that such  lease has not been  terminated  and all  amounts  owed
     thereunder have been paid;

         (D) the  related  lessor has  agreed,  in  writing:  (1) to provide the
     mortgagee  with a notice of any default by the related  borrower under such
     lease,  and a cure period  equal to the time  provided to such lessee under
     such lease;  and (2) except with respect to Loan  #_____,  that such Ground
     Lease may not be modified or terminated  without the  mortgagee's  consent;
     and

         (E) Except  with  respect to Loan  #_____,  the related  Mortgage  Loan
     documents  and such  lease  provide  that  any  insurance  or  condemnation
     proceeds with respect to a partial loss or taking of the related  Mortgaged
     Property will be applied to the restoration of the such Mortgaged  Property
     or to the related Mortgage Loan.

     (15) With respect to each  Mortgage  Loan secured by both a leasehold and a
fee interest in all or a portion of the related Mortgaged Property, such related
fee interest is subordinate to the lien of the related  Mortgage and,  except as
approved by the related Originator or the Mortgage Loan Seller, any right of the
related fee owner to cure a default by the borrower  under the related  Mortgage
is limited to no more than a (A) 30 day  period,  after  notice is given to such
fee owner, to cure monetary defaults,  and (B) 60 day period, after such notice,
to cure other  defaults or,  alternatively,  to commence  proceedings to recover
possession  of such  Mortgaged  Property  plus a  reasonable  cure period  after
recovery of  possession if such  proceedings  are pursued in good faith and with
due diligence.

         (16) The related  Mortgaged  Property is not collateral or security for
the payment or performance of any  obligations  owed to the Mortgage Loan Seller
other than one or more of the Mortgage Loans,  and to the Mortgage Loan Seller's
knowledge,  any  obligations  owed to any other  person  except for (a) security
interests in personal  property and fixtures,  (b) Loan #_____,  Loan #_____ and
Loan #_____ (each

                           S-66

<PAGE>



of which permits subordinate financing under the limited circumstances set forth
in the related Mortgage Loan documents),  and (c) Loan #_____ (which permits the
related borrower, under the circumstances set forth in the related Mortgage Loan
documents,  to obtain additional  financing from other lenders and provides that
such  additional  financing  will  also be  secured  by the lien of the  related
Mortgage).

     (17) Each Mortgage  Loan is a "qualified  mortgage" for purposes of Section
860G of the Code.

     (18) A Phase I  Environmental  Report  and, if  recommended  by the Phase I
Environmental Report, a Phase II Environmental Report were obtained with respect
to the related Mortgaged  Property,  and, such  Environmental  Report(s) did not
indicate the existence of conditions which would constitute a material violation
of applicable  environmental  law or require  clean-up or other remedial  action
with respect to hazardous materials with the exception of conditions which could
be brought into compliance with  applicable  environmental  law or remediated by
the taking of certain  actions for which a  sufficient  escrow of funds has been
established,  an  environmental  insurance  policy or an indemnity for costs has
been obtained or such  compliance  actions or remediation was completed prior to
origination  of such Mortgage  Loan.  Other than with respect to any  conditions
identified in such Environmental  Report(s), the Mortgage Loan Seller is without
knowledge of any significant failure of the related Mortgaged Property to comply
with  applicable  environmental  law or any  actual  or  threatened  significant
release  of  hazardous  materials  in  respect  of such  Mortgaged  Property  in
violation of applicable environmental law.

     (19) To the best of Mortgage  Loan Seller's and  Midland's  knowledge,  the
related Mortgaged Property complies, in all material respects, with all laws and
regulations  pertaining  to the zoning,  use and  occupancy  thereof  (excluding
applicable  environmental  laws  which  is  addressed  in  (18)  above)  and all
applicable insurance requirements, except such non-compliance (A) which does not
materially  and  adversely  affect the value or intended  use of such  Mortgaged
Property,  (B) which was  specifically  included  in the  determination  of such
Mortgaged  Property's  Appraised  Value,  or (C) for which a Reserve Account has
been established to pay the estimated costs to correct such non-compliance.

     (20) The related  Mortgage Loan documents  provide for recourse against the
related  borrower for damages  sustained in connection  with fraud,  intentional
misrepresentations  or misappropriation of tenant security deposits or rent. The
related  Mortgage Loan documents  contain an indemnity from the related borrower
for  damages  resulting  from  violations  of  applicable   environmental  laws;
provided,  however,  that  with  respect  to (A)  Loan  #_____,  such  indemnity
obligation  was executed only in favor of the  Originator of such Mortgage Loan,
(B) Loan #_____ no such indemnification obligation was obtained, and (C) each of
Loan #_____ and Loan #_____,  the related borrower's  indemnity  obligation is a
non-recourse   obligation  to  the  extent  the   mortgagee's   damages   exceed
$250,000.00,  unless such  excess  damages  were caused by such  borrower or its
general partner.

     (21) As of the Loan Purchase  Closing Date,  the Reserve  Account,  if any,
with respect to each Mortgage Loan contains all amounts required by the terms of
the Mortgage Loan  documents to be on deposit  therein as of such date,  and all
such amounts are being transferred to the Depositor as of such date.

     (22) For each  Mortgage  that is a deed of  trust  or  trust  deed,  a duly
qualified  trustee either (A) has been  designated or (B) may be substituted for
the currently designated trustee in accordance with applicable law.

     (23) Such  Mortgage  Loan is a whole loan,  and the related  Mortgage  Loan
documents do not provide for any (A) equity  participation  by the Mortgage Loan
Seller, (B) negative amortization or (C) contingent interest based upon the cash
flow  of the  related  Mortgaged  Property.  The  Mortgage  Loan  Seller  has no
ownership interest in such Mortgaged Property or the related borrower.


                           S-67

<PAGE>



     (24) The  Mortgage  Loan Seller and Midland  have  employed  servicing  and
collection  practices  conforming in all material  respects to those customarily
used by commercial mortgage loan servicers in securitization transactions.

     (25)  Based  upon  applicable  laws,   rules  and   regulations,   no  tax,
governmental  assessment or any  installment  thereof  affecting  such Mortgaged
Property  (excluding any related  personal  property) due and owing prior to the
Cut-off  Date and  which  might  give  rise to a lien  superior  to the  related
Mortgage, has become delinquent such that (A) such taxing authority may commence
proceedings  to collect such tax,  assessment or installment or (B) any interest
or penalties have commenced to accrue thereon.

     (26) The related Mortgage Loan documents  contain customary and enforceable
provisions  adequate for the practical  realization by the holder thereof of its
remedies  against the related  Mortgaged  Property,  including,  as  applicable,
judicial or non-judicial foreclosure.

     (27) A tenant  estoppel was obtained from all tenants whose leases  covered
more than 10% (20% for any such Mortgage Loan with an original balance less than
or  equal to  $2,500,000)  of the net  leasable  area of the  related  Mortgaged
Property,  and based upon such  estoppel,  no defaults  with respect to any such
lease existed as of the date of such estoppel;  excepting,  however, Loan #_____
to the  Mortgage  Loan  Seller's  and  Midland's  knowledge,  no  default or any
condition which,  but for the passage of time or the giving of notice,  or both,
would result in such a default, exists with respect to such lease .

     (28)  Except  with  respect  to Loan  #_____,  the  related  Mortgage  Loan
documents contain:  (A) a representation,  warranty or covenant that the related
borrower will not use,  cause or permit to exist any violation of  Environmental
Law with respect to the related  Mortgaged  Property;  or (B) an indemnity  with
respect to any such violation in favor of the mortgagee.

     (29) The related  Mortgaged  Property  has been  inspected on behalf of the
related Originator or Mortgage Loan Seller within the last 15 months.

     (30) The related Mortgage Loan documents prohibit the related borrower from
encumbering the related Mortgaged  Property without the prior written consent of
the mortgagee thereunder;  excepting,  however: (A) Loan #_____, Loan #_____ and
Loan  #_____,  each of which  permits  subordinate  financing  under the limited
circumstances  set forth in the related  Mortgage;  and (B) Loan  #_____,  which
permits the related  borrower,  under the circumstances set forth in the related
Mortgage Loan Documents,  to obtain additional  financing from other lenders and
provides that such additional  financing will also be secured by the lien of the
related Mortgage.

     (31) No Mortgage  Loan or group of Mortgage  Loans made to a borrower or to
affiliated  borrowers  accounted  for more than 50% of the Initial Pool Balance;
excepting,  however, Loan #_____ and Loan #_____, which Mortgage Loans were made
to affiliated borrowers and represent _____% of
the Initial Pool Balance.

     (32) With respect to Loan #_____:

         (A) The  facility  operated  on the  related  Mortgaged  Property  (the
     "Facility") has not received a "Level A" (or equivalent) violation,  and no
     statement of charges or deficiencies  has been made or penalty  enforcement
     action has been  undertaken  against the related  borrower or any  officer,
     director or stockholder of such borrower by any governmental  agency during
     the last three years which have  threatened the Facility or such borrower's
     certification  for  participation in Medicare or Medicaid or any other such
     program;


                           S-68

<PAGE>



         (B) The related  operator of the Facility  ("Operator"),  such borrower
     and the Facility  complies  with all  applicable  federal,  state and local
     laws,  regulations,  quality and safety standards,  accreditation standards
     and requirements of the applicable state department of health;

         (C) All required governmental licenses,  permits, regulatory agreements
     or other  approvals  or  agreements  for the  operation  of the Facility as
     intended  are held by or on behalf of such  borrower  and are in full force
     and effect; and

         (D)  There  is  no  threatened  or  pending   revocation,   suspension,
     termination,  probation,  restriction,  limitation or nonrenewal  affecting
     such  borrower,  the  Operator  or the  Facility  or any  participation  or
     provider agreement with any third-party payor.

     Each of such  representations and warranties,  to the extent related to the
enforceability  of any  document or as to offsets,  defenses,  counterclaims  or
rights of rescission,  is qualified to the extent that: (1)  enforcement  may be
limited (A) by  bankruptcy,  insolvency,  reorganization  or other  similar laws
affecting  the  enforcement  of  creditors'  rights  generally,  (B) by  general
principles of equity  (regardless of whether such enforcement is considered in a
proceeding in equity or at law) and (C) by any applicable anti-deficiency law or
statute;  (2)  such  document  may  contain  certain  provisions  which  may  be
unenforceable  in accordance with their terms, in whole or in part; and (3) with
respect to each of Loan #_____ and Loan #_____, each representation and warranty
as it relates to a claim of usury is limited to a  representation  and  warranty
that only the stated interest rate of the related Note is not usurious.

     The Pooling and Servicing Agreement requires that the Custodian, the Master
Servicer, the Special Servicer or the Trustee notify MCFC, Midland and _____, as
applicable,  upon its becoming aware of any breach of certain representations or
warranties  made by (a) MCFC or  Midland  in the  MCFC  Mortgage  Loan  Purchase
Agreement and (b) _____ in the _______________ Mortgage Loan Purchase Agreement,
as applicable, 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
MCFC  Mortgage Loan Purchase  Agreement  and the  _______________  Mortgage Loan
Purchase Agreement each provide that, within 85 days after notice of such breach
from the Custodian,  the Master  Servicer,  the Special Servicer or the Trustee,
MCFC (but only with respect to those  Mortgage  Loans  acquired by the Depositor
pursuant to the MCFC Mortgage Loan Purchase  Agreement),  Midland (but only with
respect to those Mortgage  Loans acquired by the Depositor  pursuant to the MCFC
Mortgage  Loan  Purchase  Agreement)  and _____ (but only with  respect to those
Mortgage  Loans  acquired  by the  Depositor  pursuant  to  the  _______________
Mortgage Loan Purchase  Agreement) will either (a) repurchase such Mortgage Loan
at its  outstanding  principal  balance  (less any Advances  previously  made on
account  of  principal),  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 (less any Advances  previously made on
account of interest),  the amount of any  unreimbursed  Advances,  together with
interest thereon at the Advance Rate, relating to such Mortgage Loan, the amount
of any unpaid servicing  compensation and Trust Fund expenses  allocable to such
Mortgage Loan and the amount of any expenses  reasonably  incurred by the Master
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 85 day  period,  so long as MCFC,  Midland  or _____,  as  applicable,  has
commenced and is diligently proceeding with the cure of such breach, such 85 day
period will be extended for an additional 90 days;  provided,  further,  that no
such extension will be applicable unless MCFC,  Midland or _____, as applicable,
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 MCFC, Midland or _____, as applicable, believes such breach will be
cured within such 90 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

                           S-69

<PAGE>



of the 85 day period in the  preceding  sentence  will apply.  In the event MCFC
fails to cure or repurchase any Midland Mortgage Loan which MCFC is obligated to
cure or repurchase (x) based upon a breach of a representation  or warranty with
regard to a Mortgage Loan in the MCFC Mortgage Loan Purchase  Agreement,  or (y)
because such Midland  Mortgage Loan fails to  constitute a "qualified  mortgage"
within the meaning of the REMIC  provisions of the Code by reason of a breach of
such  representation  or warranty within the applicable  period described in the
preceding two sentences,  Midland shall cure or repurchase such Mortgage Loan at
the  Repurchase  Price within two  Business  Days after the  expiration  of such
applicable period.

     The obligations of MCFC, Midland or _____, as applicable,  to repurchase or
cure  constitute the sole remedies  available to holders of  Certificates or the
Trustee for a breach of a  representation  or warranty with regard to a Mortgage
Loan by MCFC,  Midland or _____.  Other than as  specifically  described  in the
preceding  paragraph,  neither MCFC, Midland,  _____, the Special Servicer,  the
Master  Servicer  (unless  Midland  is the  Master  Servicer  and  is  otherwise
obligated as described herein) nor the Depositor will be obligated to purchase a
Mortgage  Loan if any of MCFC,  Midland or _____  defaults  on their  respective
obligations  to  repurchase  or cure,  and no assurance  can be given that MCFC,
Midland, or _____, as applicable,  will fulfill their respective obligations. If
such  obligations  are not met, as to a Mortgage  Loan that is not a  "qualified
mortgage," REMIC I, REMIC II and REMIC III may be disqualified.


                MIDLAND LOAN SERVICES, L.P.

     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 that provides loan servicing and asset management for
large pools of commercial and multifamily real estate assets and that originates
commercial  real estate loans.  Midland's  address is 210 West 10th Street,  6th
Floor,  Kansas City,  Missouri 64105.  Midland will serve as the Master Servicer
and the Special  Servicer  for the Trust Fund under the  Pooling  and  Servicing
Agreement. In addition,  Midland was the Originator with respect to _____ of the
Mortgage Loans.

     As of October 30, 1996, Midland and its affiliates were responsible for the
servicing of  approximately  [11,500]  commercial and multifamily  loans with an
aggregate principal balance of approximately [$11.8] billion, the collateral for
which is located in all 50 states,  Puerto Rico and the  District  of  Columbia.
With  respect to such  loans,  approximately  [10,350]  loans with an  aggregate
principal  balance of  approximately  [$8.8]  billion  pertain to commercial and
multifamily mortgage-backed securities.  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.

     Midland  and  its  affiliates  provide  asset  management  and  disposition
services for commercial and multifamily mortgage-backed securities transactions,
private investors and the Resolution Trust Corporation.  As of October 30, 1996,
Midland and its  affiliates  have  provided  such  services  for a portfolio  of
approximately [7,153] assets with book values of [$6.7] billion. Midland and its
affiliates  have  liquidated,  disposed of or otherwise  resolved  approximately
[6,474] assets with book values of approximately [$5.2] billion.

     Since  1994,  Midland  has  been  originating  commercial  and  multifamily
mortgage  loans  for  the  purpose  of  disposing  of  such  mortgage  loans  in
securitization  transactions such as this offering.  As of _____________,  1996,
Midland has originated [245] commercial and multifamily  mortgage loans, with an
aggregate original principal balance of [$525] million,  including [____] of the
Mortgage Loans, with an aggregate original

                           S-70

<PAGE>



principal  balance  of  [$221]  million,  included  in the  Mortgage  Pool.  See
"DESCRIPTION OF THE MORTGAGE  POOL--The Midland Mortgage Loan  Program--General"
herein.

     Midland has been approved as a master and special  servicer for  investment
grade  commercial  and  multifamily  mortgage-backed  securities  by  Fitch  and
Standard & Poor's Rating Services, a division of The McGraw-Hill Companies, Inc.
("S&P"). Midland is ranked "Above Average" as a commercial mortgage servicer and
asset manager by S&P, and  "Acceptable" as a master servicer and "Above Average"
as a special  servicer by Fitch.  S&P rates  commercial  mortgage  servicers and
special  servicers  in one of five rating  categories:  Strong,  Above  Average,
Average,  Below Average and Weak.  Fitch rates special  servicers in one of five
categories:  Superior,  Above Average,  Average, Below Average and Unacceptable.
Fitch rates master servicers as Acceptable or Unacceptable.

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


                   MORTGAGE LOAN SELLERS

     Midland Commercial Financing Corp. ("MCFC") is a Missouri corporation and a
special  purpose  subsidiary  of  Midland,  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.  MCFC does not
currently  have, nor is it expected in the future to have, any  significant  net
worth.  However,  as  described in more detail in  "DESCRIPTION  OF THE MORTGAGE
POOL--General" and "--Representations and Warranties;  Repurchase," Midland will
have a repurchase  obligation with respect to the Midland  Mortgage Loans in the
event MCFC fails to cure or  repurchase  any Midland  Mortgage Loan that MCFC is
obligated to cure or  repurchase  pursuant to the MCFC  Mortgage  loan  Purchase
Agreement.

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

[Insert information regarding any other Mortgage Loan Sellers.]



              DESCRIPTION OF THE CERTIFICATES

General

     The  Certificates  will be issued  pursuant to the  Pooling  and  Servicing
Agreement  and will  consist  of 17 Classes  to be  designated  as the Class A-1
Certificates,  the Class A-2 Certificates, the Class A-3 Certificates, the Class
A-EC Certificates, the Class B Certificates, the Class C Certificates, the Class
D Certificates,  the Class E Certificates, the Class F Certificates, the Class G
Certificates,  the Class H Certificates, the Class J Certificates, the Class K-1
Certificates,  the Class K-2 Certificates, the Class R-I Certificates, the Class
R-II  Certificates and the Class R-III  Certificates.  Only the Class A-1, Class
A-2, Class A-3, Class B, Class C, Class D, Class E and Class F 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.


                           S-71

<PAGE>



     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 MCFC
Mortgage Loan Purchase Agreement and the  ____________________________  Mortgage
Loan  Purchase  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 A-EC and Class K-2
Certificates are interest only  Certificates,  have no Certificate  Balances and
are not  entitled  to  distributions  in  respect  of  principal.  The Class K-1
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 25th day of each  month  or, if such day is not a  Business  Day,
then on the next succeeding Business Day,  commencing in January,  1997 (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  (a) is DTC or its nominee or (b)  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 $5,000,000 or otherwise (ii) by
check mailed to such Certificateholder.  The "Class A-EC Notional Balance" as of
any date is equal to the sum of the  Class  A-EC  Notional  Component  A and the
Certificate  Balances of the Class B, Class C, Class D and Class E Certificates.
The  "Class K-2  Notional  Balance"  as of any date is equal to the  Certificate
Balance of the Class K-1  Certificates.  The Class  A-EC and Class K-2  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 A-EC and Class K-2  Certificates,  the initial Class A-EC Notional Balance
or initial Class K-2 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

                           S-72

<PAGE>



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, NSF check charges,  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 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 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)  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 funds may be invested; and

         (i) Default  Interest  received in the related  Collection  Period with
respect  to a  Mortgage  Loan that is in default  with  respect  to its  Balloon
Payment.

     The  "Monthly   Payment"   with  respect  to  any  Mortgage  Loan  for  any
Distribution  Date (other than any REO Mortgage Loan [or the  Quarterly  Payment
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.  [For  purposes of the Pooling and  Servicing
Agreement, quarterly payments

                           S-73

<PAGE>



of principal and interest due in respect of the  Quarterly  Payment Loan will be
deemed to consist of three  Monthly  Payments  (one of which,  consisting of the
principal  portion of such  quarterly  payment  and  interest  in respect of the
Quarterly  Payment Loan at the related  Mortgage Rate for the  one-month  period
commencing on the prior actual Due Date for such Quarterly  Payment Loan will be
deemed due on the Due Date in the  current  month,  and each of the other two of
which,   consisting   of   substantially   equal   payments  of  interest   only
(notwithstanding  the related Mortgage Rate), will be deemed due on the same day
in the two subsequent months.]

     "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 January,  1997 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 17th day of any month,  or if such 17th day
is not a Business  Day, the Business Day  immediately  preceding  such 17th day,
commencing on January 17, 1996.

     "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.

     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 P&I  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 A-EC  Certificates,
the "Class Interest Distribution Amount"

                           S-74

<PAGE>



will equal for any Distribution Date, the Class A-EC Excess Interest.  The Class
K-1  Certificates  are principal  only  Certificates  and have no Class Interest
Distribution  Amount.  With respect to any  Distribution  Date and the Class K-2
Certificates, the "Class Interest Distribution Amount" will equal the product of
the Class K-2 Pass-Through Rate and the Class K-2 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 Prepayment Interest Surplus, the
Servicing Fee and, if the Master Servicer and the Special  Servicer are the same
person,  the Special  Servicing Fee with respect to such  Distribution Date (pro
rata according to each  respective  Class's Class Interest  Distribution  Amount
determined without regard to this sentence).

     "Class A-EC Excess  Interest" with respect to any  Distribution  Date is an
amount equal to the Class A-EC  Pass-Through  Rate  multiplied by the Class A-EC
Notional Balance.

     "Class A-EC Notional  Balance" means, as of any date of  determination,  an
amount equal to the sum of (i) the Class A-EC Notional  Component A and (ii) the
Certificate Balances of the Class B, Class C, Class D and Class E Certificates.

     "Class A-EC Notional  Component A" means, as of any date of  determination,
an amount equal to the sum of the  Certificate  Balances of the Class A-1, Class
A-2 and Class A-3 Certificates.

     ["Class A-EC Pass-Through Rate" with respect to any Interest Accrual Period
is a per annum rate equal to a fraction,  the  numerator  of which is the sum of
(i) the excess of the Weighted  Average  Unmodified  Net Mortgage  Rate over the
weighted  averages  of the  Pass-Through  Rates of the Class A-1,  Class A-2 and
Class A-3  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
Class A-EC  Notional  Component A as of the first day of such  Interest  Accrual
Period)  multiplied  by the A-EC  Notional  Component  A, (ii) the Class B Strip
multiplied  by the  Class B  Certificate  Balance  as of the  first  day of such
Interest  Accrual  Period,  (iii)  the Class C Strip  multiplied  by the Class C
Certificate  Balance as of the first day of such Interest  Accrual Period,  (iv)
the Class D Strip multiplied by the Class D Certificate  Balance as of the first
day of such Interest Accrual Period, and (v) the Class E Strip multiplied by the
Class E Certificate Balance as of the first day of such Interest Accrual Period,
and the denominator of which is the Class A-EC Notional  Balance as of the first
day of such Interest Accrual Period.]

     "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 is 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  Mortgage  Loan  during  such
Collection  Period.  Such shortfall may result  because  interest on a Principal
Prepayment  is paid by the related  borrower  only to the date of  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  two  sentences)  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

                           S-75

<PAGE>



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. If
the Master Servicer and the Special Servicer are the same person,  any remaining
Prepayment  Interest  Shortfall after the application of the prior sentence will
be offset by the aggregate  Special Servicing Fees to which the Special Servicer
would otherwise be entitled to 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 is the amount by which (i) the
amount of  interest  received  from the  related  borrower  in  respect  of such
Mortgage  Loan  during  such  Collection  Period  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-1, Class A-2
and Class A-3  Certificates  during any Interest Accrual Period will be ______%,
_____%  and  _____%,  respectively.  The  Pass-Through  Rate on the  Class  A-EC
Certificates  during  any  Interest  Accrual  Period  will  be  the  Class  A-EC
Pass-Through Rate. [The Pass-Through Rate on the Class B Certificates during any
Interest  Accrual  Period will be equal to the Weighted  Average  Unmodified Net
Mortgage  Rate  less the  Class B Strip.  The  Pass-Through  Rate on the Class C
Certificates  during any Interest  Accrual  Period will be equal to the Weighted
Average  Unmodified Net Mortgage Rate less the Class C Strip.  The  Pass-Through
Rate on the Class D  Certificates  during any  Interest  Accrual  Period will be
equal to the Weighted  Average  Unmodified  Net  Mortgage  Rate less the Class D
Strip.  The  Pass-Through  Rate on the Class E Certificates  during any Interest
Accrual  Period will be equal to the Weighted  Average  Unmodified  Net Mortgage
Rate  less the Class E Strip.  The  Pass-Through  Rate on the Class F,  Class G,
Class H, Class J and Class K-2  Certificates  during any Interest Accrual Period
will be equal to the Weighted  Average  Unmodified Net Mortgage Rate.] The Class
K-1  Certificates  are  principal  only  certificates  and are not  entitled  to
distributions in respect of interest.

     [The "Class B Strip" is a rate per annum equal to -----%.]
     [The "Class C Strip" is a rate per annum equal to -----%.]
     [The "Class D Strip" is a rate per annum equal to -----%.]
     [The "Class E Strip" is a rate per annum equal to -----%.]

     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, is the Mortgage Rate for such Mortgage Loan (in the absence of a
default) minus the Servicing Fee Rate.

     The  "Weighted  Average  Unmodified  Net  Mortgage  Rate" for any  Interest
Accrual  Period  is a per  annum  rate  equal  to the  weighted  average  of the
Unmodified  Net  Mortgage  Rates as of the  first day of such  Interest  Accrual
Period.  The  "Unmodified  Net Mortgage Rate" for each Mortgage Loan, is the Net
Mortgage Rate for such  Mortgage Loan as of the Cut-off Date,  [except that with
respect to Loan #____,  the  Unmodified Net Mortgage Rate for such Mortgage Loan
will be adjusted on the date such Mortgage Loan's interest rate resets under the
terms of the related  Mortgage Loan  documents to the Net Mortgage Rate for such
Mortgage Loan after giving effect to the interest rate reset.]


                           S-76

<PAGE>



     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):

         (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 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  "DESCRIPTION  OF  THE  MORTGAGE   POOL--Representations  and  Warranties;
Repurchase"  or  purchased  from  the  Trust  Fund  as  described  herein  under
"DESCRIPTION OF THE MORTGAGE POOL--Early Termination" and "--Auction;"

         (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" is an amount deemed due in respect of (i)
any Mortgage Loan that is delinquent in respect of its Balloon  Payment and (ii)
any REO  Mortgage  Loan,  which will be equal to the Monthly  Payment that would
have been due on the Mortgage Loan in  accordance  with the terms of the related
Note if (a) the maturity date for such  Mortgage Loan had not occurred,  (b) the
related  Mortgaged  Property had not become an REO Property,  such Mortgage Loan
was still outstanding and no acceleration of the Mortgage Loan had occurred, and
(c) in the case of any Mortgage Loan that provided for amortization of principal
prior  to its  maturity  date,  principal  continued  to  amortize  on the  same
amortization schedule.

     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  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:

                           S-77

<PAGE>



         (i) First, to the Class A-1 Certificates, Class A-2 Certificates, Class
A-3  Certificates and Class A-EC  Certificates,  pro rata in accordance with the
Class Interest  Distribution  Amount of each, up to an amount equal to the Class
Interest Distribution Amount of each such Class for such Distribution Date;

         (ii) Second,  to the Class A-1  Certificates,  Class A-2  Certificates,
Class A-3 Certificates and Class A-EC Certificates,  pro rata in accordance with
the Class  Interest  Shortfall of each,  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-1  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,   after  the   Certificate   Balance  of  the  Class  A-1
Certificates  has been  reduced  to zero,  to the  Class  A-2  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;

         (v) Fifth, after the Certificate  Balance of the Class A-2 Certificates
has been  reduced to zero,  to the Class A-3  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;

         (vi) Sixth, to the Class A-1  Certificates,  Class A-2 Certificates and
Class A-3  Certificates,  pro rata,  for the  unreimbursed  amounts of  Realized
Losses,  if any, together with simple interest thereon at a rate equal to 10.00%
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-1  Certificates,  Class A-2  Certificates and Class A-3 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;

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

         (viii) Eighth,  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;

         (ix) Ninth, after the Certificate Balance of the Class A-3 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;

         (x) Tenth, to the Class B Certificates, for the unreimbursed amounts of
Realized Losses,  if any,  together with simple interest thereon at a rate equal
to 10.00% 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 shall be deemed to be distributed first in respect
of any such interest and then in respect of any such unreimbursed Realized Loss;


                           S-78

<PAGE>



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

         (xii) Twelfth,  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;

         (xiii)  Thirteenth,  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;

         (xiv)  Fourteenth,  to the Class C Certificates,  for the  unreimbursed
amounts of Realized Losses,  if any,  together with simple interest thereon at a
rate equal to 10.00% 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;

         (xv) Fifteenth,  to the Class D Certificates,  up to an amount equal to
the Class Interest Distribution Amount of such Class for such Distribution Date;

         (xvi) Sixteenth, to the Class D 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;

         (xvii)  Seventeenth,  after  the  Certificate  Balance  of the  Class C
Certificates has been reduced to zero, to the Class D 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;

         (xviii) Eighteenth,  to the Class D Certificates,  for the unreimbursed
amounts of Realized Losses,  if any,  together with simple interest thereon at a
rate equal to 10.00% 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 D 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;

         (xix) Nineteenth, to the Class E Certificates, up to an amount equal to
the Class Interest Distribution Amount of such Class for such Distribution Date;

         (xx) Twentieth,  to the Class E 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;

         (xxi)  Twenty-First,  after  the  Certificate  Balance  of the  Class D
Certificates has been reduced to zero, to the Class E 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;


                           S-79

<PAGE>



         (xxii) Twenty-Second, to the Class E Certificates, for the unreimbursed
amounts of Realized Losses,  if any,  together with simple interest thereon at a
rate equal to 10.00% 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 E 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;

         (xxiii)  Twenty-Third,  to the  Class F  Certificates,  up to an amount
equal  to the  Class  Interest  Distribution  Amount  of  such  Class  for  such
Distribution Date;

         (xxiv)  Twenty-Fourth,  to the  Class F  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;

         (xxv)  Twenty-Fifth,  after  the  Certificate  Balance  of the  Class E
Certificates has been reduced to zero, to the Class F 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;

         (xxvi) Twenty-Sixth, to the Class F Certificates,  for the unreimbursed
amounts of Realized Losses,  if any,  together with simple interest thereon at a
rate equal to 10.00% 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 F 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;

         (xxvii)  Twenty-Seventh,  to the Class G Certificates,  up to an amount
equal  to the  Class  Interest  Distribution  Amount  of  such  Class  for  such
Distribution Date;

         (xxviii)  Twenty-Eighth,  to the Class G 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;

         (xxix)  Twenty-Ninth,  after  the  Certificate  Balance  of the Class F
Certificates has been reduced to zero, to the Class G 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;

         (xxx)  Thirtieth,  to the Class G  Certificates,  for the  unreimbursed
amounts of Realized Losses,  if any,  together with simple interest thereon at a
rate equal to 10.00% 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 G 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;


                           S-80

<PAGE>



         (xxxi) Thirty-First, to the Class H Certificates, up to an amount equal
to the Class Interest  Distribution  Amount of such Class for such  Distribution
Date;

         (xxxii)  Thirty-Second,  to the Class H  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;

         (xxxiii)  Thirty-Third,  after the  Certificate  Balance of the Class G
Certificates has been reduced to zero, to the Class H 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;

         (xxxiv)   Thirty-Fourth,   to  the  Class  H   Certificates,   for  the
unreimbursed  amounts of Realized Losses,  if any, together with simple interest
thereon  at a rate  equal to  10.00%  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 H 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;

         (xxxv) Thirty-Fifth, to the Class J Certificates, up to an amount equal
to the Class Interest  Distribution  Amount of such Class for such  Distribution
Date;

         (xxxvi)  Thirty-Sixth,  to the  Class J  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;

         (xxxvii)  Thirty-Seventh,  after the Certificate Balance of the Class H
Certificates has been reduced to zero, to the Class J 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;

         (xxxviii)  Thirty-Eighth,   to  the  Class  J  Certificates,   for  the
unreimbursed  amounts of Realized Losses,  if any, together with simple interest
thereon  at a rate  equal to  10.00%  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 J 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;

         (xxxix)  Thirty-Ninth,  to the Class K-2 Certificates,  up to an amount
equal  to the  Class  Interest  Distribution  Amount  of  such  Class  for  such
Distribution Date;

         (xl) Fortieth, to the Class K-2 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;

         (xli)  Forty-First,  after  the  Certificate  Balance  of the  Class  J
Certificates  has been  reduced  to zero,  to the  Class  K-1  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;

                           S-81

<PAGE>



         (xlii)   Forty-Second,   to  the  Class  K-1   Certificates,   for  the
unreimbursed  amounts of Realized Losses,  if any, together with simple interest
thereon  at a rate  equal to  10.00%  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 K-1 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; and

         (xliii)  Forty-Third, any remaining funds shall
be distributed to the Residual Certificates.

     All  references  to pro rata in the  preceding  clauses shall mean pro rata
based on the amount distributable pursuant to such clause.

     Additional  Master Servicer or Special Servicer  compensation,  interest on
Advances,  extraordinary expenses of the Trust Fund and other similar items will
create a shortfall in Available  Funds,  which  generally will result in a Class
Interest Shortfall for the most subordinate Class then outstanding.

     Distributions  of  Principal  on the  Class  A-1,  Class  A-2 and Class A-3
Certificates.  Notwithstanding anything to the contrary herein or in the Pooling
and Servicing  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  A-1  Certificates,  the  Class  A-2
Certificates and the Class A-3 Certificates  will be paid,  first, to holders of
the Class A-1 Certificates until the Certificate Balance of such Certificates is
reduced to zero,  second,  to holders  of the Class A-2  Certificates  until the
Certificate Balance of such Certificates is reduced to zero, and thereafter,  to
holders of the Class A-3  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  A-1  Certificates,  the  Class  A-2
Certificates  and the Class A-3  Certificates  will be paid to  holders  of such
three  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 A-1
Certificates,  Class A-2  Certificates  and Class A-3  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 A-1,  Class A-2 and Class A-3
Certificates on such Distribution Date has been made.

     Prepayment  Premiums.  All but  _________ of the Mortgage  Loans  generally
provide 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.

     Any Prepayment  Premiums  calculated with reference to a yield  maintenance
formula ("Yield Maintenance  Charges") received in the related Collection Period
will be distributed as follows:

     (a)  First,  until the later to occur of (i)  [December  2007] and (ii) the
date on which the Class A- EC  Notional  Balance is  reduced to zero,  the Yield
Maintenance   Charges  will  be  distributed  to  the  holders  of  the  Offered
Certificates outstanding on such Distribution Date, in the following amounts and
order of priority:

                           S-82

<PAGE>



         (i) to each of the Class A-1,  Class A-2,  Class A-3, Class B, Class C,
Class D, Class E and Class F Certificates, an amount equal to the product of (A)
a fraction,  the  numerator of which is the amount  distributed  as principal to
such Class on such Distribution  Date, and the denominator of which is the total
amount  distributed  as  principal  to  all  Classes  of  Certificates  on  such
Distribution  Date,  (B) the Base  Interest  Fraction for the related  principal
payment and such Class of Offered  Certificates  and (C) the aggregate amount of
Yield  Maintenance  Charges  collected on such principal  prepayment  during the
related Collection Period; and

         (ii)     any remaining Prepayment Premiums
following the distribution in clause (i) immediately
above, to the Class A-EC Certificates; and

     (b)  Second,  after the last to occur of (i)  [December  2007] and (ii) the
date on which the Class A-EC  Notional  Balance is zero,  and for so long as the
Class F Certificates are still outstanding,  the Yield Maintenance  Charges will
be distributed as follows:

         (i) to the Class F Certificates,  an amount equal to the product of (A)
the Base  Interest  Fraction for the related  principal  payment and the Class F
Certificates and (B) the aggregate amount of Yield Maintenance Charges collected
on such principal prepayment during the related Collection Period; and

         (ii) any remaining  Prepayment  Premiums  following the distribution in
clause (i)  immediately  above,  shall be  retained  by the Master  Servicer  as
additional servicing compensation.

     (c) Thereafter,  Yield Maintenance  Charges shall be retained by the Master
Servicer as additional servicing compensation.

     Any Prepayment  Premiums that are not Yield Maintenance Charges received in
the related Collection Period will be distributed as follows:

     (a) First, until the last to occur of (i) [December 2007] and (ii) the date
on which the A-EC Notional  Balance is reduced to zero, the Prepayment  Premiums
that are not Yield Maintenance Charges will be distributed to the holders of the
Class A-EC Certificates; and

     (b)  thereafter,  the  Prepayment  Premiums that are not Yield  Maintenance
Charges  will  be  retained  by the  Master  Servicer  as  additional  servicing
compensation.

     The "Base Interest  Fraction"  with respect to any principal  prepayment on
any  Mortgage  Loan and with respect to any Class of Offered  Certificates  is a
fraction  (A) the  numerator  of  which is the  greater  of (x) zero and (y) the
difference  between the Pass-Through Rate on such Class of Offered  Certificates
and the discount  rate used in  calculating  the Yield  Maintenance  Charge with
respect to such  Principal  Prepayment  and (B) the  denominator of which is the
difference  between  the  Mortgage  Rate on the  related  Mortgage  Loan and the
discount rate used in calculating the Yield  Maintenance  Charge with respect to
such Principal Prepayment;  provided, however, that under no circumstances shall
the Base  Interest  Fraction be greater than one. If the  discount  rate used in
calculating  the  Yield  Maintenance   Charge  with  respect  to  any  Principal
Prepayment is greater than the Mortgage Rate on the related  Mortgage Loan, then
the Base Interest Fraction shall equal zero.

     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.

     Default  Interest  with  Respect  to  Balloon  Payments.  Default  Interest
received  with respect to a Mortgage Loan that is in default with respect to its
Balloon Payment will be distributed on such  Distribution Date to the holders of
the Class of  Certificates  that is  entitled  to  distributions  in  respect of
principal on such

                           S-83

<PAGE>



Distribution  Date;  provided  that if more  than one Class of  Certificates  is
entitled to distributions in respect of principal on such Distribution Date, the
amount of such Default Interest will be allocated among such Classes pro rata in
accordance with their respective  Certificate Balances immediately prior to said
Distribution Date.

     Realized Losses. The Certificate Balance of the Regular Certificates (other
than  the  Class  A-EC and  Class  K-2  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  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 K-1  Certificates,  second, to the Class J
Certificates,  third,  to the  Class  H  Certificates,  fourth,  to the  Class G
Certificates,  fifth,  to the  Class  F  Certificates,  sixth,  to the  Class  E
Certificates,  seventh,  to the  Class D  Certificates,  eighth,  to the Class C
Certificates,  ninth, to the Class B Certificates  and finally to the Class A-1,
Class  A-2 and  Class  A-3  Certificates,  pro  rata in  accordance  with  their
respective Certificate Balances immediately prior to said Distribution Date. 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
K-1  Certificates  will reduce the Class K-2 Notional  Balance.  Realized Losses
allocated to the Class A-1,  Class A-2,  Class A-3, Class B, Class C, Class D or
Class E Certificates will reduce the Class A-EC Notional Balance.

     Notwithstanding anything to the contrary contained herein or in the Pooling
and Servicing  Agreement,  the aggregate amount distributable to each Class will
be reduced by the aggregate amount paid of any indemnification  payments made to
any person  under the Pooling and  Servicing  Agreement,  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 paragraph.  Such
reduction amounts otherwise distributable to a Class shall be allocated first in
respect  of  interest  and  second in  respect of  principal.  For  purposes  of
determining Class 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. See "SERVICING OF THE MORTGAGE LOANS--Certain Matters
With Respect to the Master Servicer,  the Special Servicer,  the Trustee and the
Depositor" in the Prospectus.

     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 the principal component of 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-84

<PAGE>



Scheduled Final Distribution Date

     The  "Scheduled  Final  Distribution  Date"  with  respect  to any Class of
Certificates is the Distribution Date on which the aggregate Certificate Balance
or aggregate Notional Balance, as the case may be, of such Class of Certificates
would be  reduced  to zero  based  on the  assumptions  set  forth  below.  Such
Distribution Date shall in each case be as follows:

                                    Scheduled
Class Designation                   Final Distribution Date

Class A-1.....................  _______________
Class A-2.....................  _______________
Class A-3.....................  _______________
Class A-EC....................  _______________
Class B.......................  _______________
Class C.......................  _______________
Class D.......................  _______________
Class E.......................  _______________
Class F.......................  _______________
Class G.......................  _______________
Class H.......................  _______________
Class J.......................  _______________
Class K-1.....................  _______________
Class K-2.....................  _______________

     The  Scheduled  Final  Distribution  Dates set forth above (the  "Scheduled
Final  Distribution  Dates") were calculated without regard to any delays in the
collection of Balloon  Payments and without  regard to a reasonable  liquidation
time with respect to any Mortgage Loans that may be delinquent.  Accordingly, in
the event of defaults on the Mortgage Loans, the actual final  Distribution Date
for  one or  more  Classes  of the  Certificates  may be  later,  and  could  be
substantially later, than the related Scheduled Final Distribution Date(s).

     In addition,  the Scheduled Final  Distribution  Dates set forth above were
calculated  assuming no prepayments  (involuntary or voluntary),  no Auction, no
Early Termination,  no defaults,  no modifications and no extensions.  Since the
rate of payment (including prepayments) of the Mortgage Loans can be expected to
exceed the scheduled rate of payments, and could exceed such scheduled rate by a
substantial  amount,  the actual final Distribution Date for one or more Classes
of the Certificates may be earlier, and could be substantially earlier, than the
related scheduled Final Distribution  Date(s).  The rate of payments  (including
prepayments)  on the Mortgage  Loans will depend on the  characteristics  of the
Mortgage Loans,  as well as on the prevailing  level of interest rates and other
economic factors, and no assurance can be given as to actual payment experience.

Subordination

     As a means of providing a certain  amount of  protection  to the holders of
the Senior Certificates  against losses associated with delinquent and defaulted
Mortgage  Loans,  the rights of the holders of the  Subordinate  Certificates to
receive  distributions  of  interest  and  principal,  as  applicable,  will  be
subordinated  to such  rights of the  holders of the Senior  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

                           S-85

<PAGE>



applicable,  distributable in respect of such 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  K-1  Certificates,   second,  to  the  Class  J
Certificates,  third,  to the  Class  H  certificates,  fourth,  to the  Class G
Certificates,  fifth,  to the  Class  F  Certificates,  sixth,  to the  Class  E
Certificates,  seventh,  to the  Class D  Certificates,  eighth,  to the Class C
Certificates,  ninth, to the Class B Certificates,  and,  finally,  to the Class
A-1, Class A-2 and Class A-3  Certificates,  pro rata, in each case in reduction
of the Certificate  Balance of such Class until the Certificate  Balance thereof
is reduced to zero. In addition,  each Class of Regular  Certificates  will have
the benefit of subordination  of the Residual  Certificates to the extent of any
distributions to which the Residual Certificates would otherwise be entitled. No
other  form of credit  enhancement  will be  available  for the  benefit  of the
holders of the Offered Certificates.

Additional Rights of the Residual Certificates

     The Residual  Certificates will remain outstanding for as long as the Trust
Fund  exists.   Holders  of  the  Residual  Certificates  are  not  entitled  to
distributions in respect of principal,  interest or Prepayment Premiums. Holders
of the Residual 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 on any
Distribution  Date and any remaining assets of the REMICs,  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 50%  Percentage  Interest  of the Class  R-III
Certificates may, under certain circumstances,  purchase the remaining assets of
the Trust Fund,  thereby  effecting the  termination  of the Trust  REMICs.  See
"--Early Termination" herein.

Early Termination

     The holder of the Class R-I  Certificates  representing  greater than a 50%
Percentage Interest of the Class R-I Certificates,  and, if such holder does not
exercise its option, 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 10% 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 (less any
Advances previously made on account of principal);  (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 (less any Advances
previously  made on account of  interest);  and (D)  unreimbursed  Advances with
interest thereon at the Advance Rate,  unpaid servicing  compensation 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 related Mortgage Rate plus disposition expenses.
See "--Additional Rights of the Residual Certificates" herein.

                           S-86

<PAGE>



Auction

     On each of (i) the Distribution  Date occurring in [September] of each year
from and including 2007 and (ii) any date after the Distribution  Date occurring
in [September] 2007 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 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
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
three highest such estimates  received equals or exceeds the aggregate amount of
the  Certificate  Balances  of  all  Certificates  outstanding  on  the  Auction
Valuation  Date,  plus unpaid interest  thereon,  the anticipated  Auction Fees,
unpaid servicing  compensation,  unreimbursed  Advances  (together with interest
thereon at the Advance  Rate) and unpaid Trust Fund  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 an  amount  equal  to the  aggregate  amount  of the
Certificate Balances of all Certificates outstanding as of the close of business
on the closing date (the "Auction Closing Date"),  plus unpaid interest thereon,
the Auction Fees, unpaid servicing compensation, unreimbursed Advances (together
with  interest  thereon at the Advance Rate) and unpaid Trust Fund expenses (the
"Minimum Auction Price").  The Auction Closing Date shall be no earlier than the
Distribution  Date in [December] 2007. In determining the aggregate  Certificate
Balances  of all  Certificates,  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,  notify the  Depositor,  the
Master  Servicer and the Special  Servicer of the adoption of a plan of complete
liquidation and will sell the Mortgage Loans and such property to the successful
bidder  on or  before  the  Remittance  Date  immediately  preceding  the  third
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),  but, in either event, no later than the
Distribution Date which immediately precedes the date which is 90 days following
the date of adoption of a plan of complete liquidation by the Trustee. 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.

                           S-87

<PAGE>



Delivery, Form and Denomination

     Book-Entry Certificates.  No Person acquiring a Class A-1, Class A-2, Class
A-3,  Class B,  Class C,  Class D,  Class E and Class F  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 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. DTC may discontinue providing its services as
securities depository with respect to the Book-Entry Certificates at any time by
giving reasonable notice to the Trustee. Under such circumstances,  in the event
that a  successor  securities  depository  is  not  obtained,  certificates  are
required to be printed and  delivered.  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 computerized book-entry charges in Participants'
accounts,  thereby  eliminating the need for physical  movement of certificates.
Participants   include   securities   brokers   and   dealers   (including   the
Underwriters),  banks,  trust  companies and clearing  corporations  and certain
other  organizations.  The Rules  applicable to DTC and its  participants are on
file with the Securities  and Exchange  Commission.  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").  DTC is
owned by a number of its Direct Participants and by the New York Stock Exchange,
Inc.,  the  American  Stock  Exchange,  Inc.  and the  National  Association  of
Securities Dealers, Inc.

     Purchases of Book-Entry  Certificates  under the DTC system must be made by
or through Direct  Participants,  which will receive a credit for the Book-Entry
Certificates on DTC's records.  The ownership  interest of each Beneficial Owner
is in turn to be  recorded  on the Direct and  Indirect  Participants'  records.
Beneficial  Owners  will  not  receive  written  confirmation  from DTC of their
purchase,  but Beneficial  Owners are expected to receive written  confirmations
providing details of the transaction, as well as periodic

                           S-88

<PAGE>



statements of their holdings,  from the Direct or Indirect  Participant  through
which the Beneficial Owner entered into the transaction.  Transfers of ownership
interests in the Book-Entry  Certificates are to be accomplished by entries made
on the books of Participants  acting on behalf of Beneficial Owners.  Beneficial
Owners will not receive  certificates  representing their ownership interests in
the Certificates  except in the event that use of the book-entry  system for the
Book-Entry  Certificates is discontinued.  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.

     To facilitate subsequent transfers,  all Book-Entry  Certificates deposited
by  Participants  with  DTC are  registered  in the  name of  DTC's  partnership
nominee,  Cede & Co. The deposit of Book-Entry  Certificates  with DTC and their
registration in the name of Cede & Co. effect no change in beneficial ownership.
DTC  has no  knowledge  of  the  actual  Beneficial  Owners  of  the  Book-Entry
Certificates; DTC's records reflect only the identity of the Direct Participants
to whose accounts such Book-Entry  Certificates  are credited,  which may or may
not be the Beneficial  Owners.  The  Participants  will remain  responsible  for
keeping  account  of their  holdings  on behalf of their  customers.  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 Certificate-  holders only indirectly through DTC and its
Participants.

     Conveyance   of  notices  and  other   communications   by  DTC  to  Direct
Participants,  by Direct  Participants to Indirect  Participants,  and by Direct
Participants and Indirect  Participants to Beneficial Owners will be governed by
arrangements among them, subject to any statutory or regulatory  requirements as
may be in effect from time to time.

     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.

     Neither  DTC nor  Cede & Co.  will  consent  or vote  with  respect  to the
Book-Entry Certificates.  Under its usual procedures, DTC mails an Omnibus Proxy
to the  Trustee as soon as possible  after the record  date.  The Omnibus  Proxy
assigns Cede & Co.'s consenting or voting rights to those Direct Participants to
whose accounts the Securities are credited on that record date  (identified in a
listing attached to the Omnibus Proxy).  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.


                           S-89

<PAGE>



     The information in this section  concerning DTC and DTC's book-entry system
has been obtained from sources that the Depositor  believes to be reliable,  but
the Depositor takes no responsibility for the accuracy thereof.

     Physical  Certificates.  The Class  A-EC,  Class G, Class H, Class J, Class
K-1,  Class K-2,  Class R-I,  Class R-II and Class  R-III  Certificates  will be
issued in fully  registered  certificated  form only.  The Class A- EC, Class G,
Class H,  Class J,  Class  K-1 and  Class  K-2  Certificates  will be  issued in
denominations of $100,000 initial  Certificate  Balance or Notional Balance,  as
applicable,  and  integral  multiples  of  $1  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. The Residual  Certificates will
be issued in definitive, physical, registered form in Percentage Interests of 5%
and integral multiples of a 1% 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 a qualified  successor or
(ii) the Depositor, at its option, advises the Trustee and 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 A-1, Class A-2,
Class  A-3,  Class B, Class C,  Class D,  Class E or Class F  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
five Business Days of such request if made at the corporate  trust office of the
Certificate  Registrar,  or within ten 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

                           S-90

<PAGE>



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.


             YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

     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    "DESCRIPTION   OF   THE   MORTGAGE
POOL--Representations  and  Warranties;  Repurchase"  and  "DESCRIPTION  OF  THE
CERTIFICATES--Early  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
Balance  (or  Notional  Balance)  of the  Class of  Certificates  to which  such
Certificate belongs and [(iii) with respect to the Class A-EC, Class F, Class G,
Class H, Class J and Class K-2 Certificates, the Weighted Average Unmodified 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 Unmodified Net Mortgage Rates
that are  higher or lower  than the  current  Weighted  Average  Unmodified  Net
Mortgage  Rate  will  affect  the  yield on the Class  A-EC  Certificates.  Such
disproportionate  principal  payments will also affect the Pass-Through Rates of
the  [Class  F,  Class G,  Class H,  Class J and  Class  K-2]  Certificates  and
therefore the yield on each such Class.

     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 generally will be  distributable in its entirety in
respect of the Class A-1 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

                           S-91

<PAGE>



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   "DESCRIPTION  OF  THE  MORTGAGE
POOL--Representations  and Warran- ties;  Repurchase"  and  "DESCRIPTION  OF THE
CERTIFICATES--Early  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 A-EC and Class K-2 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. 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.  In addition,  the Special Servicer has the option,
subject to  certain  limitations,  to extend  the  maturity  of  Mortgage  Loans
following a default in the payment of a Balloon  Payment.  See "THE  POOLING AND
SERVICING  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 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, the terms of the Mortgage Loans (for example, the provisions
requiring the payment of Prepayment Premiums and amortization terms that require
Balloon Payments),  prevailing interest rates, the market value of the Mortgaged
Properties,  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, federal and state tax
laws (which are subject to change) and other opportunities for investment.

     The rate of prepayment on the Mortgage Pool is likely to be affected by the
amount  of any  required  Prepayment  Premiums  and the  borrowers'  ability  to
refinance their related Mortgaged Loans. If prevailing market interest rates for
mortgage loans of a comparable  type, term and risk level have decreased  enough
to offset any  required  Prepayment  Premium,  a borrower  may have an increased
incentive to refinance its Mortgage  Loan 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). However,
the ability of a borrower to refinance  its  Mortgage  Loan will be affected not
only by  prevailing  market rates,  but also by the current  market value of the
Mortgage  Property.  See "RISK  FACTORS--Prepayment  and  Yield  Considerations"
herein and  "CERTAIN  LEGAL  ASPECTS OF THE  MORTGAGE  LOANS--Enforceability  of
Certain Provisions" in the Prospectus.

     In addition,  some  borrowers  may sell  Mortgaged  Properties  in order to
realize  their  equity  therein,  to meet  cash  flow  needs  or to  make  other
investments.

     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,  a
borrower  under a  non-recourse  loan may  have a  decreased  incentive  to fund
operating cash flow deficits and, as a result,  actual losses may be higher than
those originally anticipated by investors.

     Neither  the  Depositor,  the  Mortgage  Loan  Sellers  nor _____ 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

                           S-92

<PAGE>



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.

     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  K-1  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  A-EC and Class K-2
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 A-EC and Class K-2  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 payments. 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.  See "RISK  FACTORS--Prepayment  and Yield  Considerations"
herein.

     The amounts payable with respect to the Class K-1 Certificates  derive only
from principal  payments on the Mortgage  Loans.  As a result,  the yield on the
Class K-1  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.  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.  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. See the Range of Maturity Years Table
in "DESCRIPTION OF THE MORTGAGE  POOL--Certain  Characteristics  of the Mortgage
Pool--Other  Information" herein for additional  information  regarding maturity
dates of the Mortgage Loans.

     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
Available  Funds  resulting from shortfalls in collections of amounts payable on
the Mortgage Loans (to the extent not advanced) or additional Master Servicer or
Special Servicer  compensation,  interest on Advances,  extraordinary Trust Fund
expenses or other similar items will generally be borne:  first,  by the holders
of the Class K-1 Certificates,  to the extent of amounts otherwise distributable
thereto;  second,  by the holders of the Class J Certificates,  to the extent of
amounts otherwise  distributable  thereto;  third, by the holders of the Class H
Certificates,  to the extent of amounts otherwise distributable thereto; fourth,
by the

                           S-93

<PAGE>



holders  of the  Class  G  Certificates,  to the  extent  of  amounts  otherwise
distributable thereto; fifth, by the holders of the Class F Certificates, to the
extent of amounts otherwise  distributable thereto; sixth, by the holders of the
Class E Certificates,  to the extent of amounts otherwise distributable thereto;
seventh,  by the  holders of the Class D  Certificates  to the extent of amounts
otherwise  distributable  thereto;  eighth,  by  the  holders  of  the  Class  C
Certificates,  to the extent of amounts otherwise  distributable thereto; ninth,
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-1, Class A-2 and
Class A-3  Certificates  on a pro-rata  basis.  The amount of any such shortfall
generally  will  be  distributable  to  holders  of  such  Class  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.

     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.  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  investors'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.  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.

     Pass-Through Rate. [The Pass-Through Rates on the Class B, Class C, Class D
and Class E  Certificates  are related to the Weighted  Average  Unmodified  Net
Mortgage Rate, the  Pass-Through  Rate on the Class F, Class G, Class H, Class J
and Class K-2  Certificates  is equal to the  Weighted  Average  Unmodified  Net
Mortgage Rate and the Class A-EC Pass-Through  Rate, used to calculate  interest
distributable on the Class A-EC  Certificates,  is derived with reference to the
Weighted Average Unmodified Net Mortgage Rate.

     The Weighted  Average  Unmodified Net Mortgage Rate will fluctuate over the
lives of the  Certificates  as a result  of  scheduled  amortization,  voluntary
prepayments and liquidations of Mortgage Loans. If principal payments, including
voluntary and  involuntary  Principal  Prepayments,  are made on a Mortgage Loan
with a relatively  high  Unmodified  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  Certificates  (other than the Class A-1, Class A-2 and
Class A-3 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 B, Class C, Class D and Class E
Certificates is equal to the Weighted Average  Unmodified Net Mortgage Rate less
the related Class strip and the Pass- Through Rate on each of the Class F, Class
G, Class H, Class J and Class K-2  Certificates is equal to the Weighted Average
Unmodified Net Mortgage Rate. Since the Pass-Through  Rates for the Certificates
(other than the Class A-1, Class A-2 and Class A-3  Certificates) are related to
the  Weighted  Average  Unmodified  Net  Mortgage  Rate,  a decrease  in the Net
Mortgage Rate for any Mortgage Loan as a result of a modification will result in
the Certificates  accruing  interest at a rate higher than the Net Mortgage Rate
for the  Mortgage  Pool and there will not be  sufficient  cash flow to make all
interest payments due on each of such Classes. Any such interest shortfall would
affect such  Certificates in reverse  sequential order commencing with the Class
K-2 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.]


                           S-94

<PAGE>



     Delay in Payment of Distributions.  Because monthly  distributions will not
be made to Certificateholders  until, at the earliest, the 25th 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).

Weighted Average Life

     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 "0%"  assumes  that no  Mortgage  Loan is  prepaid by a
borrower before  maturity,  while CPRs "2%" and "4%" assume that  prepayments on
the 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 (except as set forth herein)  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) neither MCFC nor _____ will  repurchase any Mortgage Loan
and none of the Master  Servicer,  the Special  Servicer,  the  Depositor or the
holders of the Class R-I 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 25th day of each month,  commencing on January
25, 1997  (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; (vii) the Regular  Certificates  will be purchased
on December ___, 1996;  (viii) that no defaults occur with respect to any of the
Mortgage  Loans;  [(ix)  that  payments  of  principal  and  interest  equal  to
$_______________  are made under the Quarterly Payment Loan on the first of each
month  during its term];  (x) that the Monthly  Payments  under the two Mortgage
Loans that require Monthly  Payments to be made on the _______ of each month are
made on the  first of each  month  following  the  month in which  such  Monthly
Payment was actually  due (i.e.,  the December , 1996 payment is made on January
1, 1997);  (xi) that all of the Mortgage Loans accrue  interest based upon a 360
day year  composed of twelve 30 day months;  (xii) that all Mortgage  Loans that
have a  maturity  date  other  than the first day of a month  make  their  final
payment  on the first  day of the month  following  the month of  maturity;  and
[(xiii) that Loan #_____ has _____ scheduled  payment dates, with the first such
payment consisting of interest only and the remaining ______ payments consisting
of principal and interest.]

                           S-95

<PAGE>



     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 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  and that  there  are no
defaults.  In the case of Scenario 2, the  prepayment  assumptions  set forth in
Scenario 1 were  assumed and it was further  assumed that the Trust Fund will be
terminated  pursuant  to an  auction  on  the  Distribution  Date  occurring  in
[December]  2007.  In the case of Scenario 3 and Scenario 4, it was assumed that
the Mortgage Loans prepay prior to their maturity date at a rate equal to 2% CPR
and 4% CPR, respectively, and that there are no defaults and that it was further
assumed  that the Trust Fund will be  terminated  pursuant  to an auction on the
Distribution   Date  occurring  in  December  2007.  See   "DESCRIPTION  OF  THE
CERTIFICATES--Auction" herein.



                           S-96

<PAGE>



         Percentage of Initial Certificate Balance
                   (or Notional Balance)
                      Outstanding for
                 Each Designated Scenario

                 CLASS A-1        CLASS A-2        CLASS A-3
                 SCENARIO         SCENARIO         SCENARIO
DISTRIBUTION   1   2   3   4   1    2   3    4    1    2   3   4
- -------------  -   -   -   -   -    -   -    -    -    -   -   -
DATE
Initial
Percentage
Initial
Balance
December 1997
December 1998
December 1999
December 2000
December 2001
December 2002
December 2003
December 2004
December 2005
December 2006
December 2007
December 2008
December 2009
December 2010
December 2011
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 or Notional
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 or Notional
Balance referred to in clause (i).





                           S-97

<PAGE>



         Percentage of Initial Certificate Balance
                   (or Notional Balance)
                      Outstanding for
                 Each Designated Scenario


                    CLASS B              CLASS C               CLASS D
                    SCENARIO             SCENARIO             SCENARIO

DISTRIBUTION    1    2    3    4     1    2     3    4     1     2     3    4
- -------------   -    -    -    -     -    -     -    -     -     -     -    -
DATE

 Initial
Percentage

Initial
Balance

December 1997
December 1998
December 1999
December 2000
December 2001
December 2002
December 2003
December 2004
December 2005
December 2006
December 2007
December 2008
December 2009
December 2010
December 2011

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 or Notional
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 or Notional
Balance referred to in clause (i).



                           S-98

<PAGE>





                    CLASS E              CLASS F               CLASS G
                    SCENARIO             SCENARIO             SCENARIO

DISTRIBUTION    1    2    3    4     1    2    3    4      1     2     3    4
- -------------   -    -    -    -     -    -    -    -      -     -     -    -
DATE

 Initial
Percentage

Initial
Balance

December 1997
December 1998
December 1999
December 2000
December 2001
December 2002
December 2003
December 2004
December 2005
December 2006
December 2007
December 2008
December 2009
December 2010
December 2011

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 or Notional
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 or Notional
Balance referred to in clause (i).



                           S-99

<PAGE>





                    CLASS H              CLASS J            CLASS K-1 AND
                    SCENARIO             SCENARIO             CLASS K-2
                                                              SCENARIO

DISTRIBUTION    1    2    3    4     1    2     3    4     1     2     3    4
- -------------   -    -    -    -     -    -     -    -     -     -     -    -
DATE

 Initial
Percentage

Initial
Balance

December 1997
December 1998
December 1999
December 2000
December 2001
December 2002
December 2003
December 2004
December 2005
December 2006
December 2007
December 2008
December 2009
December 2010
December 2011

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 or Notional
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 or Notional
Balance referred to in clause (i).



                           S-100

<PAGE>

            THE POOLING AND SERVICING AGREEMENT

General

     The  Certificates  will be  issued  pursuant  to a  Pooling  and  Servicing
Agreement  to be dated as of  December  1,  1996  (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: E. J. Burke
at telephone number (816) 843-6272.

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"):

         (i)  the original of the related Note, endorsed
              by the applicable 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 applicable 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 applicable 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 applicable 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 applicable 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
                  applicable Mortgage Loan Seller or a
                  counterpart thereof and the related
                  original assignment of such security
                  agreement executed by the applicable
                  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
              applicable  Mortgage  Loan Seller and a copy of each Form UCC-2 or
              UCC-3 assignment,  if any, of such financing statement executed by
              the applicable

                           S-101

<PAGE>



              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 applicable  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 applicable
                  Mortgage Loan Seller or a copy thereof
                  certified by the related title insurance
                  company 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 applicable 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 applicable 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 the 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 applicable
              Mortgage  Loan  Seller or a  counterpart  thereof  and the related
              original   reassignment  of  such   instrument   executed  by  the
              applicable  Mortgage Loan Seller in blank which the Trustee or its
              designee is authorized to complete;

         (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  of  any  other  written  agreement,  instrument  or
              document   securing  such  Mortgage   Loan,   including,   without
              limitation,  originals  of any  guaranties  with  respect  to such
              Mortgage  Loan or 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
              Master  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,

                           S-102

<PAGE>



              perfected, first priority security interest therein, together with
              all assignments or endorsements  thereof  necessary to entitle the
              Master  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
                  applicable Originator'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 applicable Mortgage
                  Loan Seller and a copy of each Form
                  UCC-2 or UCC-3 assignment, if any, of
                  such financing statement executed by
                  the applicable 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 applicable 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.

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 45 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 45 days after the later of  delivery or the Closing  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.

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 (x) 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 or (y) in the same manner in
which,  and with the same care,  skill,  prudence and diligence  with which,  it
services and administers similar mortgage loans which it owns,

                           S-103

<PAGE>



whichever  standard  of care is  higher,  and  taking  into  account  its  other
obligations under the Pooling and Servicing Agreement, 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  (or its  general  partner),  nor any of their  directors,
officers,  employees or agents, will have any liability to the Trust 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,  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,  any
liability by reason of willful  misfeasance,  bad faith,  fraud or negligence 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 follow  collection
procedures as are 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.

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.  In the event any Mortgage Loan
becomes a Seriously  Delinquent Loan, the Special Servicer will order an Updated
Appraisal  of the related  Mortgaged  Property  and upon receipt of such Updated
Appraisal the Master Servicer will determine the amount (the "Anticipated Loss")
equal  to the  excess,  if any,  of (i) the sum of (w) the  Scheduled  Principal
Balance of such  Mortgage  Loan as of the  immediately  preceding  Determination
Date,  (x) to the extent not  previously  advanced by the Master  Servicer,  the
Trustee or the Fiscal  Agent,  all accrued and unpaid  interest on such Mortgage
Loan  at a  per  annum  rate  equal  to  the  related  Mortgage  Rate,  (y)  all
unreimbursed  Advances with respect to such Mortgage Loan with interest  thereon
at the Advance Rate, and (z) to the extent not previously advanced by the Master
Servicer,  the Trustee or the Fiscal  Agent,  all  currently due but unpaid real
estate taxes and assessments,  insurance  premiums,  and, if applicable,  ground
rents  and a  good  faith  estimate  of any  expenses  relating  to  uncontested
foreclosure, realization and liquidation of such Mortgaged

                           S-104

<PAGE>



Property, over (ii) an amount equal to 90% of the appraised value of the related
Mortgaged  Property as reflected  in the Updated  Appraisal  thereof;  provided,
however, that in the event the Updated Appraisal has not been received within 60
days after the Special Servicer has ordered such appraisal, the Anticipated Loss
shall  be equal  to 30% of the  Scheduled  Principal  Balance  of the  Seriously
Delinquent Loan; provided,  however, that in the event the Updated Appraisal has
not been  received  within 60 days after the Special  Servicer  has ordered such
appraisal, the Anticipated Loss shall be equal to 30% of the Scheduled Principal
Balance of the Seriously Delinquent Loan;  provided,  further that promptly upon
its receipt of such  appraisal,  the Servicer shall  recalculate the Anticipated
Loss. Upon  determination  of the Anticipated Loss with respect to any Seriously
Delinquent  Loan, the amount of any P&I Advance required to be made with respect
to such Seriously  Delinquent  Loan on any  Distribution  Date will be an amount
equal to the product of (A) the amount of the P&I Advance that would be required
to be made in respect of such  Seriously  Delinquent  Loan without regard to the
application  of this  sentence,  multiplied by (B) a fraction,  the numerator of
which is equal to the  Scheduled  Principal  Balance of such Mortgage Loan as of
the immediately  preceding  Determination Date less the Anticipated Loss and the
denominator  of  which  is  such  Scheduled   Principal  Balance.  A  "Seriously
Delinquent Loan" is any Mortgage Loan as to which an Updated  Appraisal has been
ordered with respect to the related Mortgaged Property.  See "--Realization Upon
Mortgage  Loans--Appraisals  for Specially  Serviced  Mortgage Loans" herein.  A
Mortgage  Loan shall cease to be a Seriously  Delinquent  Loan in the event such
Mortgage  Loan is no longer a Specially  Serviced  Mortgage Loan pursuant to the
terms  of the  Pooling  and  Servicing  Agreement  and as to which  the  related
Mortgagor has made 24 consecutive  Monthly Payments since the date on which such
Mortgage Loan became a Seriously Delinquent Loan.

     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 (i) 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,  (ii)  delinquent  real estate taxes,  assessments and hazard
insurance premiums and (iii) to cover other similar costs and expenses necessary
to protect  and  preserve  the  security  of the  related  Mortgage.  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 (based on, among other things,  an updated  Appraisal) in its
good faith business judgment 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 amounts that the Master
Servicer, the Trustee or the Fiscal

                           S-105

<PAGE>



Agent previously  advanced,  and the Master Servicer,  the Trustee or the Fiscal
Agent  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,  the
Trustee or the Fiscal Agent 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 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,  which will include a copy of the Updated Appraisal
and any other  information  or  reports  obtained  by the Master  Servicer,  the
Trustee or the Fiscal Agent, such as property operating statements,  rent rolls,
property inspection  reports,  engineering reports and other documentation which
may support such determinations.

     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 paragraph,  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,  or if  The  Wall  Street  Journal  is no  longer
published,  The New York Times,  from time to time), (the "Advance Rate") on its
outstanding  Advances and will be  authorized  to pay itself such  interest 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  generally will result
in a Class Interest Shortfall for the most Subordinate Class then outstanding.

Accounts

     Collection  Account.  The Master Servicer will, pursuant to the Pooling and
Servicing  Agreement,  establish  and maintain a segregated  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 and
in connection with Prepayment Interest Shortfalls; (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 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  "DESCRIPTION  OF THE MORTGAGE
POOL--Representations  and Warranties;  Repurchase,"  "THE POOLING AND SERVICING
AGREEMENT--Realization   Upon   Mortgage   Loans"   and   "DESCRIPTION   OF  THE
CERTIFICATES--Early Termination" and "--Auction" herein.


                           S-106

<PAGE>



     The foregoing  requirements for deposits in the Collection  Account will be
exclusive,  and any payments in the nature of late payment  charges,  late fees,
NSF check  charges,  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 a segregated  account or accounts
(the  "Distribution  Account") in the name of the Trustee for the benefit 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 plus (i)
(prior to the EC-Maturity  Date) any Prepayment  Premiums received by the Master
Servicer during the related Collection Period and (ii) Default Interest received
with  respect to a Mortgage  Loan that is in default with respect to its Balloon
Payment. 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) a segregated account or accounts
maintained with either a federally or state-chartered  depository institution or
trust  company  the short term  unsecured  debt  obligations  of which are rated
"A-1+" by S&P and 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,  but in no event less than "A" or (ii) a  segregated  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 and subject
to regulations  regarding fiduciary funds on deposit substantially similar to 12
CFR 9.10(b), 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

                           S-107

<PAGE>



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,  MCFC,  _____ 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 pay the 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  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
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

                           S-108

<PAGE>



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 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 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 with the first
such inspection  being completed on or prior to  _______________________  unless
each of the  Rating  Agencies  has  confirmed  in writing  that a longer  period
between  inspections (which may not exceed 24 months) 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 (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.

Realization Upon Mortgage Loans

     Appraisals for Specially  Serviced Mortgage Loans.  Contemporaneously  with
the  earliest  to occur 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  90  days  after  the
occurrence of any uncured payment  delinquency,  (iii) the date 180 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 promptly
order an Updated  Appraisal of the Mortgaged  Property or REO  Property,  as the
case may be, except to the extent such  appraisal had been  previously  obtained
within the prior twelve months. In addition,  the Special Servicer will promptly
order a new Updated  Appraisal or an update from the prior Updated  Appraisal in
the  event any  Mortgage  Loan is a  Seriously  Delinquent  Loan and such  prior
Updated Appraisal is more than twelve months old. An "Updated  Appraisal" is (i)
an appraisal of the related Mortgaged  Property conducted in accordance with MAI
standards  from  an  independent  appraiser  who is a  member  of the  Appraisal
Institute  with  respect  to any  Mortgage  Loan with an  outstanding  principal
balance  in  excess  of  $3,000,000  and  (ii) an  internal  property  valuation
performed by the Special Servicer in accordance with the servicing  standard set
forth in the Pooling and  Servicing  Agreement or an  appraisal  performed by an
independent  appraiser  with  respect to any Mortgage  Loan with an  outstanding
principal balance equal to or less than $3,000,000.


                           S-109

<PAGE>



     Following  a default  in the  payment  of a Balloon  Payment,  the  Special
Servicer may grant any number of  successive  extensions  of up to 12 months (or
the period since the  beginning of the first such  extension,  if shorter)  with
respect to the defaulted  Mortgage Loan;  provided that the Special Servicer may
not grant any such  successive  extensions  if,  during  the  previous  12-month
period,  such  borrower was 60 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 person appointed to advise upon extensions (the
"Extension Advisor").  The Special Servicer may not grant any extension (i) that
permits such  borrower to make  payments of interest  only for a period,  in the
aggregate,  of greater than 12 months or (ii)  extends the maturity  date of any
mortgage  loan beyond the date  occurring  on or after  _______________________.
Notwithstanding  anything to the contrary described herein, the Special Servicer
will not have any right or  obligation to consult with or seek and/or obtain the
approval  or  direction  from an  Extension  Advisor  prior to  acting,  and the
provisions of the Pooling and Servicing  Agreement relating thereto or requiring
such will be of no effect  during  any  period  that no person is acting in such
capacity.

     The  holders of 662/3% of the  aggregate  Voting  Rights of all  Classes of
Regular  Certificates,  other  than the most  subordinate  such Class of Regular
Certificates, will be entitled to appoint an initial Extension Advisor or remove
and replace the current Extension Advisor by providing written notice thereof to
the Trustee and Special Servicer. The Trustee will notify Certificateholders and
the Rating  Agencies in the event the Trustee  receives  written notice from the
holders  of 662/3% of the  aggregate  Voting  Rights of all  Classes  of Regular
Certificates,   other   than  the  most   subordinate   such  Class  of  Regular
Certificates,  or, in the case of resignation,  from the Extension Advisor which
notices  provides that an initial  Extension  Advisor has been appointed or that
the current Extension Advisor has been removed or has been reassigned.

     The  Extension  Advisor  will  be  paid a fee  of  0.04%  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.  The Extension Advisor generally will
be entitled to  indemnification  from the Trust Fund to the same extent that the
Master Servicer is entitled to  indemnification.  See "SERVICING OF THE MORTGAGE
LOANS--Certain  Matters  with  Respect  to  the  Master  Servicer,  the  Special
Servicer, the Trustee and the Depositor" in the Prospectus.

     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

                           S-110

<PAGE>



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  (which shall not include the
Master Servicer or the Special  Servicer) or a separate trustee or co-trustee on
behalf of the Trustee as the holder of the REMIC I Certificates  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 by Net REO  Proceeds  allocated to
principal.

     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,  unless the Special  Servicer  provides the Trustee with an opinion of
counsel that the operation and  management of the Mortgaged  Property other than
through an independent contractor will not cause such Mortgaged Property to fail
to qualify as  "foreclosure  property"  (which opinion will be an expense of the
Trust  Fund).  Generally,  REMIC-I 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,  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 REMIC-I,  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 REMIC-I 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
"MATERIAL  FEDERAL  INCOME  TAX  CONSEQUENCES--Taxation  of the  REMIC  and  its
Holders,"  "--Taxation  of  Regular  Interests,"  "--Taxation  of the REMIC" and
"--Taxation of Holders of Residual Certificates" in the Prospectus.


                           S-111

<PAGE>



     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 10 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 an  Interested  Person,  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 an
Interested Person; provided,  however, that any offer by an Interested Person in
the  amount  of the  Repurchase  Price  shall  be  deemed  to be a  fair  price.
"Interested  Person"  means the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, any borrower or property manager of a Mortgaged Property,
an independent  contractor  engaged by the Special Servicer to manage or operate
an REO  Property  or any  affiliate  of  any of the  foregoing.  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.

The Trustee

     LaSalle  National  Bank, a  nationally  chartered  bank with its  principal
offices in Chicago,  Illinois,  will act as Trustee  pursuant to the Pooling and
Servicing  Agreement.  The  Trustee's  corporate  trust office is located at 135
South LaSalle Street, Suite 1740, Chicago, Illinois 60603.

     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 by each  Rating  Agency in one of its two
highest long-term debt rating  categories,  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

                           S-112

<PAGE>



of the  Certificates.  If no  successor  trustee and  successor  fiscal agent is
appointed  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 appointment of a successor trustee and successor fiscal agent.

     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  a
majority of the  aggregate  Voting  Rights may remove the Trustee and the Fiscal
Agent upon written  notice to the Master  Servicer,  the Special  Servicer,  the
Depositor,  the Trustee and the Fiscal Agent.  Any resignation or removal of the
Trustee and the 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,  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 (i) 0% in the case of
the  Residual  Certificates,  (ii)  in  the  case  of  any  other  Class  of P&I
Certificates,  a  percentage  equal to the  product  of (x) [95%] so long as the
Class A-EC Notional  Balance is greater than zero and [97%] thereafter and (y) a
fraction,  the  numerator  of  which  is  equal  to  the  aggregate  outstanding
Certificate  Balance of such Class and the  denominator of which is equal to the
aggregate outstanding  Certificate Balances of all such Classes of Certificates;
(iii) in the case of the Class A-EC Certificates, [2%] so long as the Class A-EC
Notional  Balance is greater than zero,  and 0%  thereafter;  (iv) [0.1%] in the
Case of  Class  K-1  Certificates;  and (v)  [2.9%]  in the  case of  Class  K-2
Certificates.  The Voting Rights of any Class of Certificates shall be allocated
among holders of  Certificates  of such Class in proportion to their  respective
Percentage   Interests;   provided,   however  that,  any  Certificate  held  or
beneficially owned by the Depositor,  the Master Servicer, the Special Servicer,
the Trustee,  a property manager or a borrower or any affiliate  thereof will 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,  approval  or  waiver  that
specifically  relates to any such person has been obtained (unless such consent,
approval or waiver is to an action that would  materially  and adversely  affect
the interests of the holders of any Class of Certificates  while any such person
is the holder of Certificates aggregating not less than 662/3% of the Percentage
Interest of any such 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,  the  Fiscal  Agent and their
respective directors, officers, employees, agents and affiliates 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  willful  misconduct  of the  Trustee  and those for which  such  indemnified
persons are  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,  the Fiscal
Agent and their respective directors, officers, employees, agents and affiliates
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

                           S-113

<PAGE>



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,  the  Master  Servicer  or the  Special  Servicer  in  respect of the
Mortgage  Loans,  or any funds  deposited  in or withdrawn  from the  Collection
Account or the Distribution Account by the Depositor, the Master Servicer or the
Special Servicer, other than with respect to any funds held by the Trustee.

     If no Event of  Default  has  occurred  of which  the  Trustee  has  actual
knowledge 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.

     If the Master Servicer fails 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

     ABN AMRO Bank N.V., a  Netherlands  banking  corporation  and the corporate
parent of the  Trustee,  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.

     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
LaSalle  National  Bank is not 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
Midland  Mortgage  Loan equal to a per annum rate of _______% and for each _____
Mortgage Loan equal to a per annum rate of _____% (the "Servicing Fee

                           S-114

<PAGE>



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,  NSF check  charges
(including  with respect to Specially  Serviced  Mortgage  Loans),  loan service
transaction fees,  extension fees, demand fees,  modification  fees,  assumption
fees,  beneficiary  statement  charges  and similar  fees and  charges  (but not
including  any  Prepayment  Premiums  so long as the A-EC  Notional  Balance  is
greater than zero or Default Interest), (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 (iv) 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.

Special Servicing

     Midland Loan  Services,  L.P. will be the initial  Special  Servicer.  [The
Special  Servicer may be removed without cause and a successor  Special Servicer
appointed  (i) first,  by the holders of the  majority of the  aggregate  Voting
Rights of the Class H and Class J Certificates  at such time as Realized  Losses
allocated  to the Class K-1  Certificates  equal or  exceed  75% of the  initial
Certificate  Balance of such Class,  but only until such time as Realized Losses
allocated to the Class H and the Class J Certificates equal or exceed 50% of the
aggregate  initial  Certificate  Balances of such Classes;  (ii) second,  by the
holders  of  the  majority  of the  aggregate  Voting  Rights  of  the  Class  G
Certificates, but only until such time as Realized Losses allocated to the Class
G Certificates  equal or exceed 50% of the initial  Certificate  Balance of such
Class;  and (iii)  thereafter,  by the holders of the majority of the  aggregate
Voting  Rights  of the  second  most  subordinate  Class  of  Certificates  then
outstanding,  but only until such time as Realized Losses  allocated to the most
subordinate  Class equals or exceeds 50% of the initial  Certificate  Balance of
such Class.]

     Notwithstanding the foregoing,  the removal of the Special Servicer and the
appointment of a successor Special Servicer shall not be effective until (i) the
successor  Special Servicer has assumed in writing all of the  responsibilities,
duties  and  liabilities  of  the  Special  Servicer  hereunder  pursuant  to an
agreement  satisfactory  to the  Trustee,  and (ii) each of the Rating  Agencies
confirms to the Trustee in writing that such  appointment  and 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 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;

                           S-115

<PAGE>



(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) and (iv) above,  when such  circumstances  cease to exist in the good faith
judgment  of the  Special  Servicer  and with  respect  to the  circum-  stances
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, in any such 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 [0.35%] on a monthly  basis of the Scheduled
Principal Balance of each related Specially  Serviced Mortgage Loan. The Special
Servicer will also receive with respect to any Specially  Serviced Mortgage Loan
or REO Property that is sold or transferred or otherwise  liquidated  (except in
connection   with  the  repurchase  of  a  Mortgage  Loan  as  described   under
"DESCRIPTION OF THE MORTGAGE POOL--Representations and Warranties; Repurchase"),
in addition to the Special  Servicing Fee, a disposition  fee (the  "Disposition
Fee") equal to the product of (A) the excess, if any, of (x) the proceeds of the
sale or liquidation of any Specially Serviced Mortgage Loan or REO Property over
(y) any broker's  commission  and related  brokerage  referral  fees and (B) (x)
[1.5%], if such sale or liquidation occurs prior to 12 months following the date
on which the Mortgage Loan initially became a Specially  Serviced  Mortgage Loan
or (y) [1.0%],  if such sale or liquidation  occurs upon or after the expiration
of such 12-month period. Furthermore,  the Special Servicer shall be entitled to
receive, as additional servicing compensation, a workout fee (the "Workout Fee")
equal to the product of 1.0% and the amount of Net  Collections  received by the
Master Servicer or the Special Servicer with respect to each Corrected  Mortgage
Loan. If any Corrected Mortgage Loan again becomes a Specially Serviced Mortgage
Loan,  any right to the Workout Fee with respect to such Mortgage Loan earned in
connection with the initial modification, restructuring or workout thereof shall
terminate,  and the Special  Servicer shall be entitled to a new Workout Fee for
such Mortgage Loan upon resolution or workout of the subsequent event of default
under such Mortgage  Loan. If the Special  Servicer is terminated for any reason
it will retain the right to receive any Workout  Fees  payable in respect of any
Mortgage  Loans that become  Corrected  Mortgage Loans during the period that it
acted as  Special  Servicer  (and the  successor  Special  Servicer  will not be
entitled to any portion of such  Workout  Fees),  in each case until the Workout
Fees  for any  Mortgage  Loan  cease  to be  payable  in  accordance  with  this
paragraph.  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  and  interest  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 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

                           S-116

<PAGE>



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.

     "Corrected  Mortgage  Loan"  means  any  Mortgage  Loan that is no longer a
Specially Serviced Mortgage Loan pursuant to the first proviso to the definition
of the term "Specially  Serviced Mortgage Loan" as a result of the curing of any
event  of  default  under  such  Specially  Serviced  Mortgage  Loan  through  a
modification, restructuring or workout entered into by the Special Servicer.

     "Net Collections"  means,  with respect to any Corrected  Mortgage Loan, an
amount  equal to all  payments  on account of  interest  and  principal  on such
Mortgage Loan and all Prepayment Premiums.

     The  Special  Servicer  shall  make its  Servicing  Officers  available  to
representatives of a Consulting  Certificateholder  during normal business hours
upon  reasonable  notice in order to discuss  matters  relating to any Specially
Serviced  Mortgage  Loan and REO  Property,  except  to the  extent  doing so is
prohibited by  applicable  law or by any Mortgage  Loan  Documents.  The Special
Servicer may, in its sole  discretion,  require that an agreement  governing the
availability,  use and disclosure of any  information  derived  pursuant to such
discussions,  and which may provide  indemnification to the Special Servicer for
any liability or damage that may arise therefrom,  be executed by the Consulting
Certificateholder.

     The "Consulting  Certificateholder"  shall be any holder of Certificates of
the most subordinate  Class or the next most subordinate Class then outstanding,
which Classes have an aggregate Certificate Balance of at least $3,000,000.

Reports to Certificateholders; Available Information

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

         (i)  the Pooled Principal Distribution Amount and
              the amount allocable to principal, included
              in Available Funds;

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

         (iii)    The amount of any P&I  Advances  by the Master  Servicer,  the
                  Trustee  or  the  Fiscal   Agent   included   in  the  amounts
                  distributed to the Certificateholders;

         (iv) The Certificate Balance of each Class of Certificates after giving
              effect to the  distribution  of  amounts  in respect of the Pooled
              Principal Distribution Amount on such
              Distribution Date;

         (v)  Realized Losses and their allocation to the
              Certificate Balance of any Class of
              Certificates;

         (vi) The Scheduled Principal Balance of the
              Mortgage Loans as of the Due Date preceding
              such Distribution Date;

         (vii)    The number and aggregate  principal  balance of Mortgage Loans
                  (A)  delinquent  one month,  (B)  delinquent  two months,  (C)
                  delinquent three or more months, (D) as to

                           S-117

<PAGE>



              which  foreclosure  proceedings  have been  commenced and (E) that
              otherwise  constitute Specially Serviced Mortgage Loans, and, with
              respect to each  Specially  Serviced  Mortgage Loan, the amount of
              Property Advances made during the related  Collection  Period, the
              amount of the P&I Advances  made on such  Distribution  Date,  the
              aggregate amount of Property Advances theretofore made that remain
              unreimbursed and the aggregate amount of P&I Advances  theretofore
              made that remain unreimbursed;

         (viii)   With respect to any Mortgage  Loan that became an REO Mortgage
                  Loan  during  the  preceding  calendar  month,  the  principal
                  balance of such  Mortgage Loan as of the date it became an REO
                  Mortgage Loan;

         (ix) As of the Due Date preceding such Distribution Date, as to any REO
              Property sold during the related  Collection  Period,  the date on
              which the Special Servicer made a Final Recovery Determination and
              the  amount  of the  proceeds  of such  sale  deposited  into  the
              Collection  Account,  and the aggregate amount of REO Proceeds and
              Net REO  Proceeds (in each case other than  Liquidation  Proceeds)
              and other revenues  collected by the Special Servicer with respect
              to each REO  Property  during the  related  Collection  Period and
              credited to the Collection  Account, in each case identifying such
              REO Property by name;

         (x)  The outstanding  principal balance of each REO Mortgage Loan as of
              the close of business on the  immediately  preceding  Due Date and
              the  appraised  value of the  related  REO  Property  per the most
              recent appraisal obtained;

         (xi) The  amount  of the  servicing  compensation  paid  to the  Master
              Servicer with respect to such Distribution Date, and the amount of
              the additional servicing  compensation that was paid to the Master
              Servicer with respect to such Distribution Date;

         (xii)    The amount of any Special  Servicing Fee,  Disposition  Fee or
                  Workout Fee paid to the Special  Servicer with respect to such
                  Distribution Date; and

         (xiii)   (A) The amount of Prepayment Premiums, if any, received during
                  the related  Collection  Period, and (B) the amount of Default
                  Interest received during the related Collection Period.

     In the case of  information  furnished  pursuant to subclauses  (i),  (ii),
(iii) and (xiii)(A)  above,  the amounts will be expressed as a dollar amount in
the aggregate for all  Certificates of each applicable  Class and for each Class
of  Certificates  for a denomination  of $1,000 initial  Certificate  Balance or
Notional Balance.

     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  (except  for a  Residual  Certificate)  a  statement
containing  the  information  set  forth  in  subclauses  (i)  and  (ii)  above,
aggregated  for such calendar year or applicable  portion  thereof  during which
such person was a  Certificateholder.  Such  obligation  of the Trustee  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.

     On each  Distribution  Date,  the Trustee  will forward to each holder of a
Residual   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 Residual  Certificates
on such Distribution Date.


                           S-118

<PAGE>



     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  Residual  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 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.

     In  addition,  the  Trustee  will  forward  to each  Certificateholder  any
additional  information,  if any,  regarding the Mortgage  Loans that the Master
Servicer  or the  Special  Servicer,  in its sole  discretion,  delivers  to the
Trustee for distribution to the Certificateholders.

     Certain  information  made available in the  Distribution  Date  statements
referred to above may be obtained by calling LaSalle National Bank's ASAP System
at (312) 904-2200 and requesting statement number 199 or such other mechanism as
the Trustee may have in place from time to time.

     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.  Certificateholders should contact Brad Hauger, at
telephone number (816) 435-5175, for access to LPAS.

     Other Available  Information.  The Master Servicer or the Special Servicer,
if applicable, will promptly give notice to the Trustee, who will provide a copy
to each Certificateholder,  each Rating Agency, the Depositor, the Underwriters,
Midland,  MCFC and _____, 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 respect to a
Mortgage Loan will 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 Master Servicer or the Special Servicer  determines would have
a material  effect on such  Mortgage  Loan or REO  Property,  which  notice will
include an explanation as to the reason for such material effect  (provided that
any extension of the term of any Mortgage Loan will be deemed to have a material
effect).

     In  addition  to the other  reports  and  information  made  available  and
distributed   to  the   Depositor,   the   Underwriters,   the  Trustee  or  the
Certificateholders  pursuant to other  provisions  of the Pooling and  Servicing
Agreement, the Master Servicer and the Special Servicer will, 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 Master Servicer
or the Special  Servicer,  as  applicable,  for any liability or damage that may
arise  therefrom,  be executed to the extent the Master  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  Underwriters,  the
Trustee,  the  Certificateholders  and any  other  persons  to whom  the  Master
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 will also make  available  during normal  business  hours,  for
review  by the  Depositor,  the  Rating  Agencies,  any  Certificateholder,  the
Underwriters, any
person identified to the Trustee by a

                           S-119

<PAGE>



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) the Pooling  and  Servicing  Agreement,  (ii) all monthly
statements to  Certificateholders  delivered  since the closing date,  (iii) all
annual  statements as to  compliance  delivered to the Trustee and the Depositor
and (iv) all annual  independent  accountants'  reports delivered to the Trustee
and the Depositor.  The Master Servicer or the Special Servicer, as appropriate,
will make available at its offices during normal business  hours,  for review by
the  Depositor,  the  Underwriters,   the  Trustee,  the  Rating  Agencies,  any
Certificateholder,  any person  identified to the Master Servicer or the Special
Servicer, as applicable, by a Certificateholder as a prospective transferee of a
Certificate  any  other  persons  to whom the  Master  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  Master
Servicer or the Special Servicer, as applicable, in connection with the property
inspections  conducted  by the  Master  Servicer  or the  Special  Servicer,  as
applicable, (ii) any and all modifications,  waivers and amendments of the terms
of a Mortgage Loan entered into by the Master  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 Master  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. The Master Servicer,  the Special Servicer
and the Trustee will 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 of the above information.

     The Master  Servicer will, on behalf of the Trust Fund,  prepare,  sign and
file  with  the  Commission  any and all  reports,  statements  and  information
respecting the Trust Fund that the Master 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  will file with the  Commission,
within 15 days of the closing  date,  a Form 8-K  together  with the Pooling and
Servicing Agreement.

     None of the Trustee,  the Fiscal Agent, the Master Servicer and the Special
Servicer will be responsible for the accuracy or completeness of any information
supplied to it by a borrower or other third party for inclusion in any notice or
in any other report or information furnished or provided by the Master Servicer,
the Special  Servicer or the Trustee  hereunder,  and the Master  Servicer,  the
Special Servicer,  the Trustee and the Fiscal Agent will 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.

         MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     For federal  income tax  purposes,  three  separate  "real estate  mortgage
investment  conduit" ("REMIC")  elections will be made with respect to the Trust
Fund,  creating  three  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-1, Class A-2, Class A-3, Class A-EC,  Class B, Class C, Class D,
Class E,  Class  F,  Class  G,  Class  H,  Class  J,  Class  K-1 and  Class  K-2
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.


                           S-120

<PAGE>



     Because  they  represent  regular  interests,   the  Regular   Certificates
generally  will be treated as newly  originated  debt  instruments  for  federal
income tax purposes. Holders of such Classes of Certificates will be required to
include in income all  interest  on such  Certificates  in  accordance  with the
accrual method of accounting,  regardless of a Certificateholder's  usual method
of  accounting.  Except as discussed  with respect to the [Class A-EC,  Class G,
Class H, Class J, Class K-1 and Class K-2]  Certificates,  the  Certificates are
not expected to be treated for federal  income tax reporting  purposes as having
been  issued  with  original  issue  discount.  The  Class  A-EC and  Class  K-2
Certificates  constitute  interest  only Classes and the Class K-1  Certificates
constitute a principal only Class. These Certificates,  together with the [Class
G, Class H and Class J  Certificates],  will be deemed to have been  issued with
original issue discount ("OID"). The Trustee intends to treat the Class A-EC and
Class K-2 Certificates as having no "qualified  stated  interest."  Accordingly,
the Class A-EC and Class K-2  Certificates  will be considered to be issued with
OID 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,  if any,  unless the holder elects on its federal income tax return to
exclude  such  amount  from the  issue  price  and to  recover  it on the  first
Distribution Date). In addition,  the Class K-1 Certificates will be issued with
OID in an amount equal to the excess of the initial  principal  balance  thereof
over their issue price. Any "negative" amounts of OID on the Class A-EC or Class
K-2 Certificates  attributable to rapid prepayments with respect to the Mortgage
Loans  will  not be  deductible  currently,  but may be  offset  against  future
positive accruals of OID, if any.  However,  the holder of a Class A-EC or Class
K-2  Certificate  may be entitled to a loss  deduction  to the extent it becomes
certain  that  such  holder  will not  recover  a  portion  of its basis in such
Certificate.  No representation is made as to the timing, amount or character of
such loss, if any. See "MATERIAL  FEDERAL INCOME TAX  CONSEQUENCES--Taxation  of
Regular  Interests--Interest  and  Acquisition  Discount."  For the  purposes of
determining the 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 % CPR  and  that  the  Trust  Fund  will be
terminated on the Distribution Date occurring in [December] 2007 pursuant to the
auction termination  procedure described herein. No representation is made as to
whether the Mortgage Loans will prepay at that rate or any other rate or whether
the Trust Fund will be terminated on such date. If it were ultimately determined
that market  discount,  original  issue discount and premium should be amortized
over the longer term of the Mortgage Loans disregarding the assumed  termination
of the Trust Fund in [December]  2007, the [Class G, Class H, Class J, Class K-1
and Class K-2] Certificates  would recognize less original issue discount in the
years prior to and including  [December]  2007 and the Class R-I, R-II and R-III
Certificateholders  would realize greater excess inclusion income in such years.
Although it is unclear  whether the [Class  A-EC,  Class G, Class H, Class J and
Class K-2 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 "MATERIAL 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 "MATERIAL 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

                           S-121

<PAGE>



7701(a)(19)(C)(xi)  of the Code only in the  proportion  that the Mortgage Loans
are secured by multifamily apartment buildings. See "MATERIAL FEDERAL INCOME TAX
CONSEQUENCES--Taxation of the REMIC and its Holders" in the Prospectus.

     For further  information  regarding the federal income tax  consequences of
investing  in  the  Offered  Certificates,  see  "MATERIAL  FEDERAL  INCOME  TAX
CONSEQUENCES--Taxation of the REMIC" 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.
                   ERISA CONSIDERATIONS
General
     The Subordinate  Certificates may not be purchased by or transferred to (A)
an  employee  benefit  plan  or  other  retirement  arrangement,   including  an
individual retirement account or a Keogh plan, which is subject to the fiduciary
responsibility  provisions  of 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"),  (B) a collective  investment  fund in which such Plans are invested,
(C) 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) or (D) an insurance company that is using assets
of any insurance company separate account or general account in which the assets
of such Plans are invested (or which are deemed pursuant to ERISA or any Similar
Law to include  assets of such Plans) 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. Each  prospective  transferee of a Certificate  will be required to
deliver to the  Depositor,  the  Certificate  Registrar  and the Trustee,  (i) a
transferee  representation  letter,  substantially in the form of Exhibit D-2 to
the Pooling and Servicing Agreement, stating that such prospective transferee is
not a person  referred  to in clause  (A),  (B),  (C) or (D)  above,  or (ii) an
opinion of counsel which  establishes to the satisfaction of the Depositor,  the
Trustee  and the  Certificate  Registrar  that the  purchase  or holding of such
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  provision  of  ERISA,  the Code or any  Similar  Law,  and will 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, and will not
subject the Master Servicer, the Special Servicer, the Depositor, the Trustee or
the Certificate Registrar to any obligation of liability (including  obligations
or  liabilities  under  ERISA or  Section  4975 of the Code),  which  opinion of
counsel  will not be an  expense  of the  Trustee,  the Trust  Fund,  the Master
Servicer, the Special Servicer, the Certificate Registrar or the Depositor.

     To the extent any Offered  Certificate is in book-entry form, the holder of
the beneficial  interest in such Certificate and any transferee thereof shall be
deemed to have  represented  that it is not a person referred to in Clauses (A),
(B), (C) or (D) above.


                           S-122

<PAGE>



     None of the Residual  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  Subordinate  Certificates  and  the  Residual
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 AND MATURITY 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
Underwriters,  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
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  Underwriters,  the Master  Servicer,  the Special
Servicer or the Trustee or an affiliate  thereof either:  (i) has  discretionary
authority or control with respect to the investment or management of such assets
of such Plan,  or (ii) has  authority or  responsibility  to give,  or regularly
gives, investment advice with respect to such assets 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 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

                           S-123

<PAGE>



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  considered  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,  individual  retirement  accounts  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
Prudential  Securities  Incorporated  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 Prudential  Securities
Incorporated.  The Exemption  might be applicable to the initial  purchase,  the
holding and the subsequent resale by a Plan of certain certificates, such as the
Senior Certificates, underwritten by the Underwriters, 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;

              (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 the
         following:  S&P, Moody's, Duff & Phelps or Fitch;

              (4) The trustee must not be an affiliate of any of the  following:
         the  Depositor,  the  Underwriters,  the Master  Servicer,  the Special
         Servicer  (if any),  any obligor  with  respect to the  Mortgage  Loans
         included in the Trust Fund  constituting  more than 5% of the aggregate
         unamortized  balance of the assets in the Trust Fund,  or any affiliate
         of such parties (the "Restricted Group");

              (5)  The  sum  of  all  payments  made  to  and  retained  by  the
         Underwriters  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

                           S-124

<PAGE>



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 Senior  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  considered  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  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  Senior
Certificates by Plans sponsored by the Depositor, the Underwriters, 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  SUBORDINATE  CERTIFICATES  AND  THE  RESIDUAL
CERTIFICATES  DO NOT MEET THE  REQUIREMENTS OF THE EXEMPTION.  ACCORDINGLY,  THE
SUBORDINATE  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

                           S-125

<PAGE>



RESULT IN A PROHIBITED TRANSACTION.  THE RESIDUAL
CERTIFICATES MAY NOT BE PURCHASED BY OR TRANSFERRED TO A
PLAN.

     Before purchasing a Senior  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 Senior 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
Senior  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.

Exempt Plan

     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 Senior Certificates to a Plan is in no respect a representation
by the Depositor,  the  Underwriters or any other member of the Restricted Group
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.

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  "MATERIAL 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

                           S-126

<PAGE>



what extent the  Certificates  constitute a legal  investment  or are subject to
investment, capital or other restrictions.

                   PLAN OF DISTRIBUTION

     Prudential   Securities   Incorporated   and   ____________________    (the
"Underwriters")  have  agreed,  severally  and  not  jointly,   pursuant  to  an
Underwriting  Agreement dated December ___, 1996 (the "Underwriting  Agreement")
to purchase from the Depositor the respective  principal or notional  amounts of
Certificates set forth opposite their names below.


               Underwriter                     Principal or Notional
                                                   Amount
Prudential Securities Incorporated .....       $
_______________.........................       _____________________
     Total ...........................         $



     The  Offered  Certificates  will be  offered by the  Underwriters  at fixed
prices  as  stated  on  this  cover  page  of this  Prospectus  Supplement.  The
Underwriters  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  Underwriters  or
purchasers of the  Certificates for whom they may act as agent. Any dealers that
participate  with  the  Underwriters  in the  distribution  of the  Certificates
purchased  by the  Underwriters  may  be  deemed  to be  underwriters,  and  any
discounts or commissions  received by them or the Underwriters and any profit on
the  resale  of  Certificates  by them or the  Underwriters  may be deemed to be
underwriting discounts or commissions under the 1933 Act.

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

     The Depositor also has been advised by the Underwriters that they currently
expect to make a market in the Certificates, however, they have 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.

     PSCC, an affiliate of PSI, has provided a warehouse line of credit (most of
which is  non-recourse)  to MCFC for the purpose of financing the Mortgage Loans
originated  by Midland  prior to their sale to the  Depositor.  In exchange  for
providing  the  warehouse  line of credit and agreeing to be  responsible  for a
portion  of any  losses  realized  by MCFC in  connection  with the sale of such
Mortgage  Loans to the  Depositor,  PSCC receives  interest on amounts  borrowed
under the  warehouse  line of credit and will share in any  profits  realized by
MCFC in connection  with the sale of such Mortgage Loans to the  Depositor.  PSI
provides  advice  to  Midland  Loan  Services,   L.P.  in  connection  with  the
disposition of mortgage loans.

                      USE OF PROCEEDS


                           S-127

<PAGE>



     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 Underwriters by O'Melveny & Myers LLP.

                          RATINGS

     It is a condition to the issuance of the  Certificates  that the Class A-1,
Class A-2,  Class A-3 and Class A-EC  Certificates  each be rated "AAA" by Fitch
and  "________" by Moody's;  each of the Class B  Certificates  be rated "AA" by
Fitch and "_________" by Moody's; the Class C Certificates be rated "A" by Fitch
and  "_________" by Moody's;  the Class D Certificates  be rated "BBB+" by Fitch
and "_______" by Moody's;  the Class E Certificates  be rated "BBB" by Fitch and
"_______" by Moody's";  the Class F Certifi-  cates be rated "BBB-" by Fitch and
"_______"  by  Moody's;  the  Class G  Certificates  be rated  "BB" by Fitch and
"_______"  by  Moody's;  the Class H  Certificates  be rated  "BB-" by Fitch and
"_______"  by Moody's;  and the Class J  Certificates  be rated "B" by Fitch and
"_______" by Moody's.  The Class K-1, Class K-2, Class R-I, Class R-II and Class
R-III Certificates are unrated.

     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 A-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 A-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
"AAA" and "_____"  ratings  received on the Class A-EC  Certificates.  The Class
A-EC  Certificate  Notional Balance upon which interest is calculated is reduced
by the  allocation  of Realized  Losses and  Prepayments,  whether  voluntary or
involuntary.  The Rating does not address the timing or magnitude of  reductions
of such Notional Balance,  but only the obligation to pay interest timely on the
Notional  Balance as so reduced from time to time.  Accordingly,  the ratings of
the Class A-EC  Certificates  should be  evaluated  independently  from  similar
ratings on other types of securities.

     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.

                           S-128

<PAGE>



             INDEX OF SIGNIFICANT DEFINITIONS
Definitions                                            Page
1933 Act................................................S-4
Advance Rate..........................................S-106
Advances..............................................S-105
Annual Debt Service....................................S-55
Anticipated Loss......................................S-104
Appraised LTV..........................................S-56
Appraised Value........................................S-55
Assumed Maturity Date...................................S-1
Assumed Scheduled Payment..............................S-77
Auction Fees...........................................S-87
Auction Valuation Date...........................S-21, S-87
Available Funds........................................S-72
Available Funds Allocation.............................S-77
Balloon Amount.........................................S-56
Balloon Balance........................................S-56
Balloon Loans..........................................S-44
Balloon LTV............................................S-56
Balloon Payment........................................S-44
Beneficial Owners......................................S-88
Book-Entry Certificate.................................S-88
Business Day...........................................S-16
Cash Flow........................................S-54, S-55
Casualty...............................................S-50
Certificate Balance....................................S-15
Certificate Registrar..................................S-90
Certificates......................................S-1, S-15
Class A-EC Pass-Through Rate...........................S-75
Class A-EC Excess Interest........................S-2, S-75
Class A-EC Notional Balance......................S-72, S-75
Class A-EC Notional Component A........................S-75
Class H-2 Notional Balance.............................S-72
Class Interest Distribution Amount.........S-18, S-74, S-75
Class Interest Shortfall...............................S-77
Closing Date......................................S-8, S-16
Code..................................................S-120
Collection Account....................................S-106
Collection Period................................S-17, S-74
Commission..............................................S-4
Condemnation...........................................S-50
Condemnation Proceeds..................................S-73
Congregate Care Loan...................................S-36
Congregate Care Property...............................S-36
Consolidation Agreement................................S-36
Constant Prepayment Rate...............................S-95
Corrected Mortgage Loan...............................S-117
CPR....................................................S-95
Cross-Collateralized Loans.......................S-32, S-53
Cut-off Date...........................................S-16
Cut-off Date Principal Balance....................S-9, S-36

                           S-129

<PAGE>



Debt Service Coverage Ratio............................S-56
Default Interest.................................S-49, S-74
Default Rate...........................................S-74
Definitive Certificate.................................S-88
Delivery Date...........................................S-1
Department............................................S-123
Depositor.........................................S-2, S-16
Depository.............................................S-17
Determination Date...............................S-17, S-74
Disposition Fee.......................................S-116
Disqualified Organization.............................S-126
Distribution Account..................................S-107
Distribution Date...........................S-2, S-16, S-72
DSCR.............................................S-10, S-56
DTC..........................................S-1, S-8, S-17
Due Date...............................................S-17
Eligible Bank.........................................S-107
Environmental Consultant...............................S-43
ERISA...........................................S-23, S-122
Exemption.............................................S-124
Extension Advisor.....................................S-110
Final Recovery Determination...........................S-84
Fiscal Agent.................................S-3, S-8, S-16
Fitch...................................................S-3
Form 8-K...............................................S-64
Hotel Loan.............................................S-36
Hotel Property.........................................S-36
Indirect Participants..................................S-88
Industrial Loan........................................S-36
Industrial Property....................................S-36
Initial Pool Balance...................................S-36
Insurance Proceeds.....................................S-73
Interest Accrual Period..........................S-17, S-77
Interested Person.....................................S-112
Liquidation Proceeds...................................S-73
Loan Portfolio Analysis System........................S-119
Loan Purchase Closing Date.............................S-38
Loan-to-Value Ratio....................................S-56
Lockout Period.........................................S-45
LPAS..................................................S-119
LTV....................................................S-56
Major Tenant...........................................S-33
Master Servicer..............................S-3, S-7, S-16
Master Servicer Mortgage File.........................S-103
MCFC..............................................S-2, S-71
Midland.....................................S-2, S-38, S-70
Midland Mortgage Loan Purchase Agreement...............S-38
Midland Mortgage Loans.................................S-38
Mini Warehouse & Office/Warehouse Loan.................S-36
Mini Warehouse & Office/Warehouse Property.............S-36
Mini Warehouse Loan....................................S-36

                           S-130

<PAGE>



Mini Warehouse Property................................S-36
Minimum Auction Price..................................S-87
Mobile Home Park Loan..................................S-36
Mobile Home Park Property..............................S-36
Monthly Payment..................................S-51, S-73
Moody's.................................................S-3
Mortgage...............................................S-36
Mortgage File.........................................S-103
Mortgage Loan Seller...................................S-38
Mortgage Loans.........................................S-36
Mortgage Pool...........................................S-2
Mortgage Rate..........................................S-44
Mortgaged Property................................S-2, S-36
Multifamily Loan.......................................S-36
Multifamily Property...................................S-36
Net Collections.......................................S-117
Net Mortgage Rate......................................S-76
Net Operating Income.............................S-54, S-55
Net REO Proceeds.......................................S-74
NOI....................................................S-55
Notional Balances......................................S-72
Nursing Home Loan......................................S-36
Nursing Home Property..................................S-36
Occupancy Rate.........................................S-56
Offered Certificates....................................S-1
Office Loan............................................S-36
Office Property........................................S-36
Office/Retail Loan.....................................S-36
Office/Retail Property.................................S-36
OID...................................................S-121
Option.................................................S-40
Originator.............................................S-37
P&I Advance................................S-9, S-20, S-104
P&I Certificates........................................S-2
Participants...........................................S-88
Pass-Through Rate......................................S-76
Paying Agent...........................................S-89
Percentage Interest....................................S-72
Permitted Encumbrances.................................S-65
Permitted Investments.................................S-107
Plans...........................................S-23, S-122
Pooled Principal Distribution Amount.............S-19, S-77
Pooling and Servicing Agreement............S-3, S-16, S-101
Prepayment Interest Shortfall..........................S-75
Prepayment Interest Surplus............................S-76
Prepayment Premium...............................S-45, S-74
Principal Prepayments..................................S-74
Private Certificates...................................S-16
Property Advances.....................................S-105
PSCC...................................................S-41
Quarterly Payment Loan.................................S-17

                           S-131

<PAGE>



Rated Final Distribution Date......................S-1, S-7
Rating Agencies.........................................S-3
Realized Loss..........................................S-84
Record Date......................................S-17, S-72
Regular Certificates..............................S-1, S-22
Regulations...........................................S-123
REMIC.................................S-4, S-8, S-22, S-120
REMIC I................................................S-22
REMIC II...............................................S-22
REMIC III..............................................S-22
Remittance Date.......................................S-104
REO Account............................................S-72
REO Mortgage Loan......................................S-77
REO Property...........................................S-72
Repurchase Price.......................................S-69
Reserve Accounts.......................................S-51
Residual Certificates...................................S-1
Restricted Group...............................S-124, S-125
Retail, Anchored  Property.............................S-36
Retail, Anchored Loan..................................S-36
Retail, Single Tenant Loan.............................S-36
Retail, Single Tenant Property.........................S-36
Retail, Unanchored Loan................................S-37
Retail, Unanchored Property............................S-36
Scenarios..............................................S-96
Scheduled Final Distribution Date.......................S-7
Scheduled Principal Balance............................S-84
Senior Certificates.....................................S-2
Senior Principal Distribution Cross-Over Date..........S-82
Seriously Delinquent Loan.............................S-105
Servicing Fee.........................................S-114
Servicing Fee Rate....................................S-114
Similar Law...........................................S-122
SMMEA.................................................S-126
Special Servicer.............................S-3, S-7, S-16
Special Servicing Fee.................................S-116
Specially Serviced Mortgage Loan......................S-115
Subordinate Certificates................................S-2
Title Policy...........................................S-65
Trust Fund..............................................S-2
Trustee......................................S-3, S-8, S-16
Trustee Mortgage File.................................S-101
Underwriters.....................................S-1, S-127
Underwriting Agreement................................S-127
Underwritten Cash Flow...........................S-54, S-55
Underwritten DSCR......................................S-56
Underwritten NOI.................................S-54, S-55
Unscheduled Payments...................................S-74
Updated Appraisal.....................................S-109
Voting Rights.........................................S-113
Weighted Average Net Mortgage Rate.....................S-76

                           S-132

<PAGE>



Weighted Average Unmodified Net Mortgage Rate..........S-76
Workout Fee...........................................S-116
Yield Maintenance Charges..............................S-82
Yield Maintenance Period...............................S-45
Zoning Laws............................................S-32





                           S-133


<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 Underwriters.  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
Executive Summary.......................................S-5
Summary of Terms.......................................S-15
Risk Factors...........................................S-26
Description of the Mortgage Pool.......................S-36
Midland Loan Services, L.P.............................S-70
Mortgage Loan Sellers..................................S-71
Description of the Certificates........................S-71
Yield and Maturity Considerations......................S-91
The Pooling and Servicing Agreement...................S-101
Material Federal Income Tax Consequences..............S-120
ERISA Considerations..................................S-122
Legal Investment......................................S-126
Plan of Distribution..................................S-127
Use of Proceeds.......................................S-127
Legal Matters.........................................S-128
Ratings...............................................S-128
Index of Significant Definitions......................S-129

         PROSPECTUS

Prospectus Supplement...................................  2
Additional Information..................................  2
Incorporation of Certain Information by Reference.......  2
Reports.................................................  3
Summary of Prospectus...................................  4
Risk Factors............................................  8
The Depositor........................................... 14
Use of Proceeds......................................... 15
Description of the Certificates......................... 15
The Mortgage Pools...................................... 20
Servicing of the Mortgage Loans......................... 24
Credit Enhancement...................................... 31
Certain Legal Aspects of the Mortgage Loans............. 34
Material Federal Income Tax Consequences................ 49
State Tax Considerations................................ 66
ERISA Considerations.................................... 66
Legal Investment........................................ 68
Plan of Distribution.................................... 68
Legal Matters........................................... 69
Financial Information................................... 69
Rating.................................................. 69
Index of Significant Definitions........................ 70



                     $---------------





              Midland Realty Acceptance Corp.
                          Depositor



                Midland Loan Services, L.P.
           Master Servicer and Special Servicer

             Class A-1, Class A-2, Class A-3,
            Class B, Class C, Class D, Class E
                 and Class F Certificates


                    Commercial Mortgage
                 Pass-Through Certificates
                       Series 1996-C2





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

                   PROSPECTUS SUPPLEMENT

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









            Prudential Securities Incorporated

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



                    December ___, 1996


<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.............................$  192,096.26
     NASD Filing Fee...................................         N/A
     Legal Fees and Expenses..........................$  260,000.00
     Accounting Fees and Expenses.....................$   70,000.00
     Trustee's Fees and Expenses (including counsel fees)$   60,000.00
     Blue Sky Qualification Fees and Expenses.........$    5,000.00
     Printing and Engraving Fees.......... . . .  . . $   90,000.00
     Rating Agency Fees...............................$  650,000.00
     Miscellaneous....................................$  100,000.00

     Total............................................$1,427,096.26

     *All  amounts  are  estimates  of  expenses  incurred  or to be incurred in
     connection with the issuance and distribution of a series of Certificates.

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.


                               II-1

<PAGE>



     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 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 Registrant  contain a provision  requiring
the Registrant to indemnify 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  Securities  Act of 1933,  as  amended.  Pursuant  to the
Underwriting  Agreement,  the  Underwriter  will indemnify and hold harmless the
Registrant  and each person,  if any, who  controls  the  Registrant  within the
meaning of Section 15 of the Securities  Act of 1933, as amended,  or Section 20
of the Securities Act of 1934, as amended,  against any and all losses,  claims,
damages or liabilities,  joint or several, to which they may become liable under
the Securities Act of 1933, as amended,  the Securities Act of 1934, as amended,
or other federal or state law or regulation, at common law or otherwise, insofar
as such losses,  claims,  damages or liabilities (or actions in respect thereof)
arise out of or are based upon any untrue  statement or alleged untrue statement
of a material fact  contained in the  prospectus or prospectus  supplement or in
any  amendment  or  supplement  thereto,  or arise out of or are based  upon the
omission or alleged  omission to state  therein a material  fact  required to be
stated therein or necessary to make the statements  therein not  misleading,  in
light of the  circumstances  under which they were made, but only with reference
to  written  information  furnished  to the  Registrant  by or on  behalf of the
Underwriter  (including in electronic media)  specifically for use in connection
with the preparation of the documents referred to in the foregoing indemnity.

         Unless otherwise specified,  the Agreement relating to each Series will
provide that neither the Registrant nor any partner, director, officer, employee
or  agent  of  the  Registrant   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  Registrant  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 Registrant and
any director,  officer,  employee or agent of the Registrant 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.


                               II-2

<PAGE>





   4.1*      Form of Pooling and Servicing Agreement.

   5.1       Opinion of Morrison & Hecker L.L.P. as to certain tax matters 
             (including consent of such firm).

   8.1       Opinion of Morrison & Hecker L.L.P. as to legality (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).

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



*Incorporated by reference from Registration No. 333-3885

(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.   Notwithstanding   the
              foregoing,  any  increase  or  decrease  in volume  of  securities
              offered (if the total dollar value of securities offered would not
              exceed that which was  registered)  and any deviation from the low
              or  high  end of  the  estimated  maximum  offering  range  may be
              reflected  in the form of  prospectus  filed  with the  Commission
              pursuant  to Rule  424(b)  if, in the  aggregate,  the  changes in
              volume and price  represent no more than 20% change in the maximum
              aggregate   offering  price  set  forth  in  the  "Calculation  of
              Registration Fee" table in the effective  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 section 15(d) of the  Securities  Exchange Act of
     1934 that are incorporated by reference in this Registration Statement.


                               II-3

<PAGE>



(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  undersigned  Registrant  hereby  undertakes  that, for purposes of
determining  any liability  under the Securities Act of 1933, each filing of the
Registrant's  annual  report  pursuant to section  13(a) or section 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  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission,  such  indemnification  is against public policy as expressed in the
Act  and  is,  therefore,   unenforceable.   In  the  event  that  a  claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted 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 8th day of November, 1996.

                       MIDLAND REALTY ACCEPTANCE CORP.



                       By: /s/ Leon E. Bergman
                           Leon E. Bergman, Executive Vice President


         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below constitutes and
appoints Alan L. Atterbury,  Clarence A. Krantz 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      Director and President        November 8, 1996
Alan L. Atterbury          (Principal Executive Officer)

/s/ Leon E. Bergman        Chief Financial Officer       November 8, 1996
Leon E. Bergman            (Principal Financial and Accounting Officer)

/s/ Clarence A. Krantz     Director                      November 8, 1996

Clarence A. Krantz

/s/ William V. Morgan      Director                      November 8, 1996

William V. Morgan


  
                               II-5

<PAGE>

INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION  OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
      Preliminary Prospectus Dated November ___, 1996
                              Subject to Completion

              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,  Fannie  Mae 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 8 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.

  The Depositor, as specified in the related Prospectus Supplement, may elect to
treat all or a  specified  portion  of the  collateral  securing  any  Series of
Certificates as a "real estate mortgage investment  conduit" (a "REMIC"),  or an
election may be made to treat the  arrangement by which a Series of Certificates
is issued as 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. If no such election is made, the
Trust  Fund,  as  specified  in  the  related  Prospectus  Supplement,  will  be
classified  as a grantor trust for federal  income tax  purposes.  See "MATERIAL
FEDERAL INCOME TAX CONSEQUENCES" herein.

  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 November ___, 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: E. J.
Burke, telephone number (816) 843-6272.

     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, as amended,  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

                             2

<PAGE>



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:  E. J. Burke, telephone
number (816) 843-6272.

                                     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  will  furnish  periodic   statements  setting  forth  certain  specified
information  relating  to the  Mortgage  Loans 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.



                             3

<PAGE>




                              SUMMARY OF PROSPECTUS

  The following  summary of certain  pertinent  information  is qualified in its
entirety by reference to the more detailed  information  appearing  elsewhere in
this Prospectus and by reference to the information  with respect to each Series
of  Certificates  contained  in the  Prospectus  Supplement  to be prepared  and
delivered  in  connection  with  the  offering  of  such  Series.  An  Index  of
Significant Definitions is included at the end of this Prospectus.

Title of Certificates      Commercial/Multifamily
                           Mortgage Pass-Through
                           Certificates, issuable in
                           Series (the "Certificates").

Depositor.........  Midland Realty Acceptance Corp., an
                    indirect wholly-owned subsidiary of
                    Midland Loan Services, L.P. See "THE
                    DEPOSITOR."

Master Servicer...  Midland Loan Services, L.P., a
                    Missouri limited partnership (the
                    "Master Servicer").  See "SERVICING OF
                    THE MORTGAGE LOANS--General."

Special Servicer..  The special servicer (the "Special
                    Servicer"), if any, for each Series
                    of Certificates, which may be an
                    affiliate of the Depositor, will be
                    named, or the circumstances in
                    accordance with which a Special
                    Servicer will be appointed, will be
                    described in the related Prospectus
                    Supplement.  See "SERVICING OF THE
                    MORTGAGE LOANS--General."

Trustee...........  The trustee (the "Trustee") for each
                    Series of Certificates will be named
                    in the related Prospectus
                    Supplement.  See "DESCRIPTION OF THE
                    CERTIFICATES--The Trustee."

The Trust Fund....  Each Series of Certificates will
                    represent in the aggregate the entire
                    beneficial ownership interest in a
                    Trust Fund consisting primarily of
                                 the following:

   A.               Mortgage  Pool The  primary  assets of each  Trust Fund will
                    consist of a pool of mortgage  loans (the  "Mortgage  Pool")
                    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,
                    Fannie Mae 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." The
                    Mortgage  Loans  will not be  guaranteed  or  insured by the
                    Depositor  or  any  of  its   affiliates.   The   Prospectus
                    Supplement will indicate  whether the Mortgage Loans will be
                    guaranteed  or  insured  by  any   governmental   agency  or
                    instrumentality  or other  person.  The Mortgage  Loans will
                    have the  additional  characteristics  described  under "THE
                    MORTGAGE  POOLS"  herein and  "DESCRIPTION  OF THE  MORTGAGE
                    POOL" in the related  Prospectus  Supplement.  All  Mortgage
                    Loans  will  have  been   purchased,   either   directly  or
                    indirectly,  by the  Depositor  on or  before  the  date  of
                    initial issuance of the related Series of Certificates.  All
                    Mortgage  Loans  will  be of one or  more  of the  following
                    types:  Mortgage Loans with fixed interest  rates;  Mortgage
                    Loans with adjustable interest rates;

                             4

<PAGE>




     .............  Mortgage Loans whose principal
                    balances fully amortize over their
                    remaining terms to maturity; Mortgage
                    Loans whose principal balances do not
                    fully amortize, but instead provide
                    for a substantial principal payment
                    at the stated maturity of the loan;
                    Mortgage Loans that provide for
                    recourse against only the Mortgaged
                    Properties; Mortgage Loans that
                    provide for recourse against the
                    other assets of the related
                    mortgagors; and any other types of
                    Mortgages described in the related
                    Prospectus Supplement.

     .............  Certain Mortgage 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.
                    Each Mortgage Loan may contain
                    prohibitions on prepayment or require
                    payment of a premium or a yield
                    maintenance penalty in connection
                    with a prepayment, in each case as
                    described in the related Prospectus
                    Supplement.  The Mortgage Loans may
                    provide for payments of principal,
                    interest or both, on due dates that
                    occur monthly, quarterly,
                    semi-annually or at such other
                    interval as is specified in the
                    related Prospectus Supplement.  See
                    "DESCRIPTION OF THE MORTGAGE POOL" in
                    the related Prospectus Supplement.

   B. Accounts....  A Collection Account and a
                    Distribution Account.  The Master
                    Servicer generally will be required
                    to establish and maintain an account
                    (the "Collection Account") in the
                    name of the Trustee on behalf of the
                    Certificateholders into which the
                    Master Servicer will, to the extent
                    described herein and in the related
                    Prospectus Supplement, deposit all
                    payments and collections received or
                    advanced with respect to the Mortgage
                    Loans.  The Trustee generally will be
                    required to establish an account (the
                    "Distribution Account") into which
                    the Master Servicer will deposit
                    amounts held in the Collection
                    Account from which distributions of
                    principal and interest will be made.
                    Such distributions will be made to
                    the Certificateholders in the manner
                    described in the related Prospectus
                    Supplement.  Funds held in the
                    Collection Account and Distribution
                    Account may be invested in certain
                    short-term, investment grade
                    obligations.  See "DESCRIPTION OF THE
                    CERTIFICATES--Accounts."

   C. Credit Enhancement   If so provided in the related
                           Prospectus Supplement, credit
                           enhancement with respect to
                           one or more Classes of
                           Certificates of a Series 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, certificate
                           guarantee insurance, limited
                           guarantees, or another type of
                           credit support, or a
                           combination thereof.  It is
                           unlikely that Credit
                           Enhancement will protect
                           against all risks of loss or
                           guarantee repayment of the
                           entire principal balance of
                           the Certificates and interest
                           thereon.  The amount and types
                           of coverage, the
                           identification of the entity
                           providing the coverage (if
                           applicable) and related
                           information with respect to
                           each type of Credit
                           Enhancement, if any, will be
                           described in the applicable
                           Prospectus Supplement for a
                           Series of Certificates.  See
                           "RISK FACTORS--Credit
                           Enhancement Limitations" and
                           "CREDIT ENHANCEMENT--General."
                           Description of Certificates
                           The Certificates of each
                           Series will be issued pursuant
                           to a Pooling and Servicing
                           Agreement (the "Agreement").
                           If so specified in the
                           applicable Prospectus
                           Supplement, Certificates of a
                           given Series

                             5

<PAGE>




     .............  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.
                    Each Series of Certificates
                    (including any Class or Classes of
                    Certificates of such Series not
                    offered hereby) will represent in the
                    aggregate the entire beneficial
                    ownership interest in the Trust
                    Fund.  See "PROSPECTUS SUPPLEMENT"
                    for a listing of additional
                    characteristics of the Certificates
                    that will be included in the
                    Prospectus Supplement for each Series.

     .............  The Certificates will not be
                    guaranteed or insured by the
                    Depositor or any of its affiliates.
                    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.  See "RISK
                    FACTORS--Limited Assets" and
                    "DESCRIPTION OF THE CERTIFICATES."

Distributions on
  Certificates....  Distributions of principal and
                    interest on the Certificates of each
                    Series will be made to the registered
                    holders thereof 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.

     .............  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.

Advances..........  The related Prospectus Supplement
                    will set forth the obligations, if
                    any, of the Master Servicer and the
                    Special Servicer, if any, as part of
                    their servicing responsibilities, to
                    make certain advances with respect to
                    delinquent payments on the Mortgage
                    Loans, payments of taxes,
                    assessments, insurance premiums and
                    other required payments.  See
                    "DESCRIPTION OF THE CERTIFICATES--
                    Advances."

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

                             6

<PAGE>




     .............  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.  See   "DESCRIPTION OF
                    THE CERTIFICATES--Termination."

Tax Status of the Certificates      The Certificates of
                                    each Series will
                                    constitute either (i)
                                    "Regular Interests"
                                    ("Regular
                                    Certificates") and
                                    "Residual Interests"
                                    ("Residual
                                    Certificates") in a
                                    Trust Fund treated as
                                    a REMIC under
                                    Sections 860A through
                                    860G of the Internal
                                    Revenue Code of 1986
                                    (the "Code"), or (ii)
                                    interests in a Trust
                                    Fund treated as a
                                    grantor trust under
                                    applicable provisions
                                    of the Code. For the
                                    treatment of Regular
                                    Certificates,
                                    Residual Certificates
                                    or grantor trust
                                    certificates under
                                    the Code, see
                                    "MATERIAL FEDERAL
                                    INCOME TAX
                                    CONSEQUENCES" herein
                                    and in the related
                                    Prospectus Supplement.

ERISA Considerations       A fiduciary of an employee
                           benefit plan and certain other
                           retirement plans and
                           arrangements that is subject
                           to the Employee Retirement
                           Income Security Act of 1974,
                           as amended ("ERISA"), or
                           Section 4975 of the Code
                           should carefully review with
                           its legal advisors whether the
                           purchase or holding of
                           Certificates may give rise to
                           a transaction that is
                           prohibited or is not otherwise
                           permissible either under ERISA
                           or Section 4975 of the Code.
                           See "ERISA CONSIDERATIONS"
                           herein and in the related
                           Prospectus Supplement.

Legal Investment..  The related Prospectus Supplement
                    will indicate whether the Offered
                    Certificates will constitute
                    "mortgage related securities" for
                    purposes of the Secondary Mortgage
                    Market Enhancement Act of 1984.
                    Accordingly, investors whose
                    investment authority is subject to
                    legal restrictions 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 related
                    Prospectus Supplement.

Rating. . . . . . . . . . . . . . . . . .    At the date
                                             of issuance,
                                             as to each
                                             Series, each
                                             Class of
                                             Offered
                                             Certificates
                                             will be
                                             rated not
                                             lower than
                                             investment
                                             grade by one
                                             or more
                                             nationally
                                             recognized
                                             statistical
                                             rating
                                             agencies
                                             (each, a
                                             "Rating
                                             Agency").
                                             See "RATING"
                                             herein and
                                             "RATINGS" in
                                             the related
                                             Prospectus
                                             Supplement.



                             7

<PAGE>



                                  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,  any 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.
Certificateholders  will have only those redemption  rights and the Certificates
will be  subject to early  retirement  only  under the  circumstances  described
herein  or in  the  related  Prospectus  Supplement.  See  "DESCRIPTION  OF  THE
CERTIFICATES--Termination."

Limited Assets

  A Series of Certificates will have a claim against or security interest in the
Trust Funds for another  Series only if so specified  in the related  Prospectus
Supplement.  If the related Prospectus Supplement does not specify that a Series
of  Certificates  will have a claim  against or  security  interest in the Trust
Funds for another  Series and 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 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

                             8

<PAGE>



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.  With respect to
interest only or  disproportionately  interest  weighted Classes  purchased at a
premium, such Classes may not return their purchase prices under rapid repayment
scenarios.  See "YIELD AND MATURITY  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.
See "--Credit Enhancement Limitations."

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 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  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

                             9

<PAGE>



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.

  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. Any such risks will
be more fully described in the related Prospectus  Supplement under the captions
"RISK FACTORS" and "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."

Certain Tax Considerations of Variable Rate Certificates

  There are certain tax matters as to which  counsel to the  Depositor is unable
to opine at the time of the issuance of the Prospectus due to uncertainty in the
law. Specifically,  the treatment of Interest Weighted Certificates and Variable
Rate Regular Interests are subject to unsettled law which creates uncertainty as
to the exact  method of income  accrual  which  should  control.  The REMIC will
accrue  income using a method  which is  consistent  with  certain  regulations;
however, there can be no assurance that such method will be controlling.

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  such  Mortgage  Loans,  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  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

                            10

<PAGE>



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.

Extensions and Modifications of Defaulted Mortgage Loans;
Additional Servicing Fees

  In order to maximize recoveries on defaulted Mortgage Loans, a Master Servicer
or Special Servicer,  if any, will be permitted (within the parameters specified
in the related  Prospectus  Supplement) 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.

Risks Related to the Mortgagor's Form of Entity and
Sophistication

  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.  For example,  an entity,  as opposed to an
individual,  may be more inclined to seek legal  protection  from its creditors,
such as a mortgagee,  under the bankruptcy laws. Unlike individuals  involved in
bankruptcies,  various types of entities  generally do not have personal  assets
and  creditworthiness  at stake.  The  bankruptcy  of a mortgagor may impair the
ability of the  mortgagee to enforce its rights and  remedies  under the related
mortgage.     See     "CERTAIN     LEGAL     ASPECTS     OF     THE     MORTGAGE
LOANS--Foreclosure-Bankruptcy  Law." The mortgagor's sophistication may increase
the likelihood of protracted litigation or bankruptcy in default situations. The
more  sophisticated  a  mortgagor  is,  the more  likely it will be aware of its
rights,  remedies and defenses against its mortgagee and the more likely it will
have the  resources  to make  effective  use of all of its rights,  remedies and
defenses.

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,  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

                            11

<PAGE>



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 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,  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 "Limited Nature
of Ratings," "DESCRIPTION OF THE CERTIFICATES" and "CREDIT ENHANCEMENT."

Risks to Subordinated Certificateholders

  If so provided in the related Prospectus Supplement,  a Series of Certificates
may include one or more Classes of Subordinate  Certificates  (which may include
Offered  Certificates).  If losses or  shortfalls  in  collections  on Mortgaged
Properties are realized,  the amount of such losses or shortfalls  will be borne
first by one or more  Classes of the  Subordinate  Certificates.  The  remaining
amount of such  losses or  shortfalls,  if any,  will be borne by the  remaining
Classes of Certificates in the priority and subject to the limitations specified
in  such  Prospectus  Supplement.  In  addition  to the  foregoing,  any  Credit
Enhancement, if applicable, may be used by the Certificates of a higher priority
of payment before the principal of the lower priority Classes of Certificates of
such Series has been repaid.  Therefore,  the impact of  significant  losses and
shortfalls on the mortgaged  properties may fall primarily upon those Classes of
Certificates with a lower payment priority.

Taxable Income in Excess of Distributions Received

  A holder of a  certificate  in a Class of  Subordinate  Certificates  could be
allocated taxable income attributable to accruals of interest and original issue
discount in excess of cash  distributed to such holder if mortgage loans were in
default giving rise to delays in distributions. See "MATERIAL FEDERAL INCOME TAX
CONSEQUENCES--Taxation   of   Regular    Interests--Treatment   of   Subordinate
Certificates" herein.

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

                            12

<PAGE>



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.

  The related Prospectus Supplement will describe whether and to what extent 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 appointment of a receiver. 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.
Each Agreement will  generally  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.
The related  Prospectus  Supplement may impose  additional  restrictions  on the
ability of the Master Servicer or the Special  Servicer,  if any, to take any of
the   foregoing   actions.   See   "CERTAIN   LEGAL   ASPECTS  OF  THE  MORTGAGE
LOANS--Environmental Risks."

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."


                            13

<PAGE>



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 "MATERIAL 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 "MATERIAL  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

  The related Prospectus  Supplement may provide that one or more Classes of the
Certificates   initially  will  be  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 as definitive  certificates are issued, 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 of the Depositor are located
at 210 West 10th Street, 6th Floor,  Kansas City,  Missouri 64105. Its telephone
number is (816) 843-6272.


                            14

<PAGE>



  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
- --------
*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.

                            15

<PAGE>



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  Federal  Home  Loan
Mortgage  Corporation  ("FHLMC"),  the  Federal  National  Mortgage  Association
("Fannie Mae") 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 or by wire  transfer if so  specified  in the
related  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.


                            16

<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.  The Master  Servicer will  generally be required to deposit
into the  Collection  Account  all  amounts  received  on or in  respect  of the
Mortgage Loans. 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 applicable  Prospectus Supplement
may provide for additional  circumstances  in which the Master  Servicer will be
entitled to make withdrawals from the Collection Account.

  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"). 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.  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.


                            17

<PAGE>



  "Permitted  Investments"  will  generally  consist  of  one  or  more  of  the
following,  unless the Rating Agencies  rating  Certificates of a Series require
other or additional investments:

     (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;

     (ii) direct  obligations of the FHLMC (debt obligations  only),  Fannie Mae
  (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);

     (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 The McGraw-Hill Companies,  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) except
with respect to units of money market funds pursuant to clause (vi) above,  each
such  obligation or security will have a fixed dollar amount of principal due at
maturity which cannot vary or change;  (c) except with respect to units of money
market funds pursuant to clause (vi) above,  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 860G(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

  Generally,  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

                            18

<PAGE>



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.

  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
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.

  The related  Prospectus  Supplement  will  specify  the method for  allocating
Voting  Rights  among  holders  of  Certificates  of a  Class.  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  required by the
Rating Agencies rating Certificates of such Series.

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 the final distribution

                            19

<PAGE>



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.  The Rating Agencies rating Certificates of a
Series may  require  the  appointment  of a Fiscal  Agent to  guarantee  certain
obligations of the Trustee.  Such Fiscal Agent will be a party to the Agreement.
In such event,  the Fiscal Agent will be identified,  and its obligations  under
the 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."

                               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, Fannie
Mae 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

                            20

<PAGE>



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."

  If so specified in the related Prospectus Supplement, a Trust Fund may include
a number of Mortgage Loans with a single obligor or related obligors thereunder;
provided,  however, that the principal balance of the mortgage loans to a single
obligor  or  group  of  related  obligors  will not  exceed  45% of the  initial
principal  amount of the Certificates  for a Series.  In addition,  in the event
that the Mortgage Pool securing  Certificates for any Series includes a Mortgage
Loan or mortgage-backed security or a group of Mortgage Loans or mortgage-backed
securities of a single obligor or group of affiliated obligors  representing 10%
or more, but less than 45%, of the principal  amount of such  Certificates,  the
Prospectus Supplement will contain information, including financial information,
regarding the credit  quality of the obligors.  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  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

                            21

<PAGE>



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

  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,  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  reassignment  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. If any document in the Mortgage Loan File 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.

  The  originator of a Mortgage Loan  generally  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.  However,  with  respect to certain
Mortgage Loans, the Depositor may be unable to verify the underwriting standards
and procedures  used by a particular  originator,  in which such case, such fact
will be disclosed in the related Prospectus Supplement.

                            22

<PAGE>



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 FHA  mortgagees  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.  Generally,  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

  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 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.  The
Prospectus  Supplement  for  a  Series  will  specify  the  representations  and
warranties being made by the Mortgage Loan Seller.

  All of the representations and warranties of a Mortgage Loan Seller in respect
of a Mortgage  Loan  generally  will have been made as of the date on which such
Mortgage  Loan  Seller  sold the  Mortgage  Loan to the  Depositor.  The related
Prospectus  Supplement  will  indicate  if a  different  date is  applicable.  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

                            23

<PAGE>



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.

  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  generally  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  860F(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. This repurchase  obligation will generally constitute 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.
The  applicable  Prospectus  Supplement  will  indicate  whether any  additional
remedies will be available to the Certificateholders.  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

  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 describe the rights,  obligations and  compensation of any Special Servicer
for a particular Series of Certificates. The Master Servicer or Special Servicer
generally  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.

                            24

<PAGE>



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.
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,  (vi) to remit to the
related  borrower the Financial  Lease and Reporting Fee as and when required by
the related  Mortgage,  and (vii) to remove amounts not required to be deposited
therein.  The related  Prospectus  Supplement  may  provide for other  permitted
withdrawals from the Escrow Account. 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,  in each case with a
replacement cost rider. 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.  Subject to the requirements for modification,  waiver or
amendment of a Mortgage Loan (See  "--Modifications,  Waivers and  Amendments"),
the  Master  Servicer  may in its  reasonable  discretion  consistent  with  the
servicing standard set forth in the related Agreement waive the requirement of a
Mortgage Loan that the related mortgagor  maintain  earthquake  insurance on the
related Mortgaged  Property.  If a Mortgaged  Property is located at the time of
origination of the related Mortgage Loan in a federally designated special flood
hazard area, the Master Servicer will also use its reasonable efforts to 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

                            25

<PAGE>



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 (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  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.

                            26

<PAGE>



Fidelity Bonds and Errors and Omissions Insurance

  The Agreement for each Series will generally  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.

  The Master Servicer will generally 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 described 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 to modify,  waive or amend certain of the
terms  of  any  Mortgage  Loan  without  the  consent  of  the  Trustee  or  any
Certificateholder subject to certain conditions set forth therein, including the
condition  that such  modification,  waiver or amendment will not result in such
Mortgage Loan ceasing to be a "qualified mortgage" under the REMIC Regulations.

Evidence of Compliance

  The  Agreement  for each Series  will  generally  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

                            27

<PAGE>



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 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  generally  provide 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

  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 negligent  disregard of its obligations  and duties  thereunder.
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
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  negligent  disregard of its
respective  obligations  and duties  thereunder.  Any loss  resulting  from such
indemnification  will reduce amounts  distributable to  Certificateholders.  The
Prospectus  Supplement will specify any variations to the foregoing  required by
the Rating Agencies rating Certificates of a Series.

  In addition,  the Agreement will generally 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

                            28

<PAGE>



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.

  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 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. The
related Prospectus Supplement will describe any additional  restrictions on such
a merger or consolidation.

  Generally, 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 related Prospectus will describe
any additional restrictions on such assignment.

  The  Agreement  will also  provide  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 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

                            29

<PAGE>



holders of Certificates evidencing Voting Rights of at least 25% 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.  The related
Prospectus  Supplement  may  provide  for other  Events of Default to the extent
required by the Rating Agencies rating Certificates of a Series.

Rights Upon Event of Default

  As long as an Event of Default remains unremedied, the Trustee may, and at the
written  direction  of  the  holders  of  Certificates  entitled  to  25% of the
aggregate  Voting Rights of all Certificates  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.  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 in one of its two
highest long- term debt rating  categories 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 Fannie Mae 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.

  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.

                            30

<PAGE>



                               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,   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.

  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.  See "RISK
FACTORS--Credit Enhancement Limitations."

  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.  If the holders of any Certificates of any Series
will  be  materially  dependent  upon  the  issuer  of any  third  party  Credit
Enhancement   for  timely  payment  of  interest   and/or   principal  on  their
Certificates,  the  Depositor  will file a current  report on Form 8-K within 15
days after the initial  issuance of such  Certificates,  which will  include any
material  information   regarding  such  issuer,   including  audited  financial
statements to the extent required.

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

                            31

<PAGE>



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.  See "RISK FACTORS--Risks to Subordinated
Certificateholders" herein.

Reserve Funds

  If specified in the related Prospectus  Supplement,  one or more reserve funds
(each, a "Reserve Fund") may be established  with respect to one or more Classes
of the  Certificates of a Series,  in which cash, a letter of credit,  Permitted
Investments or a combination  thereof,  in the amounts,  if any, so specified in
the related Prospectus Supplement will be deposited. Such Reserve Funds may also
be  funded  over  time  by  depositing   therein  a  specified   amount  of  the
distributions  received on the  applicable  Mortgage  Loans if  specified in the
related Prospectus  Supplement.  The Depositor may pledge the Reserve Funds to a
separate collateral agent specified in the related Prospectus Supplement.

  Amounts on deposit in any Reserve Fund for one or more Classes of Certificates
of a Series will be applied by the Trustee for the purposes,  in the manner, and
to the extent specified in the related Prospectus Supplement. A Reserve Fund may
be provided to increase the  likelihood  of timely  payments of principal of and
interest on the  Certificates,  if required as a condition to the rating of such
Series  by  any  Rating  Agency.  If so  specified  in  the  related  Prospectus
Supplement,  Reserve Funds may be established to provide limited protection,  in
an amount  satisfactory to a Rating Agency,  against certain types of losses not
covered by insurance  policies or other Credit  Enhancement.  Reserve  Funds may
also be established  for other purposes and in such amounts as will be specified
in the related Prospectus  Supplement.  Following each Distribution Date amounts
in any Reserve Fund in excess of any amount  required to be  maintained  therein
may be released  from the Reserve  Fund under the  conditions  and to the extent
specified in the related  Prospectus  Supplement  and will not be available  for
further application by the Trustee.

  Moneys  deposited  in any  Reserve  Fund  generally  will be  permitted  to be
invested in Permitted Investments.  Generally,  any reinvestment income or other
gain from such investments will be credited to the related Reserve Fund for such
Series,  and any loss  resulting from such  investments  will be charged to such
Reserve Fund. If specified in the related Prospectus Supplement,  such income or
other gain may be payable to the Servicer as additional servicing  compensation,
and any loss resulting from such investment  will be borne by the Servicer.  The
Reserve  Fund, if any, for a Series will be a part of the Trust Fund only if the
related Prospectus Supplement so specifies. If the Reserve Fund is not a part of
the Trust Fund,  the right of the Trustee to make draws on the Reserve Fund will
be an asset of the Trust Fund.

  Additional  information  concerning  any Reserve Fund will be set forth in the
related  Prospectus  Supplement,  including the initial  balance of such Reserve
Fund,  the balance  required to be maintained in the Reserve Fund, the manner in
which such required  balance will decrease over time, the manner of funding such
Reserve Fund,  the purpose for which funds in the Reserve Fund may be applied to
make distributions to Certificateholders and use of investment earnings, if any,
from the Reserve Fund.

Cross-Support Features

  If the  Mortgage  Pool for a Series is divided  into  separate  Mortgage  Loan
Groups,  each  securing  a  separate  Class  or  Classes  of  a  Series,  Credit
Enhancement  may be provided  by a  cross-support  feature  that  requires  that
distributions be made on Senior Certificates  secured by one Mortgage Loan Group
prior to distributions on Subordinate  Certificates  secured by another Mortgage
Loan Group within the Trust Fund. The related Prospectus Supplement for a Series
that includes a  cross-support  feature will describe the manner and  conditions
for applying such cross-support feature.

Certificate Guarantee Insurance

                            32

<PAGE>



  If so specified in the related Prospectus  Supplement,  certificate  guarantee
insurance,  if any, with respect to a Series of Certificates will be provided by
one or more  insurance  companies.  Such  certificate  guarantee  insurance will
guarantee, with respect to one or more Classes of Certificates of the applicable
Series,  timely distributions of interest and full distributions of principal on
the basis of a schedule of principal distributions set forth in or determined in
the manner specified in the related  Prospectus  Supplement.  If so specified in
the related Prospectus Supplement, the certificate guarantee insurance will also
guarantee against any payment made to a  Certificateholder  that is subsequently
recovered as a "voidable  preference"  payment under the Bankruptcy Code. A copy
of the certificate  guarantee insurance for a Series, if any, will be filed with
the  Commission  as an exhibit  to the Form 8-K to be filed with the  Commission
within 15 days of issuance of the Certificates of the applicable Series.

Limited Guarantee

  If so  specified  in the  Prospectus  Supplement  with  respect to a Series of
Certificates,  Credit  Enhancement  may be  provided  in the  form of a  limited
guarantee issued by a guarantor named therein.

Letter of Credit

  Alternative  Credit  Enhancement  with  respect  to one  or  more  Classes  of
Certificates  of a Series of  Certificates  may be provided by the issuance of a
letter  of  credit  by  the  bank  or  financial  institution  specified  in the
applicable  Prospectus  Supplement.  The  coverage,  amount and frequency of any
reduction in coverage  provided by a letter of credit issued with respect to one
or more Classes of  Certificates of a Series will be set forth in the Prospectus
Supplement relating to such Series.

Pool Insurance Policies; Special Hazard Insurance Policies

  If  so  specified  in  the  Prospectus  Supplement  relating  to a  Series  of
Certificates, the Depositor will obtain a pool insurance policy for the Mortgage
Loans in the related Trust Fund. The pool  insurance  policy will cover any loss
(subject to the  limitations  described in a related  Prospectus  Supplement) by
reason of default to the extent a related  Mortgage  Loan is not  covered by any
primary  mortgage  insurance  policy.  The amount and terms of any such coverage
will be set forth in the Prospectus Supplement.

  If so specified in the applicable  Prospectus  Supplement,  for each Series of
Certificates as to which a pool insurance policy is provided, the Depositor will
also obtain a special hazard  insurance policy for the related Trust Fund in the
amount set forth in such  Prospectus  Supplement.  The special hazard  insurance
policy will, subject to the limitations  described in the applicable  Prospectus
Supplement,  protect  against loss by reason of damage to  Mortgaged  Properties
caused by certain  hazards not insured against under the standard form of hazard
insurance policy for the respective states in which the Mortgaged Properties are
located.  The  amount  and terms of any such  coverage  will be set forth in the
Prospectus Supplement.

Surety Bonds

  If  so  specified  in  the  Prospectus  Supplement  relating  to a  Series  of
Certificates,  Credit  Enhancement  with  respect  to one  or  more  Classes  of
Certificates of a Series may be provided by the issuance of a surety bond issued
by  a  financial   guarantee  insurance  company  specified  in  the  applicable
Prospectus  Supplement.  The coverage,  amount and frequency or any reduction in
coverage  provided  by a  surety  bond  will  be set  forth  in  the  Prospectus
Supplement relating to such Series.

Fraud Coverage

  If so specified in the applicable Prospectus Supplement, losses resulting from
fraud,  dishonesty or  misrepresentation  in connection  with the origination or
sale  of  the  Mortgage  Loans  may  be  covered  to a  limited  extent  by  (i)
representations  and warranties to the effect that no such fraud,  dishonesty or
misrepresentation had occurred, (ii) a Reserve Fund, (iii) a letter of credit or
(iv) some other  method.  The amount and terms of any such  coverage will be set
forth in the Prospectus Supplement.

Mortgagor Bankruptcy Bond

                            33

<PAGE>



  If so specified in the applicable Prospectus Supplement, losses resulting from
a  bankruptcy  proceeding  relating  to a  mortgagor  or obligor  affecting  the
Mortgage Loans in a Trust Fund with respect to a Series of Certificates  will be
covered under a mortgagor bankruptcy bond (or any other instrument that will not
result  in a  withdrawal,  downgrading  or  qualification  of the  rating of the
Certificates  of a  Series  by  any  of  the  Rating  Agencies  that  rated  any
Certificates  of such  Series).  Any  mortgagor  bankruptcy  bond or such  other
instrument  will provide for  coverage in an amount and with such terms  meeting
the  criteria  of the Rating  Agencies  rating any  Certificates  of the related
Series,  which  amount  and terms  will be set forth in the  related  Prospectus
Supplement.

        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.

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,

                            34

<PAGE>



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.

  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

                            35

<PAGE>



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, 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,

                            36

<PAGE>



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, 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

                            37

<PAGE>



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 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

                            38

<PAGE>



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  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

                            39

<PAGE>



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. Mortgagors 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.

  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

                            40

<PAGE>



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

                            41

<PAGE>



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.

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

                            42

<PAGE>



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 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 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.

  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

                            43

<PAGE>



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.

  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  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
presumed ACMs (consisting of thermal system insulation,  surfacing materials and
asphalt and vinyl flooring in buildings  constructed prior to 1981) and transfer
all  information  regarding  ACMs  and  presumed  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 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.

  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.

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 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

                            44

<PAGE>



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.

  The Agreement for each Series generally 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 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.


                            45

<PAGE>



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

                            46

<PAGE>



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 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.   The
Agreement  for each Series will  generally  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 a mortgagor  encumbers a 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

                            47

<PAGE>



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.

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 Lending on Income Producing 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

                            48

<PAGE>



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.

         MATERIAL FEDERAL INCOME TAX CONSEQUENCES

General

  The  following  is a  summary  of  anticipated  material  federal  income  tax
consequences of the purchase, ownership and disposition of the Certificates, and
represents  the  opinion of Morrison & Hecker  L.L.P.  on the  material  matters
associated with such  consequences.  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.

  Taxpayers and preparers of tax returns  (including those filed by any REMIC or
other  issuer)  should be aware that under  applicable  Treasury  regulations  a
provider of advice on  specific  issues of law is not  considered  an income tax
return  preparer unless the advice (i) is given with respect to events that have
occurred at the time the advice is rendered and is not given with respect to the
consequences  of  contemplated  actions,  and (ii) is  directly  relevant to the
determination of an entry on a tax return. Accordingly, taxpayers should consult
their own tax advisors and tax return preparers regarding the preparation of any
item on a tax  return,  even  where  the  anticipated  tax  treatment  has  been
discussed herein.

  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 or status,  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 state
or local tax  consequences  to them of the purchase,  holding and disposition of
Certificates  or the  federal  tax  consequences  to them  resulting  from their
individual  circumstances  or status or  resulting  from their being  subject to
special treatment under the federal income tax laws.

Taxation of the REMIC and its Holders

  General. 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.  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 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.

Qualification as a REMIC

  In order for a Series of  Certificates  to qualify  as a REMIC,  there must be
ongoing compliance on the part of the Trust Fund with the requirements set forth
in the Code.  The Trust Fund must fulfill an asset test,  which requires that no
more  than a de  minimis  portion  of its  assets,  as of the close of the third
calendar  month  beginning  after the "Startup  Day" (which for purposes of this
discussion  is the  date  of  issuance  of the  Certificates)  and at all  times
thereafter,   may  consist  of  assets  other  than  "qualified  mortgages"  and
"permitted  investments." The REMIC Regulations provide a "safe harbor" pursuant
to  which  the de  minimis  requirement  is met if at all  times  the  aggregate
adjusted  basis of the  nonqualified  assets  is less  than one  percent  of the
aggregate adjusted basis of all the REMIC's assets. An entity that fails to meet
the safe  harbor may  nevertheless  demonstrate  that it holds no more than a de
minimis amount of  nonqualified  assets.  A REMIC also must provide  "reasonable
arrangements" to prevent its residual interest from being held by "disqualified

                            49

<PAGE>



organizations"  and  applicable  tax  information  to transferors or agents that
violate this requirement.  Accordingly, the Pooling and Servicing Agreement will
contain  provisions to assure that the asset and reasonable  arrangements  tests
will be met at all times that the Certificates are outstanding.

  A  qualified  mortgage is any  obligation  that is  principally  secured by an
interest in real  property  and that is either  transferred  to the REMIC on the
Startup Day or is purchased by the REMIC within a three-month  period thereafter
pursuant  to a  fixed-price  contract in effect on the  Startup  Day.  Qualified
mortgages include whole mortgage loans, such as the Mortgage Loans, provided, in
general,  the  fair  market  value  of the  real  property  security  (including
buildings and  structural  components  thereof) is at least 80% of the principal
balance of the mortgage loan either at  origination or as of the Startup Day (an
original  loan-to-value  ratio of not more than 125%  with  respect  to the real
property security).  A mortgage loan that was not in fact principally secured by
real  property  must be disposed of within 90 days of  discovery,  or  otherwise
ceases to be a qualified mortgage after such 90-day period.

  Permitted investments include cash flow investments, qualified reserve assets,
and foreclosure  property.  A cash flow investment is any investment,  earning a
return in the nature of  interest,  of amounts  received  on or with  respect to
qualified mortgages for a temporary period, not exceed 13 months, until the next
scheduled  distribution  to  holders  of  interests  in the  REMIC.  Foreclosure
property is real property  acquired by the REMIC in  connection  with default or
imminent  default of a qualified  mortgage and generally  held for not more than
two years, with extensions granted by the Internal Revenue Service.

  In addition to the foregoing  requirements,  the various  interests in a REMIC
also must meet  certain  requirements.  All of the  interests in a REMIC must be
either of the following:  (i) one or more Classes of regular interests or (ii) a
single Class of residual interests on which distributions,  if any, are made pro
rata. A regular interest is an interest in a REMIC that is issued on the Startup
Day with fixed terms, is designated as a regular interest,  and  unconditionally
entitles the holder to receive a specified  principal  amount (or other  similar
amount), and provides that interest payments (or other similar amounts), if any,
at or before  maturity  either are payable  based on a fixed rate or a qualified
variable  rate or consist of a  specified,  nonvarying  portion of the  interest
payments on some or all of the qualified  mortgages.  A qualified  variable rate
includes  a rate  based  on a  weighted  average  of rates on some or all of the
REMIC's  qualified  mortgages,  which  in turn  bear a fixed  rate or  qualified
variable  rate.  A residual  interest  is an  interest  in a REMIC  other than a
regular  interest  that is  issued on the  Startup  Day and is  designated  as a
residual interest.

  Unless  otherwise  stated in the  related  Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  any prohibited  transactions  tax,
contributions  tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the related Master Servicer,  Special Servicer or Trustee in any case out of its
own  funds,  provided  that such  person  has  sufficient  assets to do so,  and
provided  further  that  such  tax  arises  out of a  breach  of  such  person's
obligations  under the  related  Agreement  and in  respect of  compliance  with
applicable laws and  regulations.  Any such tax not borne by a Master  Servicer,
Special  Servicer or Trustee  will be charged  against  the  related  Trust Fund
resulting  in a reduction  in amounts  payable to holders of the  related  REMIC
Certificates.

  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.

  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

                            50

<PAGE>



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.

  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 and 1996 (the "Final  Regulations").  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.


                            51

<PAGE>



  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  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  (as  defined  below) 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

                            52

<PAGE>



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. 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.

  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 the
final  regulations  under  Section 1275  governing  debt 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.  If the contingent payment rules were applicable
to  Interest  Weighted  Securities  (which,  as  1272(a)(6)   instruments,   are
specifically  excluded  from the scope of the  contingent  payment  regulations)
income on certain  Certificates would be computed under the "noncontingent  bond
method." The noncontingent bond method would generally apply in a manner similar
to the method prescribed by the Code under Section  1272(a)(6).  See "--Variable
Rate Regular  Securities."  Because of  uncertainty  in the law,  counsel to the
Depositor will not render any opinion on these issues.

  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

                            53

<PAGE>



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)  and the Final  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.

  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  Final  Regulations   applicable  to  debt
instruments having contingent payments.  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  1276  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

                            54

<PAGE>



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 accrue  interest and original  issue  discount
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.

  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.


                            55

<PAGE>



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 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

                            56

<PAGE>



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.

  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.

  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

                            57

<PAGE>



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. It is not anticipated that any such  contributions
will occur or that any such tax will be imposed.

  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.
It is not anticipated that any REMIC will recognize "net income from foreclosure
property" subject to federal income tax.

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,  in general,  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.  The related  Prospectus  Supplement will
indicate  whether a different  allocation  method will be used.  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.

  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  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

                            58

<PAGE>



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."

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

                            59

<PAGE>



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.


                            60

<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.

  In general,  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.  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.

  In  general,  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

                            61

<PAGE>



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  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  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

                            62

<PAGE>



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  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

                            63

<PAGE>



principal payments (an "Interest Weighted Certificate"),  additional uncertainty
exists  because of the enhanced  potential for  applicability  of the contingent
payment debt instrument provisions of the Final Regulations.

  Under the  contingent  payment  debt  instrument  provisions,  the  contingent
instrument  is treated  as if it were a debt with no  contingent  payments  (the
"noncontingent  bond  method").  Under this method the issue price is the amount
paid for the instrument and the  Certificateholder  is in effect put on the cash
method with  respect to interest  income at a  comparable  yield of a fixed rate
debt  instrument with similar terms.  The comparable  yield must be a reasonable
yield for the issuer and must not be less than the  applicable  federal  rate. A
projected  payment schedule and daily portions of interest accrual is determined
based on the comparable  yield. The interest for any accrual period,  other than
an initial short period, is the product of the comparable yield and the adjusted
issue  price at the  beginning  of the accrual  period (the sum of the  purchase
price of the  instrument  plus accrued  interest for all prior  accrual  periods
reduced by any noncontingent or contingent payments on the debt instrument).  If
the amount payable for a period were,  however,  greater or less than the amount
projected  the income  included  for the period  would be increased or decreased
accordingly. Any reduction in the income accrual for a period to an amount below
zero (a "Negative  Adjustment")  would be treated by a  Certificateholder  as an
ordinary loss to the extent of prior income  accruals and may be carried forward
to  offset  future  interest  accruals.  At  maturity,  any  remaining  Negative
Adjustment or any loss  attributable to the  Certificateholder's  basis would be
treated  as a loss  from a sale or  exchange  of the  Certificate.  If the  loss
generating  Mortgage Loan or Mortgage Loans was issued by a natural person, such
loss may be an ordinary  loss because 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. A loss resulting from
total interest  inclusions  exceeding total net Negative  Adjustments taken into
account would be an ordinary loss. If a gain were recognized on sale or exchange
of the  Certificate  it would be  capital  in nature if the  Certificate  were a
capital asset in the hands of the Certificateholder.

  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 contingent payment Final
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.

  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

                            64

<PAGE>



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 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. If
a Residual

                            65

<PAGE>



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  "MATERIAL
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.

                              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 Underwriter,  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 a 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
Underwriter,  the Master Servicer,  the Special Servicer, if any, or the Trustee
or an affiliate thereof either (a) has  discretionary  authority or control with
respect to the

                            66

<PAGE>



investment or  management of such assets or (b) has authority or  responsibility
to give,  or  regularly  gives,  investment  advice with  respect to such assets
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 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  considered  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,  individual retirement
accounts  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.
  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.


                            67

<PAGE>



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 860E. 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  "MATERIAL
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, the applicable underwriter or any other service provider with respect
to the  Certificates,  such as the Trustee,  the Master Servicer and the Special
Servicer,  if any, that this  investment  meets all relevant legal  requirements
with respect to  investments by Plans  generally or any particular  Plan or that
this investment is appropriate for Plans generally or any particular Plan.

                                LEGAL INVESTMENT

  The  related   Prospectus   Supplement  will  indicate   whether  the  Offered
Certificates will constitute  "mortgage related  securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984 (the "Enhancement Act"). It is
anticipated  that  the  Offered  Certificates   generally  will  not  constitute
"mortgage related securities" for purposes of 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 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.


                            68

<PAGE>



  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.  The underwriters  with respect to a sale of any
Class  of  Certificates  will  generally  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.

                                  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.


                            69

<PAGE>



             INDEX OF SIGNIFICANT DEFINITIONS
Definitions                                            Page

1933 Act..................................................2
1986 Act.................................................55
ACMs.....................................................44
ADA......................................................48
Agreement.............................................6, 15
Bankruptcy Code......................................37, 40
Cash Flow Bond Method....................................63
CERCLA...............................................13, 42
Certificateholders.......................................16
Certificates...........................................1, 4
Classes...................................................1
Closing Date.............................................21
Code......................................................7
Code Plans...............................................66
Collection Account....................................5, 17
Commission................................................2
Compound Interest Certificates...........................51
Credit Enhancement....................................5, 31
Cut-off Date..........................................6, 16
Department...............................................67
Depositor.................................................1
Disqualified Organization................................59
Distribution Account..................................5, 17
Distribution Date.....................................6, 16
Enhancement Act..........................................68
EPA......................................................44
ERISA.................................................7, 66
ERISA Plans..............................................66
Escrow Account...........................................25
Escrow Payments..........................................25
Event of Default.........................................29
Fannie Mae...............................................16
FHA......................................................23
FHLMC....................................................16
Final Regulations........................................51
Forfeiture Laws..........................................48
Form 8-K.................................................21
Garn-St Germain Act......................................45
GNMA.....................................................16
Hazardous Materials......................................43
HUD......................................................23
Installment Contracts.................................4, 20
Interest Weighted Certificate........................53, 64
IRS......................................................51
Lead Paint Act...........................................44
Master Servicer.......................................4, 24
Master Servicer Remittance Date..........................17
Mortgage..........................................4, 20, 34
Mortgage Loan.........................................4, 20
Mortgage Loan File.......................................22
Mortgage Loan Groups.....................................21
Mortgage Loan Schedule...................................22
Mortgage Loan Seller.....................................23
Mortgage Loans............................................1

                            70

<PAGE>


Definitions                                            Page



Mortgage Pool..........................................1, 4
Mortgaged Property....................................4, 20
Mortgagee................................................34
Mortgagor................................................34
Multiple Variable Rate...................................53
NCUA.....................................................47
Negative Adjustment......................................64
Nonresidents.............................................65
Note.....................................................21
Offered Certificates......................................1
OID......................................................51
Pass-Through Certificates................................61
Pass-Through Rate.........................................2
Permitted Investments....................................18
Plans....................................................66
Policy Statement.........................................68
Prepayment Assumption....................................52
Property Protection Expenses.............................17
PTCE.....................................................67
Rating Agency.........................................7, 15
Ratio Strip Certificates.................................63
Registration Statement....................................2
Regular Certificates..................................7, 51
Regular Interests.....................................7, 49
Regulations..............................................67
Relief Act...............................................46
REMIC.....................................................1
REMIC Regulations........................................59
REO Account..............................................17
Reserve Account..........................................15
Reserve Fund.............................................32
Residual Certificate.....................................58
Residual Certificates.....................................7
Residual Interests....................................7, 49
S&P......................................................18
Senior Certificates......................................31
Series....................................................1
Servicing Fee........................................27, 61
Simple Interest Loans....................................21
Single Variable Rate.....................................52
Special Servicer..........................................4
Special Servicing Fee....................................27
Specially Serviced Mortgage Loans........................24
Startup Day..........................................49, 57
Stripped Certificates....................................61
Subordinate Certificates.................................31
Tiered REMICs............................................51
TIN......................................................65
Title V..................................................46
Title VIII...............................................46
Trust Fund............................................1, 15
Trustee...............................................4, 20
UCC......................................................35

                            71

<PAGE>


Definitions                                            Page


Underwriter's Exemption..................................67
USTs.....................................................44
Voting Rights............................................14



                            72




                                November 8, 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.   333-_____)  (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
"MATERIAL FEDERAL INCOME TAX CONSEQUENCES" in the Prospectus.  Such descriptions
do not purport to discuss all 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 evaluating  whether such opinion would be
relevant under the circumstances.

      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
"MATERIAL  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,

                                MORRISON & HECKER L.L.P. 



                                





<PAGE>



                                November 8, 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.  333-________)  (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
ProspectusSupplement included therein; (2) the form of the Pooling and Servicing
Agreement  included as an exhibit to the  Registration  Statement;  and (3) such
other


<PAGE>


Commercial Mortgage Acceptance Corp.
November 6, 1996
Page 2

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:

      1. 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.

      2. 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  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.




<PAGE>


Commercial Mortgage Acceptance Corp.
November 8, 1996
Page 3


                              Very truly yours,
 
                              MORRISON & HECKER L.L.P.



                            





<PAGE>




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission