COMMERCIAL MORTGAGE ACCEPTANCE CORP
S-3, 1996-10-08
Previous: NATIONAL AUTO FINANCE CO INC, S-1, 1996-10-08
Next: AAR CORP, 10-Q, 1996-10-09



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

                            Registration No. 333-____


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


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

                COMMERCIAL MORTGAGE ACCEPTANCE CORP.
       (Exact name of registrant as specified in its charter)

             Missouri                          43-1681393
   (State or other jurisdiction             (I.R.S. Employer
of incorporation or organization)         Identification Number)

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

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

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

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

                              Copy to:

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



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

     If the only  securities  being  registered  on this form are being  offered
pursuant to dividend or interest  reinvestment plans, please check the following
box.
     If any of the securities being registered on this form are to
be offered on a delayed or continuous basis pursuant to Rule 415
under the Securities Act of 1933, other than securities offered
only in connection with dividend or interest reinvestment plans,
please check the following box.     X
     If this form is filed to  register  additional  securities  for an offering
pursuant to Rule  462(b)  under the  Securities  Act of 1933,  please  check the
following box and list the Securities Act  registration  statement number of the
earlier effective registration statement for the same offering.
     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act of 1933,  please check the following box and list the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering.
     If delivery of the  prospectus  is expected to be made pursuant to Rule 434
under the Securities Act of 1933, please check the following box.


<PAGE>



                   CALCULATION OF REGISTRATION FEE
===========================================================================
   Title of     Amount to be  Proposed maximuProposed maximum  Amount of
securities to    registered   offering price aggregate offerregistration fee
be registered                 per               price(1)
                                security(1)
- ---------------------------------------------------------------------------
Mortgage
Pass-Through     $1,000,000        100%        $1,000,000       $344.83
Certificates,
issued in
series
===========================================================================

(1)Estimated solely for the purpose of calculating the registration
fee.




The registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.



<PAGE>




                        CROSS REFERENCE SHEET

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



               Item                       Caption in Prospectus

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

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

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

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

5.   Determination of Offering Price*

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

7.   Selling Security Holders.....  *

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

9.   Description of Securities to BeOutsideeFront 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 C*unsel

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 OCTOBER 8, 1996
                   SUBJECT TO COMPLETION
PROSPECTUS SUPPLEMENT
(To Prospectus dated ______ ____, 1996)

              $[              ] (Approximate)

     Commercial Mortgage Acceptance Corp. (Depositor)
      ________________________ (Mortgage Loan Seller)
       Midland Loan Services, L.P. (Master Servicer)
Commercial Mortgage Pass-Through Certificates, Series _______

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

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

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

     Prospective  Investors  should  consider the factors  discussed under "RISK
FACTORS" at page S-24 in this Prospectus Supplement and Page 8 of the Prospectus
before purchasing any of the Offered Certificates.
================================================================
                     Initial                      Related Final
                   Certificate    Pass-Through    Distribution
     Class         Balance (1)      Rate (2)        Date (3)
- ----------------------------------------------------------------
Class  A  ......            $                  %
- ----------------------------------------------------------------
Class  B  ......            $                  %
- ----------------------------------------------------------------
Class [    ]....            $                  %
       ----
================================================================
(1)  Approximate, subject to an upward or downward
variance of up to 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     CERTIFI-
     CATES--Distribution--Prepayment  Premiums"  herein.  (3)  The  Rated  Final
     Distribution   Dates  for  each  Class  of  Offered   Certificates  is  the
     Distribution  Date  occurring two years after the latest  Assumed  Maturity
     Date of any of the Mortgage Loans.  The "Assumed  Maturity Date" of (a) any
     Mortgage  Loan  that is not a  Balloon  Loan is the  maturity  date of such
     Mortgage  Loan and (b) any Balloon Loan is the date on which such  Mortgage
     Loan would be deemed to mature in accordance with its original amortization
     schedule absent its Balloon Payment.

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

                       _______, 1996


<PAGE>



(continued from previous page)

     The Certificates will represent  beneficial  ownership interests in a trust
fund (the "Trust Fund") to be created by Commercial  Mortgage  Acceptance  Corp.
(the  "Depositor").  The  Trust  Fund  will  consist  primarily  of a pool  (the
"Mortgage  Pool") of [ ]  fixed-rate  mortgage  loans,  with  original  terms to
maturity  of not more than [ ] years (the  "Mortgage  Loans"),  secured by first
liens on commercial and multifamily  residential  properties (each, a "Mortgaged
Property").

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

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

     Distributions  of principal and  interest,  as  applicable,  on the Regular
Certificates  will be made, to the extent of Available Funds, on the 25th day of
each month or, if any such day is not a  Business  Day,  on the next  succeeding
Business  Day,   beginning  in  [  ],  1996  (each,  a   "Distribution   Date").
Distributions  allocable  to  interest  on the  Certificates  will  be  made  as
described herein under "DESCRIPTION OF THE CERTIFICATES--Distributions"  herein.
The  rights  of the  holders  of the  Class  B and  Class  C  Certificates  (the
"Subordinate  Certificates") to receive  distributions of principal and interest
will be  subordinate  to such rights of the holders of the Class A  Certificates
(the  "Senior  Certificates");  the  rights  of  the  holders  of  the  Class  C
Certificates to receive such distributions will be subordinate to such rights of
the holders of the Class B Certificates. In addition, each Class of Certificates
will have the benefit of  subordination of the Class LR and Class R Certificates
to  the  extent  of any  distributions  to  which  the  Class  LR  and  Class  R
Certificates would otherwise be entitled.  [Describe subordination provisions of
Class [EC] Certificates, Class [IO] Certificates and Class [PO] Certificates, if
applicable.] See "DESCRIPTION OF THE CERTIFICATES--Subordination" herein.

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

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

                            S-2

<PAGE>



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

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

     The  Certificates  are being  issued  pursuant to a Pooling  and  Servicing
Agreement dated as of [ ], 1996 (the "Pooling and Servicing Agreement"),  by and
among the  Depositor,  Midland Loan  Services,  L.P.,  as servicer  (the "Master
Servicer"), [ ], as special servicer (the "Special Servicer"),  _______________,
as trustee (the "Trustee"),  and  _______________,  as fiscal agent (the "Fiscal
Agent"). The obligations of the Master Servicer with respect to the Certificates
will be limited to its  contractual  servicing  obligations  and the  obligation
under certain circumstances to make Advances with respect to the Mortgage Loans.
See "THE POOLING AND SERVICING AGREEMENT" herein.

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

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

                            S-3

<PAGE>



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

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

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

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

                   AVAILABLE INFORMATION

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

                            S-4

<PAGE>




                     EXECUTIVE SUMMARY

     Prospective investors are advised to carefully read, and should rely solely
on, the detailed information  appearing elsewhere in this Prospectus  Supplement
and the Prospectus relating to the securities referred to herein in making their
investment  decision.  The  following  Executive  Summary  does not  include all
relevant  information  relating to the Offered  Certificates  or 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 fully review 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 of                                                    Credit
  Total                                                      Support
         -------------------------------------------------
___%      Class([Rating])                                     _____%
         -------------------------------------------------
___%      Class([Rating])                                     _____%
         -------------------------------------------------
___%      Class([Rating])                                     _____%
         -------------------------------------------------

                     ----------
                               Not offered hereby: Classes C and
                               [__].
                               Ratings:
                               ----------------------------.
                     ----------



[Insert Class [EC],  Class [PO] and Class [IO]  Certificates  where
appropriate]

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

======================================================================
                  Initial
                  Aggregate
                  Certificate                                          Cash
                  Principal                                 Weighted   Flow
                  or         % of               Certificate Average    or
Class    Rating   Notional   Total  Description Interest    Life       Principal
                  Amount                        Rate        (years)(1) Window
                                                                      (years)(1)
- ----------------------------------------------------------------------
Senior Certificates
- ----------------------------------------------------------------------
                                    [Fixed]
                                    [Variable]
A                 $_________ ____%   Rate       ____%        _____    ____-____
- ----------------------------------------------------------------------
Subordinate Certificates
- ----------------------------------------------------------------------
                                    [Fixed]
                                    [Variable]
B                 $_________ ____%   Rate       ____%        _____    ____-____
- ----------------------------------------------------------------------
                                    [Fixed]
                                    [Variable]
C                 $_________ ____%   Rate       ____%        _____    ____-____
======================================================================

(1)  Based on Scenario 1, which assumes a 0% CPR.  See
"YIELD CONSIDERATIONS--Weighted Average Life of the Regular
Certificates".

[Insert Class [EC], Class [PO] and Class [IO] Certificates
where appropriate]

                            S-5

<PAGE>




Securities:

   Distribution Dates  Distributions on the Certificates
                       will be made monthly on the 25th
                       day of the month, or, if such day
                       is not a Business Day, the next
                       succeeding Business Day commencing
                       on _______ 25, 1996.  "See
                       DESCRIPTION OF THE CERTIFICATES--
                       Distributions" herein.

   Scheduled Final
     Distribution Date [------------------------------------------------------].

   Rated Final
     Distribution Date     As to each Class of
                           Certificates [(other than the
                           Class [EC] Certificates)],
                           [_________________], which is
                           the Distribution Date
                           occurring two years after the
                           latest Assumed Maturity Date
                           of any of the Mortgage Loans.
                           The "Assumed Maturity Date" of
                           (i) any Mortgage Loan that is
                           not a Balloon Loan is the
                           maturity date of such Mortgage
                           Loan and (ii) any Balloon Loan
                           is the date on which such
                           Mortgage Loan would be deemed
                           to mature in accordance with
                           its original amortization
                           schedule absent its Balloon
                           Payment.

   Termination ..... [___]% optional termination.  See
                     "The POOLING AND SERVICING
                     AGREEMENT--Optional Termination"
                     herein.

   Master Servicer.. Midland Loan Services, L.P.  See
                     "THE MASTER SERVICER" herein.

   Special Servicer. _______________.  See "THE SPECIAL
                     SERVICER" herein.

   Trustee.......... _______________.  See "POOLING AND
                     SERVICING AGREEMENT--The Trustee"
                     herein.

   Fiscal Agent..... _______________.  See "POOLING AND
                     SERVICING AGREEMENT--The Fiscal Agent" herein.

   Legal             Status.....  Class A, Class B and Class  [__]  Certificates
                     are  publicly  registered  securities;  no  other  Class is
                     offered    hereby.    See   also    "DESCRIPTION   OF   THE
                     CERTIFICATES--General" herein.

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

   ERISA............ The Class A Certificates should
                     qualify for an exemption from the
                     prohibited transaction provisions of
                     ERISA.  The Class B and Class C
                     Certificates may be acquired by
                     employee benefit plans subject to
                     ERISA only if an exemption from the
                     prohibited transaction provisions of
                     ERISA is applicable.  [Describe
                     ERISA status of Class [EC], Class
                     [IO] and Class [PO] Certificates, if
                     applicable.]  See "ERISA
                     CONSIDERATIONS" herein.

                            S-6

<PAGE>




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

   Denominations.... [The Class [__] and Class [__]  Certificates will be issued
                     in  minimum   denominations  of  Certificate   Balance  [or
                     Notional   Balance,   as  applicable,]  of  [$100,000]  and
                     multiples  of [$1,000] in excess  thereof.  [The Class [__]
                     and Class  [__]  Certificates  will be  issued  in  minimum
                     denominations of Certificate  Balance [or Notional Balance,
                     as applicable,] of [$100,000] and multiples of $1 in excess
                     thereof.

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

   Closing Date..... On or about __________ ___, 1996.

Certificate Terminology:

   Senior Certificates     Class A.  [Insert Class [EC],
                           Class [IO] and Class [PO], if
                           applicable.]

   Subordinate Certificates     Classes B and C.  [Insert
                                Class [EC], Class [IO] and
                                Class [PO], if applicable.]

   Offered Certificates    Class A, Class B and Class
                           [__] Certificates.

   Non-Offered Certificates     The Class C and [___]
                                Certificates.

Structural Summary:

   Interest          Payments  Interest  collected  on  Mortgage  Loans  will be
                     distributed  (subject to reduction by allocations of excess
                     Prepayment   Interest  Shortfalls  and  certain  losses  of
                     interest,  as further  described  herein) to the holders of
                     the  Class A,  Class B and  Class C  Certificates,  in that
                     order.  [Insert  Class [EC],  Class [IO] and Class [PO], if
                     appropriate.]       See       "DESCRIPTION      OF      THE
                     CERTIFICATES--Distributions" herein.

   Principal Payments  The Pooled Principal Distribution
                       Amount will be distributed to the
                       holders of the Class A, Class B and
                       Class C Certificates, in that
                       order, and in each case, until the
                       aggregate Certificate Principal
                       Balance of the applicable Class of
                       Certificates has been reduced to
                       zero.  [Insert Class [EC], Class
                       [IO] and Class [PO], if
                       appropriate.]  See "DESCRIPTION OF
                       THE CERTIFICATES--Distributions""
                       herein.

Credit Enhancement.. The Class A Certificates are credit
                     enhanced by the Classes of
                     Subordinate Certificates, which
                     consist of the Class B and Class C
                     Certificates.  [Insert Class [EC],
                     Class [IO] and Class [PO], if
                     appropriate.]

                            S-7

<PAGE>




     ............... Realized Losses of principal and
                     interest from any Mortgage Loan and
                     certain other losses experienced by
                     the Trust Fund will generally be
                     allocated separately to the Classes
                     of Regular Certificates (other than
                     the Class [___] and Class [___]
                     Certificates) in reverse
                     alphabetical order starting with the
                     Class C Certificates.  [Insert Class
                     [EC], Class [IO] and Class [PO], if
                     appropriate.]

Advances............ Subject to the limitations described
                     herein, the Master Servicer is
                     required to make advances (each such
                     amount, a "P&I Advance") in respect
                     of delinquent Monthly Payments on
                     the Mortgage Loans.  The Master
                     Servicer will not be required to
                     advance the full amount of any
                     Balloon Payment not made by the
                     related borrower on its due date,
                     but will advance an amount equal to
                     the monthly payment (or portion
                     thereof not received) deemed to be
                     due on the Mortgage Loan after such
                     default, calculated based on the
                     original amortization schedule of
                     such Mortgage Loan with interest as
                     described herein.  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.

Investor Reporting.. [Describe reports to be delivered to
                     Certificateholders].

     ............... See "THE POOLING AND SERVICING
                     AGREEMENT--Reports to
                     Certificateholders" herein.

Collateral Overview;
  Loan               Details......  See Annex A and Annex B 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 or before
                     such date,  whether or not received.  See also "DESCRIPTION
                     OF  THE   MORTGAGE   POOL"   for   additional   statistical
                     information regarding the Mortgage Loans.



Characteristics

Cut-off Date Principal Balance                      $__________
Number of Mortgage Loans....                               ____
Weighted Average Mortgage Interest Rate                    ___%
Weighted Average Maturity...                         ___ months
Weighted Average Seasoning (1)                       ___ months

                            S-8

<PAGE>




Weighted Average DSCR (2)...                              ___x
Average Loan Balance........                       $__________
Balloon Mortgage Loans (3)..                              ___%



(1)  Calculated from the first payment date to the Cut-Off
     Date.

(2)  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.

(3)  By Cut-off Date Principal Balance.


              Cut-off Date Principal Balances

Cut-off Date Principal Balance

    2,000,001- 3,000,000............  ___%
    3,000,001- 4,000,000............  ___%
    4,000,001- 5,000,000............  ___%
    5,000,001- 6,000,000............  ___%
    6,000,001- 7,000,000............  ___%
    7,000,001- 7,000,000............  ___%
    7,000,001- 8,000,000............  ___%
    8,000,001- 9,000,000............  ___%
    9,000,001-10,000,000............  ___%
   10,000,001-or greater............  ___%

               Geographical Distribution (1)

State

                ....................         ____%
                ....................         ____%
                ....................         ____%
                ....................         ____%
                ....................         ____%
                ....................         ____%
                ....................         ____%



(1).................................By Cut-off Date
                                    Principal Balance.




                            S-9

<PAGE>




            Debt Service Coverage Ratios (1)(2)

Range of Debt Service Coverage Ratios

0.75x-1.00x.........................          ___%
1.01-1.10x..........................          ___%
1.11-1.20x..........................          ___%
1.21-1.30x..........................          ___%
1.31-1.40x..........................          ___%
1.41-1.50x..........................          ___%
1.51-1.60x..........................          ___%
1.61-1.70x..........................          ___%
1.71-1.80x..........................          ___%
1.81-1.90x..........................          ___%
1.91-2.00x..........................          ___%
2.01-2.25x..........................          ___%
2.26-2.50x..........................          ___%
2.51x or greater....................          ___%



(1).................................By Cut-off Date
                                    Principal Balance.

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


                    Property Types (1)

Property Types

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



                           S-10

<PAGE>




(1)By Cut-off Date Principal Balance.

                     Seasoning (1)(2)

Age in Months

  0- 24.............................          ___%
 25- 60.............................          ___%
 61-120.............................          ___%
121-300.............................          ___%



(1).................................By Cut-off Date
                                    Principal Balance.

(2).................................Calculated from the
                                    first payment to the
                                    Cut-off Date.



Balloon Mortgage Loans--Months to Final Scheduled Maturity (1)

Remaining Term in Months

  0-  6.............................          ___%
  7- 12.............................          ___%
 13- 24.............................          ___%
 25- 48.............................          ___%
 49- 60.............................          ___%
 61- 84.............................          ___%
 85-120.............................          ___%
121-180.............................          ___%
181-240.............................          ___%



(1).................................By Cut-off Date
                                    Principal Balance.


     Delinquency Status as of _____________, 199__ (1)

Status

[No Delinquencies]..................          ___%



(1).................................By Cut-off Date
                                    Principal Balance.

                           S-11

<PAGE>




                  Year of Origination (1)

Year

1974 or earlier.....................          ___%
1975-1985...........................          ___%
1986-1987...........................          ___%
1988................................          ___%
1989................................          ___%
1990................................          ___%
1991................................          ___%
1992................................          ___%
1993................................          ___%
1994................................          ___%
1995................................          ___%
1996................................          ___%



(1).................................By Cut-off Date
                                    Principal Balance.


   Modified Mortgage Loans Since ___________, 199__ (1)

Modified Mortgage Loans.............          ___%



(1)  By Cut-off Date Principal Balance.

                           S-12

<PAGE>




                     SUMMARY OF TERMS

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

Title of Certificates.  Commercial Mortgage Acceptance
                        Corp. Commercial Mortgage
                        Pass-Through Certificates, Series
                        ______ (the "Certificates").

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

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

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

     .................  [Class [EC] Certificates];

     .................  [Class [IO] Certificates];

     .................  [Class [PO] Certificates];

     .................  Class R Certificates; and

     .................  Class LR Certificates.

     .................  The aggregate initial Certificate
                        Balance of all Classes of
                        Certificates is subject to a
                        permitted variance of plus or
                        minus 5% as described herein.
                        The Certificates will be issued
                        pursuant to a Pooling and
                        Servicing Agreement to be dated
                        as of [                ], 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,
                        Class B and Class [   ]
                                           --- 
                        Certificates are offered hereby.

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

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

                           S-13

<PAGE>




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

Special Servicer......  [__________________], a
                        [____________________].  See "THE
                        SPECIAL SERVICER" herein.

Trustee...............  _____________, a
                        ________________.  See "THE
                        POOLING AND SERVICING AGREEMENT--The Trustee" herein.

Fiscal Agent..........  _______________, a
                        __________________, and the
                        corporate parent of the Trustee.
                        See "THE POOLING AND SERVICING
                        AGREEMENT--The Fiscal Agent"
                        herein.

Cut-off Date..........  [                             ],
                        1996 [(except with respect to [
                        ] loans for which the Cut-off
                        Date is [                     ]),
                        1996].

Closing Date..........  On or about [
                        ], 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
                        [                   ], 1996.  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.

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
                        [        ], 1996 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 15th day of any month, or if
                        such 15th day is not a Business
                        Day, the Business Day immediately
                        preceding such 15th day,
                        commencing on [               ],
                        1996.

                           S-14

<PAGE>




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 [  ] of
                                                   -- 
                        the Mortgage Loans, is the first
                        day of the month, [and which
                        date, for [   ] of the Mortgage
                                   --- 
                        Loans, is the [   ] day of the
                                       --- 
                        month].

Denominations.........  The Class [   ] and Class [   ]
                                   ---             --- 
                        Certificates will be issued in
                        minimum denominations of
                        Certificate Balance [or Notional
                        Balance, as applicable,] of
                        $100,000 and multiples of $1,000
                        in excess thereof and will be
                        registered in the name of a
                        nominee of The Depository Trust
                        Company ("DTC" and, together with
                        any successor depository selected
                        by the Depositor, the
                        "Depository") and beneficial
                        interests therein will be held by
                        investors through the book-entry
                        facilities of the Depository.
                        The Depositor has been informed
                        by DTC that its nominee will be
                        Cede & Co. Beneficial owners will
                        hold and transfer their
                        respective ownership interests in
                        and to such Book-Entry
                        Certificates through the
                        book-entry facilities of DTC and
                        will not be entitled to
                        definitive, fully registered
                        Certificates except in the
                        limited circumstances set forth
                        herein.  [The Class [   ] and
                                             --- 
                        Class [   ] Certificates will be
                               ---  
                        issued in minimum denominations
                        of Certificate Balance [or
                        Notional Balance, as applicable,]
                        of $100,000 and multiples $1 in
                        excess thereof and will be
                        issuable in definitive physical
                        registered form.  The Residual
                        Certificates will each be
                        issuable in registered definitive
                        physical form, in minimum
                        denominations of 5% Percentage
                        Interest and integral multiples
                        of a 1% Percentage Interest in
                        excess thereof.  See "DESCRIPTION
                        OF
     .................  THE CERTIFICATES--Delivery, Form
                        and Denomination" herein.

Distributions.........  The per annum rate at which
                        interest accrues (the
                        "Pass-Through Rate") on the Class
                        [   ] and [   ] Certificates
                        ----       ---
                        during any Interest Accrual
                        Period will be equal to [   ]%
                                                 ---
                        and [   ]%, respectively.  [With
                             ---
                        respect to each Interest Accrual
                        Period up to and including
                        [                     ] (the "EC
                        ----------------------
                        Maturity Date"), the Class [EC]
                        Certificates will be entitled to
                        an amount equal to
                        [_____________________].  The
                        Class [EC] Certificates are not
                        entitled to distributions (other
                        than any Class Interest
                        Shortfalls) following the EC
                        Maturity Date.]  [The
                        Pass-Through Rate on the Class [
                        ] Certificates during any
                        Interest Accrual Period will be
                        equal to the greater of (i) the
                        [Weighted Average Net Mortgage
                        Rate] and (ii) [   ]%. [The
                                        ---
                        Pass-Through Rate on the Class
                        [IO] Certificates during any
                        Interest Accrual Period will be
                        equal to the [Weighted Average
                        Net Mortgage Rate].]  [The Class
                        [PO] Certificates are
                        principal-only certificates and
                        are not entitled to distributions
                        in respect of interest.]

                           S-15

<PAGE>




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

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

                           S-16

<PAGE>




     .................  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 the Servicing Fee
                        and Special Servicing Fee with
                        respect to such Distribution
                        Date, all as provided herein.
                        [The Class [PO] Certificates are
                        principal-only certificates and
                        have no Class Interest
                        Distribution Amount.]

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

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

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

                           S-17

<PAGE>




     .................  Payments allocable to principal
                        of any Mortgage Loan that was
                        liquidated during the related
                        Collection Period; (v) the
                        principal component of all
                        Balloon Payments received during
                        the related Collection Period;
                        (vi) all other Principal
                        Prepayments received in the
                        related Collection Period; and
                        (vii) any other full or partial
                        recoveries in respect of
                        principal, including Insurance
                        Proceeds, Condemnation Proceeds,
                        Liquidation Proceeds and Net REO
                        Proceeds.

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

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

                           S-18

<PAGE>




Subordination ........  As a means of providing a certain
                        amount of protection to the
                        holders of the Class A
                        Certificates against losses
                        associated with delinquent and
                        defaulted Mortgage Loans, the
                        rights of the holders of the
                        Class B and Class C Certificates
                        to receive distributions of
                        interest and principal, as
                        applicable, will be subordinated
                        to such rights of the holders of
                        the Class A Certificates.  Each
                        other Class of Regular
                        Certificates will likewise be
                        protected by the subordination
                        offered by the other Classes of
                        Certificates that bear a later
                        alphabetical designation.
                        [describe subordination
                        provisions of Class [EC]
                        Certificates, Class [IO]
                        Certificates and Class [PO]
                        Certificates, if applicable.]
                        This subordination will be
                        effected in two ways: (i) by the
                        preferential right of the holders
                        of a Class of Certificates to
                        receive, on any Distribution
                        Date, the amounts of both
                        interest and principal, as
                        applicable, distributable in
                        respect of such Certificates on
                        such Distribution Date prior to
                        any distribution being made on
                        such Distribution Date in respect
                        of any Classes of Certificates
                        subordinate thereto and (ii) by
                        the allocation of Realized Losses
                        to the Certificates in reverse
                        order of their alphabetical
                        designations; [provided that
                        Realized Losses are allocated pro
                        rata  to the Class [   ]
                                            --- 
                        Certificates and the Class [   ]
                                                    --- 
                        Certificates.]  See "DESCRIPTION
                        OF THE
                        CERTIFICATES--Subordination"
                        herein.  Shortfalls in Available
                        Funds resulting from additional
                        Master Servicer or Special
                        Servicer compensation, interest
                        on Advances, extraordinary
                        expenses of the Trust Fund or
                        otherwise will be allocated in
                        the same manner as Realized
                        Losses.  No other form of credit
                        enhancement is offered for the
                        benefit of the holders of the
                        Offered Certificates.

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

Optional Termination..  The Special Servicer, the Master
                        Servicer, the Depositor and any
                        holder of the Class LR
                        Certificates representing more
                        than a 50% Percentage Interest of
                        the Class LR Certificates will
                        each have the option to purchase,
                        at the purchase price specified
                        herein, all of the Mortgage
                        Loans, and all property acquired
                        through exercise of remedies in
                        respect of any Mortgage Loans,
                        remaining in the Trust Fund, and
                        thereby effect a termination of

                           S-19

<PAGE>




     .................  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 "THE POOLING AND
                        SERVICING AGREEMENT--Optional
                        Termination" herein.

Auction...............  If the Trust Fund has not been
                        earlier terminated as described
                        under "THE POOLING AND SERVICING
                        AGREEMENT--Optional Termination"
                        herein, the Trustee will on the
                        Distribution Date occurring in
                        [               ] of each year
                        ----------------
                        from and including [    ] and on
                                            ----
                        any date after the Distribution
                        Date occurring in
                        [                    ] on which
                        ---------------------
                        the Trustee receives an
                        unsolicited bona fide offer to
                        purchase all (but not less than
                        all) of the Mortgage Loans (each,
                        an "Auction Valuation Date"),
                        request that 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 Date plus
                        expenses, the Trustee shall
                        auction the Mortgage Loans and
                        such property and thereby effect
                        a  termination of the Trust Fund
                        and early retirement of the then
                        outstanding Certificates.  The
                        Trustee will accept no bid lower
                        than the Certificate Balances of
                        all Certificates outstanding on
                        the Auction Valuation Date plus
                        expenses.  See "POOLING AND
                        SERVICING AGREEMENT--Auction"
                        herein.

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

                           S-20

<PAGE>




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

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

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

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

                           S-21

<PAGE>


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

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

Ratings...............  It is a condition to the issuance
                        of the Certificates that:  the
                        Class A Certificates, the Class B
                        Certificates and the Class [___]
                        Certificates each be rated
                        [______________] by each of
                        [__________________].  The Class
                        [  ], Class R and Class LR
                        ----
                        Certificates are unrated.  A
                        security rating is not a
                        recommendation to buy, sell or
                        hold securities and may be
                        subject to revision or withdrawal
                        at any time by the assigning
                        rating organization.  A security
                        rating does not address the
                        likelihood or frequency of
                        prepayments (both voluntary and
                        involuntary) or the possibility
                        that Certificateholders might
                        suffer a lower than anticipated
                        yield, nor does a security rating
                        address

                           S-22

<PAGE>




     .................  the likelihood of receipt of
                        Prepayment Premiums or the
                        likelihood of collection by the
                        Master Servicer of Default
                        Interest.  See "RISK FACTORS" and
                        "RATINGS" herein.

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

                           S-23

<PAGE>



                       RISK FACTORS

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

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

The Mortgage Loans; Investment in Commercial and
Multifamily Mortgage Loans

         Borrower Default;  Non-recourse Mortgage Loans. The Mortgage Loans, the
proceeds of which are the sole source of payments on the  Certificates,  are not
insured or  guaranteed  by any  governmental  entity,  by any  private  mortgage
insurer or by the Depositor,  the Mortgage Loan Seller, the Master Servicer, the
Special  Servicer,  the  Trustee,  the Fiscal  Agent or any of their  respective
affiliates.

     Certain of the Mortgage Loans are non-recourse  loans,  which means that in
the event of a borrower default,  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.  Consequently,  payment of each
Mortgage Loan prior to maturity is dependent primarily on the sufficiency of the
net operating income of the related  Mortgaged  Property and payment at maturity
(whether at scheduled  maturity or, in the event of a default under the Mortgage
Loan, upon the  acceleration  of such maturity) is dependent  primarily upon the
then market value of the Mortgaged Property.

     Commercial and Multifamily  Lending  Generally.  Commercial and multifamily
lending  generally is viewed as exposing a lender to a greater risk of loss than
one-to-four  family  residential  lending.  Commercial and  multifamily  lending
typically  involves  larger loans to single  obligors  than  one-to-four  family
residential lending and therefore provides lenders with less  diversification of
risk and has the potential for greater  losses  resulting  from the  delinquency
and/or default of individual loans. The repayment of loans secured by commercial
or multifamily  properties is typically dependent upon the successful  operation
of  such  properties.  As  noted  above,  certain  of  the  Mortgage  Loans  are
non-recourse  loans,  the  payment  of which  is  dependent  primarily  upon the
sufficiency of the net operating  income of the related  Mortgaged  Property and
the market value of such Mortgaged Property.

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

         a.   Aging and Deterioration of Commercial and
Multifamily Properties.  The age, construction quality
and design of a particular property may affect the
occupancy level as well as the rents

                           S-24

<PAGE>



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

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

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

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

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

     Providers of long-term  nursing care and other medical services are subject
to  federal  and  state  laws that  relate  to the  adequacy  of  medical  care,
distribution of pharmaceuticals, rate setting, equipment, personnel,

                           S-25

<PAGE>



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

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

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

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

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

                           S-26

<PAGE>



OF THE MORTGAGE POOL----Environmental Risks"  and "--Risks
Particular to Self-Storage Facilities" herein.]

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

     Hotel  Properties  may  present  additional  risks as compared to the other
property types in that: (i) hotels are typically operated pursuant to franchise,
management and operating  agreements  that may be terminable by the  franchisor,
the manager or the operator,  which  termination  could have a material  adverse
effect upon the operations and value of the related hotel because of the loss of
associated name recognition,  marketing  support and  decentralized  reservation
systems  provided  by the  franchisor;  (ii) the  transferability  of a  hotel's
operating,  liquor and other  licenses to the entity  acquiring  a hotel  either
through  purchase  or  foreclosure  is  subject  to the  vagaries  of local  law
requirements;  and (iii) because of the expertise and knowledge  required to run
hotel  operations,  foreclosure  and a change in ownership (and  consequently of
management)  may have an  especially  adverse  effect on the  perception  of the
public and the  industry  (including  franchisors)  concerning  the quality of a
hotel's operations.  See "DESCRIPTION OF THE MORTGAGE POOL--Risks  Particular to
Hotel Properties" herein.]

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

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

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

                           S-27

<PAGE>



by that borrower.  Such borrower could attempt to avert  foreclosure by filing a
bankruptcy petition that might have the effect of interrupting  Monthly Payments
for an indefinite  period on all of the related Mortgage Loans. See "DESCRIPTION
OF THE MORTGAGE POOL--Concentration of Mortgage Loans and Borrowers" herein.

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

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

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

     Geographic Concentration.  Repayments by borrowers and the market values of
the Mortgaged  Properties could be affected by economic conditions  generally or
in  regions  where the  borrowers  and the  Mortgaged  Properties  are  located,
conditions  in the real  estate  markets  where  the  Mortgaged  Properties  are
located,  changes  in  governmental  rules and fiscal  policies,  acts of nature
(which may result in  uninsured  losses) and other  factors  that are beyond the
control  of the  borrowers.  The  economy  of any  state  or  region  in which a
Mortgaged Property is located may be adversely affected to a greater degree than
that of other areas of the country by certain developments  affecting industries
concentrated  in such  state or region.  Moreover,  in recent  periods,  several
regions of the United  States  have  experienced  significant  downturns  in the
market  value of real  estate.  To the extent  that  general  economic  or other
relevant  conditions in states or regions in which  concentrations  of Mortgaged
Properties securing  significant  portions of the aggregate principal balance of
the Mortgage  Loans are located  decline and result in a decrease in  commercial
property,  housing or consumer demand in the region,  the income from and market
value of the Mortgaged Properties may be adversely affected. See "DESCRIPTION OF
THE MORTGAGE POOL--Geographic Concentration". herein.

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

                           S-28

<PAGE>



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

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

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

     Balloon Payments;  Optional  Acceleration.  Balloon Loans involve a greater
risk of default to the lender than self-amortizing loans, because the ability of
a borrower  to make a Balloon  Payment  typically  will  depend upon its ability
either to refinance  the related  Mortgaged  Property or to sell such  Mortgaged
Property  at a price  sufficient  to permit  the  borrower  to make the  Balloon
Payment.  The ability of a borrower to accomplish  either of these goals will be
affected by a number of factors at the time of  attempted  sale or  refinancing,
including the level of available  mortgage  rates,  the fair market value of the
related  Mortgaged  Property,  the  borrower's  equity in the related  Mortgaged
Property,  the financial  condition of the borrower and operating history of the
related Mortgaged  Property,  tax laws,  prevailing  economic conditions and the
availability of credit for multifamily or commercial properties (as the case may
be) generally. See "DESCRIPTION OF THE MORTGAGE POOL--Balloon Payments; Optional
Acceleration" herein.

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

                           S-29

<PAGE>



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

     Other Financing.  In general, the borrowers are prohibited from encumbering
the related  Mortgaged  Property  with  additional  secured debt or the lender's
approval  is  required  for such an  encumbrance,  except as set  forth  herein.
However,  a  violation  of such  prohibition  may not become  evident  until the
related Mortgage Loan otherwise becomes defaulted. In cases in which one or more
junior liens are imposed on a Mortgaged  Property or the  borrower  incurs other
indebtedness,  the Trust Fund is subject to additional risks, including, without
limitation, the risks that the borrower may have greater incentives to repay the
junior or unsecured indebtedness first and that it may be more difficult for the
borrower to refinance the Mortgage  Loan or to sell the  Mortgaged  Property for
purposes of making any Balloon  Payment upon the maturity of the Mortgage  Loan.
See "DESCRIPTION OF THE MORTGAGE POOL--Balloon Payments;  Optional Acceleration"
herein and "CERTAIN  LEGAL ASPECTS OF THE MORTGAGE  LOANS--Secondary  Financing;
Due-on-Encumbrance Provisions" in the Prospectus.

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

     Limitations of Appraisals and Engineering  Reports. In general,  appraisals
represent the analysis and opinion of qualified  experts and are not  guarantees
of present or future value. Moreover,  appraisals seek to establish the amount a
typical motivated buyer would pay a typical motivated seller.  Such amount could
be  significantly  higher than the amount  obtained from the sale of a Mortgaged
Property under a distress or 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.  See  "DESCRIPTION  OF THE MORTGAGE
POOL--Limitations of Appraisals and Engineering Reports" and "--Borrower Escrows
and Reserve Accounts" herein.

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

                           S-30

<PAGE>




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

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

     Such arrangements,  however,  could be challenged as fraudulent conveyances
by creditors of any of the related  borrowers  or by the  representative  of the
bankruptcy  estate of such  borrowers if one or more of such  borrowers  were to
become  a  debtor  in a  bankruptcy  case.  See  "DESCRIPTION  OF  THE  MORTGAGE
POOL--Limitations   on   Enforceability  of   Cross-Collateralization"   herein.
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.]

     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 retail tenant or owner-occupier,  a "Major Tenant").  Generally, such
Major Tenants do not have  investment-grade  credit ratings, and there can be no
assurance  that such Major Tenants will  continue to perform  their  obligations
under  their  respective  leases (or,  in the case of  owner-occupied  Mortgaged
Properties,  under the related Mortgage Loan documents).  Any default by a Major
Tenant could adversely affect the related borrower's ability to make payments on
the  related  Mortgage  Loan.  See  "DESCRIPTION  OF THE  MORTGAGE  POOL--Tenant
Matters" herein.

     [Contracts for Deed and Purchase Options.  Certain of
the Mortgage Loans are secured, wholly or in part, by
[first] mortgage liens: (i) on the related borrower's
interest in an Installment Contract with respect to all
or part of the related Mortgaged Property; and/or (ii)
subject to an existing option to purchase all or part of
the related Mortgaged Property.  Mortgage Loans secured,
wholly or in part, by a Mortgage encumbering

                           S-31

<PAGE>



the related borrower's  interest in an Installment  Contract may expose a lender
to a greater risk of loss than a Mortgage Loan secured by a Mortgage encumbering
a fee interest, including, without limitation, the potential that upon a default
by the borrower under the Installment  Contract,  the vendor under such contract
may be  entitled  to enforce a  forfeiture  of the  borrower's  interest  in the
Mortgaged  Property,  thereby depriving the lender of its security.  Examples of
protections  that may be  obtained  by a lender in order to  minimize  this risk
include obtaining the agreement of the vendor under the Installment  Contract to
provide the lender with:  (i) notice of any defaults by the  borrower;  (ii) the
right to cure such defaults,  with adequate cure periods;  (iii) if a default is
not susceptible of cure by the lender,  the right to acquire the interest of the
borrower  through  foreclosure  or  otherwise  prior to any  termination  of the
Installment  Contract;  (iv) the ability to assign the Installment Contract to a
purchaser at a foreclosure sale and for a release of its liabilities thereunder;
(v) the right to enter into an Installment  Contract with the vendor on the same
terms  and  conditions  as  the  old  Installment  Contract  in the  event  of a
termination  thereof;  and (vi)  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 Mortgage
may prohibit the vendor from treating the Installment  Contract as terminated in
the event of the vendor's  bankruptcy  and  rejection of the ground lease by the
trustee   for  the   debtor-vendor,   and  may   assign   to  the   lender   the
debtor-borrower's  right to reject the Installment  Contract pursuant to Section
365 of the Bankruptcy Code (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 Installment Contract is to have
the vendor enter into a mortgage  encumbering  the fee estate in addition to the
mortgage  encumbering the borrower's  interest under the  Installment  Contract.
Additional  protection  is afforded to the  lender,  because if the  Installment
Contract is terminated,  the lender may nonetheless  possess rights contained in
the fee mortgage.  Without the protections described in this paragraph, a lender
holding a  mortgage  encumbering  a  borrower's  interest  under an  Installment
Contract may be more likely to lose the  collateral.  No assurance  can be given
that any or all of the above described provisions will be obtained in connection
with  any  particular   Mortgage  Loan.   See   "DESCRIPTION   OF  THE  MORTGAGE
POOL--Contracts for Deed and Purchase Options" herein and "CERTAIN LEGAL ASPECTS
OF THE MORTGAGE LOANS--Installment Contracts" in the Prospectus.

     Mortgage Loans  secured,  wholly or in part, by a Mortgage which is subject
to an existing option to purchase all or part of the related Mortgaged  Property
may expose a lender to the risk that its mortgage  lien may be  eliminated  upon
the  effective  exercise  of such  option.  This  risk may be  minimized  if the
agreement of the holder of the purchase  option to subordinate its option to the
lien of the related  Mortgage  can be obtained,  or if the purchase  price to be
obtained  by the  borrower  upon an  exercise  of such  option is  appropriately
assigned to the lender, is adequate to fully satisfy the indebtedness  remaining
under the Mortgage  Loan or is at least  equivalent  to the fair market value of
the Mortgaged  Property.  No assurance can be given that any or all of the above
described provisions will be obtained in connection with any particular Mortgage
Loan. See  "DESCRIPTION  OF THE MORTGAGE  POOL--Contracts  for Deed and Purchase
Options" herein.]

     [Ground Leases. Certain of the Mortgage Loans may be secured,  wholly or in
part, by [first]  mortgage liens  encumbering the related  borrower's  leasehold
interest under a ground lease.  Such 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 lender of
its security. The ground lease may terminate if, among other reasons, the ground
lessee breaches or defaults in its  obligations  under the ground lease or there
is a  bankruptcy  of  the  ground  lessee  or the  ground  lessor.  Examples  of
protective  provisions  that may be included in the related  ground lease,  or a
separate  agreement between the ground lessee, the ground lessor and the lender,
in order to  minimize  such risk are the right of the lender 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 lender,  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 lender

                           S-32

<PAGE>



or a purchaser at a foreclosure  sale and for a release of the assigning  ground
lessee's liabilities thereunder;  the right of the lender 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 lender 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 lender,  because if the ground lease is
terminated,  the lender may  nonetheless  possess  rights  contained  in the fee
mortgage.  Without the protections described in this paragraph, a lender holding
a leasehold  mortgage  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. See "DESCRIPTION OF THE MORTGAGE  POOL--Ground Leases" herein and "CERTAIN
LEGAL ASPECTS OF THE MORTGAGE LOANS--Leasehold Risks" in the Prospectus.]

     [Borrower Escrows and Reserve Accounts.  In a number of the Mortgage Loans,
the  borrower  was  required  to  establish  one or more  Reserve  Accounts  for
necessary repairs and replacements, tenant improvements and leasing commissions,
real estate taxes and  assessments,  insurance  premiums,  deferred  maintenance
and/or scheduled  capital  improvements or as reserves against  delinquencies in
Monthly Payments.  The required reserves are intended to provide the lender with
an  available  source of funds to pay such items,  and to minimize  any negative
impact upon the Mortgaged  Property which would occur if the borrower  failed to
pay the same.  See  "DESCRIPTION  OF THE  MORTGAGE  POOL--Borrower  Escrows  and
Reserve Accounts" herein.]

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

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

Repurchase of Mortgage Loans

     As more fully described under  "DESCRIPTION OF THE MORTGAGE  POOL--General"
and  "THE  POOLING  AND  SERVICING  AGREEMENT--Representations  and  Warranties;
Repurchase", the Mortgage Loan Seller will be obligated to repurchase a Mortgage
Loan if certain of its  representations  or warranties  concerning such Mortgage
Loan are  breached,  however,  there  can be no  assurance  that it will be in a
financial  position to effect such  repurchase.  See "THE  MORTGAGE LOAN SELLER"
herein.  [The Mortgage Loan Seller  generally will have the right to require the
Originator to repurchase such Mortgage Loan if a  representation  or warranty in
the agreement  pursuant to which the Mortgage Loan Seller acquired such Mortgage
Loan is also  breached.  Since  Midland is both the  Originator  of [___] of the
Mortgage  Loans and the Master  Servicer,  the ability of Midland to perform its
obligations as Master Servicer under the Pooling

                           S-33

<PAGE>



and Servicing Agreement may be jeopardized if it incurs significant  liabilities
as an Originator for the repurchase of Mortgage Loans as to which there has been
a breach of a representation or warranty.]

Prepayment and Yield Considerations

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

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

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

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

     Regardless of whether losses ultimately result, prior to the liquidation of
any  defaulted   Mortgage  Loan,   delinquencies   on  the  Mortgage  Loans  may
significantly delay the receipt of payments by the holder of

                           S-34

<PAGE>



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

     Effect of Prepayments and Other  Unscheduled  Payments.  The actual rate of
prepayment  of  principal  on  the  Mortgage  Loans  cannot  be  predicted.  The
investment  performance of the  Certificates  may vary  materially and adversely
from the investment  expectations of investors due to the rate of prepayments on
the  Mortgage  Loans being higher or lower than  anticipated  by  investors.  In
addition, in the event of any repurchase of a Mortgage Loan by the Mortgage Loan
Seller from the Trust Fund under the circumstances  described under "THE POOLING
AND SERVICING AGREEMENT--Representations and Warranties; Repurchase" herein, the
repurchase  price paid will be passed through to the holders of the Certificates
with the same effect as if such  Mortgage  Loan had been prepaid in full (except
that no Prepayment Premium will be payable with respect to any such repurchase).
No representation  is made as to the anticipated rate of prepayments  (voluntary
or involuntary) on the Mortgage Loans or as to the anticipated yield to maturity
of any Certificate. Furthermore, the distribution of Liquidation Proceeds to the
Class or Classes of Certificates  then entitled to  distributions  in respect of
principal  will reduce the weighted  average lives of such  Classes.  See "YIELD
CONSIDERATIONS" herein.

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

     [All] of the Mortgage  Loans require the payment of Prepayment  Premiums in
connection  with voluntary  prepayments  during a certain  period  following the
origination thereof.  The requirement that voluntary  prepayments be accompanied
by Prepayment  Premiums  expires  prior to the maturity date of [each]  Mortgage
Loan. [In addition, [ ] of the Balloon Loans, representing approximately [ ]% of
the  Initial  Pool  Balance,  permit the  related  borrowers  to make  voluntary
prepayments  sufficient to amortize fully the principal balance thereof over the
remaining term thereof without the payment of Prepayment Premiums. Such

                           S-35

<PAGE>



borrowers have [not] made any such voluntary  prepayments  since the origination
of such Balloon  Loans.] The prepayment  terms of each of the Mortgage Loans are
more  particularly  described  herein  under  the  heading  "DESCRIPTION  OF THE
MORTGAGE POOL--Certain Terms and Conditions of the Mortgage Loans."

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

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

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

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

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

     Residual  Certificates.  The  Class R and  Class  LR  Certificates  are not
entitled to regular  distributions.  The Class R and Class LR Certificates  will
only be entitled to  distributions  after the Certificate  Balances of all other
Classes of Certificates  have been reduced to zero and only to the extent of any
funds remaining in

                           S-36

<PAGE>



the Distribution  Account and Collection Account,  respectively.  In the case of
the  Class  LR  Certificates,  the  existence  of  any  funds  remaining  in the
Collection  Account may result from the  allocation  of  Available  Funds to the
Lower-Tier Regular Interests as described in the Available Funds Allocation. See
"DESCRIPTION  OF THE  CERTIFICATES--Distributions"  herein.  No assurance can be
given that any funds will remain in the Collection  Account for  distribution to
the Class LR Certificates. In the case of the Class R Certificates, no funds are
expected  to  remain  in the  Distribution  Account  for  distribution  thereto.
Therefore, the Class R and Class LR Certificateholders' REMIC taxable income and
the tax liability thereon will  substantially  exceed cash distributions to such
holders  during certain  periods.  There can be no assurance as to the amount by
which such taxable income or such tax liability  will exceed cash  distributions
in respect of the Class R Certificates and Class LR Certificates during any such
period and no  representation  is made with respect thereto.  Due to the special
tax  treatment  of  residual  interests,  the  after-tax  return  of the Class R
Certificates and Class LR Certificates may be significantly  lower than would be
the case if the Class R  Certificates  and Class LR  Certificates  were taxed as
debt instruments, or may be negative. See "YIELD CONSIDERATIONS" herein.

Limited Liquidity

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

             DESCRIPTION OF THE MORTGAGE POOL

General

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

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

                           S-37

<PAGE>



thereby,"a  "Mobile Home Park  Loan")];  [(k) a  retail/multifamily  property (a
"Retail/Multifamily   Property,"  and  any  Mortgage  Loan  secured  thereby,  a
"Retail/Multifamily  Loan")];  [(l) an  office/multifamily/retail  property  (an
"Office/Multifamily/Retail  Property" and any Mortgage Loan secured thereby,  an
"Office/Multifamily/Retail  Loan")];  or [(m) an  office/warehouse  property (an
"Office/Warehouse   Property,"  and  any  Mortgage  Loan  secured  thereby,   an
"Office/Warehouse  Loan")].  [Describe  any mortgage  loans secured by second or
third  liens.] The  percentage of the Initial Pool Balance  represented  by each
type of Mortgaged Property is as follows:

                                     Percentage of
     Property Type               Initial Pool Balance

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

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

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

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

     The  Depositor  will  purchase  the  Mortgage  Loans to be  included in the
Mortgage  Pool on or before  the  Closing  Date from the  Mortgage  Loan  Seller
pursuant to a Mortgage Loan Purchase and Sale Agreement

                           S-38

<PAGE>



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

Security for the Mortgage Loans

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

Underwriting Standards

     [Describe underwriting standards]


                           S-39

<PAGE>



Certain Terms and Conditions of the Mortgage Loans

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

Certain Characteristics of the Mortgage Pool

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

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

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

         (2) "[199__] Net Operating  Income" is the net  operating  income for a
     Mortgaged Property as established by financial  statements  provided by the
     borrowers as of December 31, [199 ]. [199__] Net Operating  Income does not
     necessarily  reflect  accrual  of certain  costs such as taxes and  capital
     expenditures  and does not reflect  non-cash items such as  depreciation or
     amortization.  In some cases, capital expenditures may have been treated by
     a borrower as an expense and the Depositor does

                           S-40

<PAGE>



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

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

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

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

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

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

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

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

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

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


                           S-41

<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-42

<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-43

<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-44

<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 Property 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-45

<PAGE>




                         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-46

<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









         Prepayment Lock-out/Premium Analysis (1)


                Percentage of Mortgage Pool by Prepayment
                   Restriction Assuming No Prepayments
           --------------------------------------------------
           --------------------------------------------------
           Current 12   24   36    48   60   72   84   96   108  120
                   Mo.  Mo.  Mo.   Mo.  Mo.  Mo.  Mo.  Mo.   Mo.        
Prepayment __________________________________________________________
Restrictions  1996 1997 1998 1999 2000 2001 2002 2003 2004  2005 2006
Lock-Out
Yield
Maintenance
Greater of
Yield

Maintenance
or

Percentage
Premium of:
   5.00%
and greater
   4.00%
to 4.99%
   3.00%
to 3.99%
   2.00%
to 2.99%
   1.00%
to 1.99%
Percentage
Premium:
   5.00%
and greater
   4.00 to
4.99%
   3.00 to
3.99%
   2.00 to
2.99%
   1.00 to
1.99%
Open
- --------------------------------------------------------------------------------
TOTALS
   100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%
Mortgage
Pool
Balance
 (in
millions)
% of
Initial
Pool
Balance (2)


- ------------------
(1)  This table sets forth an analysis of the percentage
     of the declining balance of the Mortgage Pool that,
     on __________ ___, in each of the years indicated,
     will be within a Lock-out Period or in which
     Principal Prepayments must be accompanied by the
     indicated Prepayment Premium or yield maintenance
     charge. The table was prepared generally on the basis
     of Scenario 1 described herein, except that it was
     assumed in preparing the table that no Mortgage Loan
     will be prepaid, voluntarily or involuntarily.  See
     Annex B for more detailed information regarding
     prepayment provisions of the Mortgage Loans.

(2)  Represents  the  percentage  of the Initial  Pool  Balance that will remain
     outstanding  at the  indicated  date  based  upon the  assumptions  used in
     preparing this table.


                           S-47

<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 [or
mortgage loan  participations] may be included in the Mortgage Pool prior to the
issuance of the Certificates,  unless including such mortgage loans [or mortgage
loan participations]  would materially alter the characteristics of the Mortgage
Pool  as  described  herein.  Accordingly,  the  range  of  Mortgage  Rates  and
maturities,  as  well  as  the  other  characteristics  of  the  Mortgage  Loans
constituting  the Mortgage Pool at the time the Certificates are issued may vary
from those described herein.

     A Current Report on Form 8-K (the "Form 8-K") will be filed,  together with
the Pooling and Servicing Agreement, with the Securities and Exchange Commission
within fifteen days after the initial issuance of the Certificates. The Form 8-K
will be available to Certificateholders of the related Series promptly after its
filing.  In the  event  that  Mortgage  Loans are  removed  from or added to the
Mortgage Pool as set forth in the preceding paragraph,  such removal or addition
will be noted in the Form 8-K.

Investment in Commercial and Multifamily Mortgage Loans

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

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

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

     [With respect to [     ] of the Mortgage Loans
representing approximately [   ]% of the Initial Pool
Balance, [the Originator] obtained the unconditional
guaranty of the corporate parent company of the related
borrower of the obligations of such borrower in
connection with such Mortgage Loan.  The Master Servicer

                           S-48

<PAGE>



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

     Commercial and Multifamily  Lending  Generally.  Commercial and multifamily
lending  generally is viewed as exposing a lender to a greater risk of loss than
one-to-four  family  residential  lending.  Commercial and  multifamily  lending
typically  involves  larger loans to single  obligors  than  one-to-four  family
residential lending and therefore provides lenders with less  diversification of
risk and has the potential for greater  losses  resulting  from the  delinquency
and/or default of individual loans. The repayment of loans secured by commercial
or multifamily  properties is typically dependent upon the successful  operation
of such  properties.  As noted above, [ ] of the Mortgage Loans are non-recourse
loans,  the payment of which is dependent  primarily upon the sufficiency of the
net operating income of the related  Mortgaged  Property and the market value of
such Mortgaged Property.

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

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

         b. Leases. Income from and the market value of the Mortgaged Properties
would be adversely  affected if vacant space in the Mortgaged  Properties  could
not be leased for a  significant  period of time, if tenants were unable to meet
their lease  obligations or if, for any other reason,  rental payments could not
be collected.  If a significant  portion of a Mortgaged  Property is leased to a
single  tenant,  the  consequences  of a failure of such  tenant to perform  its
obligations  under the related  lease,  or the failure of the  borrower to relet
such portion of such  Mortgaged  Property in the event that such tenant  vacates
(either

                           S-49

<PAGE>



as a result of a default  by the  tenant  or the  expiration  of the term of the
lease), will be more pronounced than if such Mortgaged Property were leased to a
greater number of tenants. See "--Tenant Matters" herein. Upon the occurrence of
an event of default  by a tenant,  delays and costs in  enforcing  the  lessor's
rights  could  occur.  Repayment  of the  Mortgage  Loans may be affected by the
expiration  or  termination  of space  leases  and the  ability  of the  related
borrowers  to renew the  leases or relet  the  space on  economically  favorable
terms. No assurance can be given that leases that expire can be renewed, or that
the space  covered  by leases  that  expire or are  terminated  can be leased at
comparable  rents, or on comparable  terms, or in any timely manner,  or at all.
Certain  tenants at the Mortgaged  Properties may be entitled to terminate their
leases or reduce rents under their leases if an anchor tenant ceases  operations
at the related Mortgaged Property. In such cases, there can be no assurance that
any such anchor  tenants  will  maintain  operations  at the  related  Mortgaged
Properties.

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

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

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

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

     Nursing home facilities may receive a substantial portion of their revenues
from  government  reimbursement  programs,   primarily  Medicaid  and  Medicare.
Medicaid  and  Medicare  are  subject  to  statutory  and  regulatory   changes,
retroactive rate adjustments,  administrative  rulings,  policy interpretations,
delays by fiscal intermediaries and government funding  restrictions.  Moreover,
governmental payors have employed

                           S-50

<PAGE>



cost-containment measures that limit payments to health care providers, and from
time to time Congress has considered  various proposals for national health care
reform that could further  limit those  payments.  Accordingly,  there can be no
assurance that payments  under  government  reimbursement  programs will, in the
future,  be  sufficient  to  reimburse  fully  the cost of  caring  for  program
beneficiaries.  If not, net operating income of the Nursing Home Properties that
receive revenues from those sources, and consequently the ability of the related
borrowers to meet their Mortgage Loan obligations,  could be adversely affected.
Additionally, the continued operation of a nursing home facility subsequent to a
foreclosure  is dependent upon the proposed  operator  satisfying all applicable
legal  requirements,  such as  processing  the required  license to operate such
facility and/or dispense required pharmaceuticals.

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

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

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

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

     Hotel  Properties  may  present  additional  risks as compared to the other
property types in that: (i) hotels are typically operated pursuant to franchise,
management and operating agreements that may be terminable

                           S-51

<PAGE>



by the franchisor,  the manager or the operator;  (ii) the  transferability of a
hotel's  operating,  liquor and other  licenses to the entity  acquiring a hotel
either  through  purchase or foreclosure is subject to the vagaries of local law
requirements;  and (iii) because of the expertise and knowledge  required to run
hotel  operations,  foreclosure  and a change in ownership (and  consequently of
management)  may have an  especially  adverse  effect on the  perception  of the
public and the  industry  (including  franchisors)  concerning  the quality of a
hotel's operations.]

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

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

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

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

     [The  Mortgage  Pool  consists  of  [ ]  Mortgage  Loans  to  [ ]  separate
borrowers.  [ ] of the Mortgage Loans were made to borrowers that are affiliated
with the borrower of another Mortgage Loan.

                           S-52

<PAGE>



However, no set of Mortgage Loans made to a single group of affiliated borrowers
constitutes  more than  approximately  [ ]% of the Initial Pool Balance.  [ ] of
such Mortgage Loans (which together represent  approximately [ ]% of the Initial
Pool Balance) are  cross-collateralized  and  cross-defaulted  with the Mortgage
Loan  made  to  the  related   affiliated   borrower.   See   "--Limitations  on
Enforceability of Cross-Collateralization" below. In addition, with respect to [
] of the Mortgage Loans,  the sole tenant of the related  Mortgaged  Property is
affiliated with the related borrower under each such Mortgage Loan.]

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

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

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

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

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

                           S-53

<PAGE>



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

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

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

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

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

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

                           S-54

<PAGE>



injuries associated with such releases.  In addition,  federal law requires that
building  owners inspect their  facilities for ACMs and transfer all information
regarding ACMs in their facilities to successive owners.

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

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

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

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

     [All] of the Mortgaged  Properties have been subject to environmental  site
assessments  within [___] months preceding the Cut-off Date.  Environmental site
assessments  with  respect to [each]  Mortgaged  Property  were  obtained by the
applicable  Originator  within  [ ]  months  prior  to the  respective  date  of
origination of the related  Mortgage Loan.  Other than as described  below,  the
assessments  did  not  reveal  the  existence  of  conditions  or  circumstances
respecting  the  Mortgaged  Properties  that  would  constitute  or  result in a
material violation of applicable environmental law, impose a material constraint
on the operation of such Mortgaged  Properties,  require any material  change in
the use  thereof,  require  clean-up,  remedial  action or other  response  with
respect to hazardous  materials on or affecting such Mortgaged  Properties under
any  applicable   environmental   law,  with  the  exception  of  conditions  or
circumstances (a) that such assessments indicated could

                           S-55

<PAGE>



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

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

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

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

     Other Financing.  [As of the origination date of [ ] of the Mortgage Loans,
representing  approximately  [ ]% of  the  Initial  Pool  Balance,  the  related
Mortgaged Properties were subject to subordinate mortgage liens in the principal
amount of $[ ] held by a third party  unrelated to the related  borrower,  which
liens were fully  subordinated to such Mortgage Loans. The related Mortgage Loan
documents for such

                           S-56

<PAGE>



Mortgage Loans prohibit any payments under such subordinate financing during any
period of a default  under the  related  Mortgage  Loan.] [As of the  respective
origination dates of [ ] of the Mortgage Loans, the related Mortgaged Properties
were subject to subordinate  wraparound  mortgage liens held by a prior owner of
the related  Mortgaged  Properties,  which liens were fully  subordinated to the
related   Mortgage   Loans].   See  "CERTAIN   LEGAL  ASPECTS  OF  THE  MORTGAGE
LOANS--Secondary Financing; Due-on-Encumbrance Provisions" in the Prospectus.

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

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

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

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

     Limitations of Appraisals and Engineering  Reports. In general,  appraisals
represent the analysis and opinion of qualified  experts and are not  guarantees
of present or future value. Moreover,  appraisals seek to establish the amount a
typical motivated buyer would pay a typical motivated seller.  Such amount could
be  significantly  higher than the amount  obtained from the sale of a Mortgaged
Property under a distress or liquidation sale.  Information regarding the values
of the Mortgaged Properties as of the Cut-off Date is presented under "--Certain
Characteristics of the Mortgage Pool" above for illustrative purposes only.

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


                           S-57

<PAGE>



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

     [Describe generally any known non-conforming uses.]

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

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

     Such arrangements,  however,  could be challenged as fraudulent conveyances
by creditors of any of the related  borrowers  or by the  representative  of the
bankruptcy  estate of such  borrowers if one or more of such  borrowers  were to
become a debtor in a bankruptcy  case. With respect to the  Cross-Collateralized
Loans,  (a) Loan # and Loan # were both made to the same borrower and (b) Loan #
and Loan # were made to affiliated borrowers.  Generally, under federal and most
state  fraudulent  conveyance  statutes,  the  incurring of an obligation or the
transfer of property  (including  the  granting of a mortgage  lien) by a person
will be subject to avoidance under certain  circumstances  if the person did not
receive fair  consideration or reasonably  equivalent value in exchange for such
obligation or transfer and (i) was  insolvent or was rendered  insolvent by such
obligation or transfer, (ii) was engaged in a business or a transaction,  or was
about to engage in a business or a transaction,  for which properties  remaining
with the person  constitute an  unreasonably  small capital or (iii) intended to
incur, or believed that it would incur,  debts that would be beyond the person's
ability to pay as such debts  matured.  Accordingly,  a lien granted by any such
borrower  could be avoided if a court were to determine  that (x) such  borrower
was  insolvent at the time of granting the lien,  was rendered  insolvent by the
granting of the lien,  was left with  inadequate  capital or was not able to pay
its debts as they  matured  and (y) the  borrower  did not,  when it allowed its
Mortgaged  Property to be  encumbered  by the liens  securing  the  indebtedness
represented by the other Cross-Collateralized  Loans, receive fair consideration
or  reasonably  equivalent  value for pledging such  Mortgaged  Property for the
equal benefit of the other related  borrowers.  No assurance can be given that a
lien granted by a borrower on a Cross-Collateralized Loan to secure the Mortgage
Loan of an affiliated borrower, or any payment thereon,  would not be avoided as
a fraudulent conveyance.]

     Tenant Matters.  [                     ] Retail
Properties, which represent security for approximately
[   ]% of the Initial Pool Balance, are leased wholly or
in large part to a single tenant or are wholly or in
large part owner-occupied (each such retail tenant or
owner-occupier, a "Major Tenant").  Generally, such Major

                           S-58

<PAGE>



Tenants  do not  have  investment-grade  credit  ratings,  and  there  can be no
assurance  that such Major Tenants will  continue to perform  their  obligations
under  their  respective  leases (or,  in the case of  owner-occupied  Mortgaged
Properties,  under the related Mortgage Loan documents).  Any default by a Major
Tenant could adversely affect the related borrower's ability to make payments on
the related Mortgage Loan. The following chart contains certain information with
respect to such Major Tenants,  including,  if available,  the credit rating and
trading symbol (to the extent applicable) of each such Major Tenant.

===================================================================
                                                           Cut-off
                                      Lease                 Date
                         Type of    Expiration  Comments    Principal
 Loan #    Property Name   Lease      Date                 Balance
- -------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

===================================================================

[As used in the foregoing  chart,  the term "Triple Net" generally means a lease
under which the tenant is required to pay all real estate taxes and assessments,
liability and casualty  insurance  premiums and  non-structural  (and in certain
cases,  structural)  maintenance  costs  in  respect  of the  related  Mortgaged
Property.  The related  borrower's  obligation as landlord under each Triple Net
lease may vary significantly from lease to lease.]

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

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

                           S-59

<PAGE>



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

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

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


                 THE MORTGAGE LOAN SELLER

     Description to be provided.

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


                    THE MASTER SERVICER

     Midland Loan Services, L.P. ("Midland") was organized under the laws of the
state of  Missouri  in 1992 as a limited  partnership.  Midland is a real estate
financial  services  company which provides loan servicing and asset  management
for large pools of  commercial  and  multifamily  real  estate  assets and which
originates  commercial  real estate  loans.  Midland's  address is 210 West 10th
Street, 6th Floor, Kansas City, Missouri 64105.

     As of [ ],  199_,  Midland  and its  affiliates  were  responsible  for the
servicing  of  approximately  [ ]  commercial  and  multifamily  loans  with  an
aggregate  principal  balance of approximately $[ ] billion,  the collateral for
which is located in all 50 states. With respect to such loans, approximately [ ]
loans with an aggregate  principal balance of approximately $[ ] billion pertain
to  commercial  and  multifamily   mortgage-backed  securities  issued  in  [  ]
securitization  transactions.  Property type concentrations within the portfolio
include  multifamily,  office,  retail,  hotel/motel  and other  types of income
producing  properties.  Midland and its affiliates also provide  commercial loan
servicing for newly- originated loans and loans acquired in the secondary market
on behalf of issuers of commercial and multifamily  mortgage-backed  securities,
financial institutions and private investors.

     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.  Midland is ranked "Above  Average" as a commercial  mortgage
servicer and asset manager by Standard & Poor's,  and  "Acceptable"  as a master
servicer and "Above Average" as a special  servicer by Fitch.  Standard & Poor's
rates commercial  mortgage servicers and special servicers in one of five rating
categories: Strong, Above Average, Average, Below

                           S-60

<PAGE>



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

                   THE SPECIAL SERVICER

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

[Describe the Special Servicer]

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

              DESCRIPTION OF THE CERTIFICATES

General

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

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

     The  Certificate  Balance of any Class of  Certificates  outstanding at any
time  represents  the maximum  amount that the holders  thereof are  entitled to
receive  as  distributions  allocable  to  principal  from the cash  flow on the
Mortgage  Loans  and  the  other  assets  in  the  Trust  Fund.  The  respective
Certificate  Balance of each Class of Certificates  will in each case be reduced
by amounts  actually  distributed  on such Class that are allocable to principal
and by any Realized  Losses  allocated to such Class.  [The Class [EC] and Class
[IO] Certificates are interest-only  Certificates,  have no Certificate Balances
and are not entitled to distributions in

                           S-61

<PAGE>



respect of principal.]  [The Class [PO] Certificates are
principal-only certificates and are not entitled to
distributions in respect of interest.]

Distributions

     Method,  Timing and Amount.  Distributions on the Regular Certificates will
be made on the 25th day of each  month  or, if such day is not a  Business  Day,
then on the next succeeding Business Day, commencing in [_______________], 1996,
(each,  a  "Distribution   Date").  All  distributions  (other  than  the  final
distribution on any  Certificate)  will be made by the Trustee to the persons in
whose names the Certificates are registered at the close of business on the last
Business Day of the month  preceding the month in which such  Distribution  Date
occurs (the "Record Date"). Such distributions will be made (i) by wire transfer
of immediately available funds to the account specified by the Certificateholder
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business Days prior to the related Record Date and is the registered  owner
of Certificates the aggregate Certificate Balance [or Notional Balance] of which
is  at  least   $5,000,000   or   otherwise   (ii)  by  check   mailed  to  such
Certificateholder. [The "Class [EC] Notional Balance" as of any date is equal to
the sum of the Certificate  Balances of the Class [____], Class [____] and Class
[____] Certificates.] [The "Class [IO] Notional Balance" as of any date is equal
to the Certificate  Balance of the Class [IO] Certificates.] [The Class [EC] and
Class [IO]  Notional  Balances  are  referred to herein  generally  as "Notional
Balances."]  The  final  distribution  on any  Certificate  will be made in like
manner,  but only upon  presentment  or  surrender  of such  Certificate  at the
location   specified  in  the  notice  to  the  holder  thereof  of  such  final
distribution.  All distributions made with respect to a Class of Certificates on
each  Distribution  Date  will be  allocated  pro  rata  among  the  outstanding
Certificates of such Class based on their respective Percentage  Interests.  The
"Percentage  Interest"  evidenced  by any  Regular  Certificate  is equal to the
initial  denomination  thereof as of the  Closing  Date  divided by the  initial
Certificate  Balance  [(or,  with  respect  to the  Class  [EC] and  Class  [IO]
Certificates,  the initial  Class [EC]  Notional  Balance or initial  Class [IO]
Notional Balance)] of the related Class.

     The aggregate  distribution  to be made on the Regular  Certificates on any
Distribution  Date will equal the Available Funds.  The "Available  Funds" for a
Distribution  Date  will  be the  sum of all  previously  undistributed  Monthly
Payments or other receipts on account of principal and interest on or in respect
of the Mortgage Loans (including  Unscheduled Payments and Net REO Proceeds,  if
any) received by the Master Servicer in the related Collection Period, including
all P&I Advances made by the Master  Servicer,  the Trustee or the Fiscal Agent,
as  applicable,  in respect of such  Distribution  Date,  plus all other amounts
required to be placed in the Collection  Account by the Master Servicer pursuant
to the Pooling and  Servicing  Agreement  allocable to the Mortgage  Loans,  but
excluding the following:

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

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

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

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

                           S-62

<PAGE>



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

         (f) all  amounts  representing  certain  expenses  reimbursable  to the
Master Servicer, the Special Servicer, the Trustee or the Fiscal Agent and other
amounts  permitted to be retained by the Master Servicer or the Special Servicer
or withdrawn by the Master Servicer from the Collection  Account pursuant to the
terms of the Pooling and Servicing Agreement;

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

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

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

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

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

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

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

                           S-63

<PAGE>



     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 [____________], 1996 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 15th day of any month,  or if such 15th day
is not a Business  Day, the Business Day  immediately  preceding  such 15th day,
commencing on [_____________], 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 Class A, Class B and Class C Certificates will equal interest for
the related Interest Accrual Period at the applicable Pass-Through Rate for such
Class of  Certificates  for such  Interest  Accrual  Period  on the  Certificate
Balance of such Class. [With respect to any Distribution Date and the Class [EC]
Certificates,  the  "Class  Interest  Distribution  Amount"  will  equal for any
Distribution  Date occurring on or prior to the EC Maturity Date, the Class [EC]
Excess Interest.  The Class [EC]  Certificates are not entitled to distributions
(other than any Class Interest Shortfalls) following the EC Maturity Date.] [The
Class  [PO]  Certificates  are  principal  only  Certificates  and have no Class
Interest  Distribution  Amount.] [With respect to any Distribution  Date and the
Class [IO] Certificates, the "Class Interest Distribution Amount" will equal the
product  of the  Class  [IO]  Pass-  Through  Rate and the Class  [IO]  Notional
Balance.] For purposes of determining  any Class Interest  Distribution  Amount,
any  distributions  in  reduction of  Certificate  Balance  [(and any  resulting
reductions in Notional  Balance)] as a result of allocations of Realized  Losses
on the  Distribution  Date  occurring in such  Interest  Accrual  Period will be
deemed to have been made as of the first day of such  Interest  Accrual  Period.
Notwithstanding the foregoing,  the Class Interest  Distribution Amount for each
Class of Certificates otherwise calculated as described above will be reduced by
such Class's pro rata share of any Prepayment  Interest  Shortfall not offset by
any  Prepayment  Interest  Shortfall  not  covered by the  Servicing  Fee or the
Special  Servicing Fee as described below for such  Distribution  Date (pro rata
according  to  each  respective  Class's  Class  Interest   Distribution  Amount
determined without regard to this sentence).

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

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

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

                           S-64

<PAGE>



such Interest Accrual Period)].  For purposes of this
definition, the Pass-Through Rates of the Class [___] and
Class [___] Certificates will be equal to the Weighted
Average Net Mortgage Rate.]

     "Prepayment  Interest  Shortfall" with respect to any Distribution Date and
any  Mortgage  Loan as to which a Principal  Prepayment  was made by the related
borrower during the related  Collection  Period, the amount by which (i) 30 full
days of interest at the related Net  Mortgage  Rate on the  Scheduled  Principal
Balance of such Mortgage Loan in respect of which  interest  would have been due
in the absence of such Principal  Prepayment on the Due Date next succeeding the
date of such Principal  Prepayment  exceeds (ii) the amount of interest received
from  the  related  borrower  in  respect  of such  Principal  Prepayment.  Such
shortfall may result because  interest on a Principal  Prepayment is paid by the
related  borrower  only to the date of prepayment or because no interest is paid
on a Principal  Prepayment,  to the extent  that such  Principal  Prepayment  is
applied to reduce the principal  balance of the related  Mortgage Loan as of the
Due Date preceding the date of prepayment.  Prepayment  Interest Shortfalls with
respect to each  Distribution  Date (to the extent not offset as provided in the
following  sentence)  will be allocated to each Class of  Certificates  pro rata
based on such Class's Class Interest  Distribution  Amount  (without taking into
account  the  amount of  Prepayment  Interest  Shortfalls  to such Class on such
Distribution  Date) for such  Distribution  Date.  The amount of any  Prepayment
Interest  Shortfall with respect to any Distribution  Date will be offset by the
Master Servicer first by the amount of any Prepayment  Interest Surplus and then
up to an  amount  equal to the  aggregate  Servicing  Fees to which  the  Master
Servicer would otherwise be entitled on such Distribution Date.

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

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

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

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


                           S-65

<PAGE>



     "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 "THE  POOLING AND  SERVICING  AGREEMENT--Representations  and  Warranties;
Repurchase"  or  purchased  from the Trust Fund as  described  herein under "THE
POOLING AND SERVICING AGREEMENT--Optional Termination;"

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

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

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

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

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

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

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

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


                           S-66

<PAGE>




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

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

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

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

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

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

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

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

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

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

         (xii)  Twelfth,  to the  Class C  Certificates,  for  the  unreimbursed
amounts of Realized Losses,  if any,  together with simple interest thereon at a
rate  equal to  [____]%  per  annum  from the  date on which  such  unreimbursed
Realized Loss was  allocated  (or the date on which  interest was last paid) to,
but not

                           S-67

<PAGE>



including,  the  Distribution  Date on which  distributions  in  respect of such
unreimbursed  Realized  Loss are made  pursuant to this  subparagraph,  up to an
amount equal to the aggregate of such  unreimbursed  Realized Losses  previously
allocated to the Class C Certificates  and interest  thereon,  provided that any
distribution  pursuant  to this  subparagraph  will be deemed to be  distributed
first  in  respect  of any  such  interest  and  then  in  respect  of any  such
unreimbursed Realized Loss;

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

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

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

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

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

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

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

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

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

     [Distributions of Principal on the Class [__]-1 and
Class [__]-2 Certificates.  On each Distribution Date
prior to the earlier of (i) the [Senior] Principal
Distribution Cross-Over Date and (ii) the final

                           S-68

<PAGE>



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

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

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

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

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

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

                           S-69

<PAGE>



Collection  Period  related to the [EC] Maturity  Date] will be  distributed  as
Available Funds pursuant to the Available Funds Allocation.

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

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

     The  "Discount  Rate" is the rate  determined by the Trustee to be the rate
interpolated  and  rounded  to  the  nearest  one-thousandth  of a  percent,  if
necessary, in the secondary market on the United States Treasury security with a
maturity equal to the then computed  weighted  average life of the related Class
of Certificates  (rounded to the nearest month) (without taking into account the
related prepayment and assuming (i) no further prepayments on the Mortgage Loans
and (ii) no  delinquencies  or  defaults  with  respect to  payments on Mortgage
Loans) plus 0.50% per annum.

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

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

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


                           S-70

<PAGE>



Subordination

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

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

Additional Rights of the Residual Certificates

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

     A  holder  of a  greater  than  50%  Percentage  Interest  of the  Class LR
Certificates may, under certain circumstances,  purchase the remaining assets of
the Trust Fund,  thereby effecting the termination of the Trust REMICs. See "THE
POOLING AND SERVICING AGREEMENT-- Optional Termination" herein.

Delivery, Form and Denomination

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


                           S-71

<PAGE>



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

     The  Depository  Trust  Company.  DTC is a limited  purpose  trust  company
organized  under  the laws of the State of New  York,  a member  of the  Federal
Reserve  System,  a  "clearing  corporation"  within the meaning of the New York
Uniform Commercial Code and a "clearing agency"  registered  pursuant to Section
17A of the Securities Exchange Act of 1934, as amended.  DTC was created to hold
securities  for  its  participating   organizations   ("Participants")   and  to
facilitate  the  clearance  and  settlement  of  securities  transactions  among
Participants through electronic  book-entries,  thereby eliminating the need for
physical movement of certificates.  Participants  include securities brokers and
dealers  (including  the  Underwriter),  banks,  trust  companies  and  clearing
corporations.  Indirect  access to the DTC system  also is  available  to banks,
brokers,  dealers,  trust companies and other institutions that clear through or
maintain  a  custodial  relationship  with a  Participant,  either  directly  or
indirectly  ("Indirect  Participants").  The rights of  Beneficial  Owners  with
respect to the Book-Entry  Certificates  will be limited to those established by
law and  agreements  between such  Beneficial  Owners and the  Participants  and
Indirect Participants representing such Beneficial Owners.

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

     Beneficial  Owners that are not  Participants or Indirect  Participants but
desire to purchase,  sell or otherwise transfer ownership of, or other interests
in,  Book-Entry  Certificates  may do so only through  Participants and Indirect
Participants.  All transfers by Beneficial Owners of their respective  ownership
interests in the  Book-Entry  Certificates  will be made in accordance  with the
procedures  established by the Participant or brokerage firm  representing  each
such  Beneficial  Owner.  Each  Participant  will only  transfer  the  ownership
interests in the Book-Entry  Certificates of Beneficial  Owners it represents or
of brokerage  firms for which it acts as agent in  accordance  with DTC's normal
procedures.  Neither the  Certificate  Registrar  nor the Trustee  will have any
responsibility  to monitor or restrict the  transfer of  ownership  interests in
Book-Entry Certificates through the book-entry facilities of DTC.

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

                           S-72

<PAGE>



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

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

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

     Physical  Certificates.  The Class [ ],  Class R and Class LR  Certificates
will be  issued  in fully  registered  certificated  form  only.  The  Class [ ]
Certificates  will be issued in denominations  of $100,000  initial  Certificate
Balance [or Notional  Balance,  as applicable,] and integral  multiples of $1 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 [_____],  Class
[_____] or Class [_____] Certificates, the registered holders of such Definitive
Certificates will be recognized as Certificateholders

                           S-73

<PAGE>



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
three 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
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 CONSIDERATIONS

Regular Certificates

     General.  The yield on any Regular Certificate will depend on (a) the price
at which such  Certificate is purchased by an investor and (b) the rate,  timing
and amount of distributions on such Certificate.  The rate, timing and amount of
distributions  on any Regular  Certificate  will in turn depend on,  among other
things,  (i) the rate and  timing of  principal  payments  (including  voluntary
prepayments, involuntary prepayments resulting from defaults and liquidations or
other  dispositions  of the  Mortgage  Loans  and  Mortgaged  Properties  or the
application  of insurance or  condemnation  proceeds  and/or the purchase of the
Mortgage    Loans   as   described    under   "THE    POOLING   AND    SERVICING
AGREEMENT--Representations and Warranties; Repurchase," "--Optional Termination"
and  "--Auction")  and the  extent to which  such  amounts  are to be applied in
reduction of the  Certificate  Balance [(or  Notional  Balance)] of the Class of
Certificates to which such

                           S-74

<PAGE>



Certificate  belongs,  (ii) the rate,  timing and severity of Realized Losses on
the  Mortgage  Loans and the  extent  to which  such  losses  are  allocable  in
reduction of the  Certificate  Balances [(or Notional  Balance)] of the Class of
Certificates  to which such  Certificate  belongs [and (iii) with respect to the
Class [EC],  Class [ ] and Class [IO]  Certificates,  the  Weighted  Average Net
Mortgage  Rate as in  effect  from time to  time].  [Disproportionate  principal
payments  (whether   resulting  from  differences  in  amortization   schedules,
prepayments  or otherwise) on Mortgage  Loans having Net Mortgage Rates that are
higher or lower than the current  Weighted Average Net Mortgage Rate will affect
the  yield on the  Class  [EC]  Certificates.  Such  disproportionate  principal
payments will also affect the Pass-Through Rates of the Class [ ] and Class [IO]
Certificates  and  therefore  the  yield  on  each  such  Class.]  [Furthermore,
following the EC Maturity Date,  increases or decreases in the Weighted  Average
Net  Mortgage  Rate will  increase  or  decrease  the rate of  distributions  in
reduction of Certificate Balances of certain Classes of Certificates entitled to
receive  distributions   pursuant  to  priority  [  ]  of  the  Available  Funds
Allocation.]

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

     The  extent  to  which  the  yield to  maturity  of any  Class  of  Regular
Certificates may vary from the anticipated  yield will depend upon the degree to
which they are purchased at a discount or premium and when,  and to what degree,
payments of principal on the Mortgage Loans are in turn distributed in reduction
of the Certificate Balance of such Certificates. An investor should consider, in
the case of any Regular  Certificate  purchased at a discount,  [especially  the
Class  [PO]  Certificates,]  the risk  that a slower  than  anticipated  rate of
principal payments on the Mortgage Loans could result in an actual yield to such
investor  that is  lower  than the  anticipated  yield  and,  in the case of any
Regular  Certificate  purchased  at a premium [(or the Class [EC] and Class [IO]
Certificates,  which have no Certificate Balances)], the risk that a faster than
anticipated  rate of principal  payments could result in an actual yield to such
investor that is lower than the  anticipated  yield.  In general,  the earlier a
payment of principal on the Mortgage  Loans is  distributed  in reduction of the
Certificate  Balance of any  Regular  Certificate  purchased  at a  discount  or
premium [(or, in the case of the Class [EC] and Class [IO] Certificates, applied
in reduction of the Notional Balance)], the greater will be the

                           S-75

<PAGE>



effect  on an  investor's  yield to  maturity.  As a  result,  the  effect on an
investor's yield of principal payments on the Mortgage Loans occurring at a rate
higher  (or  lower)  than  the  rate  anticipated  by the  investor  during  any
particular  period would not be fully offset by a subsequent  like reduction (or
increase)  in the  rate of  such  principal  prepayments.  Because  the  rate of
principal  payments on the  Mortgage  Loans will  depend on future  events and a
variety of factors (as described more fully below), no assurance can be given as
to such rate or the rate of Principal  Prepayments in particular.  The Depositor
is not aware of any relevant publicly available or authoritative statistics with
respect to the historical  prepayment  experience of a large group of commercial
and/or   multifamily   loans   comparable  to  the  Mortgage  Loans.  See  "RISK
FACTORS--Prepayment and Yield Considerations" herein.

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

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

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






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

     Certain Relevant Factors.  The Mortgage Loans are not insured or guaranteed
in whole or in part by any governmental agency or any other person or entity. In
addition,  [ ] of the Mortgage Loans are non- recourse loans. If the markets for
commercial and multifamily  real estate should  experience an overall decline in
property values such that the outstanding  balances of the Mortgage Loans exceed
the value of the respective  Mortgaged  Properties,  actual losses may be higher
than those originally  anticipated by investors.  As otherwise described herein,
most of the Mortgage Loans, by number and by Cut-off Date Principal Balance, are
Balloon  Loans.  The ability of the borrowers to pay the Balloon  Payment at the
maturity of the Balloon Loans will

                           S-76

<PAGE>



depend on their ability to sell or refinance the Mortgaged Properties, which, in
turn,  depends on a number of  factors,  many of which are beyond the control of
such  borrowers.  Such factors  include the level of interest  rates and general
economic  conditions at the time of sale or refinancing  and changes in federal,
state  or  local  laws,  including  tax  laws,  environmental  laws  and  safety
standards.  The Certificates are subject to the risk of default by the borrowers
in making the required Balloon Payments.

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

     The rate of  prepayment  on the  Mortgage  Pool is likely to be affected by
prevailing  market interest rates for mortgage loans of a comparable  type, term
and risk level.  When prevailing market interest rates are below a mortgage note
rate, a borrower may have an increased incentive to refinance its Mortgage Loan.
In addition,  as prevailing market interest rates decline, the related borrowers
may have an  increased  incentive  to  refinance  for  purposes  of  either  (i)
converting  to another  fixed rate loan with a lower  interest  rate and thereby
"locking in" such rate or (ii) taking  advantage of an initial  "teaser rate" on
an adjustable  rate mortgage loan (that is, a mortgage  interest rate below that
which  would  otherwise  apply if the  applicable  index and gross  margin  were
applied).  [ All] of the Mortgage Loans require that  prepayments be accompanied
by the  payment  of a  Prepayment  Premium,  at  least  for a  specified  period
following the origination  thereof. See Annex B and "DESCRIPTION OF THE MORTGAGE
POOL--Certain  Terms and Conditions of the Mortgage Loans" herein. A requirement
that a  prepayment  be  accompanied  by a  Prepayment  Premium may not provide a
sufficient  economic  disincentive to a borrower  seeking to refinance at a more
favorable  interest  rate.  In  addition,   in  certain   jurisdictions  such  a
requirement  may be  unenforceable.  See  "RISK  FACTORS--Prepayment  and  Yield
Considerations"   herein   and   "CERTAIN   LEGAL   ASPECTS   OF  THE   MORTGAGE
LOANS--Enforceability of Certain Provisions" in the Prospectus.

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

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

     [Pass-Through  Rate. The Pass-Through  Rates on the Class [ ] and Class [ ]
Certificates  are  related  to the  Weighted  Average  Net  Mortgage  Rate,  the
Pass-Through  Rate on the  Class  [IO]  Certificates  is equal  to the  Weighted
Average  Net  Mortgage  Rate  and the  Class  [EC]  Pass-Through  Rate,  used to
calculate interest  distributable on the Class [EC] Certificates prior to the EC
Maturity  Date, is derived with  reference to the Weighted  Average Net Mortgage
Rate.  The Weighted  Average Net Mortgage Rate will  fluctuate over the lives of
the Certificates as a result of scheduled  amortization,  voluntary  prepayments
and  liquidations  of Mortgage  Loans and  modifications  to the  Mortgage  Rate
applicable to any Mortgage Loan. If principal payments,  including voluntary and
involuntary principal prepayments, are made on a Mortgage Loan with a relatively
high Net Mortgage  Rate at a rate faster than the rate of principal  payments on
the Mortgage Pool

                           S-77

<PAGE>



as a whole,  the  Pass-Through  Rates  applicable to the Class [EC],  Class [ ],
Class [ ] and Class [IO] Certificates will be adversely  affected.  Accordingly,
the yield on each such Class of Certificates will be sensitive to changes in the
outstanding  principal  balances of the Mortgage  Loans as a result of scheduled
amortization,  voluntary  prepayments and  liquidations  of Mortgage Loans.  The
Pass-Through  Rate  on  each  of  the  Class  [ ],  Class  [ ]  and  Class  [IO]
Certificates  is equal to the greater of (i) the  Weighted  Average Net Mortgage
Rate and (ii) [ ]%. If the Weighted Average Net Mortgage Rate were to fall below
[ ]%, the Pass-Through Rate on the Class [ ] and Class [ ] Certificates would be
[ ]%, and there will not be sufficient  cash flow to make all interest  payments
due on each of such Classes and the Class [IO]  Certificates.  Any such interest
shortfall would affect the Class [IO] Certificates  prior to affecting the Class
[ ] Certificates and would affect the Class [ ] Certificates  prior to affecting
the   Class   [  ]   Certificates.   See   "DESCRIPTION   OF  THE   CERTIFICATES
- --Distributions"  herein.  For a description of the interest rates applicable to
the   Mortgage   Loans   see   "DESCRIPTION   OF  THE   MORTGAGE   POOL--Certain
Characteristics of the Mortgage Pool--Range of Mortgage Rates" herein.

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

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

Weighted Average Life of the Regular Certificates

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

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

     The  tables  set forth  below  have been  prepared  on the basis of certain
assumptions as described  below  regarding the  characteristics  of the Mortgage
Loans that are expected to be included in the Mortgage  Pool as described  under
"DESCRIPTION  OF THE MORTGAGE  POOL"  herein and the  performance  thereof.  The
tables assume,  among other things,  that: (i) as of the date of issuance of the
Regular  Certificates,  the  Mortgage  Loans  provide  for a Monthly  Payment of
principal and interest that would fully amortize the remaining

                           S-78

<PAGE>



principal  balance of such  Mortgage  Loan  using the  Monthly  Payments  in the
amounts  set forth in Annex A hereto,  commencing  on the first day of the month
immediately  following  the month in which such issuance  occurs,  with, if such
Mortgage Loan is a Balloon Loan,  the Monthly  Payments in the amounts set forth
in Annex A hereto and a principal  payment in the amount  that would  reduce the
principal balance of such Balloon Loan to zero on the maturity date set forth in
Annex A; (ii) the Mortgage Loan Seller will not repurchase any Mortgage Loan and
none of the [Master  Servicer,] [the Special  Servicer,] [the Depositor] or [the
holders of the Class LR Certificates]  exercises its option to purchase Mortgage
Loans and thereby  cause a  termination  of the Trust  Fund;  (iii) there are no
delinquencies  or Realized  Losses on the  Mortgage  Loans;  (iv) no  Prepayment
Premiums  are paid with  respect  to any  Mortgage  Loan;  (v)  payments  on the
Certificates will be made on the 25th day of each month, commencing on [ ], 1996
(notwithstanding  that any such day is not a  Business  Day);  (vi) there are no
additional  ongoing Trust Fund expenses payable out of the Trust Fund other than
the  Servicing  Fee;  and (vii) the Regular  Certificates  will be  purchased on
[_____________].

     The  actual  performance  of  the  Mortgage  Loans  will  differ  from  the
assumptions  used  in  calculating  the  tables  set  forth  below,   which  are
hypothetical  in nature and are provided only to give a general sense of how the
principal  cash flows might  behave  under  varying  prepayment  scenarios.  Any
difference  between such assumptions and the actual  performance of the Mortgage
Loans, or actual  prepayment or loss experience,  will affect the percentages of
initial Certificate Balance outstanding over time and the weighted average lives
of the Classes of Regular Certificates.

     Subject to the foregoing  discussion and assumptions,  the following tables
indicate the weighted  average life of each Class of Regular  Certificates,  and
set forth the  percentages  of the  initial  Certificate  Balance  [or  Notional
Balance] of each such Class of Regular  Certificates  that would be  outstanding
after each of the  Distribution  Dates shown based on the assumptions  described
above  and the  following  additional  assumptions  for  each of the  designated
scenarios (the "Scenarios"). In the case of Scenario 1, it was assumed that none
of the  Mortgage  Loans  prepay  prior to their  maturity  date.  In the case of
Scenario 2, it was assumed that all the Mortgage Loans prepay at a rate equal to
0% CPR for the 48 months  beginning  on the Due Date in  [____________________],
1996,  then at a rate equal to 0.5% CPR for the 12 months  beginning  on the Due
Date in [ ], 2000, then at a rate equal to 1.5% CPR for the 24 months  beginning
on the Due Date in [ ], 2001, then at a rate equal to 4.2% CPR for the 24 months
beginning on the Due Date in [ ], 2003, then at a rate equal to 5.0% CPR for the
24 months beginning on the Due Date in [ ], 2005, and finally at a rate equal to
15.0% CPR for the period  beginning on the Due Date in [ ], 2007. In the case of
Scenario 3, the prepayment  assumptions set forth in Scenario 2 were assumed and
it was further  assumed  that the Trust Fund will be  terminated  pursuant to an
auction  on the  Distribution  Date  occurring  in [ ].  See  "THE  POOLING  AND
SERVICING AGREEMENT--Auction" herein.



                           S-79

<PAGE>




         Percentage of Initial Certificate Balance
                      Outstanding for
                 Each Designated Scenario


                       CLASS A             CLASS B             CLASS C
                      SCENARIO            SCENARIO            SCENARIO

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

Initial
Percentage



















Weighted
Average Life
1

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


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

Mortgage Defaults

     Effect on Subordinate  Certificates.  The aggregate amount of distributions
on the Subordinate  Certificates  offered hereby,  the yield to maturity of such
Subordinate  Certificates,  the rate of principal  payments on such  Subordinate
Certificates and the weighted average life of such Subordinate Certificates will
be  affected  by the rate and the timing of  delinquencies  and  defaults on the
Mortgage Loans. If a purchaser

                           S-80

<PAGE>



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

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

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

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

     Regardless of whether losses ultimately result,  delinquencies and defaults
on the  Mortgage  Loans may  significantly  delay the receipt of payments by the
holder  of a  Subordinate  Certificate,  to  the  extent  that  Advances  or the
subordination of another Class of Certificates does not fully offset the effects
of any such delinquency or default.  With respect to any Distribution  Date, P&I
Advances will only be made with respect to any Seriously  Delinquent Loan if and
to the extent that Available Funds for such  Distribution Date (exclusive of any
P&I Advance with respect to any Seriously Delinquent Loan) are not sufficient to
make full  distributions  in accordance with the Available  Funds  Allocation to
each Class of  Certificates  whose  Certificate  Balance would not be reduced by
Anticipated  Losses with respect to all Seriously  Delinquent Loans.  Therefore,
neither (i) the most subordinate Class (or Classes) of Certificates  outstanding
at any time nor (ii) any other Class of Certificates  whose Certificate  Balance
would be reduced if Realized Losses occurred in the amount of Anticipated Losses
with respect to all Seriously Delinquent Loans will receive distributions on any
Distribution Date on which one or more Mortgage Loans is a Seriously  Delinquent
Loan unless  Available  Funds for such  Distribution  Date (exclusive of any P&I
Advances with respect to any Seriously Delinquent

                           S-81

<PAGE>



Loans) exceed the amount necessary to make full distributions in accordance with
the Available Funds  Allocation to each Class of Certificates  that is senior to
such Class. See "THE POOLING AND SERVICING AGREEMENT--Advances" herein.

Residual Certificates

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

            THE POOLING AND SERVICING AGREEMENT

General

     The  Certificates  will be  issued  pursuant  to a  Pooling  and  Servicing
Agreement to be dated as of [ ], 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 Commercial
Mortgage  Acceptance  Corp.,  210 West 10th  Street,  6th  Floor,  Kansas  City,
Missouri 64105, attention: _________________________ at telephone number
                             .

Assignment of the Mortgage Loans

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

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

If the  Depositor  cannot  deliver any original or certified  recorded  document
described  above on the Closing Date, the Depositor will use its best efforts to
deliver (or cause to be delivered) such original or certified recorded documents
within [ ] days from the Closing  Date  (subject to delays  attributable  to the
failure of the appropriate  recording office to return such documents,  in which
case the Depositor will deliver such

                           S-82

<PAGE>



documents promptly upon receipt thereof). The Trustee is obligated to review the
Trustee  Mortgage File for each Mortgage Loan within [ ] days after the later of
delivery or the Cut-off Date and report any missing  documents or certain  types
of defects therein to the Depositor.

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

Representations and Warranties; Repurchase

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

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

     [Describe material representations and warranties.]

     The Pooling and Servicing Agreement requires that the Custodian, the Master
Servicer,  the Special  Servicer or the Trustee  notify the Mortgage Loan Seller
upon its becoming aware of any breach of certain  representations  or warranties
of the Mortgage Loan Seller in the Mortgage Loan Purchase and Sale Agreement, or
that any document  required to be included in the Mortgage File does not conform
to the  requirements of the Pooling and Servicing  Agreement.  The Mortgage Loan
Purchase and Sale  Agreement  provides  that,  with respect to any such Mortgage
Loan, within [ ] days after notice of such breach from the Custodian, the Master
Servicer,  the Special  Servicer or the Trustee,  the Mortgage  Loan Seller will
either (a) repurchase such Mortgage Loan at its outstanding  principal  balance,
plus accrued  interest  from the Due Date as to which  interest was last paid or
was advanced up to the Due Date in the month  following  the month in which such
repurchase  occurs,  the  amount of any  unreimbursed  Advances,  together  with
interest thereon at the Advance Rate, relating to such Mortgage Loan, the amount
of any unpaid  servicing  compensation  relating to such  Mortgage  Loan and the
amount of any expenses reasonably  incurred by the Master Servicer,  the Special
Servicer or the Trustee in respect of such  repurchase  obligation  (such price,
the  "Repurchase  Price")  or (b)  promptly  cure such  breach  in all  material
respects,  provided,  however,  if such defect or breach  cannot be cured within
such [ ] day period,  so long as the Mortgage  Loan Seller has  commenced and is
diligently  proceeding with the cure of such breach, such [ ] day period will be
extended for an additional [ ] days; provided,  further,  that no such extension
will be applicable unless the Mortgage Loan Seller delivers to the Depositor (or
its successor in interest) an officer's  certificate (i) describing the measures
being taken to cure such breach and (ii) stating  that the Mortgage  Loan Seller
believes  such breach will be cured within such [ ] days.  Without  limiting the
generality  of the  provisions  described  above,  if a  Mortgage  Loan fails to
constitute a "qualified  mortgage" within the meaning of the REMIC provisions of
the Code by reason of the breach of a representation, warranty or covenant or by
reason of missing or defective  documentation,  then no extension of the [ ] day
period in the preceding sentence will apply.


                           S-83

<PAGE>



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

Servicing of the Mortgage Loans; Collection of Payments

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

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

                           S-84

<PAGE>




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

Advances

     Subject to the  limitations  described  below,  the Master Servicer will be
obligated to advance (each such amount,  a "P&I  Advance"),  on the Business Day
preceding each Distribution Date (the "Remittance Date"), an amount equal to the
total  or any  portion  of the  Monthly  Payment  on a  Mortgage  Loan  that was
delinquent  as of the close of  business  on the  Business  Day  preceding  such
Remittance  Date or,  in the  event of a  default  in the  payment  of a Balloon
Payment, the Assumed Scheduled Payment with respect to the related Balloon Loan,
unless  the  Master  Servicer  determines  that  any  such  advance  would  be a
nonrecoverable  Advance and delivers to the Trustee an officer's certificate and
accompanying  documentation  related to a determination of  nonrecoverability as
required  by  the  Pooling  and  Servicing   Agreement.   With  respect  to  any
Distribution  Date and any Seriously  Delinquent Loan, P&I Advances will only be
made if and to the  extent  that  Available  Funds  for such  Distribution  Date
(exclusive of any P&I Advance with respect to any Seriously Delinquent Loan) are
not sufficient to make full distributions in accordance with the Available Funds
Allocation to each Class of Certificates whose Certificate  Balance would not be
reduced by the Anticipated Loss with respect to all Seriously  Delinquent Loans.
A "Seriously  Delinquent  Loan" is any Mortgage Loan that (i) is 90 days or more
delinquent  (without  regard  to any grace  period)  or (ii) was 90 days or more
delinquent  (without  regard to any grace  period)  and as to which the  related
borrower has not made,  since the most recent date on which such  Mortgage  Loan
was so delinquent,  24 consecutive Monthly Payments. On each Remittance Date the
Master  Servicer is obligated to determine the excess,  if any, of (x) an amount
equal  to the sum of the  following  amounts  with  respect  to  such  Seriously
Delinquent Loan: (i) the outstanding  principal  balance thereof that is due and
payable; (ii) the interest portion of any unreimbursed P&I Advances with respect
thereto; (iii) any unreimbursed Property Advances with respect thereto; and (iv)
any currently payable or delinquent property taxes with respect thereto over (y)
the appraised  value of each  Seriously  Delinquent  Loan (based on an appraisal
obtained upon such  Mortgage  Loan  becoming 90 days  delinquent or as otherwise
required pursuant to the Pooling and Servicing Agreement) (the aggregate of such
amounts for all Seriously Delinquent Loans, the "Anticipated Loss").  Therefore,
neither (i) the most subordinate Class (or Classes) of Certificates  outstanding
at any time nor (ii) any other Class of Certificates  whose Certificate  Balance
would be reduced if Realized  Losses  occurred in the amount of the  Anticipated
Loss with respect to all Seriously  Delinquent Loans will receive  distributions
on any  Distribution  Date on which one or more  Mortgage  Loans is a  Seriously
Delinquent Loan unless Available Funds for such  Distribution Date (exclusive of
any P&I Advances  with respect to any  Seriously  Delinquent  Loans)  exceed the
amount  necessary to make full  distributions  in accordance  with the Available
Funds Allocation to each Class of Certificates  that is senior to such Class. In
the event that more than one Mortgage Loan is a Seriously  Delinquent  Loan, any
such P&I Advances will be  designated by the Master  Servicer to have been made,
first,  with respect to Seriously  Delinquent  Loans (excluding any REO Mortgage
Loans) as to which the  related  borrower is  delinquent  only in the payment of
Monthly Payments;  second, with respect to Seriously Delinquent Loans (excluding
any REO Mortgage  Loans) as to which the related  Borrower is  delinquent in the
payment of a Balloon Payment;  and third,  with respect to Seriously  Delinquent
Loans that are REO Mortgage Loans;  provided however,  that any such designation
will be made first to those Seriously  Delinquent  Loans in respect of which the
Master Servicer reasonably determines that such P&I Advance is most likely to be
recoverable.

     In addition to P&I  Advances,  the Master  Servicer  will also be obligated
(subject to the limitations  described herein) to make cash advances  ("Property
Advances,"  and  together  with  P&I  Advances,   "Advances")  to  pay  Property
Protection  Expenses and delinquent  real estate taxes,  assessments  and hazard
insurance  premiums and to cover other similar  costs and expenses  necessary to
protect and preserve the security of the related Mortgage.  "Property Protection
Expenses" comprise certain costs and expenses

                           S-85

<PAGE>



incurred in connection  with defaulted  Mortgage  Loans,  acquiring title to, or
management  of, REO  Property  or the sale of  defaulted  Mortgage  Loans or REO
Properties.  The Master Servicer will not, however, be obligated to advance from
its own funds any amounts required to cure any failure of any Mortgaged Property
to comply with the Americans  with  Disabilities  Act of 1990, and all rules and
regulations promulgated pursuant thereto, or any applicable environmental law or
to  contain,  clean up or remedy  any  environmental  condition  present  at any
Mortgaged Property.

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

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

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

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


                           S-86

<PAGE>



Accounts

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

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

     Distribution  Account.  The  Trustee  will,  pursuant  to the  Pooling  and
Servicing  Agreement,  establish  and  maintain  an  account  or  accounts  (the
"Distribution  Account")  in the  name of the  Trustee  for the  benefit  of the
holders of  Certificates.  With respect to each  Distribution  Date,  the Master
Servicer  will deposit in the  Distribution  Account,  to the extent of funds on
deposit in the Collection Account, on or before the Remittance Date an aggregate
amount of  immediately  available  funds equal to the  Available  Funds.  To the
extent not included in Available  Funds,  the Master  Servicer will remit to the
Trustee  all P&I  Advances  for  deposit  into the  Distribution  Account on the
related  Remittance Date. See  "DESCRIPTION OF THE  CERTIFICATES--Distributions"
herein.

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

                           S-87

<PAGE>



United  States  government  securities  and other  investments  specified in the
Pooling and Servicing Agreement ("Permitted  Investments").  See "DESCRIPTION OF
THE  CERTIFICATES--Accounts"  in  the  Prospectus  for a  listing  of  Permitted
Investments.

Withdrawals from the Collection Account

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

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

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

     If applicable law prohibits the  enforcement of a  "due-on-sale"  clause or
the Master Servicer or Special Servicer is (i) otherwise  prohibited from taking
such action as described in the preceding paragraph or (ii) determines that such
enforcement  is  not  in  the  best  interests  of  the  Trust  Fund  and,  as a
consequence,  a Mortgage  Loan is  assumed,  (x) the  original  borrower  may be
released from liability for the unpaid principal balance of the related Mortgage
Loan and interest  thereon at the applicable  Mortgage Rate during the remaining
term of such  Mortgage  Loan,  (y) the Master  Servicer  may accept  payments in
respect of the Mortgage  Loan from the new owner of the  Mortgaged  Property and
(z) the Master Servicer or the Special Servicer,  as applicable,  may enter into
an assumption agreement with a new purchaser whereby the new owner

                           S-88

<PAGE>



of the Mortgaged  Property will be  substituted as the borrower and the original
borrower  released,  so long as (to the extent  permitted  by law) the new owner
satisfies  the  underwriting  requirements  customarily  imposed  by the  Master
Servicer or the Special Servicer, as applicable,  as a condition to its approval
of a borrower on a new  mortgage  loan  substantially  similar to such  Mortgage
Loan.  In the event a Mortgage  Loan is assumed as  described  in the  preceding
sentences,  the Trustee, the Master Servicer and the Special Servicer,  will not
permit any  modification  of such  Mortgage  Loan other than as described  below
under "--Amendments,  Modifications and Waivers." The Master Servicer or Special
Servicer,  as  applicable,  will be entitled to retain as  additional  servicing
compensation any assumption fees paid by the original  borrower or the new owner
in connection with such  assumption.  See "CERTAIN LEGAL ASPECTS OF THE MORTGAGE
LOANS--Enforceability  of  Certain  Provisions--Due-on-Sale  Provisions"  in the
Prospectus. A new owner of the Mortgaged Property may be substituted or a junior
or senior lien  allowed on the  Mortgaged  Property,  without the consent of the
Master Servicer,  the Special Servicer or the Trustee in a bankruptcy proceeding
involving the Mortgaged Property.

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

Inspections; Appraisals

     The Master  Servicer  (or the Special  Servicer  with  respect to Specially
Serviced  Mortgage  Loans or REO  Property)  is required (at its own expense) to
inspect  each  Mortgaged  Property  at  such  times  and in such  manner  as are
consistent with the servicing  standards described herein, but will in any event
(i) inspect each Mortgaged  Property at least once every 12 months commencing in
[__________],  1997 unless each of the Rating  Agencies has confirmed in writing
that a longer period between inspections will not result, in and of itself, in a
downgrading,  withdrawal  or  qualification  of the rating then assigned by such
Rating Agency to any Class of the  Certificates  (ii) if the Master  Servicer or
the Special Servicer,  as applicable,  retains any Financial and Lease Reporting
Fees  pursuant  to the related  Mortgage  Loan,  inspect  the related  Mortgaged
Property as soon as practicable  thereafter  (except to the extent such property
has been  inspected by the Master  Servicer or the Special  Servicer  within the
preceding 120 days),  and (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)  on any Mortgage  Loan and if to do so is in the best
interest of Certificateholders,  inspect each related Mortgaged Property as soon
as practicable thereafter.

Realization Upon Mortgage Loans

     Appraisals for Specially Serviced Mortgage Loans.
Contemporaneously with the earliest of (i) the effective
date of any modification of the stated maturity, Mortgage
Rate, principal balance or amortization

                           S-89

<PAGE>



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
obtain an appraisal of the Mortgaged  Property or REO Property,  as the case may
be, from an independent appraiser who is a member of the Appraisal Institute (an
"Updated Appraisal"),  which appraisal shall be conducted in accordance with MAI
standards.

     Following  a default  in the  payment  of a Balloon  Payment,  the  Special
Servicer  may  grant  successive  extensions  of up to 12  months  each  of  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 entity appointed to advise upon extensions,  initially,  Midland
Loan Services,  L.P. (the  "Extension  Advisor").  The Special  Servicer may not
grant any extension that permits such borrower to make payments of interest only
for a period, in the aggregate, of greater than 12 months.

     The Extension  Advisor may be replaced at any time by the holders of 662/3%
of the Voting Rights allocated to each Class of Regular Certificates, other than
the most  subordinate  such  Class of Regular  Certificates,  but may not be the
Special  Servicer.  The Extension  Advisor (if other than Midland Loan Services,
L.P.)  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.

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

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

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

                           S-90

<PAGE>



law or  regulation,  or that,  if any such  hazardous  materials are present for
which such action could be required,  after  consultation  with an environmental
consultant,  it would be in the best economic interest of the Trust Fund to take
such actions with respect to the affected Mortgaged Property.

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

     If  the  Trust  Fund  acquires  a  Mortgaged  Property  by  foreclosure  or
deed-in-lieu  of foreclosure  upon a default of a Mortgage Loan, the Pooling and
Servicing  Agreement  provides that the Special  Servicer must  administer  such
Mortgaged  Property so that it qualifies at all times as "foreclosure  property"
within  the  meaning of Code  Section  860G(a)(8).  The  Pooling  and  Servicing
Agreement also requires that any such Mortgaged Property be managed and operated
by an  "independent  contractor,"  within  the  meaning of  applicable  Treasury
regulations,  who furnishes or renders services to the tenants of such Mortgaged
Property. Generally, the Lower-Tier REMIC will not be taxable on income received
with respect to the Mortgaged  Property to the extent that it constitutes "rents
from real  property,"  within  the  meaning  of Code  Section  856(c)(3)(A)  and
Treasury regulations  thereunder.  "Rents from real property" do not include the
portion  of any  rental  based  on the  net  income  or gain  of any  tenant  or
sub-tenant.  No determination has been made whether rent on any of the Mortgaged
Properties meets this  requirement.  "Rents from real property"  include charges
for services customarily  furnished or rendered in connection with the rental of
real property,  whether the charges are separately stated. Services furnished to
the tenants of a particular  building will be considered as customary if, in the
geographic  market in which the building is located,  tenants in buildings  that
are  of  a  similar  class  are  customarily   provided  with  the  service.  No
determination has been made whether the services furnished to the tenants of the
Mortgaged   Properties  are   "customary"   within  the  meaning  of  applicable
regulations.  It is therefore  possible that a portion of the rental income with
respect to a Mortgaged  Property owned by the Trust Fund,  presumably  allocated
based on the value of any non-qualifying  services,  would not constitute "rents
from real  property." In addition to the foregoing,  any net income from a trade
or business  operated  or managed by an  independent  contractor  on a Mortgaged
Property owned by the Lower-Tier REMIC,  [including but not limited to a skilled
nursing care business],  will not constitute  "rents from real property." Any of
the  foregoing  types  of  income  may  instead   constitute  "net  income  from
foreclosure  property,"  which would be taxable to the  Lower-Tier  REMIC at the
highest marginal federal  corporate rate (currently 35%) and may also be subject
to state or local taxes. Any such taxes would be chargeable  against the related
income  for  purposes  of  determining  the  Net  REO  Proceeds   available  for
distribution  to holders  of  Certificates.  See  "MATERIAL  FEDERAL  INCOME TAX
CONSEQUEN-  CES--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.

     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 a person not affiliated with the Special  Servicer,  or is determined
to be such a price by the

                           S-91

<PAGE>



Trustee (which may be based upon updated independent  appraisals received by the
Trustee or the Special  Servicer,  as  applicable),  if the  highest  offeror is
affiliated with the Special Servicer.  Notwithstanding  anything to the contrary
herein,  neither  the  Trustee,  in  its  individual  capacity,  nor  any of its
affiliates may offer for or purchase any Specially Serviced Mortgage Loan or any
REO Property. In addition,  the Special Servicer may accept an offer that is not
the highest offer if it determines,  in accordance  with the servicing  standard
stated in the Pooling and  Servicing  Agreement,  that  acceptance of such offer
would be in the best interests of the holders of Certificates  (for example,  if
the  prospective  buyer  making the lower  offer is more  likely to perform  its
obligations,  or the terms  offered by the  prospective  buyer  making the lower
offer are more favorable).

Amendments, Modifications and Waivers

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

Optional Termination

     The Special  Servicer,  and, if the Special  Servicer does not exercise its
option, the holder of the Class LR Certificates  representing greater than a 50%
Percentage  Interest of the Class LR  Certificates,  the Master Servicer and the
Depositor,  will have the option to purchase all of the  Mortgage  Loans and all
property  acquired in respect of any Mortgage Loan  remaining in the Trust Fund,
and thereby  effect  termination  of the Trust Fund and early  retirement of the
then outstanding  Certificates,  on any Distribution Date on which the aggregate
Scheduled Principal Balance of the Mortgage Loans remaining in the Trust Fund is
less than 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; (B) the fair market value of all other property  included in
the Trust Fund as of the last day of the month preceding such Distribution Date,
as  determined  by an  independent  appraiser as of a date not more than 30 days
prior to the last day of the month  preceding  such  Distribution  Date; (C) all
unpaid  interest  accrued on such  principal  balance of each such Mortgage Loan
(including any Mortgage Loan as to which title to the related Mortgaged Property
has been  acquired) at the Mortgage Rate to the last day of the month  preceding
such Distribution  Date; and (D) unreimbursed  Advances with interest thereon at
the Advance  Rate and unpaid Trust Fund  expenses;  or (ii) the  aggregate  fair
market value of the Mortgage Loans,  and all other property  acquired in respect
of any Mortgage Loan in the Trust Fund,  on the last day of the month  preceding
such Distribution  Date, as determined by an independent  appraiser as of a date
not  more  than 30 days  prior  to the  last  day of the  month  preceding  such
Distribution  Date,  together with one month's  interest thereon at the Mortgage
Rate. See  "DESCRIPTION OF THE  CERTIFICATES--Additional  Rights of the Residual
Certificates" herein.

Auction

     On each of (i) the Distribution Date occurring in [ ] of each year from and
including [ ] and (ii) any date after the Distribution  Date occurring in [ ] on
which the Trustee  receives an unsolicited  bona fide offer to purchase all (but
not less than all) of the Mortgage Loans (each, an

                           S-92

<PAGE>



"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  Balance of all Certificates  outstanding on
the Auction Valuation Date (the "Aggregate  Certificate Balance") plus estimated
Auction  Fees and other  expenses,  the Trustee  will  conduct an auction of the
Mortgage  Loans.  The Trustee  will,  in such case,  appoint an auction agent to
solicit offers from prospective  purchasers,  who must meet certain requirements
described in the Pooling and Servicing Agreement,  to purchase all (but not less
than all) of the Mortgage Loans and such property, for a price not less than the
Aggregate Certificate Balance plus estimated Auction Fees and other expenses. In
determining the Aggregate  Certificate  Balance, all Certificates owned by or on
behalf of the Depositor,  a property manager,  the Master Servicer,  the Special
Servicer, the Trustee, a borrower or any affiliate thereof will be included.

     If the Trustee receives no bids that are qualified pursuant to the terms of
the  Pooling  and  Servicing  Agreement,  the Trust Fund will not be  terminated
pursuant to these auction  procedures.  If the Trustee receives  qualified bids,
the  Trustee  will  accept the  highest of such bids and will sell the  Mortgage
Loans and such  property to the  successful  bidder on or before the  Remittance
Date  immediately  preceding the third  Distribution  Date following the Auction
Valuation Date (or such later  Distribution Date determined by the auction agent
appointed in accordance with the  immediately  preceding  paragraph).  Such sale
will effect a termination of the Trust Fund and an early  retirement of the then
outstanding Certificates. The Trustee will be entitled to be reimbursed from the
Collection  Account  for  expenses  that  it or  any  auction  agent  incurs  in
connection with an auction,  including all fees and reasonable expenses of legal
counsel and other professionals ("Auction Fees").

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

Loan Portfolio Analysis System

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


                           S-93

<PAGE>



The Trustee

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

     The  Trustee  may  resign  at any  time by  giving  written  notice  to the
Depositor,  the Master  Servicer,  the Special Servicer and the Rating Agencies.
Upon such notice of the  Trustee's  resignation,  the Fiscal  Agent will also be
deemed removed and,  accordingly,  the Master  Servicer will appoint a successor
trustee,  which  appointment  of successor  trustee  will not result,  in and of
itself,  in a  downgrading,  withdrawal  or  qualification  of the  rating  then
assigned by the Rating Agencies to any Class of the Certificates as confirmed in
writing by each of the Rating Agencies,  and a successor fiscal agent, which, if
the  successor  trustee  is not  rated 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 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
aggregate  Voting  Rights of at least 51% may remove the  Trustee and the Fiscal
Agent upon written  notice to the Master  Servicer,  the Special  Servicer,  the
Depositor  and the Trustee.  Any  resignation  or removal of the Trustee and the
Fiscal Agent and appointment of a successor  trustee and, if such trustee is not
rated 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 [describe voting rights
of each Class].

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

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


                           S-94

<PAGE>



Duties of the Trustee

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

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

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

The Fiscal Agent

     __________________,  a ___________________  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.

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

Servicing Compensation and Payment of Expenses

     Pursuant to the Pooling and Servicing  Agreement,  the Master Servicer will
be entitled to receive a monthly  servicing fee (the  "Servicing  Fee") for each
Mortgage  Loan equal to a per annum rate of [ ]% (the  "Servicing  Fee Rate") on
the then outstanding  principal  balance of such Mortgage Loan calculated on the
basis of a 360 day year  consisting of twelve 30-day  months.  The Servicing Fee
relating to each  Mortgage  Loan will be retained  by the Master  Servicer  from
payments and collections (including Insurance Proceeds and Liquidation Proceeds)
in respect of such Mortgage Loan.  The Master  Servicer will also be entitled to
retain

                           S-95

<PAGE>



as additional servicing compensation (i) all investment income earned on amounts
on deposit in the Reserve  Accounts,  (to the extent  consistent with applicable
law and the related  Mortgage Loan  documents),  the Collection  Account and the
Distribution  Account,  (ii) all amounts  collected with respect to the Mortgage
Loans (that are not  Specially  Serviced  Mortgage  Loans) in the nature of late
payment  charges,  late fees,  loan service  transaction  fees,  extension fees,
demand fees,  modification fees, assumption fees,  beneficiary statement charges
and similar fees and charges and (iii) [Financial and Lease Reporting Fees (with
respect to any Mortgage Loan that is not a Specially  Serviced Mortgage Loan and
to the extent  permitted  under the related  Mortgage  Loan) and] any Prepayment
Interest  Surplus  (to the extent not offset  against  any  Prepayment  Interest
Shortfall  in  accordance  with the  provisions  of the  Pooling  and  Servicing
Agreement).

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

Special Servicing

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

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

                           S-96

<PAGE>



circumstances  described  in  clause  (v)  above,  when such  default  is cured;
provided, in either case, that at that time no circumstance exists (as described
above) that would cause the Mortgage Loan to continue to be  characterized  as a
Specially Serviced Mortgage Loan.

     Pursuant to the Pooling and Servicing Agreement,  the Special Servicer will
be entitled to certain  fees,  including a special  servicing  fee (the "Special
Servicing  Fee")  equal to 1/12th of 0.35% on a monthly  basis of the  Scheduled
Principal Balance of each related Specially  Serviced Mortgage Loan. The Special
Servicer  will also  receive,  in  addition  to the  Special  Servicing  Fee,  a
disposition fee (the "Disposition  Fee") equal to the product of (A) the excess,
if any, of (x) the proceeds of the sale of any Specially  Serviced Mortgage Loan
or REO Property minus (y) any broker's commission and related brokerage referral
fees and (B) (x) 1.5%, if such sale occurs  within 12 months  following the date
on which the Mortgage Loan initially became a Specially  Serviced  Mortgage Loan
or (y)  1.0%,  if such sale  occurs  after  such  12-month  period.  Each of the
foregoing fees, along with certain  expenses  related to special  servicing of a
Mortgage Loan, will be payable out of funds otherwise available to pay principal
on the  Certificates.  The Special  Servicer  will also be entitled to retain as
additional servicing compensation (i) all investment income earned on amounts on
deposit in any REO  Account and (ii) to the extent  permitted  under the related
Mortgage  Loan,  all amounts  collected  with respect to the Specially  Serviced
Mortgage  Loans in the nature of late  payment  charges,  late fees,  assumption
fees, loan modification fees, extension fees, Financial and Lease Reporting Fees
(to the extent such fees are not required to be remitted to the related borrower
pursuant  to the related  Note),  loan  service  transaction  fees,  beneficiary
statement  charges or similar items (but not  including any Default  Interest or
Prepayment  Premiums),  in each case to the extent  received with respect to any
Specially Serviced Mortgage Loan and not required to be deposited or retained in
the Collection Account pursuant to the Pooling and Servicing Agreement.

Reports to Certificateholders

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

     [Describe reports to be delivered to
Certificateholders.]

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

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

         MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     For federal income tax purposes, one or more separate "real estate mortgage
investment  conduit" ("REMIC")  elections will be made with respect to the Trust
Fund,   creating  one  or  more  REMICs.   Upon  the  issuance  of  the  Offered
Certificates,  Morrison & Hecker L.L.P.  will deliver its opinion,  generally to
the effect that,  assuming  compliance  with all  provisions  of the Pooling and
Servicing  Agreement,  (i) each pool of  assets  with  respect  to which a REMIC
election is made will qualify as a REMIC under the Internal Revenue Code

                           S-97

<PAGE>



of 1986 (the  "Code") and (ii) (a) the Class A, Class B, Class C,  [Class  [EC],
Class [IO] and Class [PO]] Certificates will be, or will represent ownership of,
REMIC  "regular  interests"  and (b)  each  residual  interest  will be the sole
"residual  interest" in the related REMIC.  Holders of the Offered  Certificates
will be  required  to include in income all  interest  on such  Certificates  in
accordance   with  the  accrual   method  of   accounting   regardless  of  such
Certificateholders' usual methods of accounting.

     Except as discussed below, the Offered  Certificates are not expected to be
treated for  federal  income tax  reporting  purposes as having been issued with
original issue  discount.  There is a possibility of interest being deferred on,
and to the extent  deferred  added to the  Certificate  Balance  of, the Offered
Certificates  as a result of negative  principal  amortization  on the  Mortgage
Loans.  Therefore,  it is  possible  that none of the  interest  on the  Offered
Certificates  will qualify as  "qualified  stated  interest"  under the Treasury
regulations relating to the taxation of instruments with original issue discount
(the "OID  Regulations")  and only  original  issue  discount will be treated as
accruing on the Offered  Certificates.  For the purposes of determining the rate
of accrual of market  discount,  original issue discount and premium for federal
income tax purposes,  it has been assumed that the Mortgage Loans will prepay at
the rate of [4.2%] CPR.  No  representation  is made as to whether the  Mortgage
Loans  will  prepay at that  rate or any other  rate.  [Although  it is  unclear
whether the Class [ ] and Class [ ] Certificates  will qualify as "variable rate
instruments"  under the OID  Regulations,  it will be assumed  for  purposes  of
determining  the  original  issue  discount  thereon that such  Certificates  so
qualify.] See "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  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.


                           S-98

<PAGE>



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

     ERISA and the Code  impose  certain  duties and  restrictions  on Plans and
certain persons who perform  services for Plans.  For example,  unless exempted,
investment  by a Plan in the  Certificates  may  constitute  or  give  rise to a
prohibited  transaction  under ERISA or the Code.  There are certain  exemptions
issued by the United States Department of Labor (the  "Department")  that may be
applicable to an investment by a Plan in the Offered Certificates, including the
individual administrative exemption described below.

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

Certain Requirements Under ERISA

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

     Parties in  Interest/Disqualified  Persons.  Other provisions of ERISA (and
corresponding  provisions of the Code) prohibit certain  transactions  involving
the assets of a Plan and persons who have certain specified relationships to the
Plan  (so-called   "parties  in  interest"   within  the  meaning  of  ERISA  or
"disqualified  persons"  within the  meaning of the Code).  The  Depositor,  the
Underwriter, 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

                           S-99

<PAGE>



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 Underwriter, 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  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 the
Underwriter  an  individual  administrative  exemption  (Prohibited  Transaction
Exemption  [____________________])  referred to herein as the  "Exemption,"  for
certain  mortgage-backed and asset backed certificates  underwritten in whole or
in part by the  Underwriter.  The  Exemption  might be applicable to the initial
purchase,   the  holding  and  the  subsequent  resale  by  a  Plan  of  certain
certificates, such as the Class A Certificates, underwritten by the Underwriter,
representing   interests  in   pass-through   trusts  that  consist  of  certain
receivables,  loans and other  obligations,  provided  that the  conditions  and
requirements  of  the  Exemption  are  satisfied.  The  loans  described  in the
Exemption include mortgage loans such as the Mortgage Loans.

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

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

              (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;

                           S-100

<PAGE>




              (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  Underwriter,  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
         Underwriter  in  connection  with  the   distribution  of  certificates
         represents not more than reasonable  compensation  for underwriting the
         certificates.  The  sum of all  payments  made to and  retained  by the
         depositor pursuant to the assignment of the mortgage loans to the trust
         fund  represents  not more than the fair market value of such  mortgage
         loans.  The sum of all  payments  made to and  retained  by the  master
         servicer and any other  servicer  represents  not more than  reasonable
         compensation for such person's services under the pooling and servicing
         agreement and  reimbursement  of such person's  reasonable  expenses in
         connection therewith; and

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

     The trust fund must also meet the following requirements:

              (a) the corpus of the trust fund must consist  solely of assets of
         the type that have been included in other investment pools;

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

              (c)  certificates  evidencing  interests in such other  investment
         pools must have been  purchased  by  investors  other than Plans for at
         least one year  prior to any  Plan's  acquisition  of the  certificates
         pursuant to the Exemption.

     If the  conditions of the Exemption are met, the  acquisition,  holding and
resale of the Class A Certificates  by Plans would be exempt from the prohibited
transaction  provisions  of ERISA and the Code  (regardless  of whether a Plan's
assets  would be  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

                           S-101

<PAGE>



the acquisitions; and (iv) immediately after the acquisition no more than 25% of
the  assets of the Plan with  respect to which such  person is a  fiduciary  are
invested  in  certificates  representing  an  interest  in  one or  more  trusts
containing assets sold or served by the same entity.

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

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

     Before purchasing a Class A Certificate,  a fiduciary of a Plan should make
its own determination as to the availability of the exemptive relief provided by
the  Exemption  or  the  availability  of  any  other   prohibited   transaction
exemptions,  and whether the conditions of any such exemption will be applicable
to the Class A Certificates.

     Any  fiduciary of a Plan  (including  an entity that is deemed to hold Plan
assets for  purposes  of ERISA and the Code)  considering  whether to purchase a
Class A Certificate should also carefully review with its own legal advisors the
applicability  of the fiduciary  duty and prohibited  transaction  provisions of
ERISA and the Code to such investment.

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  Class  A  Certificates   to  a  Plan  is  in  no  respect  a
representation  by the  Depositor,  the  Underwriter  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.

                           S-102

<PAGE>



                     LEGAL INVESTMENT

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

     The Depositor makes no representations as to the proper characterization of
the Certificates for legal investment purposes, financial institution regulatory
purposes  or other  purposes  or as to the ability of  particular  investors  to
purchase the Certificates under applicable legal investment restrictions.  These
uncertainties   may  adversely   affect  the  liquidity  of  the   Certificates.
Accordingly,  all institutions whose investment  activities are subject to legal
investment laws and regulations,  regulatory  capital  requirements or review by
regulatory   authorities  should  consult  with  their  own  legal  advisors  in
determining  whether  and to what  extent the  Certificates  constitute  a legal
investment or are subject to investment, capital or other restrictions.

                   PLAN OF DISTRIBUTION

     __________________________  (the "Underwriter") has agreed,  pursuant to an
Underwriting  Agreement  dated  [ ],  199_  (the  "Underwriting  Agreement")  to
purchase the Certificates  from the Depositor.  The Certificates will be offered
by the  Underwriter in negotiated  transactions  or otherwise,  on varying terms
(which may include the sale of separate financial instruments by the Underwriter
or an  affiliate)  and at varying  prices,  in each case to be determined at the
time of sale.  The  Underwriter  may effect such  transactions  by selling  such
Certificates to or through dealers, and such dealers may receive compensation in
the  form  of  underwriting  discounts,  concessions  or  commissions  from  the
Underwriter  or purchasers of the  Certificates  for whom they may act as agent.
Any dealers that  participate  with the  Underwriter in the  distribution of the
Certificates purchased by the Underwriter may be deemed to be underwriters,  and
any discounts or commissions  received by them or the Underwriter and any profit
on the resale of  Certificates  by them or the  Underwriter  may be deemed to be
underwriting discounts or commissions under the 1933 Act.

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

     The Depositor  also has been advised by the  Underwriter  that it currently
expects to make a market in the Certificates,  however,  it has no obligation to
do so. Any market making may be  discontinued  at any time,  and there can be no
assurance that an active public market for the  Certificates  will develop.  For
further information  regarding any offer or sale of the Certificates pursuant to
this Prospectus Supplement and the Prospectus, see "PLAN OF DISTRIBUTION" in the
Prospectus.


                      USE OF PROCEEDS

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


                           S-103

<PAGE>



                       LEGAL MATTERS

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

                          RATINGS

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

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

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

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





                           S-104

<PAGE>



             INDEX OF SIGNIFICANT DEFINITIONS
Definitions                                            Page

1933 Act................................................S-4
[199__] Net Operating Income.....................S-40, S-41
ACMs...................................................S-54
ADA..............................................S-31, S-58
Adjusted Annualized Year To Date Net Operating Income..S-41
Advance Rate...........................................S-86
Advances...............................................S-85
Aggregate Certificate Balance..........................S-93
Annual Debt Service....................................S-41
Anticipated Loss.......................................S-85
Appraised Value........................................S-41
Assumed Maturity Date..............................S-1, S-6
Assumed Scheduled Payment..............................S-66
Auction Fees...........................................S-93
Auction Valuation Date...........................S-20, S-93
Available Funds........................................S-62
Available Funds Allocation.............................S-66
Balloon Amount.........................................S-41
Balloon LTV............................................S-41
Bankruptcy Code..................................S-32, S-33
Beneficial Owners......................................S-71
Book-Entry Certificate.................................S-71
Business Day...........................................S-14
Certificate Balance....................................S-13
Certificate Registrar..................................S-74
Certificates......................................S-1, S-13
Class A-EC Notional Balance............................S-62
Class Interest Distribution Amount...............S-16, S-64
Class Interest Shortfall...............................S-66
Class [EC] Excess Interest........................S-2, S-64
Class [EC] Notional Balance............................S-64
Class [EC] Pass-Through Rate...........................S-64
Class [IO] Notional Balance............................S-62
Closing Date...........................................S-14
Code...................................................S-98
Collection Account.....................................S-87
Collection Period................................S-14, S-64
Commission..............................................S-4
Condemnation Proceeds..................................S-63
Congregate Care Loan...................................S-37
Congregate Care Property...............................S-37
Constant Prepayment Rate...............................S-78
CPR....................................................S-78
Cross-Collateralized Loans.......................S-31, S-58
Cut-off Date...........................................S-14
Cut-off Date Principal Balance....................S-8, S-37
Debt Service Coverage Ratio............................S-41
Default Interest.......................................S-64

                           S-105

<PAGE>



Default Rate...........................................S-64
Definitive Certificate.................................S-72
Delivery Date...........................................S-1
Department.............................................S-99
Depositor.........................................S-2, S-13
Depository.............................................S-15
Determination Date...............................S-14, S-64
Discount Rate..........................................S-70
Disposition Fee........................................S-97
Disqualified Organization........................S-3, S-102
Distribution Account...................................S-87
Distribution Date...........................S-2, S-14, S-62
DSCR..............................................S-9, S-41
DTC..........................................S-1, S-7, S-15
Due Date...............................................S-15
EC Maturity Date..................................S-2, S-15
Eligible Bank..........................................S-87
EPA....................................................S-55
ERISA............................................S-22, S-99
Exemption.............................................S-100
Extension Advisor......................................S-90
Final Recovery Determination...........................S-70
Fiscal Agent......................................S-3, S-14
Form 8-K...............................................S-48
Hotel Loan.............................................S-37
Hotel Property.........................................S-37
Indirect Participants..................................S-72
Initial Pool Balance...................................S-37
Insurance Proceeds.....................................S-63
Interest Accrual Period..........................S-14, S-65
Lead Paint Act.........................................S-55
Light Industrial/Industrial Loan.......................S-37
Light Industrial/Industrial Property...................S-37
Liquidation Proceeds...................................S-63
Loan Portfolio Analysis System.........................S-93
Loan Purchase Closing Date.............................S-39
Loan-to-Value Ratio....................................S-41
Lower-Tier Regular Interests...........................S-20
Lower-Tier REMIC..................................S-3, S-20
LPAS...................................................S-93
LTV..............................................S-40, S-41
Major Tenant.....................................S-31, S-58
Master Servicer...................................S-3, S-13
Master Servicer Mortgage File..........................S-83
Midland................................................S-60
Mobile Home Park Loan..................................S-38
Mobile Home Park Property..............................S-37
Monthly Payment........................................S-63
Mortgage...............................................S-37
Mortgage File..........................................S-83
Mortgage Loan Purchase and Sale Agreement..............S-39

                           S-106

<PAGE>



Mortgage Loans....................................S-2, S-37
Mortgage Pool...........................................S-2
Mortgaged Property................................S-2, S-37
Multifamily Loan.......................................S-37
Multifamily Property...................................S-37
Net Mortgage Rate......................................S-65
Net REO Proceeds.......................................S-63
Note...................................................S-37
Notional Balances......................................S-62
Nursing Home Loan......................................S-37
Nursing Home Property..................................S-37
Occupancy Rate.........................................S-41
Offered Certificates....................................S-1
Office Building Loan...................................S-37
Office Building Property...............................S-37
Office/Multifamily/Retail Loan.........................S-38
Office/Multifamily/Retail Property.....................S-38
Office/Warehouse Loan..................................S-38
Office/Warehouse Property..............................S-38
OID Regulations........................................S-98
Originators............................................S-38
P&I Advance.................................S-8, S-18, S-85
P&I Certificates........................................S-2
Participants...........................................S-72
Pass-Through Rate................................S-15, S-65
Paying Agent...........................................S-72
Percentage Interest....................................S-62
Permitted Investments..................................S-88
Plan.............................................S-22, S-99
Pooled Principal Distribution Amount.............S-17, S-66
Pooling and Servicing Agreement.............S-3, S-13, S-82
Prepayment Interest Shortfall..........................S-65
Prepayment Interest Surplus............................S-65
Prepayment Premiums....................................S-63
Principal Prepayments..................................S-63
Private Certificates...................................S-13
Property Advances......................................S-85
Property Protection Expenses...........................S-85
Rating Agencies.........................................S-3
Realized Loss..........................................S-70
Record Date......................................S-14, S-62
Regular Certificates..............................S-1, S-20
Regulations...........................................S-100
REMIC..................................S-3, S-6, S-20, S-97
Remittance Date........................................S-85
REO Account............................................S-61
REO Mortgage Loan......................................S-66
REO Property...........................................S-61
Repurchase Price.......................................S-83
Reserve Accounts.......................................S-39
Residual Certificates...................................S-1

                           S-107

<PAGE>



Restricted Group...............................S-101, S-102
Retail Loan............................................S-37
Retail Property........................................S-37
Retail/Multifamily Loan................................S-38
Retail/Multifamily Property............................S-38
Retail/Office Loan.....................................S-37
Retail/Office Property.................................S-37
Rules..................................................S-72
Scenarios..............................................S-79
Scheduled Principal Balance............................S-70
Self-Storage Loan......................................S-37
Self-Storage Property..................................S-37
Senior Certificates.....................................S-2
Senior Principal Distribution Cross-Over Date..........S-69
Seriously Delinquent Loan..............................S-85
Servicing Fee..........................................S-95
Servicing Fee Rate.....................................S-95
Similar Law............................................S-99
SMMEA.................................................S-103
Special Servicer......................S-3, S-14, S-61, S-96
Special Servicing Fee..................................S-97
Specially Serviced Mortgage Loan.......................S-96
Subordinate Certificates................................S-2
Triple Net.............................................S-59
Trust Fund..............................................S-2
Trust REMICs............................................S-3
Trustee...........................................S-3, S-14
Trustee Mortgage File..................................S-82
U.S. Person.............................................S-3
Underwriter......................................S-1, S-103
Underwriting Agreement................................S-103
Underwritten Cash Flow.................................S-40
Unscheduled Payments...................................S-63
Updated Appraisal......................................S-90
Upper-Tier REMIC..................................S-3, S-20
USTs...................................................S-55
Voting Rights..........................................S-94
Weighted Average Net Mortgage Rate.....................S-65
Yield Maintenance Loan.................................S-70
Yield Maintenance Period...............................S-70
Zoning Laws......................................S-30, S-58

                           S-108




<PAGE>

<TABLE>
<CAPTION>

Annex A
Table A:  Collateral Properties

=====================================================================================
                                                  Net                       Most
 Loan   Property   Property  Year      Year    Rentable          Current Recent Rent
   #    Name       Type      Built   Renovated  Sq.Ft.   Units   Occup.     Roll
 <S>    <C>        <C>       <C>     <C>       <C>       <C>     <C>     <C>     
- -------------------------------------------------------------------------------------





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





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





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





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





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





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





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





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





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





=====================================================================================

</TABLE>

                                  A-1

<PAGE>


<TABLE>
<CAPTION>


Annex A

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





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





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





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





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





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





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





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





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





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


                                  A-2

<PAGE>

<TABLE>
<CAPTION>


Annex A
Table C:  Collateral Debt Service and YTD or Trailing NOI
=============================================================================================================
     Property Ann Debt Underwrit. Underwrit. NOI/Debt Underwrit.  Cash Flow/                 Trailing Trail. 12  Annual'd  Annual'd
Loan   Name   Service    Value      NOI      Service  Cash Flow  Debt Service 199 NOI 199 CF  12 NOI   NOI as of  YTD NOI     CF
<S>  <C>      <C>      <C>        <C>        <C>      <C>        <C>          <C>     <C>    <C>      <C>        <C>       <C>   
- -------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                   A-3

<PAGE>



Annex A
Table C:  Collateral Debt Service and YTD or Trailing NOI
===============================================================================
                                         Adjust 95
       YTD    YTD 9_   Adjusted Ann    Annual'd Cash
 Loan  NOI    Mths       YTD NOI           Flow        Financial Comments
- -------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

===============================================================================


                                  A-4

<PAGE>

<TABLE>
<CAPTION>


Annex A

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





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





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





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





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





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





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





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





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





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





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


                                  A-5

<PAGE>



Annex A

Table E:  Retail Subcategories

=======================================================================

                                                             Cut-Off-Date
Loan #  Property Name           Retail Sub Categories         Balance
- -----------------------------------------------------------------------





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





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





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





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





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





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





=======================================================================

====================================================
Type of Retail          % of Cut-Off Date Balance
- ----------------------------------------------------










====================================================


                             A-6

<PAGE>

<TABLE>
<CAPTION>

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





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





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





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





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





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





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





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





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





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





====================================================================================

</TABLE>

                                  B-1

<PAGE>

           Commercial Mortgage Acceptance Corp.
                         Depositor

 Commercial/Multifamily Mortgage Pass-Through Certificates
                   (Issuable in Series)


  Commercial  Mortgage 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 _______ ___, 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:  Commercial
Mortgage  Acceptance  Corp.,  201 West 10th  Street,  6th  Floor,  Kansas  City,
Missouri 64105, Attention: E. J. Burke, telephone number (816) 435-5000.

     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:  Commercial Mortgage
Acceptance Corp., 210 West 10th Street, 6th Floor, Kansas
City, Missouri 64105, Attention:  E. J. Burke, telephone
number (816) 435-5000.

                          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.........  Commercial Mortgage Acceptance Corp.,
                    an indirect wholly owned subsidiary
                    of Midland Loan Services, L.P. See
                    "THE DEPOSITOR."

Master Servicer...  The master servicer (the "Master
                    Servicer") for each Series of
                    Certificates will be Midland Loan
                    Services, L.P., the parent of the
                    Depositor.  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.

                             4

<PAGE>




     .............  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; 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."

                             5

<PAGE>




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 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

                             6

<PAGE>




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

  Commercial Mortgage Acceptance Corp. was incorporated in the State of Missouri
on September 17, 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) 435-5000.

                            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) each such
obligation  or security  will have a fixed  dollar  amount of  principal  due at
maturity  which cannot vary or change;  (c) if any such  obligation  or security
provides  for a variable  rate of  interest,  interest  will be tied to a single
interest rate index plus a single fixed spread (if any) and move proportionately
with that  index;  and (d) if any of the  obligations  or  securities  listed in
paragraphs  (iii)  - (vi)  above  are not  rated  by each  Rating  Agency,  such
investment will nonetheless qualify as a Permitted  Investment if it is rated by
S&P and one other nationally  recognized  statistical rating  organization;  and
provided,  further,  that such  instrument  continues to qualify as a "cash flow
investment"  pursuant to Code Section 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 or supplement any
provisions  therein that may be inconsistent with any other provisions  therein,
(iii) to amend

                            18

<PAGE>



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.  The Master  Servicer
will also use its  reasonable  efforts to require each mortgagor to maintain (i)
insurance  providing  coverage against 12 months of rent  interruptions and (ii)
such other  insurance as provided in the related  Mortgage  Loan. If a Mortgaged
Property 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 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

                            25

<PAGE>



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,  subject to certain conditions set forth
therein,  to modify,  waive or amend  certain of the terms of any Mortgage  Loan
without the consent of the Trustee or any Certificateholder.

Evidence of Compliance

  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 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

                            27

<PAGE>



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 reckless 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
(i) incurred by reason of its respective willful  misfeasance,  bad faith, fraud
or negligence (or, in the case of the Master  Servicer or the Special  Servicer,
if any, a breach of the  servicing  standard set forth in the  Agreement) in the
performance  of duties  thereunder  or by reason of  reckless  disregard  of its
respective  obligations  and  duties  thereunder  or (ii)  imposed by any taxing
authority  which loss,  liability  or expense is not  specifically  reimbursable
pursuant to the terms of the  Agreement  and which  results from a breach of the
Agreement  (other  than a breach  with  respect to which the Master  Servicer or
Special Servicer, as applicable,  would have no liability under the standard set
forth in the first  sentence of this  paragraph)  by the Master  Servicer or the
Special Servicer,  if any, or any of their respective agents. Any loss resulting
from   such    indemnification    will   reduce   amounts    distributable    to
Certificateholders. 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

                            28

<PAGE>



action and any liability  resulting  therefrom  (except any liability related to
the Master Servicer's or the Special Servicer's,  if any, obligations to service
the  Mortgage  Loans  in  accordance  with  the  servicing  standard  under  the
Agreement)  will be expenses,  costs and  liabilities of the Trust Fund, and the
Master  Servicer  or Special  Servicer,  if  applicable,  will be entitled to be
reimbursed therefor and to charge the Collection Account.

  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

                            29

<PAGE>



of  written  notice  of such  failure  to the  Master  Servicer  or the  Special
Servicer,  as  applicable,  by the  Depositor or the  Trustee,  or to the Master
Servicer  or Special  Servicer,  if any,  the  Depositor  and the Trustee by the
holders of Certificates  evidencing  Voting Rights of a majority of any affected
Class; (iii) confirmation in writing by any of the Rating Agencies that the then
current  rating  assigned  to any  Class of  Certificates  would  be  withdrawn,
downgraded  or  qualified  unless the Master  Servicer or Special  Servicer,  as
applicable, is removed; (iv) certain events of insolvency, readjustment of debt,
marshalling of assets and liabilities or similar proceedings and certain actions
by, on behalf  of or  against  the  Master  Servicer  or  Special  Servicer,  as
applicable,  indicating its insolvency or inability to pay its  obligations;  or
(v) any failure by the Master Servicer to make a required  advance.  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 a majority of the
aggregate Voting Rights of the Certificates of any Class will,  terminate all of
the rights and  obligations of the Master Servicer or Special  Servicer,  as the
case may be.  Notwithstanding the foregoing,  upon any termination of the Master
Servicer or the Special Servicer, as applicable,  under the Agreement the Master
Servicer or the Special Servicer, as applicable, will continue to be entitled to
receive  all  accrued  and unpaid  servicing  compensation  through  the date of
termination plus, in the case of the Master Servicer,  all advances and interest
thereon as provided in the Agreement.

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

  On and  after  the  date of  termination,  the  Trustee  will  succeed  to all
authority  and  power  of the  Master  Servicer  or  the  Special  Servicer,  as
applicable,  under the  Agreement  and will be entitled to similar  compensation
arrangements  to  which  the  Master  Servicer  or  the  Special  Servicer,   as
applicable,  would have been entitled.  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

                            30

<PAGE>



of  Certificates  have offered to the Trustee  reasonable  security or indemnity
against the costs,  expenses and  liabilities  which may be incurred  therein or
thereby.

                    CREDIT ENHANCEMENT

General

  If  specified  in the related  Prospectus  Supplement  for any Series,  credit
enhancement  may be provided with respect to one or more Classes  thereof or the
related Mortgage Loans ("Credit Enhancement").  Credit Enhancement may be in the
form of a letter of  credit,  the  subordination  of one or more  Classes of the
Certificates  of such Series,  the  establishment  of one or more reserve funds,
surety  bonds,   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.

                            31

<PAGE>



  The related  Prospectus  Supplement  will describe any such  subordination  in
greater detail and set forth information concerning,  among other things, to the
extent  applicable,  (i) the  amount of  subordination  of a Class or Classes of
Subordinate  Certificates  in a Series,  (ii) the  circumstances  in which  such
subordination will be applicable,  (iii) the manner, if any, in which the amount
of subordination will decrease over time, (iv) the manner of funding any related
reserve fund, (v) the conditions  under which amounts in any applicable  reserve
fund will be used to make distributions to holders of Senior Certificates and/or
to holders of Subordinate  Certificates or be released from the applicable Trust
Fund and (vi) if one or more Classes of Subordinate Certificates of a Series are
Offered  Certificates,  the sensitivity of  distributions  on such  Certificates
based on certain default  assumptions.  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.


                            32

<PAGE>



Certificate Guarantee Insurance

  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.

                            33

<PAGE>



Mortgagor Bankruptcy Bond

  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.


                            34

<PAGE>




  The real  property  covered by a mortgage is most often the fee estate in land
and  improvements.  However,  a mortgage  may encumber  other  interests in real
property such as a tenant's interest in a lease of land, leasehold  improvements
or both, and the leasehold estate created by such lease. A mortgage  covering an
interest in real property other than the fee estate requires special  provisions
in the  instrument  creating  such  interest,  in the  mortgage or in a separate
agreement  with the landlord or other party to such  instrument,  to protect the
mortgagee against termination of such interest before the mortgage is paid.

Personalty

  Certain types of mortgaged  properties,  such as nursing homes, hotels, motels
and industrial  plants,  are likely to derive a significant  part of their value
from personal  property that does not  constitute  "fixtures"  under  applicable
state  real  property  law,  and  hence,  would not be  subject to the lien of a
mortgage.  Such  property  is  generally  pledged or assigned as security to the
mortgagee  under the Uniform  Commercial  Code ("UCC").  In order to perfect its
security  interest  therein,  the  mortgagee  generally  must file UCC financing
statements  and,  to  maintain  perfection  of  such  security  interest,   file
continuation statements generally every five years.

Installment Contracts

  The Mortgage Loans may also consist of Installment  Contracts  (also sometimes
called contracts for deed). Under an Installment Contract,  the seller (referred
to in this Section as the  "mortgagee")  retains legal title to the property and
enters into an agreement with the purchaser  (referred to in this Section as the
"mortgagor") for the payment of the purchase price, plus interest, over the term
of such  Installment  Contract.  Only after full performance by the mortgagor of
the  Installment  Contract is the  mortgagee  obligated  to convey  title to the
property to the mortgagor.  As with mortgage or deed of trust financing,  during
the effective  period of the  Installment  Contract,  the mortgagor is generally
responsible  for  maintaining the property in good condition and for paying real
estate taxes,  assessments  and hazard  insurance  premiums  associated with the
property.

  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

                            35

<PAGE>



such  default  and bring the senior loan  current,  in either  event  adding the
amounts  expended to the balance due on the junior  loan.  Absent a provision in
the  senior  mortgage  or the  existence  of a  recorded  request  for notice in
compliance with applicable state law (if any), no notice of default is typically
required to be given to the junior mortgagee.

  The form of the mortgage  used by many  institutional  lenders  confers on the
mortgagee  the right both to receive  all  proceeds  collected  under any hazard
insurance  policy  and all  awards  made in  connection  with  any  condemnation
proceedings,  and to apply such proceeds and awards to any indebtedness  secured
by such  mortgage in such order as the  mortgagee  may  determine.  Thus, in the
event  improvements  on the  property  are damaged or destroyed by fire or other
casualty,  or in the  event  the  property  (or any  part  thereof)  is taken by
condemnation,  the mortgagee under the senior mortgage will have the prior right
to collect any  applicable  insurance  proceeds and  condemnation  awards and to
apply the same to the indebtedness secured by the senior mortgage.  However, the
laws of certain  states may provide  that,  unless the security of the mortgagee
has been impaired, the mortgagor must be allowed to use any applicable insurance
proceeds or partial condemnation awards to restore the property.

  The  form of  mortgage  used  by many  institutional  lenders  also  typically
contains  a "future  advance"  clause  that  provides  that  additional  amounts
advanced to or on behalf of the  mortgagor by the mortgagee are to be secured by
the  mortgage.  Such a clause is valid  under the laws of most  states.  In some
states,  however, the priority of any advance made under the clause depends upon
whether the advance was an "obligatory" or "optional"  advance. If the mortgagee
is obligated to advance the additional  amounts,  the advance may be entitled to
receive  the same  priority  as  amounts  initially  made  under  the  mortgage,
notwithstanding  that other junior  mortgages or other liens may have encumbered
the property  between the date of recording of the senior  mortgage and the date
of the future  advance,  and that the  mortgagee  had actual  knowledge  of such
intervening  junior mortgages or other liens at the time of the advance.  If the
mortgagee  is not  obligated  to advance the  additional  amounts and has actual
knowledge of any such  intervening  junior mortgages or other liens, the advance
may be subordinate to such intervening  junior mortgages or other liens. In many
other states,  all advances under a "future  advance"  clause are given the same
priority as amounts  initially  made under the mortgage so long as such advances
do not exceed a specified "credit limit" amount stated in the recorded mortgage.

  Another  provision  typically  found in the form of the mortgage  used by many
institutional  lenders  obligates  the  mortgagor:  (i) to  pay  all  taxes  and
assessments affecting the property prior to delinquency;  (ii) to pay, 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.


                            36

<PAGE>



Foreclosure

  Foreclosure  is a legal  procedure  that allows the  mortgagee  to recover its
mortgage  debt by enforcing its rights and available  legal  remedies  under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage and, by reason  thereof,  the  indebtedness  has been
accelerated, the mortgagee has the right to institute foreclosure proceedings to
sell the  mortgaged  property  at public  auction to satisfy  the  indebtedness.
Foreclosure  procedures  with respect to the enforcement of a mortgage vary from
state to state.  Although there are other  foreclosure  procedures  available in
some  states  that are either  infrequently  used or  available  only in certain
limited  circumstances,  the two primary  methods of  foreclosing a mortgage are
judicial  foreclosure and non-judicial  foreclosure  pursuant to a power of sale
granted in the mortgage.  In either case, the actual foreclosure of the mortgage
will be  accomplished  pursuant to a public sale of the mortgaged  property by a
designated  official or by the trustee  under a deed of trust.  The purchaser at
any such sale  acquires  only the estate or interest in the  mortgaged  property
encumbered  by the  mortgage.  For example,  if the mortgage  only  encumbered a
tenant's  leasehold  interest in the property,  such purchaser will only acquire
such leasehold interest,  subject to the tenant's obligations under the lease to
pay rent and perform other covenants contained therein.

  Judicial  Foreclosure.  A judicial  foreclosure  of a  mortgage  is a judicial
action  initiated by the service of legal  pleadings upon all necessary  parties
having an interest in the real property. Delays in completion of foreclosure may
occasionally  result from  difficulties in locating the necessary parties to the
action.  As a  judicial  foreclosure  is a  lawsuit,  it is  subject  to  all of
procedures, delays and expenses attendant to litigation,  sometimes requiring up
to several  years to  complete if  contested.  At the  completion  of a judicial
foreclosure,  if the mortgagee prevails,  the court ordinarily issues a judgment
of foreclosure and appoints a referee or other designated  official to conduct a
public sale of the property.  Such sales are made in accordance  with procedures
that vary from state to state.

  Non-Judicial  Foreclosure.  In the majority of cases, foreclosure of a deed of
trust  (and  in  some  instances,   other  types  of  mortgage  instruments)  is
accomplished  by a  non-judicial  trustee's  sale pursuant to a provision in the
deed of trust that  authorizes the trustee,  generally  following a request from
the beneficiary,  to sell the mortgaged property at public sale upon any default
by the  mortgagor  under the terms of the note or deed of trust.  In addition to
the  specific  contractual  requirements  set  forth  in the  deed of  trust,  a
non-judicial trustee's sale is also typically subject to any applicable judicial
or statutory  requirements  imposed in the state where the mortgaged property is
located. The specific  requirements that must be satisfied by a trustee prior to
the trustee's sale vary from state to state. Examples of the varied requirements
imposed by certain states are: (i) that notices of both the mortgagor's  default
and the mortgagee's acceleration of the debt be provided to the mortgagor;  (ii)
that the  trustee  record a notice of default  and send a copy of such notice to
the  mortgagor,  any other  person  having  an  interest  in the real  property,
including  any junior  lienholders,  any person who has recorded a request for a
copy of a notice of default and notice of sale, any successor in interest to the
mortgagor and to certain other persons;  (iii) that the mortgagor,  or any other
person  having  a  junior  encumbrance  on  the  real  estate,   may,  during  a
reinstatement  period,  cure the default by paying the entire amount in arrears,
plus, in certain  states,  certain  allowed  costs and expenses  incurred by the
mortgagee  in  connection  with the default;  and (iv) the method  (publication,
posting, recording, etc.), timing, content, 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

                            37

<PAGE>



its reasoning.  The court in Durrett held that even a  non-collusive,  regularly
conducted   foreclosure  sale  was  a  fraudulent  transfer  under  the  federal
Bankruptcy  Code,  as amended  from time to time (11  U.S.C.)  (the  "Bankruptcy
Code"),  and,  therefore,  could be rescinded in favor of the bankrupt's estate,
if: (i) the  foreclosure  sale was held while the debtor was  insolvent  and not
more than one year prior to the filing of the bankruptcy petition;  and (ii) the
price paid for the foreclosed  property did not represent  "fair  consideration"
("reasonably   equivalent  value"  under  the  Bankruptcy  Code).  Although  the
reasoning and result of Durrett in respect of the  Bankruptcy  Code was rejected
by the United States  Supreme Court in May 1994,  the case could  nonetheless be
persuasive  to a court  applying  a state  fraudulent  conveyance  law  that has
provisions  similar to those  construed  in Durrett.  Furthermore,  a bankruptcy
trustee or debtor in  possession  could  possibly  avoid a  foreclosure  sale by
electing to proceed  under state  fraudulent  conveyance  law, and the period of
time for which a foreclosure  sale could be subject to avoidance  under such law
is often  greater  than one  year.  For  these  reasons,  it is  common  for the
mortgagee to purchase the property from the trustee, referee or other designated
official for an amount equal to the outstanding  principal amount of the secured
indebtedness,  together  with  accrued and unpaid  interest  and the expenses of
foreclosure,  in which event, if the amount bid by the mortgagee equals the full
amount  of  such  debt,  interest  and  expenses,  the  secured  debt  would  be
extinguished.  Thereafter,  the  mortgagee  assumes the burdens of ownership and
management of the property (frequently,  through the employment of a third party
management company),  including third party liability, paying operating expenses
and real  estate  taxes and making  repairs,  until a sale of the  property to a
third party can be arranged.  The costs of operating and maintaining  commercial
property may be significant and may be greater than the income derived from that
property.  The costs of management and operation of those  mortgaged  properties
that are hotels,  motels or nursing or  convalescent  homes or hospitals  may be
particularly significant,  because of the expertise, knowledge and, with respect
to nursing or convalescent homes or hospitals, regulatory compliance required to
run such  operations and the effect that  foreclosure  and a change in ownership
may have on the public's and the industry's (including  franchisors') perception
of the  quality of such  operations.  The  mortgagee  will  commonly  obtain the
services of a real estate  broker and pay the broker's  commission in connection
with the sale of the property.  Depending upon market  conditions,  the ultimate
proceeds of the sale of the property may not equal the mortgagee's investment in
the property.  Moreover,  a mortgagee commonly incurs substantial legal fees and
court costs in  acquiring a mortgaged  property  through  contested  foreclosure
and/or bankruptcy proceedings. In addition, a mortgagee may be responsible under
federal or state law for the cost of cleaning up a  mortgaged  property  that is
environmentally contaminated.  See "--Environmental Risks" below. As a result, a
mortgagee  could  realize an overall loss on a mortgage loan even if the related
mortgaged property is sold at foreclosure or resold after it is acquired through
foreclosure for an amount equal to the full outstanding  principal amount of the
mortgage loan, plus accrued interest.

  Courts  may  also  apply  general  equitable  principles  in  connection  with
foreclosure  proceedings  to  limit  a  mortgagee's  remedies.  These  equitable
principles are generally designed to relieve the mortgagor from the legal effect
of his defaults under the loan documents to the extent such effect is determined
to be harsh or unfair.  Examples of judicial  remedies that have been  fashioned
include requiring  mortgagees to undertake  affirmative and expensive actions to
determine  the causes of the  mortgagor's  default and the  likelihood  that the
mortgagor  will be able to  reinstate  the loan,  requiring  the  mortgagees  to
reinstate loans or recast payment  schedules in order to accommodate  mortgagors
who are suffering from temporary financial  disability,  and limiting the rights
of mortgagees  to foreclose if the default under the mortgage  instrument is not
monetary, such as the mortgagor's failing to maintain the property adequately or
executing a second mortgage  affecting the property.  Finally,  some courts have
been faced with the issue of whether federal or state constitutional  provisions
reflecting  due process  concerns for adequate  notice  require that  mortgagors
under deeds of trust or mortgages receive notices in addition to the statutorily
prescribed  minimum.  For the most  part,  these  cases  have  upheld the notice
provisions as being  reasonable or have found that the sale by a trustee under a
deed 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."

                            38


<PAGE>



  Rights  of  Redemption.  The  purposes  of a  foreclosure  are to  enable  the
mortgagee to realize upon its security and to bar the mortgagor, and all persons
who have an interest in the property that is  subordinate  to the mortgage being
foreclosed,  from any exercise of their "equity of redemption."  The doctrine of
equity of redemption provides that, until the property covered by a mortgage has
been sold in accordance with a properly conducted foreclosure sale, those having
an interest that is  subordinate  to that of the  foreclosing  mortgagee have an
equity of redemption  and may redeem the property by paying the entire debt with
interest.  In  addition,  in some  states,  when a  foreclosure  action has been
commenced,  the  redeeming  party must pay certain  costs of such action.  Those
having an equity of redemption  must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated. Equity of redemption is generally a common-law (non-statutory) right
that only exists prior to completion of the foreclosure sale, is not waivable by
the mortgagor and must be exercised prior to foreclosure sale.

  In  contrast to the  doctrine of equity of  redemption,  in some  states,  the
mortgagor and foreclosed  junior lienors are given a statutory  period after the
completion of a foreclosure in which to redeem the property from the foreclosure
sale by payment of a redemption price. The required redemption price varies from
state to state.  Some states require the payment of the entire principal balance
of the loan,  accrued  interest and expenses of foreclosure,  others require the
payment of the foreclosure sale price, while other states require the payment of
only a portion of the sums due. The effect of a statutory right of redemption is
to diminish the ability of the mortgagee to sell the  foreclosed  property.  The
exercise  of a  statutory  right  of  redemption  may  defeat  the  title of any
purchaser at a foreclosure  sale or any purchaser from the mortgagee  subsequent
to a foreclosure  sale.  Consequently,  the practical  effect of the  redemption
right is often to  force  the  mortgagee  to  retain  the  property  and pay the
expenses of ownership until the redemption period has run. Certain states permit
a mortgagee to invalidate an attempted exercise of a statutory  redemption right
by waiving its right to any  deficiency  judgment.  In some states,  there is no
right to redeem property after a trustee's sale under a deed of trust.

  Under  the  REMIC  Regulations  currently  in  effect,  property  acquired  by
foreclosure  generally must not be held for more than two years. With respect to
a Series of Certificates for which an election is made to qualify the Trust Fund
or a part thereof as a REMIC, the Agreement will permit  foreclosed  property to
be held for more than two years if the Trustee  receives (i) an  extension  from
the IRS or (ii) an opinion of counsel to the effect that holding  such  property
for such period is permissible under the REMIC Regulations.

  Mortgagors under Installment  Contracts  generally do not have the benefits of
redemption  periods  such as  those  that  exist in the  same  jurisdiction  for
mortgage loans. If redemption statutes do exist under state laws for Installment
Contracts, the redemption period may be shorter than for mortgages.

  Anti-Deficiency  Legislation.  Some of the Mortgage  Loans will be nonrecourse
loans as to which,  in the event of default by a mortgagor,  recourse may be had
only against the specific  property  pledged to secure the related Mortgage Loan
and not against the  mortgagor's  other assets.  Even if a mortgage by its terms
provides  for  recourse  against the  mortgagor,  certain  states  have  imposed
prohibitions against or limitations upon such recourse.  For example, some state
statutes  limit  the right of the  mortgagee  to  obtain a  deficiency  judgment
against the mortgagor  following  foreclosure  or sale under a deed of trust.  A
deficiency judgment is a personal judgment against the former mortgagor equal in
most cases to the  difference  between the net amount  realized  upon the public
sale of the real property and the amount due to the  mortgagee.  Other  statutes
require the  mortgagee  to exhaust  the  security  afforded  under a mortgage by
foreclosure  in an attempt to satisfy the full debt  before  bringing a personal
action against the mortgagor. In certain states, the mortgagee has the option of
bringing a personal  action  against the  mortgagor  on the debt  without  first
exhausting its security,  however, in some of these states, a mortgagee choosing
to pursue  such an action  may be deemed to have  elected  its remedy and may be
precluded   from   exercising   any  remedies  with  respect  to  the  security.
Consequently, the practical effect of the election requirement, when applicable,
is that  mortgagees  will usually proceed first against the security rather than
bringing personal action against the mortgagor. Other statutory provisions limit
any deficiency  judgment against the former mortgagor  following a judicial sale
to the excess of the outstanding debt over the fair market value of the property
at the time of the public  sale.  The purpose of these  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.


                            39

<PAGE>



  Leasehold  Risks.  Certain of the Mortgage  Loans may be secured by a mortgage
encumbering the mortgagor's  leasehold interest under a ground lease.  Leasehold
mortgages are subject to certain risks not associated with mortgages encumbering
a fee ownership  interest in the mortgaged  property.  The most  significant  of
these  risks is that the  ground  lease  creating  the  leasehold  estate  could
terminate, thereby depriving the leasehold mortgagee of its security. The ground
lease may  terminate  if, among other  reasons,  the ground  lessee  breaches or
defaults in its  obligations  under the ground lease or there is a bankruptcy of
the ground lessee or the ground lessor.  Examples of protective  provisions that
may be included in the related ground lease, or a separate agreement between the
ground lessee,  the ground lessor and the  mortgagee,  in order to minimize such
risk are the right of the mortgagee to receive notices from the ground lessor of
any defaults by the mortgagor;  the right to cure such  defaults,  with adequate
cure periods;  if a default is not  susceptible  of cure by the  mortgagee,  the
right to acquire the leasehold estate through  foreclosure or otherwise prior to
any  termination  of the ground  lease;  the  ability of the ground  lease to be
assigned to and by the mortgagee or a purchaser at a foreclosure  sale and for a
release of the assigning ground lessee's  liabilities  thereunder;  the right of
the  mortgagee to enter into a ground  lease with the ground  lessor on the same
terms and  conditions  as the old  ground  lease in the  event of a  termination
thereof;   and  provisions  for   disposition  of  any  insurance   proceeds  or
condemnation  awards  payable  upon a  casualty  to,  or  condemnation  of,  the
mortgaged  property.  In addition to the  foregoing  protections,  the leasehold
mortgage  may  prohibit  the ground  lessee from  treating  the ground  lease as
terminated in the event of the ground  lessor's  bankruptcy and rejection of the
ground lease by the trustee for the debtor-ground  lessor, and may assign to the
mortgagee  the  debtor-  ground  lessee's  right to reject a lease  pursuant  to
Section  365 of  the  Bankruptcy  Code,  although  the  enforceability  of  such
assignment  has not been  established.  An additional  manner in which to obtain
protection  against the  termination  of the ground  lease is to have the ground
lessor  enter into a mortgage  encumbering  the fee  estate in  addition  to the
mortgage  encumbering the leasehold interest under the ground lease.  Additional
protection  is  afforded  to the  mortgagee,  because  if the  ground  lease  is
terminated,  the mortgagee may nonetheless  possess rights  contained in the fee
mortgage.  Without the  protections  described  in this  paragraph,  a leasehold
mortgagee  may be more  likely to lose the  collateral  securing  its  leasehold
mortgage.  No  assurance  can be given  that any or all of the  above  described
provisions will be obtained in connection with any particular Mortgage Loan.

  Bankruptcy Laws. 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

                            40

<PAGE>



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
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

                            41

<PAGE>



fines. A court may find that any prepayment charge, various late payment charges
and other  claims by  mortgagees  may be subject to equitable  subordination  on
these grounds.

  A trustee in bankruptcy or a debtor in possession,  in some cases, also may be
entitled  to avoid all or part of any claim or lien by the  mortgagee  if and to
the extent a judgment creditor,  or a bona fide purchaser of real estate,  could
have done so outside of bankruptcy.  Generally, this involves some defect in the
language, execution or recording of the mortgage loan documents.

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

                            42

<PAGE>



management of the facility,  holds indicia of ownership primarily to protect his
security interest." This is known as the "secured creditor exemption."

  In general, what constitutes  sufficient management of a mortgaged property or
the business of a borrower to render the secured creditor exemption  unavailable
to a mortgagee  is based upon  judicial  interpretation  of  CERCLA's  statutory
language,  and court decisions have been  inconsistent in this matter. In United
States v. Fleet Factors,  901 F.2d 1550 (11th Cir.  1990),  cert.  den. 498 U.S.
1046 (1991),  the Court of Appeals for the Eleventh  Circuit  suggested that the
mere capacity of the mortgagee to influence a mortgagor's  disposal of hazardous
substances was  sufficient  participation  in the management of the  mortgagor's
business to deny the secured creditor exemption to the mortgagee. However, in 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

                            43

<PAGE>



formaldehyde and any substances classified as being "in inventory," "usable work
in process" or similar  classification that would, if classified as unusable, be
included in the foregoing definition.

  If a mortgagee is or becomes liable for clean-up costs, it may bring an action
for  contribution  against  the  current  owners  or  operators,  the  owners or
operators  at the time of  on-site  disposal  activity  or any  other  party who
contributed  to the  environmental  hazard,  but such persons or entities may be
bankrupt or  otherwise  judgment  proof.  Furthermore,  such action  against the
mortgagor may be adversely  affected by the  limitations on recourse in the loan
documents.  Similarly,  in some  states  anti-deficiency  legislation  and other
statutes  requiring  the  mortgagee  to exhaust its security  before  bringing a
personal  action  against the  mortgagor  (see  "--Anti-Deficiency  Legislation"
above) may curtail the  mortgagee's  ability to recover from its  mortgagor  the
environmental  clean-up and other related costs and liabilities  incurred by the
mortgagee.  Shortfalls  occurring  as the result of  imposition  of any clean-up
costs will be addressed  in the  Prospectus  Supplement  and  Agreement  for the
related Series.

Enforceability of Certain Provisions

  Default  Interest;  Late Charges;  and Prepayment  Fees.  Some of the Mortgage
Loans may contain  provisions  requiring  the  mortgagor  to pay late charges or
additional  interest if required payments are not timely made. In certain states
there may be limitations  upon the  enforceability  of such  provisions,  and no
assurance can be given that any of such provisions  related to any Mortgage Loan
will be  enforceable.  Some of the Mortgage  Loans may also  contain  provisions
prohibiting  any  prepayment  of the loan prior to  maturity  or  requiring  the
payment of a prepayment  fee in  connection  with any such  prepayment.  Even if
enforceable,  a requirement for such  prepayment  fees may not deter  mortgagors
from prepaying  their  mortgage  loans.  Although  certain states will allow the
enforcement of such provisions  upon a voluntary  prepayment of a mortgage loan,
in other states such provisions may be  unenforceable  after a mortgage loan has
been  outstanding  for a  certain  number  of years or if  enforcement  would be
unconscionable,  or the  allowed  amount of any  prepayment  fee may be  limited
(i.e.,  to a  specified  percentage  of the  original  principal  amount  of the
mortgage loan, to a specified percentage of the outstanding principal balance of
a mortgage loan or to a fixed number of months' interest on the prepaid amount).
In certain states there may be limitations upon the enforceability of prepayment
fee  provisions  applicable in connection  with a default by the mortgagor or an
involuntary  acceleration of the secured  indebtedness,  and no assurance can be
given  that  any of  such  provisions  related  to any  mortgage  loan  will  be
enforceable under such circumstances.  The applicable laws of certain states may
also treat certain prepayment fees as usurious if in excess of statutory limits.
See "--Applicability of Usury Laws."

  Due-on-Sale Provisions.  The enforceability of due-on-sale provisions has been
the subject of  legislation  or  litigation  in many states,  and in some cases,
typically  involving  single family  residential  mortgage  transactions,  their
enforceability  has been limited or denied.  In any event,  the Garn-St  Germain
Depository  Institutions  Act of 1982 (the "Garn-St Germain Act") preempts state
constitutional,  statutory  and case  law  that  prohibits  the  enforcement  of
due-on-sale   clauses  and  permits  mortgagees  to  enforce  these  clauses  in
accordance  with  their  terms,  subject  to  certain  exceptions.  As a result,
due-on-sale  clauses have become  generally  enforceable  except in those states
whose  legislatures  exercised their authority to regulate the enforceability of
such clauses with respect to mortgage loans that were: (i) originated or assumed
during the "window  period"  under the Garn-St  Germain Act,  which ended in all
cases not later than October 15, 1982; and (ii) originated by lenders other than
national  banks,  federal  savings  institutions  or federal credit unions.  The
Federal Home Loan Mortgage  Corporation  has taken the position in its published
mortgage  servicing  standards  that,  out of a total of eleven  "window  period
states," five states (Arizona,  Michigan,  Minnesota,  New Mexico and Utah) have
enacted  statutes  extending,  on various  terms and for  varying  periods,  the
prohibition  on  enforcement  of  due-on-sale  clauses  with  respect to certain
categories of loans that were  originated or assumed during the "window  period"
applicable to such state. Also, the Garn-St Germain Act does "encourage" lenders
to permit  assumption of loans at the original rate of interest or at some other
rate less than the average of the original rate and the market rates.

  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

                            44

<PAGE>



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.

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

                            45

<PAGE>



foreclose,  but only for the debt plus lawful interest,  in either case, subject
to any applicable credit for excessive interest collected from the mortgagor and
any penalty owed by the  mortgagee.  A second type of statute is more severe.  A
violation  of  this  type  of  usury  law  results  in the  invalidation  of the
transaction,  thereby  permitting the mortgagor to have the recorded mortgage or
deed of trust  cancelled  without any payment and prohibiting the mortgagee from
foreclosing.

  Title V of the Depository  Institutions  Deregulation and Monetary Control Act
of 1980, as amended  ("Title V"),  provides that state usury  limitations do not
apply to certain  types of  residential  (including  multifamily,  but not other
commercial)  first mortgage loans  originated by certain lenders after March 31,
1980. A similar  federal  statute was in effect with  respect to mortgage  loans
made during the first three months of 1980. The statute  authorized any state to
reimpose  interest  rate  limits by  adopting,  before  April 1, 1983,  a law or
constitutional  provision that expressly rejects application of the federal law.
In addition,  even where Title V is not so rejected,  any state is authorized by
law to adopt a provision  limiting  discount points or other charges on mortgage
loans covered by Title V. Certain states have taken action to reimpose  interest
rate limits and/or to limit discount points or other charges.

Alternative Mortgage Instruments

  Alternative  mortgage  instruments,  including adjustable rate mortgage loans,
originated by non-federally  chartered  lenders have historically been subjected
to a variety of restrictions.  Such  restrictions  differed from state to state,
resulting  in  difficulties  in  determining  whether a  particular  alternative
mortgage  instrument  originated by a  state-chartered  lender was in compliance
with  applicable law. These  difficulties  were  alleviated  substantially  with
respect  to  residential  (including  multifamily,  but  not  other  commercial)
mortgage loans as a result of the enactment of Title VIII of the Garn-St Germain
Act ("Title VIII").  Title VIII provides that,  notwithstanding any state law to
the  contrary:  (i)  state-chartered  banks may originate  alternative  mortgage
instruments in accordance with regulations promulgated by the Comptroller of the
Currency with respect to  origination  of  alternative  mortgage  instruments by
national banks;  (ii)  state-chartered  credit unions may originate  alternative
mortgage instruments in accordance with regulations  promulgated by the National
Credit  Union  Administration  (the  "NCUA")  with  respect  to  origination  of
alternative  mortgage  instruments by federal 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.


                            46

<PAGE>



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 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."



                            47

<PAGE>



Criminal Forfeitures

  Various federal and state laws  (collectively,  the "Forfeiture Laws") provide
for the civil or criminal forfeiture of certain property (including real estate)
used  or  intended  to be used to  commit  or  facilitate  the  commission  of a
violation of certain  laws  (typically  criminal  laws),  or purchased  with the
proceeds of such  violations.  Even though the Forfeiture  Laws were  originally
intended as tools to fight organized crime and drug related crimes,  the current
climate  appears  to be to  expand  the  scope  of  such  laws.  Certain  of the
Forfeiture Laws (i.e., the Racketeer  Influenced and Corrupt  Organizations  law
and the Comprehensive Crime Control Act of 1984) provide for notice, opportunity
to be heard and for certain defenses for "innocent  lienholders." However, given
the uncertain  scope of the Forfeiture  Laws and their  relationship to existing
constitutional  protections  afforded  property owners, no assurance can be made
that  enforcement  of a Forfeiture  Law with respect to any  Mortgaged  Property
would not deprive the Trust Fund of its security for the related Mortgage Loan.

Americans With Disabilities Act

  Under  Title  III of the  Americans  with  Disabilities  Act of 1990 and rules
promulgated   thereunder   (collectively,   the  "ADA"),  in  order  to  protect
individuals  with   disabilities,   public   accommodations   (such  as  hotels,
restaurants,  shopping  centers,  hospitals,  schools and social  service center
establishments) must remove structural, architectural and communication barriers
from existing places of public accommodation to the extent "readily achievable."
In addition,  under the ADA, alterations to a place of public accommodation or a
commercial facility are to be made so that, to the maximum extent feasible, such
altered portions are readily  accessible to and usable by disabled  individuals.
The "readily achievable"  standard takes into account,  among other factors, the
financial  resources of the affected site,  owner,  landlord or other applicable
person. In addition to imposing a possible  financial burden on the mortgagor in
its capacity as owner or landlord,  the ADA may also impose such requirements on
a  foreclosing  mortgagee who succeeds to the interest of the mortgagor as owner
or  landlord.  Furthermore,  since the  "readily  achievable"  standard may vary
depending on the  financial  condition of the owner or landlord,  a  foreclosing
mortgagee who is  financially  more capable than the mortgagor of complying with
the requirements of the ADA may be subject to more stringent  requirements  than
those to which the mortgagor is subject.

         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

                            48

<PAGE>



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
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

                            49

<PAGE>



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 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

                            50

<PAGE>



"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.

  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)

                            51

<PAGE>



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 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.

                            52

<PAGE>



  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 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

                            53

<PAGE>



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 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

                            54

<PAGE>



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.

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

                            55

<PAGE>



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 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.

                            56

<PAGE>



  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  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

                            57

<PAGE>



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  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

                            58

<PAGE>



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
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

                            59

<PAGE>



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.

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.


                            60

<PAGE>



Tax Status as a Grantor Trust

  General. If the applicable  Prospectus Supplement so specifies with respect to
a Series of Certificates, the Certificates of such Series will not be treated as
regular or residual  interests  in a REMIC for federal  income tax  purposes but
instead will be treated as an  undivided  beneficial  ownership  interest in the
Mortgage Loans and the arrangement  pursuant to which the Mortgage Loans will be
held and the Certificates will be issued,  will be classified for federal income
tax purposes as a grantor  trust under  Subpart E, Part 1 of Subchapter J of the
Code  and  not as an  association  taxable  as a  corporation.  In  such a case,
Morrison & Hecker L.L.P., counsel to the Depositor,  will deliver its opinion to
the effect that the  arrangement  by which the  Certificates  of that Series are
issued will be treated as a grantor  trust as long as all of the  provisions  of
the  applicable  Trust  Agreement  are  complied  with  and  the  statutory  and
regulatory   requirements   are   satisfied.   In  some  Series   ("Pass-Through
Certificates"),  there  will be no  separation  of the  principal  and  interest
payments on the Mortgage Loans. In such circumstances,  a Certificateholder will
be  considered to have  purchased an undivided  interest in each of the Mortgage
Loans. In other cases ("Stripped  Certificates"),  sale of the Certificates will
produce a separation  in the  ownership of the  principal  payments and interest
payments on the Mortgage Loans.

  Each  Certificateholder  must report on its federal  income tax return its pro
rata share of the gross income  derived from the Mortgage  Loans (not reduced by
the amount payable as fees to the Trustee,  the Master  Servicer and the Special
Servicer, if any, and similar fees (collectively,  the "Servicing Fee")), at the
same time and in the same  manner as such items would have been  reported  under
the  Certificateholder's  tax accounting  method had it held its interest in the
Mortgage Loans  directly,  received  directly its share of the amounts  received
with respect to the Mortgage  Loans and paid directly its share of the Servicing
Fees. In the case of Pass-Through  Certificates,  such gross income will consist
of a pro rata share of all of the income  derived from all of the Mortgage Loans
and, in the case of  Stripped  Certificates,  such income will  consist of a pro
rata share of the income  derived from each stripped bond or stripped  coupon in
which the Certificateholder  owns an interest.  The holder of a Certificate will
generally be entitled to deduct such Servicing Fees under Section 162 or Section
212 of the Code to the extent that such Servicing  Fees  represent  "reasonable"
compensation for the services  rendered by the Trustee,  the Master Servicer and
the Special  Servicer,  if any. In the case of a noncorporate  holder,  however,
Servicing  Fees (to the extent not  otherwise  disallowed,  e.g.,  because  they
exceed  reasonable  compensation)  will be deductible in computing such holder's
regular tax  liability  only to the extent  that such fees,  when added to other
miscellaneous  itemized  deductions,  exceed 2% of adjusted gross income and may
not be deductible to any extent in computing such holder's  alternative  minimum
tax liability.  In addition,  Section 68 of the Code provides that the amount of
itemized  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

                            61

<PAGE>



that holder. Original issue discount with respect to a Mortgage Loan could arise
for  example  by virtue of the  financing  of  points by the  originator  of the
Mortgage  Loan, or by virtue of the charging of points by the  originator of the
Mortgage  Loan in an amount  greater than a statutory de minimus  exception,  in
circumstances  under which the points are not currently  deductible  pursuant to
applicable  Code  provisions.  However,  the OID  Regulations  provide that if a
holder  acquires an  obligation  at a price that  exceeds its stated  redemption
price,  the holder will not include any original issue discount in gross income.
In addition,  if a subsequent  holder  acquires an obligation for an amount that
exceeds  its  adjusted  issue  price the  subsequent  holder will be entitled to
offset the original  issue  discount with economic  accruals of portions of such
excess.  Accordingly,  if the Mortgage Loans acquired by a Certificateholder are
purchased  at a price that  exceeds the  adjusted  issue price of such  Mortgage
Loans, any original issue discount will be reduced or eliminated.

  Certificateholders  also  may be  subject  to the  market  discount  rules  of
Sections 1276-1278 of the Code. A Certificateholder that acquires an interest in
Mortgage  Loans  with more  than a  prescribed  de  minimis  amount  of  "market
discount"  (generally,  the excess of the principal amount of the Mortgage Loans
over the purchaser's  purchase price) will be required under Section 1276 of the
Code to include  accrued  market  discount in income as ordinary  income in each
month,  but limited to an amount not  exceeding  the  principal  payments on the
Mortgage  Loans  received in that month and, if the  Certificates  are sold, the
gain realized.  Such market  discount would accrue in a manner to be provided in
Treasury  regulations.  The legislative  history of the 1986 Act indicates that,
until such regulations are issued,  such market discount would in general accrue
either (i) on the basis of a constant  interest rate or (ii) in the ratio of (a)
in the  case of  Mortgage  Loans  not  originally  issued  with  original  issue
discount,  stated  interest  payable  in the  relevant  period  to total  stated
interest  remaining to be paid at the beginning of the period or (b) in the case
of Mortgage Loans  originally  issued at a discount,  original issue discount in
the relevant period to total original issue discount remaining to be paid.

  Section 1277 of the Code  provides that the excess of interest paid or accrued
to purchase or carry a loan with market discount over interest  received on such
loan is allowed as a current deduction only to the extent such excess is greater
than the market  discount  that  accrued  during the taxable  year in which such
interest expense was incurred.  In general, the deferred portion of any interest
expense  will be  deductible  when such  market  discount is included in income,
including  upon the sale,  disposition  or  repayment  of the loan. A holder may
elect to include  market  discount in income  currently  as it  accrues,  on all
market discount obligations acquired by such holder during the taxable year such
election  is made and  thereafter,  in which  case the  interest  deferral  rule
discussed above will not apply.

  A Certificateholder who purchases a Certificate at a premium generally will be
deemed to have  purchased  its interest in the  underlying  Mortgage  Loans at a
premium.  A  Certificateholder  who holds a  Certificate  as a capital asset may
generally  elect under  Section 171 of the Code to amortize  such  premium as an
offset to interest income on the Mortgage Loans (and not as a separate deduction
item) on a  constant  yield  method.  The  legislative  history  of the 1986 Act
suggests  that the same rules that will apply to the accrual of market  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

                            62

<PAGE>



applies  the  original  issue  discount  rules to  stripped  bonds and  stripped
coupons. For purposes of computing original issue discount, a stripped bond or a
stripped  coupon is  treated as a debt  instrument  issued on the date that such
stripped  interest is purchased  with an issue price equal to its purchase price
or, if more than one stripped  interest is  purchased,  the ratable share of the
purchase  price  allocable  to  such  stripped  interest.   The  Code,  the  OID
Regulations  and  judicial  decisions  provide no direct  guidance as to how the
interest  and  original   issue   discount   rules  are  to  apply  to  Stripped
Certificates.  Under the  method  described  above for  REMIC  Regular  Interest
Certificates (the "Cash Flow Bond Method"), a prepayment  assumption is used and
periodic  recalculations  are made which take into  account with respect to each
accrual  period the  effect of  prepayments  during  such  period.  The 1986 Act
prescribed  the same  method  for  debt  instruments  "secured  by"  other  debt
instruments,  the  maturity  of which  may be  affected  by  prepayments  on the
underlying  debt  instruments.  However,  the 1986 Act does not, absent Treasury
regulations,  appear  specifically  to cover  instruments  such as the  Stripped
Certificates which technically  represent  ownership interests in the underlying
Mortgage  Loans,  rather than being debt  instruments  "secured by" those loans.
Nevertheless,  it is  believed  that the Cash Flow Bond  Method is a  reasonable
method of  reporting  income  for such  Certificates,  and it is  expected  that
original  issue  discount  will be  reported  on that  basis.  In  applying  the
calculation  to such  Certificates,  the Trustee  will treat all  payments to be
received with respect to the Certificates,  whether attributable to principal or
interest on the loans,  as payments on a single  installment  obligation  and as
includible in the stated redemption price at maturity.  The IRS could,  however,
assert that  original  issue  discount must be  calculated  separately  for each
Mortgage Loan underlying a Certificate.  In addition, in the case of Ratio Strip
Certificates,  the  IRS  could  assert  that  original  issue  discount  must be
calculated  separately  for each stripped  coupon or stripped bond  underlying a
Certificate.

  Under  certain  circumstances,  if the Mortgage  Loans prepay at a rate faster
than  the  Prepayment  Assumption,  the use of the Cash  Flow  Bond  Method  may
accelerate  a  Certificateholder's  recognition  of  income.  If,  however,  the
Mortgage Loans prepay at a rate slower than the Prepayment  Assumption,  in some
circumstances  the use of  this  method  may  decelerate  a  Certificateholder's
recognition of income.

  In the case of a Stripped  Certificate  which either  embodies  only  interest
payments on the underlying  loans or (if it embodies some principal  payments on
the Mortgage Loans) is issued at a price that exceeds the principal payments (an
"Interest Weighted  Certificate"),  additional uncertainty exists because of the
enhanced  potential for applicability of the 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

                            63

<PAGE>



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  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.


                            64

<PAGE>



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  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

                            65

<PAGE>



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  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.

                            66

<PAGE>



  Pursuant to the Regulations, if the assets of the Trust Fund were deemed to be
"plan  assets"  by  reason  of  the  investment  of  assets  of a  Plan  in  any
Certificates, the "plan assets" of such Plan would include an undivided interest
in the Mortgage Loans, the mortgages underlying the Mortgage Loans and any other
assets held in the Trust Fund.  Therefore,  because the Mortgage Loans and other
assets  held in the Trust  Fund may be deemed to be "plan  assets"  of each Plan
that purchases Certificates,  in the absence of an exemption, the purchase, sale
or holding of  Certificates of any Series or Class by or with "plan assets" of a
Plan  may  result  in a  prohibited  transaction  and the  imposition  of  civil
penalties or excise taxes.  Depending on the relevant  facts and  circumstances,
certain  prohibited  transaction  exemptions may apply to the purchase,  sale or
holding  of  Certificates  of  any  Series  or  Class  by a  Plan--for  example,
Prohibited  Transaction  Class Exemption  ("PTCE") 95-60,  which exempts certain
transactions between insurance company general accounts and parties in interest;
PTCE  91-38,  which  exempts  certain   transactions   between  bank  collective
investment  funds and parties in  interest;  PTCE 90-1,  which  exempts  certain
transactions  between  insurance company pooled separate accounts and parties in
interest;  or PTCE 84-14, which exempts certain transactions  effected on behalf
of a plan by a "qualified professional asset manager." There can be no assurance
that any of these exemptions will apply with respect to any Plan's investment in
any  Certificates  or,  even if an  exemption  were  deemed to  apply,  that any
exemption  would  apply  to  all  prohibited  transactions  that  may  occur  in
connection  with such  investment.  Also, the  Department has issued  individual
administrative  exemptions from  application of certain  prohibited  transaction
restrictions  of ERISA  and the  Code to most  underwriters  of  mortgage-backed
securities (each, an "Underwriter's Exemption"). Such an Underwriter's Exemption
can only apply to mortgage-backed  securities which, among other conditions, are
sold in an offering with respect to which such an underwriter serves as the sole
or a  managing  underwriter,  or as a selling  or  placement  agent.  If such an
Underwriter's  Exemption  might be applicable to a Series of  Certificates,  the
related  Prospectus  Supplement  will refer to such  possibility.  Further,  the
related  Prospectus  Supplement  may provide that  certain  Classes or Series of
Certificates  may not be purchased by, or  transferred  to, Plans or may only be
purchased by, or transferred  to, an insurance  company for its general  account
under circumstances that would not result in a prohibited transaction.

  Any fiduciary or other Plan investor who proposes to invest "plan assets" of a
Plan in Certificates of any Series or Class should consult with its counsel with
respect to the potential  consequences  under ERISA and Section 4975 of the Code
of any such acquisition and ownership of such Certificates.

Unrelated Business Taxable Income -- Residual Interests

  The purchase of a Certificate  evidencing an interest in the Residual Interest
in a Series  that is  treated as a REMIC by any  employee  benefit or other plan
that is exempt from taxation under Code Section 501(a), including most varieties
of Plans,  may give rise to "unrelated  business taxable income" as described in
Code Sections 511-515 and 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.


                            67

<PAGE>



                     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.

  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

                            68

<PAGE>



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.................................................54
ADA......................................................48
Agreement.............................................6, 15
Bankruptcy Code..........................................38
Cash Flow Bond Method....................................63
CERCLA...............................................13, 42
Certificateholders.......................................16
Certificates...........................................1, 4
Classes...................................................1
Closing Date.............................................21
Code......................................................7
Code Plans...............................................65
Collection Account....................................5, 17
Commission................................................2
Compound Interest Certificates...........................51
Credit Enhancement....................................5, 31
Cut-off Date..........................................6, 16
Department...............................................66
Depositor.................................................1
Disqualified Organization................................59
Distribution Account..................................5, 17
Distribution Date.....................................6, 16
Enhancement Act..........................................68
ERISA.................................................7, 65
ERISA Plans..............................................65
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......................................44
GNMA.....................................................16
Hazardous Materials......................................43
HUD......................................................23
Installment Contracts.................................4, 20
Interest Weighted Certificate........................53, 63
IRS......................................................51
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
Mortgage Pool..........................................1, 4
Mortgaged Property....................................4, 20

                            70

<PAGE>



Mortgagee................................................34
Mortgagor................................................34
Multiple Variable Rate...................................53
NCUA.....................................................46
Negative Adjustment......................................63
Nonresidents.............................................65
Note.....................................................21
Offered Certificates......................................1
OID......................................................51
Pass-Through Certificates................................61
Pass-Through Rate.........................................2
Permitted Investments....................................18
Plans....................................................65
Policy Statement.........................................68
Prepayment Assumption....................................52
Property Protection Expenses.............................17
PTCE.....................................................67
Rating Agency.........................................7, 15
Ratio Strip Certificates.................................62
Registration Statement....................................2
Regular Certificates..................................7, 51
Regular Interests.....................................7, 49
Regulations..............................................66
Relief Act...............................................45
REMIC.....................................................1
REMIC Regulations........................................59
REO Account..............................................17
Reserve Account..........................................15
Reserve Fund.............................................32
Residual Certificate.....................................57
Residual Certificates.....................................7
Residual Interests....................................7, 49
S&P......................................................18
Senior Certificates......................................31
Series....................................................1
Servicing Fee........................................27, 61
Simple Interest Loans....................................20
Single Variable Rate.....................................51
Special Servicer..........................................4
Special Servicing Fee....................................27
Specially Serviced Mortgage Loans........................24
Startup Day..........................................49, 57
Stripped Certificates....................................61
Subordinate Certificates.................................31
Tiered REMICs............................................50
TIN......................................................64
Title V..................................................46
Title VIII...............................................46
Trust Fund............................................1, 15
Trustee...............................................4, 20
UCC......................................................35
Underwriter's Exemption..................................67
Voting Rights............................................14

                            71

<PAGE>





     No dealer,  salesperson  or other  person has been  authorized  to give any
information  or to make any  representation  not  contained  in this  Prospectus
Supplement  or the  Prospectus  and,  if  given  or made,  such  information  or
representation  must  not be  relied  upon  as  having  been  authorized  by the
Depositor or the Underwriter.  This Prospectus  Supplement and the Prospectus do
not constitute an offer to sell or a solicitation  of an offer to buy any of the
securities  offered  hereby  in any  jurisdiction  to any  person  to whom it is
unlawful to make such offer in such  jurisdiction.  Neither the delivery of this
Prospectus Supplement or the Prospectus nor any sale made hereunder shall, under
any circumstances,  create an implication that the information herein is correct
as of any time subsequent to the date hereof or that there has been no change in
the affairs of the Depositor since such date.


                     TABLE OF CONTENTS
                   PROSPECTUS SUPPLEMENT
                                                        Page

Available Information ..................................S-4
Executive Summary ......................................S-5
Summary of Terms ......................................S-13
Risk Factors ..........................................S-24
Description of the Mortgage Pool ......................S-37
The Mortgage Loan Seller...............................S-60
The Master Servicer ...................................S-60
The Special Servicer ..................................S-61
Description of the Certificates .......................S-61
Yield Considerations...................................S-74
The Pooling and Servicing Agreement ...................S-82
Material Federal Income Tax Consequences ..............S-97
ERISA Considerations ..................................S-99
Legal Investment .....................................S-103
Plan of Distribution .................................S-103
Use of Proceeds...................................... S-103
Legal Matters........................................ S-104
Ratings ..............................................S-104
Index of Significant Definitions .....................S-105


         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................ 48
State Tax Considerations................................ 65
ERISA Consideration..................................... 65
Legal Investment........................................ 68
Plan of Distribution.................................... 68
Legal Matters........................................... 69
Financial Information................................... 69
Rating.................................................. 69
Index of Significant Definitions........................ 70



               $_____________ (Approximate)





                    Commercial Mortgage
                     Acceptance Corp.
                         Depositor



                     -----------------
                   Mortgage Loan Seller



                Midland Loan Services, L.P.
                      Master Servicer


          Class __, Class __, Class __, Class __


                    Commercial Mortgage
                 Pass-Through Certificates
                      Series ________











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


                   PROSPECTUS SUPPLEMENT

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







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



                       _______, 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.......................$    344.83
     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....................................$1,235,344.83

     *All  amounts  except the SEC  Registration  Fee 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.

     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

                             II-1
<PAGE>



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.

   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).


                          II-2

<PAGE>





   24.1      Power of Attorney (included at page II-5).

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


(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.

(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

                          II-3

<PAGE>



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 October, 1996.

                       COMMERCIAL MORTGAGE 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 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         October 8, 1996
Alan L. Atterbury          (Principal Executive Officer)

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

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

______________________     Director                       __________, 1996
William V. Morgan


                            II-5





           COMMERCIAL MORTGAGE ACCEPTANCE CORP.

      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
     SERIES ________, CLASS A, CLASS B AND CLASS [  ]

                             UNDERWRITING AGREEMENT


                                        -------------, ----
                                        _____________, 19__

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

Ladies and Gentlemen:

     Commercial   Mortgage   Acceptance  Corp.,  a  Missouri   corporation  (the
"Company"),  proposes  to  issue  and  sell,  pursuant  to  the  terms  of  this
Underwriting      Agreement     (this      "Underwriting      Agreement")     to
_______________________,  as  underwriter  (the  "Underwriter"),  the Commercial
Mortgage Acceptance Corp. Commercial Mortgage Pass- Through Certificates, Series
[___________],  Class A,  Class B and Class  [__]  (collectively,  the  "Offered
Securities")  having the respective  initial aggregate  approximate  Certificate
Balances  set  forth on  Schedule  I  hereto,  each  Certificate  evidencing  an
undivided  beneficial  ownership  interest in a separate  trust fund (the "Trust
Fund"),  the property of which is primarily  comprised of a pool (the  "Mortgage
Pool") of [____  fixed-rate]  mortgage  loans and [____  variable rate] mortgage
loans with original terms to maturity of not more than  [__________]  years (the
"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  (the  "Mortgaged
Properties").  The  Mortgaged  Properties  consist of  [multifamily  residential
housing,] [nursing homes,]  [congregate care facilities,]  [retail  properties,]
[office  buildings,]  [self-storage  facilities,]  [light  industrial/industrial
properties,]   [warehouses,]  [hotels,]  [mobile  home  parks]  and  [mixed  use
properties].

     The sale of the  Offered  Securities  is to occur  simultaneously  with the
separate offering of Commercial  Mortgage  Acceptance Corp.  Commercial Mortgage
Pass-Through  Certificates,  Series [________],  Class [C], Class [___], Class R
and Class LR (the  "Privately  Placed  Certificates"),  which  are being  issued
pursuant  to the  Private  Placement  Memorandum,  dated  _________,  199__ (the
"Memorandum")  and sold to  ______________________,  as placement agent (in such
capacity,  the "Placement Agent") pursuant to a Certificate  Purchase Agreement,
dated __________,  199__ (the  "Certificate  Purchase  Agreement").  The Offered
Securities and the Privately Placed  Certificates  are collectively  referred to
herein as the Certificates.



<PAGE>



     The Trust Fund will be  established  pursuant to an agreement (the "Pooling
and Servicing  Agreement")  to be dated as of _________,  199_, by and among the
Company,  as depositor,  Midland Loan  Services,  L.P., as servicer (the "Master
Servicer"),   [____________________,   as   special   servicer   (the   "Special
Servicer"),]    _________________,    as   trustee    (the    "Trustee"),    and
_____________________, as fiscal agent (the "Fiscal Agent")].

     The   Mortgage    Loans   will   be   purchased   by   the   Company   from
___________________  (the "Mortgage Loan  Seller"),  a ___________  corporation,
pursuant  to a  Mortgage  Loan  Purchase  and Sale  Agreement  to be dated as of
____________,  199_ (the "Mortgage Loan Purchase and Sale Agreement"), among the
Mortgage  Loan  Seller,  [the  Master  Servicer]  and the  Company  and  will be
transferred  to the  Trustee,  for the  benefit  of the  Certificateholders,  in
exchange for the Certificates.

     [Insert Information regarding determination of
Purchase Price]

     Capitalized  terms used but not  otherwise  defined  herein  shall have the
respective meanings assigned to them in the Pooling and Servicing Agreement.

     1. Offering by the  Underwriter.  Upon the  execution of this  Underwriting
Agreement and the authorization by the Underwriter of the release of the Offered
Securities, the Underwriter proposes to offer for sale to the public the Offered
Securities at the price and upon the terms set forth in the Final Prospectus (as
hereinafter defined).

     2.  Conditions  of the  Underwriter's  Obligations.  The  obligation of the
Underwriter hereunder to purchase the Offered Securities shall be subject to the
accuracy  of the  representations  and  warranties  on the  part of the  Company
contained  herein  as of the date  hereof  and as of the  Closing  Date,  to the
accuracy of the statements of the Company,  the Master Servicer [and the Special
Servicer],  made in any certificate  pursuant to the provisions  hereof,  to the
performance by the Company in all material respects of its obligations hereunder
and to the following additional conditions:

         (a) All actions  required  to be taken and all  filings  required to be
     made by or on behalf of the Company  under the  Securities  Act of 1933, as
     amended  (the "1933 Act"),  and the  Securities  Exchange  Act of 1934,  as
     amended (the "1934 Act"), prior to the sale of the Offered Securities shall
     have been duly taken or made.

         (b)  The  Underwriter  shall  have  received  on the  Closing  Date  an
     Officer's Certificate of the Company, dated the Closing Date, to the effect
     that:  (i) no stop order  suspending  the  effectiveness  of the  Company's
     registration    statement    (Registration   No.    [333-_________])   (the
     "Registration  Statement") shall be in effect, (ii) no proceedings for such
     purpose  shall be  pending  before  or  threatened  by the  Securities  and
     Exchange Commission (the "Commission"),  or by any authority  administering
     any state  securities or "Blue Sky" laws, (iii) any requests for additional
     information on the part of the Commission  shall have been complied with to
     the

                             2

<PAGE>



     Underwriter's reasonable  satisfaction,  (iv) since the respective dates as
     of  which  information  is  given  in  the  Registration   Statement,   the
     Prospectus,  dated __________,  199_ (the  "Prospectus") and the Prospectus
     Supplement, dated ___________, 199_ (the "Prospectus Supplement";  together
     with the Prospectus, the "Final Prospectus") and except as otherwise stated
     therein, there shall have been no material adverse change in the condition,
     financial or otherwise, earnings, affairs, regulatory situation or business
     prospects  of the  Company,  (v) there are no  material  actions,  suits or
     proceedings pending (or, to the best knowledge of the Company,  threatened)
     before any court or governmental  agency,  authority or body, affecting the
     Company or the transactions contemplated by this Underwriting Agreement and
     (vi) the Company is not in violation of its Articles of  Incorporation,  as
     amended,  or its by-laws or in default in the  performance or observance of
     any obligation, agreement, covenant or condition contained in any contract,
     pooling and servicing agreement, indenture, mortgage, loan agreement, note,
     lease  or  other  instrument  to  which it is a party or by which it or its
     properties may be bound, which violations or defaults  separately or in the
     aggregate would have a material adverse effect on the Company.

         (c) Subsequent to the execution of this Underwriting  Agreement,  there
     shall not have  occurred  any of the  following:  (i) if at or prior to the
     Closing Date, trading in securities on the New York Stock Exchange,  London
     Stock  Exchange or Tokyo Stock  Exchange  shall have been  suspended or any
     material  limitation  in trading in  securities  generally  shall have been
     established  on such  exchange,  or a banking  moratorium  shall  have been
     declared by New York or United States authorities or (ii) if at or prior to
     the Closing Date, there shall have been an outbreak of hostilities  between
     the United States and any foreign power,  or of any other  insurrection  or
     armed conflict involving the United States which results in the declaration
     of a national  emergency  or war,  and,  in the  reasonable  opinion of the
     Underwriter,  makes it  impracticable  or  inadvisable to offer or sell the
     Offered Securities.

         (d) The Underwriter shall have received written  notification from each
     of [insert Rating Agencies  rating the  transaction] to the effect that the
     Offered  Securities have been rated no lower than the required  ratings set
     forth in  Schedule I hereto,  and as of the  Closing  Date,  such rating or
     ratings  shall not have been  rescinded  and there  shall not have been any
     downgrading,  or public notification of a possible  downgrading,  or public
     notification of a possible change without indication of direction.

         (e) The  Offered  Securities,  the  Mortgage  Loan  Purchase  and  Sale
     Agreement,  the  Pooling  and  Servicing  Agreement  and this  Underwriting
     Agreement  shall have been duly  authorized,  executed and delivered by the
     respective parties thereto and shall be in full force and effect.

                             3


<PAGE>



         (f) The Company shall have  delivered to the  Underwriter  an Officer's
     Certificate of the Company,  dated the Closing Date, to the effect that the
     signer of such certificate has carefully examined the Prospectus Supplement
     and this Agreement and that: (i) the  representations and warranties of the
     Company in this Agreement are true and correct in all material  respects at
     and as of the  Closing  Date with the same effect as if made on the Closing
     Date,  (ii) the Company has complied with all the  agreements and satisfied
     all the  conditions on its part to be performed or satisfied at or prior to
     the Closing Date and (iii)  nothing has come to the attention of the signer
     that  would  lead the  signer to  believe  that the  Prospectus  Supplement
     contains  any untrue  statement  of a  material  fact or omits to state any
     material fact  required to be stated  therein or necessary in order to make
     the statements  therein, in the light of the circumstances under which they
     were made, not misleading,  except that no such  representation or warranty
     shall  be  required  as to  statements  contained  in or  omitted  from the
     Prospectus  Supplement in reliance upon and in conformity with  information
     furnished  in writing  (including  electronic  media) to the Company by the
     Underwriter specifically for use in the Prospectus Supplement.

         (g) The Master  Servicer  shall have  delivered to the  Underwriter  an
     Officer's Certificate of the general partner of the Master Servicer,  dated
     the Closing Date, to the effect that (i) the signer of such certificate has
     carefully  examined the Prospectus  Supplement and that nothing has come to
     the  attention of the signer that would lead the signer to believe that the
     statements in the  Prospectus  Supplement  relating to the Master  Servicer
     contain  any  untrue  statement  of a  material  fact or omit to state  any
     material fact  required to be stated  therein or necessary in order to make
     the statements  therein, in the light of the circumstances under which they
     were  made,  not   misleading  and  (ii)  all  of  the  Master   Servicer's
     representations  and  warranties  contained  in the Pooling  and  Servicing
     Agreement are true and correct as if made on the Closing Date.

         (h) [The Special  Servicer shall have  delivered to the  Underwriter an
     Officer's  Certificate of the Special Servicer,  dated the Closing Date, to
     the effect that the signer of such  certificate has carefully  examined the
     Prospectus  Supplement  and that  nothing has come to the  attention of the
     signer  that would lead the signer to believe  that the  statements  in the
     Prospectus  Supplement  relating to the Special Servicer contain any untrue
     statement of a material fact or omit to state any material fact required to
     be stated therein or necessary in order to make the statements  therein, in
     the light of the circumstances  under which they were made, not misleading,
     except  that no such  representation  or  warranty  shall be required as to
     statements  contained  in or  omitted  from the  Prospectus  Supplement  in
     reliance upon and in conformity  with  information  furnished in writing to
     the  Company  by the  Underwriter  specifically  for use in the  Prospectus
     Supplement and any amendment or supplement thereto.]


                             4

<PAGE>



         (i) The Underwriter  shall have received from Morrison & Hecker L.L.P.,
     counsel to the Company,  a favorable  opinion,  dated the Closing Date, and
     satisfactory  in form and  substance to counsel for the  Underwriter.  With
     respect to such  opinion,  such  counsel (a) may express its reliance as to
     factual  matters  on the  representations  and  warranties  made by, and on
     certificates  or other  documents  furnished by officers of, the parties to
     this Underwriting  Agreement,  the Pooling and Servicing  Agreement and the
     Mortgage  Loan  Purchase  and  Sale  Agreement,  (b)  may  assume  the  due
     authorization,  execution  and delivery of the  instruments  and  documents
     referred to therein by the parties  thereto  other than the Company and the
     Master Servicer and (c) may render such opinion only as to the federal laws
     of the United States of America and the laws of the State of
     ------------.

         (j) The Underwriter shall have received from  ________________________,
     counsel to the  Underwriter,  such opinion,  dated the Closing  Date,  with
     respect to the issuance and sale of the Offered Securities, the Pooling and
     Servicing  Agreement,  the Mortgage Loan Purchase and Sale Agreement,  this
     Underwriting  Agreement,  the Final Prospectus and other related matters as
     the  Underwriter  may  reasonably  require,  and  the  Company  shall  have
     furnished to such counsel such documents as they reasonably request for the
     purpose of enabling them to pass upon such matters.

         (k) The  Underwriter  shall have received from  ______________________,
     certified  public   accountants,   a  letter  dated  the  date  hereof  and
     satisfactory  in form and substance to the  Underwriter and counsel for the
     Underwriter,  to the effect that such  accountants  have performed  certain
     specified   procedures  as  a  result  of  which  they  confirmed   certain
     information of an accounting,  financial or statistical nature set forth in
     the Final Prospectus.

         (l) The Underwriter  shall have received from Morrison & Hecker L.L.P.,
     counsel to the Master  Servicer,  a  favorable  opinion,  dated the Closing
     Date, in form and substance satisfactory to the Underwriter and counsel for
     the Underwriter, to the effect that the Pooling and Servicing Agreement has
     been duly  authorized,  executed and  delivered by the Master  Servicer and
     constitutes  the legal,  valid,  binding and  enforceable  agreement of the
     Master Servicer, subject, as to enforceability, to bankruptcy,  insolvency,
     reorganization,  moratorium  or other  similar  laws  affecting  creditors'
     rights in general and by general principles of equity regardless of whether
     enforcement  is  considered  in a proceeding in equity or at law, and as to
     such other matters as may be agreed upon by the  Underwriter and the Master
     Servicer.  With respect to such  opinion,  such counsel (a) may express its
     reliance as to factual matters on the  representations  and warranties made
     by, and on  certificates  or other  documents  furnished by officers of the
     parties to the  Pooling  and  Servicing  Agreement,  (b) may assume the due
     authorization,  execution  and delivery of the  instruments  and  documents
     referred to therein by the parties  thereto other than the Master  Servicer
     and  (c) may  render  such  opinion  only as to the  laws of the  State  of
     _____________ and the federal laws of the United States of America.

                             5

<PAGE>



         (m) [The Underwriter shall have received from  _______________________,
     counsel to the Special  Servicer,  a favorable  opinion,  dated the Closing
     Date, in form and substance satisfactory to the Underwriter and counsel for
     the Underwriter, to the effect that the Pooling and Servicing Agreement has
     been duly  authorized,  executed and delivered by the Special  Servicer and
     constitutes  the legal,  valid,  binding and  enforceable  agreement of the
     Special Servicer, subject, as to enforceability, to bankruptcy, insolvency,
     reorganization,  moratorium  or other  similar  laws  affecting  creditors'
     rights in general and by general principles of equity regardless of whether
     enforcement  is  considered  in a proceeding in equity or at law, and as to
     such other matters as may be agreed upon by the Underwriter and the Special
     Servicer.  With respect to such  opinion,  such counsel (a) may express its
     reliance as to factual matters on the  representations  and warranties made
     by, and on  certificates  or other  documents  furnished by officers of the
     parties to the  Pooling  and  Servicing  Agreement,  (b) may assume the due
     authorization,  execution  and delivery of the  instruments  and  documents
     referred to therein by the parties thereto other than the Special  Servicer
     and  (c) may  render  such  opinion  only as to the  laws of the  State  of
     ____________ and the federal laws of the United States of America.]

         (n) The Underwriter shall have received from  ________________________,
     counsel to the Mortgage Loan Seller, a favorable opinion, dated the Closing
     Date, in form and substance satisfactory to the Underwriter and counsel for
     the  Underwriter,  to the effect that the Mortgage  Loan  Purchase and Sale
     Agreement has been duly authorized,  executed and delivered by the Mortgage
     Loan Seller and  constitutes  the legal,  valid,  binding  and  enforceable
     agreement of the Mortgage Loan Seller,  subject,  as to enforceability,  to
     bankruptcy,  insolvency,  reorganization,  moratorium or other similar laws
     affecting  creditors' rights in general and by general principles of equity
     regardless of whether  enforcement  is considered in a proceeding in equity
     or at law,  and as to  such  other  matters  as may be  agreed  upon by the
     Underwriter  and the Mortgage  Loan Seller.  With respect to such  opinion,
     such  counsel  (a) may express  its  reliance as to factual  matters on the
     representations  and  warranties  made  by,  and on  certificates  or other
     documents furnished by officers of the parties to the Pooling and Servicing
     Agreement and the Mortgage Loan Purchase and Sale Agreement, (b) may assume
     the due  authorization,  execution  and  delivery  of the  instruments  and
     documents  referred  to  therein  by the  parties  thereto  other  than the
     Mortgage Loan Seller and (c) may render such opinion only as to the laws of
     the State of  ___________  and the  federal  laws of the  United  States of
     America.

         (o) The  Underwriter  shall  have  received  from [ ],  counsel  to the
     Trustee, a favorable opinion, dated the Closing Date, in form and substance
     satisfactory  to the Underwriter  and counsel for the  Underwriter,  to the
     effect that the Pooling and Servicing  Agreement has been duly  authorized,
     executed and  delivered by the Trustee and  constitutes  the legal,  valid,
     binding  and  enforceable   agreement  of  the  Trustee,   subject,  as  to
     enforceability, to bankruptcy,  insolvency,  reorganization,  moratorium or
     other similar laws affecting creditors' rights in general

                             6

<PAGE>



     and by general  principles of equity  regardless of whether  enforcement is
     considered  in a  proceeding  in  equity  or at law,  and as to such  other
     matters as may be agreed upon by the Underwriter and the Trustee.

         (p) [The  Underwriter  shall  have  received  from [ ],  counsel to the
     Fiscal  Agent,  a favorable  opinion  dated the Closing  Date,  in form and
     substance  satisfactory to the Underwriter and counsel for the Underwriter,
     to the  effect  that the  Pooling  and  Servicing  Agreement  has been duly
     authorized,  executed and delivered by the Fiscal Agent and constitutes the
     legal,  valid,  binding  and  enforceable  agreement  of the Fiscal  Agent,
     subject, as to enforceability, to bankruptcy,  insolvency,  reorganization,
     moratorium or other similar laws affecting creditors' rights in general and
     by general  principles  of equity,  regardless  of whether  enforcement  is
     considered  in a  proceeding  in  equity  or at law,  and as to such  other
     matters as may be agreed upon by the Underwriter and the Fiscal Agent.]

         (q) All proceedings in connection with the transactions contemplated by
     this Agreement and all documents  incident  hereto shall be satisfactory in
     form and substance to the Underwriter and counsel for the Underwriter,  and
     the  Underwriter  and such counsel shall have  received  such  information,
     certificates  and  documents  as the  Underwriter  or such counsel may have
     reasonably requested.

         (r)  The  Underwriter  shall  have  received  a copy of the  Letter  of
     Representations of the Company to The Depository Trust Company with respect
     to the Offered Securities.

         (s) All conditions to the obligation of the Placement Agent pursuant to
     Section 4 of the Certificate Purchase Agreement shall have been satisfied.

         (t)  The  Company  shall  have  furnished  such  further   information,
     certificates,  documents  and opinions as the  Underwriter  may  reasonably
     request.

     If any of the  conditions  specified  in this Section 2 shall not have been
fulfilled in all  material  respects  when and as provided in this  Underwriting
Agreement,  if the Company is in breach of any covenants or agreements contained
herein or if any of the opinions and certificates referred to above or elsewhere
in this Underwriting  Agreement shall not be in all material respects reasonably
satisfactory  in form and  substance  to the  Underwriter  and  counsel  for the
Underwriter,  this Underwriting Agreement and all obligations of the Underwriter
hereunder  may be canceled  at, or at any time prior to, the Closing Date by the
Underwriter.

     3.  Covenants of the Company.  In further
consideration of the agreements of the Underwriter
contained in this Underwriting Agreement, the Company
covenants as follows:


                             7

<PAGE>



         (a) The Company shall furnish the Underwriter,  without charge,  copies
     of the Registration Statement and any amendments thereto including exhibits
     and as  many  copies  of the  Final  Prospectus  and  any  supplements  and
     amendments  thereto  as the  Underwriter  may from time to time  reasonably
     request.

         (b) The  Company  will  not  file  any  amendment  to the  Registration
     Statement or any  supplement  to the  Prospectus  of which the  Underwriter
     shall  not  previously  have  been  advised  and  furnished  with  a copy a
     reasonable  time prior to the proposed  filing or to which the  Underwriter
     shall have  reasonably  objected.  The Company will use its best efforts to
     cause any post-effective  amendment to the Registration Statement to become
     effective  as promptly as possible.  During the time when a  prospectus  is
     required to be delivered under the 1933 Act, the Company will comply so far
     as it is able with all requirements imposed upon it by the 1933 Act and the
     rules and  regulations  thereunder  to the extent  necessary  to permit the
     continuance of sales or of dealings in the Offered Securities in accordance
     with the  provisions  hereof and of the Final  Prospectus,  and the Company
     will  prepare and file with the  Commission,  promptly  upon request by the
     Underwriter,  any amendments to the Registration Statement or amendments or
     supplements  to the  Prospectus  which may be  necessary  or  advisable  in
     connection  with  the  distribution  of  the  Offered   Securities  by  the
     Underwriter,  and will use its best  efforts  to cause  the same to  become
     effective as promptly as possible. The Company will advise the Underwriter,
     promptly after it receives notice  thereof,  of the time when any amendment
     to the  Registration  Statement or any amended  Registration  Statement has
     become  effective or any amendment or supplement to the Final Prospectus or
     any  amended  Prospectus  has been  filed.  The  Company  will  advise  the
     Underwriter,  promptly  after  it  receives  notice  or  obtains  knowledge
     thereof, of the issuance by the Commission of any stop order suspending the
     effectiveness  of the  Registration  Statement or any order  preventing  or
     suspending the use of any  preliminary  prospectus  supplement or the Final
     Prospectus,   or  the  suspension  of  the  qualification  of  the  Offered
     Securities for offering or sale in any  jurisdiction,  or of the initiation
     or threatening  of any  proceeding for any such purpose,  or of any request
     made  by  the  Commission  for  the  amending  or   supplementing   of  the
     Registration   Statement  or  the  Final   Prospectus  or  for   additional
     information,  and the  Company  will use its best  efforts to  prevent  the
     issuance  of  any  such  stop  order  or  any  order  suspending  any  such
     qualification,  and if any such  order is  issued,  to obtain  the  lifting
     thereof as promptly as possible.

         (c)  If,  at  any  time  when a  prospectus  relating  to  the  Offered
     Securities is required to be delivered under the 1933 Act, any event occurs
     as a result  of  which  the  Final  Prospectus  would  include  any  untrue
     statement of a material  fact,  or omit to state any material fact required
     to be stated  therein or necessary to make the statements  therein,  in the
     light of the circumstances  under which they were made, not misleading,  or
     if it is necessary  for any other reason to amend or  supplement  the Final
     Prospectus to comply with the 1933 Act, to promptly notify the Underwriter

                             8

<PAGE>



     thereof  and upon the  Underwriter's  request to prepare  and file with the
     Commission,  at the Company's own expense, an amendment or supplement which
     will correct such statement or omission or any amendment  which will effect
     such compliance.

         (d)  During the  period  when a  prospectus  is  required  by law to be
     delivered in connection with the sale of the Offered Securities pursuant to
     this  Underwriting  Agreement,  the  Company  will  file,  on a timely  and
     complete basis,  all documents that are required to be filed by the Company
     with the Commission pursuant to Sections 13, 14 or 15(d) of the 1934 Act.

         (e) The Company shall qualify the Offered Securities for offer and sale
     under  the  securities  or "Blue  Sky"  laws of such  jurisdictions  as the
     Underwriter  shall  reasonably  request and to pay all expenses  (including
     fees and disbursements of counsel) in connection with such qualification of
     the eligibility of the Offered  Securities for investment under the laws of
     such  jurisdictions  as the  Underwriter  may  designate;  provided that in
     connection  therewith  the  Company  shall not be required to qualify to do
     business  or to  file a  general  consent  to  service  of  process  in any
     jurisdiction.

         (f) For so long as any of the Offered Securities remain outstanding, to
     furnish to the Underwriter upon request in writing copies of such financial
     statements and other  periodic and special  reports as the Company may from
     time to time  distribute  generally to its  creditors or the holders of the
     Offered  Securities and to furnish to the Underwriter copies of each annual
     or other report the Company shall be required to file with the Commission.

         (g) To the extent, if any, that the rating provided with respect to the
     Offered Securities by the rating agency or agencies that initially rate the
     Offered  Securities is conditional  upon the furnishing of documents or the
     taking of any other actions by the Company,  the Company shall use its best
     efforts to furnish such documents and take any such other actions.

         (h) The Company  will enter into the  Mortgage  Loan  Purchase and Sale
     Agreement  and the  Pooling  and  Servicing  Agreement  on or  prior to the
     Closing Date.

     4.  Representations and Warranties of the Company.
The Company represents and warrants to the Underwriter
that:

         (a)  The Registration Statement on Form S-3 (No.
     333-_________) including the Prospectus, has become
     effective.  No stop order suspending the
     effectiveness of such Registration Statement has been
     issued and no proceeding for that purpose has been
     initiated or, to the best knowledge of the Company,
     threatened by the Commission.  The Prospectus
     Supplement will be filed with the Commission pursuant

                             9

<PAGE>



     to Rule 424 under the 1933 Act. The conditions to the use of a registration
     statement  on Form S-3  under the 1933  Act,  as set  forth in the  General
     Instructions  on Form S-3,  and the  conditions  of Rule 415 under the 1933
     Act, have been satisfied  with respect to the Company and the  Registration
     Statement.  There are no  contracts  or  documents  of the Company that are
     required to be filed as exhibits to the Registration  Statement pursuant to
     the 1933 Act or the rules and regulations  thereunder that have not been so
     filed.

         (b)  (i) On the  effective  date  of the  Registration  Statement,  the
     Registration  Statement  and  the  Prospectus  conformed  in  all  material
     respects to the  requirements of the 1933 Act and the rules and regulations
     thereunder,  and did not include any untrue statement of a material fact or
     omit to state any material fact required to be stated  therein or necessary
     to make the statements  therein,  in light of the circumstances under which
     they  were  made,  not  misleading;  (ii) on the date of this  Underwriting
     Agreement, the Registration Statement and the Final Prospectus conform, and
     as  of  the  Closing  Date,  the  Registration   Statement  and  the  Final
     Prospectus, as amended or supplemented,  if applicable, will conform in all
     material  respects  to the  requirements  of the 1933 Act and the rules and
     regulations  thereunder;  and  (iii)  on  the  date  of  this  Underwriting
     Agreement,  the Final  Prospectus  does not include,  and as of the Closing
     Date, the Final Prospectus, as amended or supplemented, if applicable, will
     not include any untrue  statement  of a material  fact or omit to state any
     material  fact  required  to be stated  therein  or  necessary  to make the
     statements  therein,  in light of the  circumstances  under which they were
     made, not misleading;  provided, however, that the foregoing does not apply
     to statements or omissions in any of such  documents  made in reliance upon
     and  in  conformity  with  information   furnished  in  writing  (including
     electronic media) to the Company by the Underwriter specifically for use in
     the Prospectus Supplement.

         (c) Since the respective dates as of which  information is given in the
     Registration Statement and the Final Prospectus, except as otherwise stated
     therein,  there  has been no  material  adverse  change  in the  condition,
     financial or otherwise, earnings, affairs, regulatory situation or business
     prospects of the Company,  whether or not arising in the ordinary course of
     business of the Company.

         (d) The Company has been duly incorporated and is validly existing as a
     corporation in good standing  under the laws of the State of Missouri.  The
     Company has all requisite power and authority (corporate and other) and all
     requisite  authorizations,  approvals,  order,  licenses,  certificates and
     permits of and from all governmental or regulatory  officials and bodies to
     own  its   properties,   to  conduct  its  business  as  described  in  the
     Registration Statement and the Final Prospectus and to execute, deliver and
     perform this Underwriting  Agreement,  the Pooling and Servicing  Agreement
     and the Mortgage Loan Purchase and Sale  Agreement,  except (i) such as may
     be required under state  securities or Blue Sky laws in connection with the
     purchase and distribution by the Underwriter of the Offered  Securities and
     by the

                            10

<PAGE>



     Placement  Agent of the  Privately  Placed  Certificates  and (ii) for such
     authorizations,  approvals, orders, licenses,  certificates and permits the
     failure of which to obtain would not have a material  adverse affect on the
     Company. All such authorizations, approvals, orders, licenses, certificates
     and permits  are in full force and effect and contain no unduly  burdensome
     provisions and,  except as set forth or  contemplated  in the  Registration
     Statement  or the  Final  Prospectus,  there  are no legal or  governmental
     proceedings  pending or, to the best  knowledge of the Company,  threatened
     that would result in a modification,  suspension or revocation thereof that
     would have a material adverse affect on the Company.

         (e) The Offered Securities have been duly authorized, and when they are
     issued and delivered  pursuant to this  Underwriting  Agreement in exchange
     for the purchase price thereof,  they will have been duly executed,  issued
     and delivered and will be entitled to the benefits  provided by the Pooling
     and  Servicing  Agreement,   subject,  as  to  enforcement,  to  applicable
     bankruptcy, reorganization, insolvency, moratorium and other laws affecting
     the rights of  creditors  generally,  and to general  principles  of equity
     (regardless of whether considered in a proceeding in equity or at law), and
     will  conform in  substance  to the  description  thereof  contained in the
     Registration  Statement and the Final Prospectus,  and will in all material
     respects  be  in  the  form  contemplated  by  the  Pooling  and  Servicing
     Agreement.

         (f) This Agreement has been duly authorized,  executed and delivered by
     the Company.  Each of the Pooling and Servicing  Agreement and the Mortgage
     Loan  Purchase  and  Sale   Agreement,   when  executed  and  delivered  as
     contemplated hereby, will have been duly authorized, executed and delivered
     by the Company. This Underwriting  Agreement  constitutes,  and each of the
     Pooling and  Servicing  Agreement  and the Mortgage  Loan Purchase and Sale
     Agreement when so executed and delivered will constitute,  a legal,  valid,
     binding  and  enforceable   agreement  of  the  Company,   subject,  as  to
     enforceability, to bankruptcy,  insolvency,  reorganization,  moratorium or
     other similar laws  affecting  creditors'  rights  generally and to general
     principles  of equity  regardless  of  whether  enforcement  is sought in a
     proceeding in equity or at law.

         (g) As of the Closing  Date,  the Offered  Securities,  the Pooling and
     Servicing Agreement, the Mortgage Loan Purchase and Sale Agreement and each
     of the Mortgage  Loans will each  conform in all  material  respects to the
     respective descriptions thereof contained in the Prospectus Supplement, and
     on the Closing  Date,  the Company  (pursuant to the Pooling and  Servicing
     Agreement)   will   assign  to  the   Trustee   for  the   benefit  of  the
     Certificateholders of the Offered Securities,  certain  representations and
     warranties  with  respect to the Mortgage  Loans made by the Mortgage  Loan
     Seller to the Company in the Mortgage Loan Purchase and Sale Agreement, and
     the representations and warranties will be true and correct in all material
     respects.

                            11

<PAGE>



         (h) No filing or registration with, or notice to, or consent, approval,
     non-  disapproval,  authorization or order or other action of, any court or
     governmental  authority or agency is required for the  consummation  by the
     Company of the transactions  contemplated by this Underwriting Agreement or
     the Pooling and Servicing Agreement, except (i) such as have been obtained,
     (ii) such as may be required under the 1933 Act, the rules and  regulations
     thereunder,  or state securities or "Blue Sky" laws, in connection with the
     purchase and  distribution of the Offered  Securities by the Underwriter or
     of the Privately  Placed  Certificates by the Placement Agent and (iii) any
     the failure of which to obtain would not have a material  adverse affect on
     the Company.

         (i) Other than as set forth or  contemplated  in the Final  Prospectus,
     there are no legal or governmental proceedings pending to which the Company
     is a party or of which any property of the Company is the subject which, if
     determined  adversely to the Company would individually or in the aggregate
     have a material  adverse effect on the condition  (financial or otherwise),
     earnings,  affairs,  business or business  prospects of the Company and, to
     the Company's knowledge, no such proceedings are threatened or contemplated
     by governmental authorities or threatened by others.

         (j) As of the Closing  Date,  each of the Mortgage  Loans will meet the
     criteria  for  selection  described  in the  Final  Prospectus,  and at the
     Closing Date, the representations and warranties made by the Company in the
     Pooling  and  Servicing  Agreement  will be true and correct as of the date
     made.

         (k) At the time of execution  and delivery of the Pooling and Servicing
     Agreement,  (i) the  Company  will  have good and  marketable  title to the
     Mortgage  Loans,  free and clear of any  lien,  mortgage,  pledge,  charge,
     encumbrance,   adverse  claim  or  other  security  interest  (collectively
     "Liens"),  and will not have assigned to any person any of its right, title
     or interest in the Mortgage Loans or in the Pooling and Servicing Agreement
     or the  Offered  Securities,  (ii) the  Company  will  have the  power  and
     authority to transfer the Offered  Securities to the  Underwriter and (iii)
     upon  execution  and  delivery to the Trustee of the Pooling and  Servicing
     Agreement and delivery to the  Underwriter of the Offered  Securities,  and
     delivery to the  Underwriter  of the  Privately  Placed  Certificates,  the
     Trustee will have good and  marketable  title to the Mortgage Loans and the
     Underwriter will have good and marketable title to the Offered  Securities,
     in each case free and clear of any Liens.

         (l)  Neither  the  Company  nor the Trust Fund is, and  neither (i) the
     issuance and sale of the Offered  Securities in the manner  contemplated by
     the Final Prospectus, nor (ii) the activities of the Trust Fund pursuant to
     the Pooling  and  Servicing  Agreement  will cause the Company or the Trust
     Fund to be an  "investment  company" or under the control of an "investment
     company," as such terms are defined in the Investment  Company Act of 1940,
     as amended.

                            12

<PAGE>



         (m) The Pooling and Servicing Agreement is not required to be qualified
     under the Trust  Indenture Act of 1939,  as amended,  and the Trust Fund is
     not required to be registered under the Investment  Company Act of 1940, as
     amended.

         (n) Any taxes, fees and other  governmental  charges in connection with
     the execution,  delivery and issuance of this Underwriting  Agreement,  the
     Pooling and  Servicing  Agreement and the Offered  Securities  have been or
     will be paid at or prior to
     the Closing.

     5.  Indemnification  and Contribution.  (a) The Company agrees to indemnify
and hold  harmless the  Underwriter  and each  person,  if any, who controls the
Underwriter  within  the  meaning of Section 15 of the 1933 Act or Section 20 of
the 1934 Act against any and all losses, claims,  damages or liabilities,  joint
or several, to which they may become liable under the 1933 Act, the 1934 Act, 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 Final  Prospectus  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,  in light of the circumstances  under
which they were made, not misleading,  and agrees to reimburse such  indemnified
party for any legal or other  expenses  reasonably  incurred by it in connection
with  investigating  or defending  any such loss,  claim,  damage,  liability or
action;  provided,  however, that (i) the Company will not be liable in any such
case to the extent that any such loss, claim,  damage or liability arises out of
or is based upon any such  untrue  statement  or  alleged  untrue  statement  or
omission or alleged  omission  made therein in reliance  upon and in  conformity
with  written  information  (including  in  electronic  media)  furnished to the
Company by the Underwriter specifically for use therein, and (ii) such indemnity
with respect to the preliminary  Final Prospectus shall not inure to the benefit
of the Underwriter (or any person  controlling the Underwriter)  with respect to
any person asserting any such loss, claim, damage or liability who purchased the
Offered Securities that are the subject thereof if such person did not receive a
copy of the Final  Prospectus  to the  confirmation  of the sale of such Offered
Securities  to such  person in any case where such  delivery  is required by the
1933 Act and the untrue statement or alleged untrue statement of a material fact
or  omission  or alleged  omission  to state a material  fact  contained  in the
preliminary  Final  Prospectus  (or  other  written  material  prepared  in lieu
thereof)  was  corrected  in the Final  Prospectus.  This  indemnity  will be in
addition to any liability that the Company may otherwise have.

     (b) The  Underwriter  will indemnify and hold harmless the Company and each
person, if any, who controls the Company within the meaning of Section 15 of the
1933 Act or  Section  20 of the 1934 Act,  to the same  extent as the  foregoing
indemnity  from the  Company  to the  Underwriter,  but only with  reference  to
written information  furnished to the Company by or on behalf of the Underwriter
(including in electronic media) specifically

                            13

<PAGE>



for use in the documents referred to in the foregoing
indemnity.  This indemnity will be in addition to any
liability that the Underwriter may otherwise have.

     (c) Promptly after receipt by an indemnified  party under this Section 5 of
notice of the  commencement  of any action,  such  indemnified  party will, if a
claim in respect thereof is to be made against the indemnifying party under this
Section 5, notify the indemnifying party in writing of the commencement thereof,
but  failure  to notify  the  indemnifying  party of any such  claims  shall not
relieve  the  indemnifying  party  of any  liability  that  it may  have  to any
indemnified  party  except  to  the  extent  that  the  indemnifying  party  was
prejudiced  by  such  failure.  The  indemnifying  party  will  be  entitled  to
participate at its own expense in the defense or, if it so elects, to assume the
defense  of any  suit  brought  to  enforce  any  such  liability,  but,  if the
indemnifying party elects to assume the defense, such defense shall be conducted
by legal counsel  reasonably  acceptable to the indemnified  party. In the event
the indemnifying  party elects to assume the defense of any such suit and retain
such legal counsel,  any  indemnified  party that is a defendant in the suit may
retain  additional legal counsel but shall bear the legal fees and disbursements
of such legal counsel  unless (i) the  indemnifying  party and such  indemnified
party shall have mutually  agreed to the retention of such legal counsel or (ii)
the named  parties to any such  proceeding  (including  any  impleaded  parties)
include  both  the   indemnifying   party  and  such   indemnified   party,  and
representation  of  both  such  parties  by the  same  legal  counsel  would  be
inappropriate due to actual or potential differing interests between them. It is
understood  that the  indemnifying  party  shall  not,  in  connection  with any
proceeding or related  proceedings in the same  jurisdiction,  be liable for the
legal  fees  and  disbursements  of more  than  one  legal  counsel  for all the
indemnified  parties  and that all such  legal fees and  disbursements  shall be
reimbursed  by the  indemnifying  party as they are incurred.  The  indemnifying
party  shall not be liable to  indemnify  any person for any  settlement  of any
claim effected without its prior written consent.  The indemnifying  party shall
not, without the prior written consent of any indemnified  party,  which consent
will not be  unreasonably  withheld,  effect any  settlement  of any  pending or
threatened  proceeding in respect of which such indemnified party is a party and
indemnity is or could have been sought hereunder by such indemnified party.

     (d) If the  indemnification  provided  for in this  Section 5 shall for any
reason be  unavailable  to an  indemnified  party under this Section 5, then the
Company and the  Underwriter  shall  contribute to the amount paid or payable by
such indemnified party as a result of the aggregate losses,  claims, damages and
liabilities  referred to in paragraph (a) or (b) above, in such proportion as is
appropriate to reflect (i) the relative  benefits received by the Company on the
one hand and the  Underwriter  on the other from the  placement  of the  Offered
Securities,  and (ii) the relative  fault of the Company on the one hand and the
Underwriter  on the other in  connection  with the  statement  or omission  that
resulted in such losses, claims,  damages and liabilities,  as well as any other
relevant equitable considerations. The relative benefits received by the Company
and the Underwriter shall be deemed to be in the same proportion as the purchase
price  paid by the  Underwriter  pursuant  to  Section  __  hereof  bears to the
difference between (i) the total price at which the Offered Securities

                            14

<PAGE>



were sold by the Underwriter and (ii) the purchase price paid by the Underwriter
pursuant  to  Section __ hereof.  The  relative  fault  shall be  determined  by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged  omission to state a material fact
relates  to  information  supplied  by the  Company or the  Underwriter  and the
parties'  relative intent,  knowledge,  access to information and opportunity to
correct or prevent  such  untrue  statement  or  omission.  The  Company and the
Underwriter  agree  that it would  not be just and  equitable  if  contributions
pursuant to this  paragraph (d) were to be determined by pro rata  allocation or
by any other method of  allocation  that does not take account of the  equitable
considerations  referred to herein. The amount paid or payable by an indemnified
party as a result of the losses,  claims,  damages or liabilities referred to in
the first sentence of this paragraph (d) shall be deemed to include any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating  or defending  against any action or claim which is the subject of
this  paragraph (d).  Notwithstanding  the provisions of this paragraph (d), the
Underwriter  shall not be  required  to  contribute  any amount in excess of the
amount by which the total  price at which the  Offered  Securities  placed by it
exceeds  the amount of any  damages  that the  Underwriter  has  otherwise  been
required to pay or has become  liable to pay by reason of such untrue or alleged
untrue statement or omission or alleged omission. No person guilty of fraudulent
misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be
entitled to  contribution  from any person who was not guilty of such fraudulent
misrepresentation.  For  purposes of this  Section 5, each  person,  if any, who
controls the  Underwriter  within the meaning of either the 1933 Act or the 1934
Act shall have the same  rights to  contribution  as the  Underwriter,  and each
person,  if any, who controls the Company  within the meaning of either the 1933
Act or the 1934 Act,  each  director and each officer of the Company  shall have
the  same  rights  to  contribution  as  the  Company.  Any  party  entitled  to
contribution  will  promptly  after  receipt  of notice of  commencement  of any
action,  suit or  proceeding  against such party in respect of which a claim for
contribution  may be made against  another party or parties under this paragraph
(d), notify such party or parties from whom contribution may be sought,  but the
omission  to so notify  such party or  parties  shall not  relieve  the party or
parties from whom  contribution  may be sought from any other  obligation  it or
they may have to a party entitled to contribution except to the extent the party
obligated to make such contribution was prejudiced by such failure.

     6. Survival of Certain  Representations  and  Obligations.  The  respective
representations,   warranties,  agreements,  covenants,  indemnities  and  other
statements  of the Company,  its officers and the  Underwriter  set forth in, or
made  pursuant to, this  Underwriting  Agreement  shall remain in full force and
effect, regardless of any investigation,  or statement as to the result thereof,
made by or on behalf of any Underwriter,  the Company,  or any of the offices or
directors or any controlling  person of any of the foregoing,  and shall survive
the delivery of and payment for the Offered Securities.

     7.  Termination. (a)  This Underwriting Agreement may
be terminated by the Company by notice to the Underwriter
in the event that a stop order suspending the

                            15

<PAGE>



effectiveness  of  the   Registration   Statement  shall  have  been  issued  or
proceedings for that purpose shall have been instituted or threatened.

     (b) This  Underwriting  Agreement may be terminated by the  Underwriter  by
notice to the Company in the event that the Company or the Master Servicer shall
have failed,  refused or been unable to perform all  obligations and satisfy all
conditions  to be performed or satisfied  hereunder by the Company or the Master
Servicer, respectively, at or prior to the Closing Date.

     (c) Termination of this Underwriting  Agreement  pursuant to this Section 7
shall be  without  liability  of any  party to any  other  party  other  than as
provided in Section 8 hereof.

     8. Default of Underwriter. If the Underwriter defaults in its obligation to
purchase the Offered  Securities as provided in this Underwriting  Agreement and
the aggregate  principal amount of the Offered  Securities with respect to which
such default occurs is more than ten percent of the aggregate  principal  amount
or notional amount as applicable,  of such Offered  Securities,  as the case may
be, and  arrangements  satisfactory  to the  Underwriter and the Company for the
purchase  of such  Offered  Securities  by other  persons are not made within 36
hours after any such default, this Underwriting Agreement will terminate without
liability  on the part of the  Company  except  for the  expenses  to be paid or
reimbursed  by the  Company  pursuant  to  Section  9  hereof.  As  used in this
Underwriting  Agreement,  the term "Underwriter" includes any person substituted
for an Underwriter under this Section 8.

     9. Expenses.  The Company agrees with the Underwriter  that: (a) whether or
not the transactions contemplated in this Underwriting Agreement are consummated
or this Underwriting Agreement is terminated,  the Company will pay all fees and
expenses  incident to the performance of its obligations under this Underwriting
Agreement,  including but not limited to, (i) the Commission's registration fee,
(ii) the expenses of printing and distributing the Registration  Statement,  any
preliminary prospectus, the Prospectus Supplement, any amendments or supplements
to the  Registration  Statement or the Prospectus  Supplement,  and any Blue Sky
memorandum or legal investment  survey and any supplements  thereto,  (iii) fees
and expenses of rating agencies,  accountants and counsel for the Company,  (iv)
the  expenses  referred to in Section  3(e)  hereof,  and (v) all  miscellaneous
expenses  referred  to in  Item  14  of  the  Registration  Statement;  (b)  all
out-of-pocket  expenses,  including  counsel fees,  disbursements  and expenses,
reasonably  incurred  by  the  Underwriter  in  connection  with  investigating,
preparing  to market and  marketing  the Offered  Securities  and  proposing  to
purchase and purchasing the Offered Securities under this Underwriting Agreement
will  be  borne  and  paid by the  Company  if this  Underwriting  Agreement  is
terminated by the Company  pursuant to Section 8 hereof or by the Underwriter on
account of the  failure,  refusal  or  inability  on the part of the  Company to
perform all obligations and satisfy all conditions on the part of the Company to
be performed or  satisfied  hereunder;  and (c) the Company will pay the cost of
preparing the certificates for the Offered Securities.

                            16

<PAGE>



     Except as otherwise  provided in this Section 9, the Underwriter  agrees to
pay all of its expenses in connection  with  investigating,  preparing to market
and marketing the Offered  Securities  and proposing to purchase and  purchasing
the Offered Securities under this Underwriting Agreement, including the fees and
expenses of their counsel and any advertising  expenses incurred by it in making
offers and sales of the Offered Securities.

     10. Notices. All communications  hereunder will be in writing and effective
only on receipt, and, if sent to the Underwriter,  will be mailed,  delivered or
telecopied  and  confirmed  to the  Company  at  ______________________________,
attention:  ______________,  facsimile number _______________ or, if sent to the
Company, will be mailed, delivered or telecopied and confirmed to it at 210 West
10th  Street,  6th  Floor,  Kansas  City,  Missouri  64105,  attention:  Alan L.
Atterbury, facsimile number (816) 435-2327.

     11. Successors.  This Underwriting  Agreement shall inure to the benefit of
and shall be binding  upon the  Underwriter,  the Company  and their  respective
successors and legal representatives, and nothing expressed or mentioned in this
Underwriting  Agreement  is  intended  or shall be  construed  to give any other
person any legal or equitable right, remedy or claim under or in respect of this
Underwriting  Agreement,  or any provisions herein  contained;  the Underwriting
Agreement and all  conditions  and  provisions  hereof being  intended to be and
being for the sole and exclusive  benefit of such persons and for the benefit of
no other  person,  except that (i) the  representations  and  warranties  of the
Company contained in this  Underwriting  Agreement shall also be for the benefit
of any person or persons  who  controls or control  any  Underwriter  within the
meaning  of  Section  15 of the  1933  Act,  and  (ii)  the  indemnities  by the
Underwriter  shall also be for the benefit of the directors of the Company,  the
officers  of the  Company who have  signed the  Registration  Statement  and any
person or persons who  controls  or control  the  Company  within the meaning of
Section 15 of the 1933 Act.  No  purchaser  of the Offered  Securities  from the
Underwriter shall be deemed a successor because of such purchase.

     12.  Applicable  Law;  Counterparts.  This  Underwriting  Agreement will be
governed by and construed in accordance  with the laws of the State of New York.
This Underwriting Agreement may be executed in any number of counterparts,  each
of which shall for all  purposes  be deemed to be an  original  and all of which
shall together constitute but one and the same instrument.

     13. Time of the Essence.  Time shall be of the
essence of this Underwriting Agreement.

                            17

<PAGE>



     If the foregoing is in accordance with your understanding,  please sign and
return two counterparts hereof.



                                Very truly yours,

                       COMMERCIAL MORTGAGE ACCEPTANCE
                       CORP.




                       By:

                       Name:

                       Title:


Accepted as of the date hereof




By:
Name:
Title:



                            18

<PAGE>


                                   SCHEDULE I




Title of Offered Securities:

Commercial Mortgage Acceptance Corp. Commercial Mortgage
Pass-Through Certificates, Series [______________], Class
A, Class B and Class [__]


Terms and Conditions:

Specified funds for payment of purchase price:

     Wire transfer of immediately available Federal Funds.

Required Rating:

     As described in the Prospectus Supplement.

Time of Delivery:

     ____________________, 199_ at 10:00 a.m.
     _______________ time

Closing Location:

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

Names and address of Underwriter:

     Address for Notices, etc:  -----------------------------
                                -----------------------------



                            19



           COMMERCIAL MORTGAGE ACCEPTANCE CORP.
                                    DEPOSITOR


                          MIDLAND LOAN SERVICES, L.P.,
                                    SERVICER

                                         ,
                                SPECIAL SERVICER

                                      ,
                                     TRUSTEE

                                      [and

                                          ,
                                  FISCAL AGENT]





              POOLING AND SERVICING AGREEMENT

               Dated as of




       Commercial Mortgage Pass-Through Certificates

                     Series







<PAGE>



                                TABLE OF CONTENTS

                                                                            PAGE

                                    ARTICLE I

                                   DEFINITIONS

     SECTION 1.1. Defined Terms.........................  3
     SECTION 1.2. Certain Calculations.................. 39
     SECTION 1.3. Certain Constructions................. 39

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
             ORIGINAL ISSUANCE OF CERTIFICATES

     SECTION 2.1. Conveyance and Assignment of
                  Mortgage Loans........................ 40
     SECTION 2.2. Acceptance by the Custodian and the
                  Trustee............................... 44
     SECTION 2.3. Representations and Warranties of
                  the Depositor......................... 46
     SECTION 2.4. Representations, Warranties and
                  Covenants of the Servicer and the
                  Special Servicer...................... 50
     SECTION 2.5. Execution and Delivery of Certificates;
                  Issuance of Lower-Tier
                  Regular Interests..................... 53
     SECTION 2.6. Miscellaneous REMIC Provisions........ 54
     SECTION 2.7. Documents Not Delivered to Custodian.. 54

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS

     SECTION 3.1. Servicer to Act as Servicer;
                  Special Servicer to Act as
                  Special Servicer; Administration of the
                  Mortgage Loans........................ 55
     SECTION 3.2. Liability of the Servicer............. 58
     SECTION 3.3. Collection of Certain Mortgage Loan
                  Payments.............................. 59
     SECTION 3.4. Collection of Taxes, Assessments
                  and Similar Items..................... 59
     SECTION 3.5. Collection Account; Distribution
                  Account............................... 61
     SECTION 3.6. Permitted Withdrawals from the
                  Collection Account.................... 62
     SECTION 3.7. Investment of Funds in the
                  Collection Account, the Distribution 
                  Account and the Reserve Accounts...... 64
     SECTION 3.8. Maintenance of Insurance Policies
                  and Errors and Omissions 
                  and Fidelity Coverage................. 66


                           i

<PAGE>



                                                                            PAGE

     SECTION 3.9.  Enforcement of Due-On-Sale Clauses;
                   Assumption Agreements................ 69
     SECTION 3.10. Realization Upon Mortgage Loans...... 71
     SECTION 3.11. Trustee to Cooperate; Release of
                   Mortgage Files....................... 76
     SECTION 3.12. Servicing Compensation and Trustee
                   Fees................................. 76
     SECTION 3.13. Reports to the Trustee; Collection
                   Account Statements................... 79
     SECTION 3.14. Annual Statement as to Compliance.... 79
     SECTION 3.15. Annual Independent Public
                   Accountants' Servicing
                   Report............................... 80
     SECTION 3.16. Access to Certain Documentation...... 80
     SECTION 3.17. Title and Management of REO
                   Properties........................... 81
     SECTION 3.18. Sale of Specially Serviced Mortgage
                   Loans and REO Properties............. 84
     SECTION 3.19. Inspections.......................... 86
     SECTION 3.20. Available Information and Notices.... 86
     SECTION 3.21. Reserve Accounts..................... 88
     SECTION 3.22. Property Advances.................... 88
     SECTION 3.23. Appointment of Special Servicer...... 89
     SECTION 3.24. Transfer of Servicing Between
                   Servicer and Special Servicer; 
                   Record Keeping....................... 90
     SECTION 3.25. Adjustment of Servicing Compensation 
                   in Respect of Prepayment Interest 
                   Shortfalls........................... 91
     SECTION 3.26. Extension Advisor.................... 92

                                   ARTICLE IV

            DISTRIBUTIONS TO CERTIFICATEHOLDERS

     SECTION 4.1. Distributions......................... 93
     SECTION 4.2. Statements to Rating Agencies and
                  Certificateholders; Available 
                  Information; Information Furnished
                  to Financial Market Publisher.........103
     SECTION 4.3. Compliance with Withholding
                  Requirements..........................105
     SECTION 4.4. REMIC Compliance......................105
     SECTION 4.5. Imposition of Tax on the Trust Fund...107
     SECTION 4.6. Remittances; P&I Advances.............108



                           ii

<PAGE>



                                                                            PAGE

                                    ARTICLE V

                                THE CERTIFICATES

     SECTION 5.1. The Certificates......................110
     SECTION 5.2. Registration, Transfer and Exchange
                  of Certificates.......................112
     [SECTION 5.3.Book-Entry Certificates...............117
     SECTION 5.4. Mutilated, Destroyed, Lost or
                  Stolen Certificates...................118
     SECTION 5.5. Appointment of Paying Agent...........119
     SECTION 5.6. Access to Certificateholders' Names
                  and Addresses.........................119
     SECTION 5.7. Actions of Certificateholders.........119

                                   ARTICLE VI

       THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER

     SECTION 6.1. Liability of the Depositor, the
                  Servicer and the Special Servicer.....120
     SECTION 6.2. Merger or Consolidation of the
                  Servicer and Special Servicer.........120
     SECTION 6.3. Limitation on Liability of the
                  Depositor, the Servicer and Others....121
     SECTION 6.4. Limitation on Resignation of the
                  Servicer and of the Special Servicer..122
     SECTION 6.5. Rights of the Depositor and the
                  Trustee in Respect of the Servicer 
                  and the Special Servicer..............123

                                   ARTICLE VII

                                     DEFAULT

     SECTION 7.1. Events of Default.....................123
     SECTION 7.2. Trustee to Act; Appointment of
                  Successor.............................126
     SECTION 7.3. Notification to Certificateholders....127
     SECTION 7.4. Other Remedies of Trustee.............127
     SECTION 7.5. Waiver of Past Events of Default;
                  Termination...........................128



                                       iii

<PAGE>



                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

     SECTION 8.1. Duties of Trustee.....................128
     SECTION 8.2. Certain Matters Affecting the
                  Trustee...............................130
     SECTION 8.3. Trustee Not Liable for Certificates
                  or Mortgage Loans.....................132
     SECTION 8.4. Trustee May Own Certificates..........134
     SECTION 8.5. Payment of Trustee's Fees and
                  Expenses; Indemnification.............134
     SECTION 8.6. Eligibility Requirements for Trustee..135
     SECTION 8.7. Resignation and Removal of the
                  Trustee...............................136
     SECTION 8.8. Successor Trustee.....................137
     SECTION 8.9. Merger or Consolidation of Trustee....138
     SECTION 8.10.Appointment of Co-Trustee or
                  Separate Trustee......................138
     SECTION 8.11.Authenticating Agent..................140
     SECTION 8.12.Appointment of Custodians.............141
     [SECTION 8.13Fiscal Agent Appointed; Concerning
                  the Fiscal Agent......................141

                                   ARTICLE IX

                                   TERMINATION

     SECTION 9.1. Termination...........................142
     SECTION 9.2. Additional Termination Requirements...147

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

     SECTION 10.1.Counterparts..........................147
     SECTION 10.2.Limitation on Rights of
                  Certificateholders....................148
     SECTION 10.3.Governing Law.........................148
     SECTION 10.4.Notices...............................149
     SECTION 10.5.Severability of Provisions............151
     SECTION 10.6.Notice to the Depositor and Each
                  Rating Agency.........................151
     SECTION 10.7.Amendment.............................152
     SECTION 10.8.Confirmation of Intent................154



                           iv

<PAGE>



                                    EXHIBITS

Exhibit A-1   Form of Class A Certificate
Exhibit A-2   Form of Class B Certificate
Exhibit A-3   Form of Class C Certificate
Exhibit A-4   [Form of Class [EC] Certificate]
Exhibit A-5   [Form of Class [IO] Certificate]
Exhibit A-6   [Form of Class [PO] Certificate]
Exhibit A-7   Form of Class R Certificate
Exhibit A-8   Form of Class LR Certificate
Exhibit B     Mortgage Loan Schedule
Exhibit C-1   Form of Transferee Affidavit
Exhibit C-2   Form of Transferor Letter
Exhibit D-1   Form of Investment Representation Letter
Exhibit D-2   Form of ERISA Representation Letter
Exhibit E     Form of Request for Release
Exhibit F     Form of Custodial Agreement
Exhibit G     Form of Mortgage Loan Purchase and Sale
              Agreement
Exhibit H     Privately Placed Securities Legend



                           v

<PAGE>




         Pooling and Servicing Agreement, dated as of
                   among Commercial Mortgage Acceptance
Corp., as Depositor, Midland Loan Services, L.P., as
Servicer,                                     as Special
Servicer,                      , as Trustee and Custodian,
[and                       , as Fiscal Agent of the
Trustee].

                             PRELIMINARY STATEMENT:

(Terms  used  but not  defined  in this  Preliminary  Statement  shall  have the
meanings specified in Article I)

         The Depositor  intends to sell  pass-through  certificates to be issued
hereunder in multiple  classes which in the  aggregate  will evidence the entire
beneficial  ownership  interest in the Trust Fund  consisting  primarily  of the
Mortgage Loans. As provided  herein,  the Trustee will elect that the Trust Fund
be treated for federal income tax purposes as two separate real estate  mortgage
investment  conduits  (each a "REMIC" or, in the  alternative,  the  "Lower-Tier
REMIC" and the "Upper-Tier REMIC," respectively). The Class A, Class B, Class C,
[Class  [EC],  Class  [PO] and  Class  [IO]]  Certificates  constitute  "regular
interests" in the  Upper-Tier  REMIC and the Class R  Certificates  are the sole
class of "residual  interest" in the Upper-Tier  REMIC for purposes of the REMIC
Provisions.  The Class LR Certificates are the sole class of "residual interest"
in the  Lower-Tier  REMIC for purposes of the REMIC  Provisions.  There are also
[four] classes of uncertificated  Lower-Tier Regular Interests issued under this
Agreement (the Class A-L,  Class B-L,  Class C-L and [Class [PO]-L]  Interests),
each of which will constitute a regular  interest in the Lower-Tier  REMIC.  All
such Lower-Tier  Regular  Interests will be held by the Trustee as assets of the
Upper-Tier REMIC.

         The following table sets forth the  designation  and aggregate  initial
Certificate  Balance  (or,  with  respect  to the  Class  [EC]  and  Class  [IO]
Certificates,  the Class  [EC]  Notional  Balance  and the Class  [IO]  Notional
Balance,  respectively) for each Class of Certificates  comprising  interests in
the Upper-Tier REMIC.

                 Certificate Balance
    Class         or Notional Balance
    Class A           $
    Class B           $
    Class C           $
    [Class [EC]       $       (1)]
    [Class [PO]       $          ]
    [Class [IO]       $       (1)]

[(1) The  Class  [EC]  and  Class  [IO]  Certificates  are  not  denominated  in
     Certificate   Balance   and   accordingly   will  not   receive   principal
     distributions.  The Class [EC] and Class [IO]  Certificates have an initial
     Class [EC] Notional  Balance and an initial  Class [IO]  Notional  Balance,
     respectively, in the amounts shown in the above table.]


                           1

<PAGE>




         The  initial  Certificate  Balance  of each of the Class R and Class LR
Certificates will be zero. The Certificate  Balance of any class of Certificates
outstanding at any time  represents the maximum amount which holders thereof are
entitled to receive as  distributions  allocable to principal from the cash flow
on the Mortgage Loans and the other assets in the Trust Fund.

         As of the Cut-off Date, the Mortgage Loans have an aggregate  Scheduled
Principal Balance equal to approximately $ .

         In  consideration  of  the  mutual  agreements  herein  contained,  the
Depositor,  the  Servicer,  the Special  Servicer,  the Trustee  [and the Fiscal
Agent] agree as follows:



                           2

<PAGE>




                                    ARTICLE I

                                   DEFINITIONS

         SECTION 1.1. Defined Terms.

         Whenever  used in this  Agreement,  the  following  words and  phrases,
unless the context otherwise requires, shall have the meanings specified in this
Article.

         "Advance":  Any P&I Advance or Property Advance.

         "Advance Interest  Amount":  The sum for all Mortgage Loans as to which
any Advance remains  unreimbursed of interest at the related Advance Rate on the
amount of any P&I  Advances and Property  Advances for which the  Servicer,  the
Trustee [or the Fiscal  Agent,] as  applicable,  has not been paid or reimbursed
for the  number  of days  from the date on which  such  Advance  was made or, if
interest  has  been  previously  paid on such  Advance,  from  the date on which
interest  was last paid,  through  the date of payment or  reimbursement  of the
related  Advance (which in no event shall be later than the  Determination  Date
following the date on which funds are  available to reimburse  such Advance with
interest thereon at the Advance Rate).

         "Advance  Rate": A per annum rate equal to the Prime Rate (as published
in The  Wall  Street  Journal,  or,  if The Wall  Street  Journal  is no  longer
published, The New York Times, from time to time) plus ___________%.

         "Affiliate":  With respect to any  specified  Person,  any other Person
controlling or controlled by or under common control with such specified Person.
For the  purposes of this  definition,  "control"  when used with respect to any
specified  Person means the power to direct the  management and policies of such
Person,  directly  or  indirectly,  whether  through  the  ownership  of  voting
securities,   by  contract  or  otherwise,   and  the  terms  "controlling"  and
"controlled" have meanings correlative to the foregoing.  The Trustee may obtain
and rely on an Officer's  Certificate of the Servicer,  the Special  Servicer or
the Depositor to determine whether any Person is an Affiliate of such party.

         "Aggregate Certificate Balance":   As defined in
Section 9.1(d)(i).

         "Agreement":  This Pooling and Servicing
Agreement and all amendments hereof and supplements hereto.

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


                           3

<PAGE>



         "Anticipated Loss":  As defined in Section 4.6(c).

         "Anticipated Termination Date": Any Distribution
Date on which it is anticipated that the Trust Fund will
be terminated pursuant to Section 9.1(c) or Section 9.1(d).

         "Applicable Monthly Payment":  As defined in
Section 4.6(a).

         "Applicant":  As defined in Section 5.6(a).

         "Appraised Value": For each of the Mortgaged Properties,  the appraised
value of such property as determined by an appraisal thereof,  conforming to MAI
standards,  made not more  than one year  prior to the  origination  date of the
related Mortgage Loan.

         "Assignment  of  Leases,  Rents  and  Profits":  With  respect  to  any
Mortgaged  Property,  any  assignment  of leases,  rents and  profits or similar
agreement  executed  by the  Borrower,  assigning  to the  mortgagee  all of the
income,  rents and profits  derived from the  ownership,  operation,  leasing or
disposition  of all or a portion of such Mortgaged  Property,  in the form which
was duly  executed,  acknowledged  and  delivered by the  Borrower,  as amended,
modified,  renewed or  extended  through  the date  hereof and from time to time
hereafter.

         "Assignment of Mortgage":  An assignment of mortgage without  recourse,
notice of  transfer or  equivalent  instrument,  in  recordable  form,  which is
sufficient  under the laws of the  jurisdiction  in which the related  Mortgaged
Property is located to reflect of record the sale of the related Mortgage, which
assignment,  notice of transfer or equivalent  instrument  may be in the form of
one  or  more  blanket  assignments  covering  Mortgages  encumbering  Mortgaged
Properties located in the same jurisdiction,  if permitted by law and acceptable
for recording;  provided,  however, that none of the Trustee, the Custodian, the
Special  Servicer or the Servicer shall be responsible for  determining  whether
any assignment is legally sufficient or in recordable form.

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

         "Assumption Fees":  Any fees collected by the
Servicer or the Special Servicer in connection with an
assumption or modification of a Mortgage Loan or
substitution of a


                           4

<PAGE>



Borrower  thereunder  permitted to be executed  under the  provisions of Section
3.1, Section 3.9 or Section 3.10.

         ["Auction Agent":  An Independent financial
advisory or investment banking or investment brokerage
firm nationally recognized in the field of real estate
financial analysis and auction procedures appointed by the
Trustee pursuant to Section 9.1(d).]

         ["Auction Fees":  As defined in Section
9.1(d)(v).]

         ["Auction Procedures":  As defined in Section
9.1(d)(vi).]

         ["Auction Proceeds Distribution Date":  The third
Distribution Date following an Auction Valuation Date, or
such later Distribution Date determined by the Auction
Agent.]

         ["Auction  Valuation Date": Each of (i) the Distribution Date occurring
in _____________ of each year from and including _____ and (ii) any Business Day
after the  Distribution  Date  occurring  in  __________  on which  the  Trustee
receives an unsolicited  bona fide offer to purchase all (but not less than all)
of the Mortgage Loans.]

         "Authenticating Agent":  Any authenticating agent
appointed by the Trustee pursuant to Section 8.11.

         "Balloon  Payment":  With respect to each Mortgage  Loan, the scheduled
payment of principal and interest due on the Maturity Date of such Mortgage Loan
which,  pursuant to the related Note, is equal to the entire remaining principal
balance of such Mortgage Loan, plus accrued interest thereon.

         "Borrower":  With respect to each Mortgage Loan,
any obligor on any related Note.

         ["Book-Entry Certificate":  Any Certificate
registered in the name of the Securities Depository or its
nominee.]

         "Business Day":  Any day other than a Saturday, a
Sunday or a day on which banking institutions in the
States of New York,                or Missouri are
authorized or obligated by law, executive order or
governmental decree to be closed.

         "Cash  Deposit":  An amount equal to all cash payments of principal and
interest  received by the Mortgage Loan Seller in respect of the Mortgage  Loans
prior to or on the  Closing  Date which are due after the  Cut-off  Date,  which
amount is to be deposited with the Trustee by the Depositor  pursuant to Section
2.1.



                           5

<PAGE>



         "Certificate":  Any Class A, Class B, Class C,
[Class [EC], Class [PO], Class [IO]], Class R or Class LR
Certificate issued, authenticated and delivered hereunder.

         "Certificate Balance":  With respect to any Class
of Regular Certificates [(other than the Class [EC] and
Class [IO] Certificates)] (a) on or prior to the first
Distribution Date, an amount equal to the aggregate
initial Certificate Balance of such Class, as specified in
the Preliminary Statement hereto, and (b) as of any date
of determination after the first Distribution Date, the
Certificate Balance of such Class of Certificates on the
Distribution Date immediately prior to such date of
determination, after application of the distributions and
Realized Losses made thereon on such prior Distribution
Date; and with respect to any Lower-Tier Regular Interest,
(a) on or prior to the first Distribution Date, an amount
equal to the Certificate Balance of the Related
Certificates, and (b) as of any date of determination
after the first Distribution Date, the Certificate Balance
of such Lower-Tier Regular Interest on the Distribution
Date immediately prior to such date of determination,
after application of distributions in respect of principal
and Realized Losses made thereon on such prior
Distribution Date.  [The Class [EC] and Class [IO]
Certificates have no Certificate Balances.]

         "Certificate  Owner":  With  respect to a Book-Entry  Certificate,  the
Person who is the beneficial owner of such Certificate as reflected on the books
of  the  Securities  Depository  or on  the  books  of a  Securities  Depository
Participant  or on the books of an  indirect  participating  brokerage  firm for
which a Securities Depository Participant acts as agent.

         "Certificate Register" and "Certificate
Registrar":  The register maintained and the registrar
appointed pursuant to Section 5.2(a).

         "Certificateholder":   A  Person  whose  name  is   registered  in  the
Certificate   Register;   provided,   however,  that  any  Certificate  held  or
beneficially owned by the Depositor,  the Servicer,  the Trustee, a Manager or a
Borrower  or any  Person  known  to a  Responsible  Officer  of the  Certificate
Registrar  to be  an  Affiliate  of  any  thereof  shall  be  deemed  not  to be
outstanding  and the Voting  Rights to which it is  entitled  shall not be taken
into account in  determining  whether the requisite  percentage of Voting Rights
necessary to effect any consent has been obtained  (unless such consent is to an
action  which would  materially  adversely  affect in any  material  respect the
interests  of the  Certificateholders  of any Class,  while the  Servicer or any
Affiliate  thereof  is the  holder  of  Certificates  aggregating  not less than
66-2/3% of the Percentage  Interest of any such Class). All references herein to
"Holders" or "Certificateholders" shall reflect the rights of Certificate Owners
as they may indirectly  exercise such rights  through the Securities  Depository
and the  Securities  Depository  Participants,  except  as  otherwise  specified
herein.

         "Class":  With respect to Certificates or
Lower-Tier Regular Interests, all of the Certificates or
Lower-Tier Regular Interests bearing the same alphabetical
and numerical class designation.



                           6

<PAGE>



         "Class A Certificate":  Any one of the
Certificates executed and authenticated by the Trustee or
the Authenticating Agent on behalf of the Depositor in
substantially the form set forth in Exhibit A-1 hereto.

         "Class A Pass-Through Rate":  A per annum rate
equal to          %.

         "Class A-L Interest":  A regular interest in the
Lower-Tier REMIC entitled to monthly distributions payable
thereto pursuant to Section 4.1.

         "Class B Certificate":  Any one of the
Certificates executed and authenticated by the Trustee or
the Authenticating Agent on behalf of the Depositor in
substantially the form set forth in Exhibit A-2 hereto.

         "Class B Pass-Through Rate":  A per annum rate
equal to       %

         "Class B-L Interest":  A regular interest in the
Lower-Tier REMIC entitled to the monthly distributions
payable thereto pursuant to Section 4.1.

         "Class C Certificate":  Any one of the
Certificates executed and authenticated by the Trustee or
the Authenticating Agent on behalf of the Depositor in
substantially the form set forth in Exhibit A-3 hereto.

         "Class C Pass-Through Rate":  A per annum rate
equal to        %.

         "Class C-L Interest":  A regular interest in the
Lower-Tier REMIC entitled to the monthly distributions
payable thereto pursuant to Section 4.1.

         ["Class [EC] Certificate":  Any one of the
Certificates executed and authenticated by the Trustee or
the Authenticating Agent on behalf of the Depositor in
substantially the form set forth in Exhibit A-4 hereto.]

         ["Class [EC] Excess Interest":  With respect to any Distribution  Date,
an amount equal to the Class [EC] Pass-Through Rate multiplied by the Class [EC]
Notional  Balance.  Class  [EC]  Excess  Interest  represents  a portion  of the
interest  payments on the Class A-L  Interest,  the Class B-L  Interest  and the
Class C-L Interest.]

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

         ["Class [EC] Pass-Through Rate": With respect to
any Interest Accrual Period, a per annum rate equal to the
excess of the Weighted Average Net Mortgage Rate over the
weighted averages of the Pass-Through Rates of the P&I
Certificates (weighted in each case on


                           7

<PAGE>



the basis of a fraction equal to the  Certificate  Balance of each such Class of
Certificates  divided  by the  sum  of  the  Certificate  Balances  of  the  P&I
Certificates  and  the  Class  [PO]  Certificates  as of the  first  day of such
Interest Accrual Period) and the Class [IO]  Pass-Through  Rate (weighted on the
basis of a fraction equal to the Class [IO] Notional  Balance divided by the sum
of  the  Certificate  Balances  of the  P&I  Certificates  and  the  Class  [PO]
Certificates,  each as of the first day of such Interest  Accrual  Period).  For
purposes  of this  definition,  the  Pass-Through  Rates of the  Class and Class
Certificates shall be equal to the Weighted Average Net Mortgage Rate.]

         "Class Interest  Distribution Amount": With respect to any Distribution
Date and any of the Class A, Class B and Class C Certificates,  interest for the
related  Interest  Accrual Period at the applicable  Pass-Through  Rate for such
Class of  Certificates  for such  Interest  Accrual  Period  on the  Certificate
Balance of such Class. [With respect to any Distribution Date and the Class [EC]
Certificates,  (a) for any  Distribution  Date  occurring  on or prior to the EC
Maturity Date, the Class [EC] Excess Interest and, (b) thereafter,  zero.] [With
respect to the Class [PO] Certificates, zero.] [With respect to any Distribution
Date and the Class  [IO]  Certificates,  an amount  equal to the  product of the
Class [IO]  Pass-Through  Rate and the Class [IO]  Notional  Balance.  The Class
Interest  Distribution  Amount  of the  Class  [IO]  Certificates  represents  a
specified  portion  equal to 100% of the  interest  payments on the Class [PO]-L
Interest.] For purposes of determining any Class Interest  Distribution  Amount,
any  distributions  in reduction  of  Certificate  Balance,  any  reductions  of
Certificate  Balance [(and any resulting  reductions in Notional  Balance)] as a
result of allocations of Realized Losses on the  Distribution  Date occurring in
such Interest  Accrual  Period shall be deemed to have been made as of the first
day of such Interest Accrual Period.  Notwithstanding  the foregoing,  the Class
Interest Distribution Amount for each Class of Certificates otherwise calculated
as  described  above  shall be  reduced  by such  Class'  pro rata  share of any
Uncovered  Prepayment  Interest  Shortfall for such  Distribution Date (pro rata
according to each respective  Class'  Interest  Distribution  Amount  determined
without regard to this sentence).

         "Class Interest  Shortfall":  On any Distribution Date for any Class of
Certificates,  the excess, if any, of the Class Interest Distribution Amount for
such Class over the amount of interest  actually  distributed in respect of such
Class Interest  Distribution Amount to the Holders of such Certificates pursuant
to Section 4.1(b) on such Distribution Date.

         ["Class [IO] Certificate":  Any one of the
Certificates executed and authenticated by the Trustee or
Authenticating Agent on behalf of the Depositor in
substantially the form set forth in Exhibit A-5 hereto.]

         ["Class [IO] Notional Balance":  As of any date
of determination, an amount equal to the Certificate
Principal Balance of the Class [IO] Certificates.]

         ["Class [IO] Pass-Through Rate":  With respect to
any Interest Accrual Period, a per annum rate equal to the
Weighted Average Net Mortgage Rate.]


                           8

<PAGE>




         "Class LR Certificate":  Any Certificate executed
and authenticated by the Trustee or the Authenticating
Agent on behalf of the Depositor in substantially the form
set forth in Exhibit A-7 hereto.  The Class LR
Certificates have no Pass-Through Rate or Certificate
Balance.

         ["Class [PO] Certificate":  Any one of the
Certificates executed and authenticated by the Trustee or
Authenticating Agent on behalf of the Depositor in
substantially the form set forth in Exhibit A-6 hereto.]

         ["Class [PO]-L Interest":  A regular interest in
the Lower-Tier REMIC entitled to the monthly distributions
payable thereto pursuant to Section 4.1.]

         "Class R Certificate":  Any Certificate executed
and authenticated by the Trustee or the Authenticating
Agent on behalf of the Depositor in substantially the form
set forth in Exhibit A-8 hereto.  The Class R Certificates
have no Pass-Through Rate or Certificate Balance.

         "Closing Date":                  .

         "Code":  The Internal Revenue Code of 1986, as
amended from time to time, any successor statute thereto,
and any temporary or final regulations of the United
States Department of the Treasury promulgated pursuant
thereto.

         "Collection Account":  The account or accounts
created and maintained by the Servicer pursuant to Section
3.5(a), which shall be entitled
"                           , as Trustee, in trust for
Holders of

, Commercial Mortgage Pass-Through Certificates, Series
          , Collection Account" and which shall be an
Eligible Account.

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

         "Commission":  The Securities and Exchange
Commission of the United States of America.

         "Condemnation Proceeds":  Any amount (other than
Insurance Proceeds) received in connection with the taking
of a Mortgaged Property by exercise of the power of
eminent domain or condemnation.



                           9

<PAGE>



         "Corporate Trust Office":  The principal office
of the Trustee located at
                                                ,
Attention:

         , or the principal trust office of any successor  trustee qualified and
appointed pursuant to Section 8.8.

         "Custodial Agreement":  The Custodial Agreement, if any, in effect from
time to time between the Custodian named therein,  the Servicer and the Trustee,
substantially  in the form of  Exhibit F hereto,  as the same may be  amended or
modified from time to time in accordance with the terms thereof.

         "Custodian":  Any  Custodian  appointed  pursuant to Section  8.12 and,
unless the Trustee is Custodian,  named pursuant to any Custodial Agreement. The
Custodian  may (but need not) be the Trustee or the Servicer or any Affiliate of
the Trustee or the  Servicer,  but may not be the  Depositor or any Affiliate of
the Depositor.

         "Cut-off Date":                                ;
[provided, however, that references to the principal
balance of Mortgage Loans No.                (or other
terms derived in part by reference to the principal of
balance of such Mortgage Loans) as of the Cut-off Date
shall refer to the principal balance of such Mortgage
Loans as of                          .]

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

         "Default Interest":  With respect to any Mortgage
Loan, interest accrued on such Mortgage Loan at the excess
of the Default Rate over the Mortgage Rate.

         "Default Rate":  With respect to each Mortgage Loan, the annual rate at
which  interest  accrues on such Mortgage Loan following any event of default on
such Mortgage Loan, including a default in the payment of a Monthly Payment or a
Balloon Payment, as such rate is set forth in the Mortgage Loan Schedule.

         ["Deficient Auction Bid":  As defined in Section
9.1(d)(iii).]

         "Definitive Certificate":  As defined in Section
5.3(a).

         "Depositor": Commercial Mortgage Acceptance
Corp., a Missouri corporation and its successors and
assigns.

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



                           10

<PAGE>



         "Directly Operate": With respect to any REO Property, the furnishing or
rendering of services to the tenants thereof that are not  customarily  provided
to tenants in connection  with the rental of space for occupancy only within the
meaning of Treasury  Regulations  Section  1.512(h)-1(c)(5),  the  management or
operation of such REO Property,  the holding of such REO Property  primarily for
sale to  customers  or any use of  such  REO  Property  in a trade  or  business
conducted  by the Trust  Fund  other than  through  an  Independent  Contractor;
provided,  however,  that the  Servicer,  on behalf  of the  Trust  Fund (or the
Special  Servicer  on behalf  of the Trust  Fund),  shall not be  considered  to
Directly  Operate an REO Property solely because the Servicer,  on behalf of the
Trust Fund (or the Special  Servicer on behalf of the Trust  Fund),  establishes
rental terms,  chooses tenants,  enters into or renews leases,  deals with taxes
and insurance,  or makes  decisions as to repairs or capital  expenditures  with
respect to such REO Property.

         "Discount  Rate": The rate determined by the Trustee in connection with
distributions  pursuant to Section  4.1(c)(I) to be the rate  (interpolated  and
rounded  to the  nearest  one-thousandth  of a  percent,  if  necessary)  in the
secondary market on the United States Treasury security with a maturity equal to
the  then-computed  weighted  average life of the related Class of  Certificates
(rounded  to the  nearest  month)  (without  taking  into  account  the  related
prepayment  and assuming (i) no further  prepayments  on the Mortgage  Loans and
(ii) no  delinquencies  or defaults  with  respect to  payments on the  Mortgage
Loans) plus [0.50%] per annum.

         ["Disposition  Fee":  With respect to any Specially  Serviced  Mortgage
Loan or REO Property which is sold or transferred  or otherwise  liquidated,  an
amount  equal to the  product of (I) the excess,  if any of (a) the  Liquidation
Proceeds of such Specially  Serviced Mortgage Loan or REO Property minus (b) any
broker's  commission and related  brokerage  referral fees, times (II) (a) %, if
such sale or liquidation  occurs prior to months following the date on which the
related  Mortgage Loan initially became a Specially  Serviced  Mortgage Loan, or
(b) %, if such sale or  liquidation  occurs upon or after the expiration of such
- -month period.]

         "Disqualified  Non-U.S.  Person": With respect to a Class R or Class LR
Certificate,  any  Non-U.S.  Person or agent  thereof  other than (i) a Non-U.S.
Person that holds the Class R or Class LR  Certificate  in  connection  with the
conduct of a trade or business  within the United  States and has  furnished the
transferor and the Certificate Registrar with an effective IRS Form 4224 or (ii)
a Non-U.S.  Person that has delivered to both the transferor and the Certificate
Registrar  an Opinion of Counsel to the effect that the  transfer of the Class R
or Class LR Certificate to it is in accordance with the requirements of the Code
and the regulations promulgated thereunder and that such transfer of the Class R
or Class LR Certificate will not be disregarded for federal income tax purposes.

         "Disqualified Organization":  Either (a) the
United States, a State or any political subdivision
thereof, any possession of the United States, or any
agency or instrumentality of any


                           11

<PAGE>



of the foregoing (other than an instrumentality  that is a corporation if all of
its  activities  are subject to tax and a majority of its board of  directors is
not  selected  by  any  such  governmental  unit),  (b)  a  foreign  government,
International  Organization  or  agency  or  instrumentality  of  either  of the
foregoing,  (c) an organization  that is exempt from tax imposed by Chapter 1 of
the Code  (including  the tax imposed by Code Section 511 on unrelated  business
taxable income) on any excess inclusions (as defined in Code Section 860E(c)(1))
with respect to the Class R or Class LR Certificates  (except  certain  farmers'
cooperatives  described in Code Section 521),  (d) rural  electric and telephone
cooperatives  described in Code Section  1381(a)(2),  or (e) any other Person so
designated by the Certificate  Registrar based upon an Opinion of Counsel to the
effect  that any  Transfer  to such  Person  may cause the  Upper-Tier  REMIC or
Lower-Tier REMIC to fail to qualify as a REMIC at any time that the Certificates
are  outstanding.   The  terms  "United  States,"  "State"  and   "International
Organization"  shall  have  the  meanings  set  forth  in Code  Section  7701 or
successor provisions.

         "Distribution Account":  The account or accounts
created and maintained as a separate trust account or
accounts by the Trustee pursuant to Section 3.5(b), which
shall be entitled "              , as Trustee, in trust
for Holders of
Commercial Mortgage Pass-Through Certificates, Series
                , Distribution Account" and which shall be
an Eligible Account.

         "Distribution Date":  The     day of any month,
or if such     day is not a Business Day, the Business Day
immediately following such     day, commencing on
               .

         "Due Date":  With  respect to any  Collection  Period and any  Mortgage
Loan,  the  date on  which  scheduled  payments  are due on such  Mortgage  Loan
(without regard to grace periods), such date being for all Mortgage Loans [other
than Mortgage  Loan No. ] the [first] day of each month,  [and for Mortgage Loan
No.
               the          day of the month].

         "Early  Termination  Notice  Date":  Any date as of which the aggregate
Scheduled Principal Balance of the Mortgage Loans remaining in the Trust Fund is
less than % of the aggregate  Scheduled  Principal Balance of the Mortgage Loans
as of the Cut-off Date.

         ["EC Maturity Date":                   .]

         "Eligible Account": Either (i) an account or accounts maintained with a
federally or state-chartered  depository  institution or trust company, the long
term  unsecured  debt  obligations  of which  (or of such  institution's  parent
holding  company)  are  assigned a rating by each Rating  Agency that is greater
than  or  equal  to the  rating  then  assigned  to the  Class  of  Certificates
outstanding at the time of any deposit therein which has the highest rating then
assigned  of any such  outstanding  Class or (ii) a trust  account  or  accounts
maintained with a federally or state-chartered  depository  institution or trust
company acting in its fiduciary


                           12

<PAGE>



capacity,  having,  in either case,  a combined  capital and surplus of at least
$50,000,000  and  subject  to  supervision  or  examination  by federal or state
authority, or otherwise confirmed in writing by each of the Rating Agencies that
the  maintenance of such account,  which may be an account  maintained  with the
Trustee or the Servicer,  shall not, in and of itself,  result in a downgrading,
withdrawal or qualification of the rating then assigned by such Rating Agency to
any Class of Certificates. Eligible Accounts may bear interest.

         "Eligible  Investor":  (i) A  Qualified  Institutional  Buyer  that  is
purchasing  Privately Placed Certificates for its own account or for the account
of a Qualified  Institutional Buyer to whom notice is given that the offer, sale
or transfer is being made in  reliance on Rule 144A  promulgated  under the 1933
Act or (ii) with respect to Privately Placed Certificates other than the Class R
and Class LR Certificates, an Institutional Accredited Investor.

         "Environmental  Report":  With respect to each Mortgaged Property,  the
environmental  audit report or reports  delivered to the Mortgage Loan Seller in
connection with the purchase of the related Mortgage Loan from the Originator of
such Mortgage Loan.

         "ERISA":  The Employee Retirement Income Security
Act of 1974, as it may be amended from time to time.

         "Escrow Account":  As defined in Section 3.4(b).

         "Escrow Payment":  Any payment made by any
Borrower to the Servicer for the account of such Borrower
for application toward the payment of taxes, insurance
premiums, assessments and similar items in respect of the
related Mortgaged Property [and the payment of the
Financial and Lease Reporting Fee.]

         "Event of Default":  As defined in Section 7.1.

         "Extension Advisor":  The Person who has the
right to approve the actions of the Special Servicer in
granting extensions as set forth in Section 3.26.
[Midland Loan Services, L.P.] shall serve as the initial
Extension Advisor.

         ["Extension  Advisory  Fee":  With respect to each  Mortgage Loan as to
which an extension  is requested  after three  successive  extensions  have been
granted in accordance with Section 3.10(a), % of the Scheduled Principal Balance
of such Mortgage Loan;  provided that so long as [Midland Loan Services L.P.] is
the Extension Advisor the Extension Advisory Fee will be zero.]

         "FDIC":  The Federal Deposit Insurance
Corporation, or any successor thereto.

         "FHA":  The Federal Housing Administration.



                           13

<PAGE>



         "FHLMC":  The Federal Home Loan Mortgage
Corporation, or any successor thereto.

         "Final Recovery Determination":  With respect to any REO Mortgage Loan,
Specially  Serviced  Mortgage Loan or Mortgage Loan subject to repurchase by the
Mortgage Loan Seller  pursuant to Section 2.3(d) or 2.3(e),  the recovery of all
Insurance Proceeds,  Condemnation  Proceeds,  Liquidation Proceeds,  the related
Repurchase  Price and other  payments or recoveries  (including  proceeds of the
final sale of any related REO Property)  which the Servicer,  in its  reasonable
judgment as evidenced by a certificate of a Servicing  Officer  delivered to the
Trustee and the Custodian, expects to be finally recoverable. The Servicer shall
maintain  records,  prepared  by a  Servicing  Officer,  of each Final  Recovery
Determination until the earlier of (i) its termination as Servicer hereunder and
the  transfer  of such  records  to a  successor  servicer  and (ii) five  years
following the termination of the Trust Fund.

         ["Financial and Lease Reporting Fee":  Any
payment made by any Borrower under the related Note as a
deposit to ensure that such Borrower furnishes to the
mortgagee the required financial and leasing information
on a timely basis during the term of the related Mortgage
Loan.]

         ["Financial Market Publisher":
                                                 .]

         ["Fiscal Agent":                      , in its
capacity as fiscal agent of the Trustee, or its successor
in interest, or any successor fiscal agent appointed as
herein provided.]

         "FNMA":  The Federal National Mortgage
Association, or any successor thereto.

         "Hazardous  Materials":  Any dangerous,  toxic or hazardous pollutants,
chemicals,  wastes,  or  substances,  including,  without  limitation,  those so
identified pursuant to the Comprehensive  Environmental  Response,  Compensation
and Liability  Act, 42 U.S.C.  Section 9601 et seq., or any other  environmental
laws now existing, and specifically including, without limitation,  asbestos and
asbestos-containing  materials,  polychlorinated biphenyls, radon gas, petroleum
and petroleum products, urea formaldehyde and any substances classified as being
"in inventory",  "usable work in process" or similar classification which would,
if classified as unusable, be included in the foregoing definition.

         "Holder":  With respect to any Certificate, a
Certificateholder; with respect to any Lower-Tier Regular
Interest, the Trustee.

         "Indemnified Party":  As defined in Section
8.5(c).

         "Independent":  When used with respect to any
specified Person, any other Person who (i) does not have
any direct financial interest, or any material indirect
financial interest, in any of the Manager, the Depositor,
the Servicer, the Special Servicer, any Borrower or any


                           14

<PAGE>



Affiliate  thereof,  and (ii) is not connected with any such specified Person as
an officer,  employee,  promoter,  underwriter,  trustee,  partner,  director or
Person performing similar functions.

         "Independent  Contractor":  Either  (i) any  Person  that  would  be an
"independent  contractor"  with  respect to the Trust Fund within the meaning of
Section  856(d)(3)  of the Code if the Trust Fund were a real estate  investment
trust  (except  that the  ownership  tests  set forth in that  section  shall be
considered  to be met by any Person that owns,  directly or  indirectly,  35% or
more of any  Class  or 35% or more of the  aggregate  value  of all  Classes  of
Certificates),  provided  that the Trust  Fund does not  receive  or derive  any
income from such Person and the  relationship  between such Person and the Trust
Fund is at arm's length, all within the meaning of Treasury  Regulations Section
1.856-4(b)(5)  (except  that  the  Servicer  shall  not be  considered  to be an
Independent Contractor under the definition in this clause (i) unless an Opinion
of Counsel  (obtained at the expense of the Servicer)  addressed to the Servicer
and the  Trustee  has been  delivered  to the  Trustee  to the  effect  that the
Servicer  meets the  requirements  of such  definition) or (ii) any other Person
(including  the Servicer) if the Servicer,  on behalf of itself and the Trustee,
has received an Opinion of Counsel (obtained at the expense of the party seeking
to be deemed an  Independent  Contractor)  to the effect  that the taking of any
action in respect of any REO Property by such Person,  subject to any conditions
therein  specified,  that is  otherwise  herein  contemplated  to be taken by an
Independent  Contractor  will not cause such REO Property to cease to qualify as
"foreclosure  property"  within the  meaning of Section  860G(a)(8)  of the Code
(determined  without regard to the exception  applicable for purposes of Section
860D(a)  of the Code) or cause any  income  realized  with  respect  of such REO
Property  to fail to  qualify as Rents from Real  Property  (provided  that such
income would otherwise so qualify).

         "Individual Certificate":  Any Certificate in
definitive, fully registered form without interest coupons.

         "Institutional Accredited Investor":  An entity
meeting the requirements of Rule 501(a)(1), (2), (3) or
(7) of Regulation D promulgated under the 1933 Act and
which is not otherwise a Qualified Institutional Buyer.

         "Insurance Proceeds": Proceeds of any fire and hazard insurance policy,
title policy or other  insurance  policy  relating to a Mortgage Loan and/or the
Mortgaged Property securing any Mortgage Loan (including any amounts paid by the
Servicer or the Special  Servicer  pursuant to Section  3.8), to the extent such
proceeds  are not to be  applied to the  restoration  of the  related  Mortgaged
Property or released to the Borrower in accordance with the express requirements
of the related  Mortgage  or Note or other  documents  including  in the related
Mortgage File or in accordance with prudent and customary servicing practices.



                           15

<PAGE>



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

         "Interest  Distribution Amount": With respect to any Lower-Tier Regular
Interest and any  Distribution  Date,  interest for the related Interest Accrual
Period at the Lower-Tier  Pass-Through  Rate for such Interest Accrual Period on
the Certificate Balance of such Lower-Tier Regular Interest,  provided that, for
such purpose,  any  distributions  in reduction of the  Certificate  Balance and
reductions of the  Certificate  Balance as a result of  allocations  of Realized
Losses on the Distribution  Date occurring in such Interest Accrual Period shall
be deemed to have been made as of the first day of such Interest Accrual Period.

         "Interest  Shortfall":  With respect to any  Distribution  Date for any
Lower-Tier  Regular Interest,  the excess, if any, of the Interest  Distribution
Amount of such Lower-Tier  Regular Interest on such  Distribution  Date over the
amount actually  distributed to such Lower- Tier Regular  Interest in respect of
its Interest Distribution Amount on such Distribution Date.

         "Interested  Person":  As of any date of determination,  the Depositor,
the Servicer,  the Special Servicer, the Trustee, any Borrower, any Manager of a
Mortgaged Property,  any Independent  Contractor engaged by the Special Servicer
pursuant to Section 3.17,  or any Person known to a  Responsible  Officer of the
Trustee to be an Affiliate of any of them.

         "Investment Account":  As defined in Section
3.7(a).

         "Investment Representation Letter":  As defined
in Section 5.2(c)(i).

         "IRS":  The Internal Revenue Service.

         "Liquidation  Expenses":  Expenses incurred by the Special Servicer and
the  Trustee  in  connection  with the  liquidation  of any  Specially  Serviced
Mortgage  Loan or  property  acquired  in respect  thereof  (including,  without
limitation,  legal  fees and  expenses,  committee  or  referee  fees,  and,  if
applicable,  brokerage  commissions,  and  conveyance  taxes)  and any  Property
Protection  Expenses  incurred with respect to such Specially  Serviced Mortgage
Loan or such  property  not  previously  reimbursed  from  collections  or other
proceeds therefrom.

         "Liquidation  Proceeds":  The amount  (other than  Insurance  Proceeds)
received in connection  with (i) the taking of a Mortgaged  Property by exercise
of the  power of  eminent  domain or  condemnation,  (ii) the  liquidation  of a
Specially  Serviced Mortgage Loan through a trustee's sale,  foreclosure sale or
otherwise,  (iii)  the  sale of a  Specially  Serviced  Mortgage  Loan or an REO
Property in accordance with Section 3.18 or (iv) the sale of all of the Mortgage
Loans in accordance with Section 9.1.



                           16

<PAGE>



         "Loan Agreement":  With respect to any Mortgage
Loan, the loan agreement, if any, between the Originator
and the Borrower, pursuant to which such Mortgage Loan was
made.

         "Loan Number":  With respect to any Mortgage
Loan, the loan number by which such Mortgage Loan was
identified on the books and records of the Servicer or any
subservicer for the Servicer, as set forth in the Mortgage
Loan Schedule.

         "Loan-to-Value Ratio":  With respect to any
Mortgage Loan, (a) the principal balance of such Mortgage
Loan as of the Cut-off Date, divided by (b) the Appraised
Value of the related Mortgaged Property.

         "Lower-Tier  Pass-Through Rate": [With respect to any Distribution Date
on or  prior  to the EC  Maturity  Date  and any  Class  of  Lower-Tier  Regular
Interests [other than the Class -L and the Class -L Interests], a per annum rate
equal to the Weighted Average Net Mortgage Rate for the related Interest Accrual
Period, and with respect to the Class -L and the Class -L Interests, a per annum
rate equal to the  higher of the  Weighted  Average  Net  Mortgage  Rate for the
related Interest Accrual Period and
    %.] For each  Distribution Date [following the EC Maturity Date] and each of
the  Class  A-L,  Class  B-L  and  Class  C-L  Interests,  a rate  equal  to the
Pass-Through  Rate of the  Related  Certificate.  [For  each  Distribution  Date
following the EC Maturity  Date and the Class -L and Class -L  Interests,  a per
annum rate equal to the higher of the Weighted Average Net Mortgage Rate for the
related Interest Accrual Period and % for each  Distribution  Date following the
EC  Maturity  Date and the  Class -L  Interest,  a per annum  rate  equal to the
Weighted Average Net Mortgage Rate for the related Interest Accrual Period.]

         "Lower-Tier Regular Interests":  The Class A-L,
Class B-L, Class C-L and [Class [PO]-L] Interests.

         "Lower-Tier  REMIC":  A  segregated  asset  pool  within the Trust Fund
consisting of the Mortgage Loans, collections thereon, any REO Property acquired
in respect thereof and amounts held from time to time in the Collection Account.

         "MAI":  Member of the Appraisal Institute.

         "Management Agreement":  With respect to any
Mortgage Loan, the Management Agreement, if any, by and
between the Manager and the related Borrower, or any
successor Management Agreement between such parties.

         "Manager":  With respect to any Mortgage Loan,
any property manager for the related Mortgaged Property.



                           17

<PAGE>



         "Maturity Date":  With respect to each Mortgage
Loan, the maturity date as set forth in the Mortgage Loan
Schedule.

         "Midland L.P.":  Midland Loan Services, L.P.,
together with its successor and assigns.

         "Monthly  Payment":  With respect to any Mortgage  Loan (other than any
REO Mortgage Loan) and any Due Date, the scheduled  monthly payment of principal
and  interest,  excluding  any Balloon  Payment,  on such Mortgage Loan which is
payable by the related  Borrower on such Due Date under the related  Note (after
giving  effect to any  extension  or  modification  permitted  hereunder).  With
respect to any REO Mortgage Loan, the monthly payment which would otherwise have
been  payable on such Due Date had the related Note not been  discharged  (after
giving effect to any extension or other  modification),  determined as set forth
in the preceding sentence and on the assumption that all other amounts,  if any,
due thereunder are paid when due.

         "Mortgage":  The mortgage, deed of trust or other
instrument creating a first lien on or first priority
ownership interest in a Mortgaged Property securing the
related Note.

         "Mortgage File":  With respect to any Mortgage
Loan, the mortgage documents required to be maintained in
either the Trustee Mortgage File or the Servicer Mortgage
File.

         "Mortgage Loan": Each of the mortgage loans transferred and assigned to
the  Trustee  pursuant  to  Section  2.1 and from time to time held in the Trust
Fund,  such mortgage loans  originally so  transferred,  assigned and held being
identified on the Mortgage Loan Schedule as of the Cut-off Date. Such term shall
include any REO Mortgage Loan.

         "Mortgage Loan Documents":  Any and all documents
contained in the Trustee Mortgage File and the Servicer
Mortgage File.

         "Mortgage Loan Purchase and Sale Agreement": The Mortgage Loan Purchase
and Sale  Agreement,  dated as of the Cut-off Date, by and among the  Depositor,
the Mortgage Loan Seller [and ],  substantially  in the form attached  hereto as
Exhibit G.

         "Mortgage  Loan  Schedule":  As of any date, the list of Mortgage Loans
included in the Trust Fund on such date,  such list as of the Closing Date being
attached  hereto as  Exhibit  B,  which  list  shall  set  forth  the  following
information with respect to each Mortgage Loan:

         (a)  the Loan Number;

         (b)  the property name of the related Mortgaged
              Property and the city and state where such
              Mortgaged Property is located;



                           18

<PAGE>



         (c)  the Monthly Payment in effect as of the
              Cut-off Date;

         (d)  the Mortgage Rate and the Default Rate;

         (e)  the Maturity Date;

         (f)  the  period  over  which  scheduled  principal  payments  on  such
              Mortgage Loan would amortize the principal balance thereof;

         (g)  the Debt Service Coverage Ratio and Loan to
              Value Ratio.

         (h)  the  Scheduled  Principal  Balance as of the Cut-off  Date and, as
              applicable,  the  allocation  of  such  balance  to  each  related
              Mortgaged Property;

         (i)  if applicable, the name of the Manager for
              the related Mortgaged Property;

         (j)  whether such Mortgage Loan permits
              Non-Premium Prepayments;

         (k)  a description of the Prepayment Premium
              payable with respect to such Mortgage Loan;

         (l)  the Loan Number of any Mortgage Loan with
              which such Mortgage Loan is
              cross-collateralized or cross-defaulted;

         (m)  whether such Mortgage Loan is secured by a
              fee simple interest or a leasehold interest
              in the related Mortgaged Property or both;

         (n)  the property type of the Mortgaged Property
              securing such Mortgage Loan; and

         (o)  the originator of such Mortgage Loan.

The  Mortgage  Loan  Schedule  shall  also set forth  the  total of the  amounts
described  under  clause (c) and (g) above for all of the  Mortgage  Loans.  The
Mortgage  Loan  Schedule may be in the form of more than one list,  collectively
setting forth all of the information required.

         "Mortgage Loan Seller":
                                          , a
                 corporation, and its successors in
interest.

         "Mortgage Rate":  With respect to each Mortgage
Loan, the annual rate at which interest accrues on such
Mortgage Loan (in the absence of a default), as set forth
in the Mortgage Loan Schedule.


                           19

<PAGE>



         "Mortgaged Property": The underlying property securing a Mortgage Loan,
including any REO Property,  consisting of a fee simple or leasehold estate in a
parcel of land  improved by a commercial  property,  together  with any personal
property, fixtures, leases and other property or rights pertaining thereto.

         "Net Liquidation Proceeds":  The excess of
Liquidation Proceeds received with respect to any Mortgage
Loan over the amount of Liquidation Expenses incurred with
respect thereto.

         "Net Mortgage Rate":  With respect to any
Mortgage  Loan, the Mortgage Rate for such Mortgage Loan minus the Servicing Fee
Rate.

         "Net REO  Proceeds":  With respect to each REO  Property,  REO Proceeds
with  respect  to  such  REO  Property  net of any  insurance  premiums,  taxes,
assessments and other costs and expenses permitted to be paid therefrom pursuant
to Section 3.17(b).

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

         "1933 Act": The Securities Act of 1933, as it may
be amended from time to time.

         "1934 Act": The Securities Exchange Act of 1934,
as it may be amended from time to time.

         "Non-Premium Prepayment":  Any Principal
Prepayment received that is not required to be accompanied
by a Prepayment Premium.

         "Nonrecoverable  Advance ": Any  portion of an Advance  proposed  to be
made  or  previously  made  which  has not  been  previously  reimbursed  to the
Servicer,  the  Trustee  [or the Fiscal  Agent],  as  applicable,  and which the
Servicer, the Trustee [or the Fiscal Agent] has determined, based on an internal
or  external   appraisal   conducted  in  accordance   with  MAI  standards  and
methodologies  (which  appraisal shall have been conducted  within the 12 months
preceding  any such  determination)  or, in the event that a Phase I or Phase II
environmental  report has been  conducted  which leads the Servicer to determine
that  foreclosing  upon or otherwise  obtaining  title to the related  Mortgaged
Property  would be  prohibited  in  accordance  with the  provisions  of Section
3.10(f),  based on such  environmental  report,  will  not or,  in the case of a
proposed  Advance,  would not, be ultimately  recoverable  by the Servicer,  the
Trustee [or the Fiscal  Agent],  as applicable,  from late  payments,  Insurance
Proceeds,  Condemnation Proceeds,  Liquidation Proceeds and other collections on
or in respect of the related  Mortgage  Loan. To the extent that any Borrower is
not obligated under the related  Mortgage Loan Documents to pay or reimburse any
portion  of any  Advances  that are  outstanding  with  respect  to the  related
Mortgage Loan as a result of a modification of such Mortgage Loan by the Special


                           20

<PAGE>



Servicer  which  forgives  unpaid  Monthly  Payments or other  amounts which the
Servicer had  previously  advanced,  and the Servicer  determines  that no other
source of payment or  reimbursement  for such  advances is available to it, such
Advances  shall be  deemed  to be  nonrecoverable;  provided,  however,  that in
connection   with  the  foregoing  the  Servicer   shall  provide  an  Officer's
Certificate as described below. The  determination by the Servicer,  the Trustee
[or the Fiscal Agent], as applicable,  that it has made a Nonrecoverable Advance
or that any proposed Advance, if made, would constitute a Nonrecoverable Advance
shall be evidenced by a certificate of a Servicing Officer,  Responsible Officer
[or Vice  President or equivalent  or senior  officer of the Fiscal  Agent],  as
appropriate,  delivered to the Trustee,  the Special  Servicer and the Depositor
setting forth such  determination  and the procedures and  considerations of the
Servicer,  the Trustee [or Fiscal Agent],  as  applicable,  forming the basis of
such  determination  (including a copy of the appraisal or environmental  report
which was the basis for such  determination).  Notwithstanding  the  above,  the
Trustee [and the Fiscal Agent] shall be entitled to rely upon any  determination
by the Servicer that any Advance previously made is a Nonrecoverable  Advance or
that any proposed Advance, if made, would constitute a Nonrecoverable Advance.

         "Non-U.S. Person":  A person that is not a
citizen or resident of the United States; a corporation,
partnership, or other entity created or organized in or
under the laws of the United States or any political
subdivision thereof; or an estate or trust whose income is
subject to United States federal income tax regardless of
its source.

         "Note":   With  respect  to  any  Mortgage  Loan  as  of  any  date  of
determination,  the note or other  evidence of  indebtedness  and/or  agreements
evidencing  the  indebtedness  of the  related  Borrower  or obligor  under such
Mortgage Loan, in each case,  including any amendments or modifications,  or any
renewal or substitution notes, as of such date.

         "Notice of Termination": Any of (i) the notices given to the Trustee by
the Servicer or any Holder of a Class LR Certificate  pursuant to Section 9.1(c)
and (ii) the notice  given by the  Trustee to each  Holder  pursuant  to Section
9.1(d)(iv).

         "Officer's  Certificate":  A certificate  signed by the Chairman of the
Board, the Vice Chairman of the Board, the President,  a Vice President (however
denominated),  the Treasurer,  the Secretary, one of the Assistant Treasurers or
Assistant  Secretaries  or any  other  officer  of the  general  partner  of the
Servicer,  Special  Servicer  [or  the  Auction  Agent]  customarily  performing
functions similar to those performed by any of the above designated officers and
also with respect to a particular  matter, any other officer to whom such matter
is referred  because of such  officer's  knowledge of and  familiarity  with the
particular subject, or an authorized officer of the Depositor,  and delivered to
the Depositor,  the Trustee,  the Special Servicer or the Servicer,  as the case
may be.

         "Opinion of Counsel":  A written opinion of
counsel, who may, without limitation, be counsel for the
Depositor, the Special Servicer or the Servicer, as the
case may


                           21

<PAGE>



be,  acceptable to the Trustee,  except that any opinion of counsel  relating to
(a)  qualification of the Upper-Tier REMIC or Lower-Tier REMIC as a REMIC or the
imposition of tax under the REMIC Provisions on any income or property of either
REMIC,  (b) compliance with the REMIC Provisions  (including  application of the
definition of "Independent  Contractor") or (c) a resignation of the Servicer or
the Special Servicer  pursuant to Section 6.4, must be an opinion of counsel who
is Independent of the Depositor, the Special Servicer and the Servicer.

         "Originator":  With respect to a Mortgage Loan,
the originator of such Mortgage Loan, as identified in the
Mortgage Loan Schedule.

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

         "P&I Advance":  As to any Mortgage Loan, any
advance made by the Servicer, the Trustee, [or the Fiscal
Agent] pursuant to Section 4.6(b)(iii).

         "P&I Certificates":  The Class A, Class B and
Class C Certificates.

         "Pass-Through Rate":  Any one of the Class A,
Class B, Class C, [Class [EC], or [Class [IO]]
Pass-Through Rates.

         "Paying Agent":  The paying agent appointed
pursuant to Section 5.5.

         "Percentage Interest":  As to any Certificate,  the percentage interest
evidenced  thereby  in  distributions  required  to be made with  respect to the
related Class. With respect to any Certificate  (except the Class R and Class LR
Certificates),  the percentage  interest is derived by dividing the denomination
of such Certificate by the initial  Certificate  Balance [or notional amount] of
such Class of Certificates. With respect to any Class R or Class LR Certificate,
the percentage interest is set forth on the face thereof.

         "Permitted  Investments":  Any one or more of the following obligations
or securities  payable on demand or having a scheduled maturity on or before the
Business  Day  preceding  the date on which such funds are required to be drawn,
regardless  of  whether  issued by the  Depositor,  the  Servicer,  the  Special
Servicer, the Trustee or any of their respective  Affiliates,  and having at all
times the required ratings,  if any,  provided for in this definition  (provided
that no Permitted Investment,  if downgraded,  shall be required to be sold at a
loss), unless each Rating Agency shall have confirmed in writing to the Servicer
or the Special Servicer,  as applicable,  that a lower rating will not result in
the withdrawal, downgrading or qualification of the ratings then assigned to the
Certificates:

         [(i)   direct obligations of, or obligations
                guaranteed as to full and timely payment
                of principal and interest by, the United
                States or any agency


                           22

<PAGE>



                or instrumentality  thereof,  provided that such obligations are
                backed by the full  faith and  credit  of the  United  States of
                America,   including,    without   limitation,   U.S.   Treasury
                Obligations,   Farmers  Home   Administration   certificates  of
                beneficial    interest,    General    Services    Administration
                participation  certificates  and Small  Business  Administration
                guaranteed   participation   certificates   or  guaranteed  pool
                certificates;

         (ii)   Federal Housing Administration debentures;

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

         (iv)   Federal funds time deposits in, or
                uncertificated certificates of deposit of,
                or bankers' acceptances, or repurchase
                obligations, all having maturities of not
                more than 365 days issued by, any bank or
                trust company, savings and loan
                association or savings bank, depository
                institution or trust company having a
                short term debt obligation rating from S&P
                of "A-1+" and that is in the highest
                short-term rating category of each Rating
                Agency unless each of the Rating Agencies
                has confirmed in writing that a lower
                rating shall not result, in and of itself,
                in a downgrading, withdrawal or
                qualification of the rating then assigned
                by such Rating Agency to any Class of the
                Certificates;

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

         (vi)   units of taxable money market funds rated
                "AAAm" or "AAAg" by S&P or mutual funds,
                which funds seek to maintain a constant
                asset value and have been rated by each
                Rating Agency in its highest rating
                category or which have been designated in
                writing by each Rating Agency as Permitted
                Investments with respect to this
                definition;



                           23

<PAGE>



         (vii)  any other demand, money market or time
                deposit, demand obligation or any other
                obligation, security or investment, as may
                be acceptable to each Rating Agency as a
                permitted investment of funds backing
                securities having ratings equivalent to
                its initial rating of the Class
                Certificates if each of the Rating
                Agencies has previously confirmed in
                writing that the holding of such demand,
                money market or time deposit, demand
                obligation or any other obligation,
                security or investment shall not result,
                in and of itself, in a downgrading,
                withdrawal or qualification of the rating
                then assigned by such Rating Agency to any
                Class of Certificates; and

         (viii) such  other  obligations  confirmed  in  writing  by each of the
                Rating   Agencies  that  such   obligations  are  acceptable  as
                Permitted Investments and the holding of such obligations by the
                Servicer  or the  Special  Servicer,  as  applicable,  shall not
                result,  in and  of  itself,  in a  downgrading,  withdrawal  or
                qualification  of the rating then assigned by such Rating Agency
                to any Class of Certificates;

provided,  however, that (a) none of such obligations or securities listed above
shall have an "r" highlighter  affixed to its rating if rated by [S&P]; (b) each
such obligation or security shall have a fixed dollar amount of principal due at
maturity  which cannot vary or change;  (c) if any such  obligation  or security
provides  for a variable  rate of interest,  interest  shall be tied to a single
interest rate index plus a single fixed spread (if any) and move proportionately
with that  index;  and (d) if any of the  obligations  or  securities  listed in
paragraphs (iii) - (vi) above are not rated by  [_______________________],  such
investment  shall  be  rated by  [S&P]  and by  [_________________________],  as
appropriate,   and  if  such   obligations   or  securities  are  not  rated  by
[_________________________],  such  investment  shall be rated by [S&P]  and one
other  nationally  recognized  statistical  rating  organization;  and provided,
further,  however,  that such  instrument  continues  to qualify as a "cash flow
investment"  pursuant to Code Section 860G(a)(6) earning a passive return in the
nature of  interest  and that no  instrument  or  security  shall be a Permitted
Investment if (i) such instrument or security  evidences a right to receive only
interest  payments or (ii) the right to receive  principal and interest payments
derived from the underlying investment provides a yield to maturity in excess of
120% of the yield to maturity at par of such underlying investment.]

         "Permitted Transferee":  With respect to a Class
R or Class LR Certificate, any Person or agent thereof
that is a Qualified Institutional Buyer other than (a) a
Disqualified Organization, (b) any other Person designated
by the Certificate Registrar based upon an Opinion of
Counsel (provided at the expense of such Person or the
Person requesting the Transfer) to the effect that the
Transfer of an Ownership Interest in any Class R or Class
LR Certificate to such Person may cause the Upper-Tier
REMIC or Lower-Tier REMIC to fail to qualify as a REMIC at
any time that the Certificates are outstanding, or (c) a
Person that is a Disqualified Non-U.S. Person.


                           24

<PAGE>



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

         "Placement Agent":
                                  .

         "Plan":  As defined in Section 5.2(i).

         "Pooled  Available Funds":  For each Distribution  Date, the sum of all
previously  undistributed  Monthly  Payments  or other  receipts  on  account of
principal and interest (including  Unscheduled Payments and any Net REO Proceeds
transferred  from an REO Account to the Collection  Account  pursuant to Section
3.17(b)) on or in respect of the Mortgage  Loans received by the Servicer in the
Collection  Period  relating to such  Distribution  Date, plus all other amounts
received by the Servicer during such Collection Period and required to be placed
in the Collection  Account by the Servicer  pursuant to Section 3.5(a) allocable
to such Mortgage Loans, and including all P&I Advances made by the Servicer, the
Trustee [or the Fiscal Agent] in respect of such  Distribution Date and deposits
made by the Servicer  pursuant to Section 3.25 with respect to such Distribution
Date, but excluding the following:

         (a)  amounts  permitted  to be  used to  reimburse  the  Servicer,  the
              Trustee [or the Fiscal Agent] for previously unreimbursed Advances
              and interest thereon as described in Section 3.6(ii) and (iii);

         (b)  those portions of each payment of interest
              which represent the applicable Servicing
              Compensation;

         (c)  all amounts in the nature of late fees,  late  charges and similar
              fees,  loan  modification  fees,   extension  fees,  loan  service
              transaction  fees,  demand fees,  beneficiary  statement  charges,
              Assumption Fees and similar fees;

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

         (e)  that portion of  Liquidation  Proceeds,  Condemnation  Proceeds or
              Insurance   Proceeds   with  respect  to  a  Mortgage  Loan  which
              represents any unpaid Servicing Compensation to which the Servicer
              is entitled;

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


                           25

<PAGE>



              without limitation, as provided in Section
              3.6) pursuant to the terms hereof;

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

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

         "Pooled Principal Distribution Amount":  For any
Distribution Date, an amount equal to the sum of:

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

         (ii)   to the extent not included elsewhere in
                this definition, the principal component
                of all Assumed Scheduled Payments, as
                applicable, deemed to become due
                (regardless of whether received) during
                the related Collection Period with respect
                to any Mortgage Loan that is delinquent in
                respect of its Balloon Payment;

         (iii)  to the extent not included elsewhere in
                this definition, the Scheduled Principal
                Balance of each Mortgage Loan that was
                repurchased from the Trust Fund in
                connection with the breach of a
                representation or warranty or purchased
                from the Trust Fund pursuant to Section
                9.1, in either case, during the related
                Collection Period;

         (iv)   to the extent not  included  elsewhere in this  definition,  the
                portion of  Unscheduled  Payments  allocable to principal of any
                Mortgage Loan that was liquidated during the related Collection
                Period;

         (v)    to the extent not  included  elsewhere in this  definition,  the
                principal  component of all Balloon Payments received during the
                related Collection Period;

         (vi)   to the extent not included elsewhere in
                this definition, all other Principal
                Prepayments received in the related
                Collection Period; and

         (vii)  to the extent not  included  elsewhere in this  definition,  any
                other  full or  partial  recoveries  in  respect  of  principal,
                including Insurance Proceeds, Condemnation Proceeds, Liquidation
                Proceeds and Net REO
                Proceeds.



                           26

<PAGE>



         "Prepayment Assumption": The assumption identified as "Scenario [2]" in
Annex B to the Private  Placement  Memorandum  dated , relating to the Privately
Placed  Certificates and identified as "Scenario 2" in Annex B to the Prospectus
Supplement, dated , relating to the Publicly Offered Certificates.

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

         "Prepayment  Interest  Surplus":  With respect to any Distribution Date
and any Mortgage Loan as to which a Principal Prepayment was made by the related
Borrower  during  the  related  Collection  Period,  the amount by which (i) the
amount of  interest  received  from the  related  Borrower  in  respect  of such
Principal  Prepayment  exceeds  (ii) 30 full days of interest at the related Net
Mortgage  Rate on the  Scheduled  Principal  Balance  of such  Mortgage  Loan in
respect of which  interest  would have been due in the absence of such Principal
Prepayment  on  the  Due  Date  next  succeeding  the  date  of  such  Principal
Prepayment.

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

         "Principal Prepayment":  With respect to any Mortgage Loan, any payment
of principal  made by the related  Borrower  which is received in advance of its
scheduled  Due Date and  which  is not  accompanied  by an  amount  of  interest
representing  the full amount of scheduled  interest due on any date or dates in
any month or months subsequent to the month of prepayment.

         "Privately Placed Certificates": The Class
Certificates, the Class R Certificates and the Class LR
Certificates.

         "Property  Advance":  As to any Mortgage  Loan, any advance made by the
Servicer,  the Trustee [or the Fiscal  Agent] in respect of Property  Protection
Expenses or any expenses  incurred to protect and preserve the security for such
Mortgage  Loan or taxes and  assessments  or  insurance  premiums,  pursuant  to
Section 3.4, 3.8 or Section 3.22, as applicable.

         "Property Protection Expenses":  Any costs and
expenses incurred pursuant to Sections 3.10(c), 3.10(g),
3.10(j), 3.17(b), 3.17(c), 3.18(a) and 3.18(b).

         "Publicly Offered Certificates": The Class
Certificates.


                           27

<PAGE>



         "Qualified Institutional Buyer":  A qualified
institutional buyer within the meaning of Rule 144A.

         "Qualified  Insurer":  An  insurance  company  or  security  or bonding
company  qualified  to  write  the  related  insurance  policy  in the  relevant
jurisdiction, which (i) except as provided in clauses (ii) or (iii) below, shall
have a claims  paying  ability of "AA" or better by each Rating  Agency [(or, if
such  company  is  not  rated  by  [_________________________],  by  S&P  and by
[________________________],  and if such  company  is not rated by ], by S&P and
one other nationally recognized statistical rating  organization)],  (ii) in the
case of public  liability  insurance  policies  required to be  maintained  with
respect to REO Properties in accordance with Section 3.8(a), shall have a claims
paying  ability of "A" or better by each Rating  Agency [(or, if such company is
not rated by [ ], by S&P and one other nationally recognized  statistical rating
organization)]  or  (iii)  in the  case of the  fidelity  bond  and  errors  and
omissions insurance required to be maintained pursuant to Section 3.8(c),  shall
have a claims paying ability rated by each Rating Agency [(or if such company is
not     rated    by     [__________________________],     by    S&P    and    by
[_________________________], and if such company is not rated by [ ], by S&P and
one other nationally recognized  statistical rating organization)] no lower than
two ratings categories lower than the highest rating of any outstanding Class of
Certificates from time to time, but in no event lower than "BBB",  unless in any
such case each of the Rating Agencies has confirmed in writing that an insurance
company with a lower claims paying  ability shall not result,  in and of itself,
in a  downgrading,  withdrawal or  qualification  of the rating then assigned by
such Rating Agency to any Class of Certificates.

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

         ["Qualified Offeror":  A prospective purchaser of
the Mortgage Loans in an auction pursuant to Section
9.1(d) whom the Auction Agent has reasonably determined
possesses the financial ability and is otherwise qualified
to purchase all of the Mortgage Loans.]

         "Rating Agency":  Each of [_______________],
[_________________] or [________].  References herein to
the highest long-term unsecured debt rating category of
each Rating Agency shall mean "AAA."

         "Real  Property":  Land or  improvements  thereon  such as buildings or
other  inherently  permanent  structures  (including  items that are  structural
components of such buildings or structures), in each such case as such terms are
used in the REMIC Provisions.

         "Realized Loss":  With respect to any
Distribution Date, the amount, if any, by which the
aggregate of the Certificate Balances of the Lower-Tier
Regular Interests, after giving


                           28

<PAGE>



effect to distributions made on such Distribution Date, exceeds the aggregate of
the Scheduled Principal Balances of the Mortgage Loans as of the Due Date in the
month in which such Distribution Date occurs.

         "Record Date":  With respect to each Distribution
Date, the last business day of the month preceding the
month in which such Distribution Date occurs.

         "Regular Certificates":  The Class A, Class B,
Class C, [Class [EC], Class [PO] and Class [IO]]
Certificates.

         "Regular Servicing Period":  Any Interest Accrual
Period other than a Special Servicing Period.

         "Regulation D":  Regulation D under the Act.

         "Related Certificates" and "Related Lower-Tier
Regular Interest":  For any Lower-Tier Regular Interest,
the related Certificates set forth below and for any
Certificates, the related Lower-Tier Regular Interest set
forth below:

                                        Related Lower-Tier
         Related Certificates           Regular Interest

         Class A                        Class A-L 
         Class B                        Class B-L
         Class C                        Class C-L
         Class [EC]                     N/A
         Class [IO]                     N/A
         Class [PO]                     Class [PO]-L

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

         "REMIC  Provisions":  Provisions of the federal income tax law relating
to real  estate  mortgage  investment  conduits,  which  appear at Section  860A
through 860G of Subchapter M of Chapter 1 of the Code,  and related  provisions,
and  regulations  (including any applicable  proposed  regulations)  and rulings
promulgated thereunder, as the foregoing may be in effect from time to time.

         "Remittance Date":  The Business Day preceding
each Distribution Date.

         "Rents from Real  Property":  With respect to any REO  Property,  gross
income of the character  described in Section 856(d) of the Code,  which income,
subject to the terms and  conditions  of that Section of the Code in its present
form, does not include:



                           29

<PAGE>



         (i)    except as provided in Section 856(d)(4) or
                (6) of the Code, any amount received or
                accrued, directly or indirectly, with
                respect to such REO Property, if the
                determination of such amount depends in
                whole or in part on the income of profits
                derived by any Person from such property
                (unless such amount is a fixed percentage
                or percentages of receipts or sales and
                otherwise constitutes Rents from Real
                Property);

         (ii)   any amount received or accrued, directly or indirectly, from any
                Person if the Trust Fund owns directly or indirectly  (including
                by  attribution)  a 10%  or  greater  interest  in  such  Person
                determined in accordance with Sections  856(d)(2)(B)  and (d)(5)
                of the Code;

         (iii)  any amount  received or accrued,  directly or  indirectly,  with
                respect to such REO  Property  if any Person  Directly  Operates
                such REO Property;

         (iv)   any amount charged for services that are
                not customarily furnished in connection
                with the rental of property to tenants in
                buildings of a similar class in the same
                geographic market as such REO Property
                within the meaning of Treasury Regulations
                Section 1.856-4(b)(1) (whether or not such
                charges are separately stated); and

         (v)    rent attributable to personal property
                unless such personal property is leased
                under, or in connection with, the lease of
                such REO Property and, for any taxable
                year of the Trust Fund, such rent is no
                greater than 15% of the total rent
                received or accrued under, or in
                connection with, the lease.

         "REO Account":  As defined in Section 3.17(b).

         "REO Mortgage Loan":  Any Mortgage Loan as to
which the related Mortgaged Property has become an REO
Property.

         "REO  Proceeds":  With  respect to any REO Property and the related REO
Mortgage  Loan,  all revenues  received by the Servicer with respect to such REO
Property or REO Mortgage Loan that do not constitute Liquidation Proceeds.

         "REO Property":  A Mortgaged  Property title to which has been acquired
by the Servicer on behalf of the Trust Fund through foreclosure, deed in lieu of
foreclosure or otherwise.

         "Repurchase Price":  With respect to any Mortgage
Loan to be repurchased pursuant to Section 2.3(d) or
2.3(e) or any Specially Serviced Mortgage Loan or any REO


                           30

<PAGE>



Property  to be sold  or  repurchased  pursuant  to  Section  3.18,  an  amount,
calculated by the Servicer, equal to:

         (i)    the unpaid  principal  balance of such Mortgage Loan,  Specially
                Serviced  Mortgage  Loan or REO Mortgage Loan related to any REO
                Property  as of the Due Date as to which a payment was last made
                by the related Borrower or was advanced by the Servicer; plus

         (ii)   unpaid accrued interest from the Due Date
                as to which interest was last paid by such
                Borrower or was advanced by the Servicer
                up to the Due Date in the month following
                the month in which the purchase or
                repurchase occurred at a rate equal to the
                related Mortgage Rate on the unpaid
                principal balance of such Mortgage Loan,
                Specially Serviced Mortgage Loan or REO
                Mortgage Loan related to any REO Property;
                plus
                ----

         (iii)  any unreimbursed Advances, together with interest thereon at the
                Advance Rate,  and unpaid  Servicing  Compensation  allocable to
                such Mortgage Loan; and plus

         (iv)   in the event that such Mortgage Loan is
                required to be repurchased pursuant to
                Section 2.3(d) or 2.3(e), expenses
                reasonably incurred or to be incurred by
                the Servicer or the Trustee in respect of
                the breach or defect giving rise to the
                repurchase obligation, including any
                expenses arising out of the enforcement of
                the repurchase obligation.

         "Request for Release":  A request for release
signed by a Servicing Officer, substantially in the form
of Exhibit E hereto.

         "Reserve  Accounts":  With  respect to any  Mortgage  Loan,  reserve or
escrow  accounts,  if any,  established  pursuant to the related  Mortgage  Loan
Documents  and any Escrow  Account.  Each Reserve  Account  shall be an Eligible
Account to the extent  consistent with  applicable law and the related  Mortgage
Loan  Documents.  Any Reserve  Account shall be  beneficially  owned for federal
income tax  purposes by the Person who is  entitled to receive the  reinvestment
income or gain thereon in accordance  with the related  Mortgage Loan  Documents
and Section 3.7.

         "Responsible    Officer":    Any   officer   or   any   employee   with
responsibilities  similar  to those of an  officer  of the  [Asset-Backed  Trust
Services  Department]  of the Trustee (and, in the event that the Trustee is the
Certificate  Registrar or the Paying Agent, of the Certificate  Registrar or the
Paying Agent, as applicable)  assigned to the Corporate Trust Office with direct
responsibility  for the  administration of this Agreement and also, with respect
to a particular matter, any other officer or any employee with  responsibilities
similar to those of an officer of


                           31

<PAGE>



the [Asset-Backed Trust Services  Department] of the Trustee to whom such matter
is referred because of such officer's or employee's knowledge of and familiarity
with the particular subject,  and, in the case of any certification  required to
be signed by a Responsible  Officer,  such an officer or employee whose name and
specimen  signature  appears on a list of corporate trust officers and employees
furnished to the Servicer by the Trustee,  as such list may from time to time be
amended.

         "Rule 144A":  Rule 144A, under the 1933 Act.

         ["S&P":  Standard & Poor's Ratings Services, or
its successor in interest.]

         "Scheduled Final Distribution Date":
                 .

         "Scheduled Principal Balance": With respect to any Mortgage Loan, as of
any Due Date,  the principal  balance of such Mortgage Loan as of such Due Date,
after giving effect to (a) any Principal Prepayments, Non-Premium Prepayments or
other  unscheduled  recoveries  of principal and any Balloon  Payments  received
during  the  related  Collection  Period,  and (b) any  payment  in  respect  of
principal, if any, due on or before such Due Date (other than a Balloon Payment,
but  including  the  principal  portion of any  Assumed  Scheduled  Payment,  if
applicable),  irrespective  of any  delinquency in payment by the Borrower.  The
Scheduled Principal Balance of any REO Mortgage Loan as of any Due Date is equal
to the  principal  balance  thereof  outstanding  on the date  that the  related
Mortgaged  Property became an REO Property minus any Net REO Proceeds  allocated
to  principal  on such REO  Mortgage  Loan and reduced by Monthly  Payments  due
thereon on or before such Due Date.  With respect to any Mortgage Loan, from and
after the date on which the Servicer makes a Final Recovery  Determination,  the
Scheduled Principal Balance thereof shall be zero.

         ["Securities   Depository":   The  Depository  Trust  Company,  or  any
successor  Securities  Depository  hereafter  named.  The nominee of the initial
Securities  Depository,  for purposes of registering those Certificates that are
to be Book-Entry Certificates,  is Cede & Co. The Securities Depository shall at
all times be a  "clearing  corporation"  as  defined in Section 8- 102(3) of the
Uniform  Commercial  Code of the  State  of New  York  and a  "clearing  agency"
registered  pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934, as amended.]

         ["Securities Depository Participant":  A broker,
dealer, bank or other financial institution or other
Person for whom from time to time the Securities
Depository effects book- entry transfers and pledges of
securities deposited with the Securities Depository.]

         "Securities Legend":  With respect to each
Residual Certificate and any Individual Certificate (other
than a Residual Certificate) that is a Privately Placed
Certificate the legend set forth in, and substantially in
the form of, Exhibit H hereto.



                           32

<PAGE>



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

         "Seriously  Delinquent  Loan": With respect to any Remittance Date, any
Mortgage  Loan that (i) is ___ days or more  delinquent  (without  regard to any
grace  period) or (ii) was ___ days or more  delinquent  (without  regard to any
grace period) and as to which the related  Borrower has not made, since the most
recent  date on which such  Mortgage  Loan was so  delinquent,  ___  consecutive
Monthly Payments.

         "Servicer":  Midland Loan Services, L.P., a
Missouri limited partnership, or its successor in
interest, or any successor Servicer appointed as herein
provided.

         "Servicer  Mortgage  File":  With  respect to any  Mortgage  Loan,  all
Mortgage Loan  Documents  related to such Mortgage Loan that are not required to
be delivered to the  Custodian  pursuant to Section 2.1 or to be  maintained  as
part of the Trustee Mortgage File, including without limitation:

         (i)    a copy of the Management Agreement, if
                any, for the related Mortgaged Property;

         (ii)   a copy of the related ground lease, as
                amended, if any, for such Mortgaged
                Property;

         (iii)  any and all amendments, modifications and
                supplements to, and waivers related to,
                any of the foregoing;

         (iv)   copies of the related appraisals, surveys,
                environmental reports and other similar
                documents; and

         (v)    any other written agreements related to
                such Mortgage Loan.

         "Servicer Remittance Report": A report prepared by the Servicer in such
media as may be agreed  upon by the  Servicer  and the Trustee  containing  such
information regarding the Mortgage Loans as will permit the Trustee to calculate
the amounts to be distributed  pursuant to Section 4.1 and to furnish statements
to  Certificateholders  pursuant to Section 4.2 and containing  such  additional
information as the Servicer and the Trustee may from time to time agree.



                           33

<PAGE>



         "Servicing  Compensation":  With  respect to each  Mortgage  Loan,  the
Servicing  Fee and the Special  Servicing Fee which shall be due to the Servicer
and the Special  Servicer,  as applicable,  and such other  compensation  of the
Servicer and Special Servicer specified in Section 3.12, as adjusted pursuant to
Section 3.25.

         "Servicing  Fee":  With  respect  to  each  Mortgage  Loan  and for any
Distribution  Date,  an amount per  calendar  month  equal to the product of (i)
one-twelfth of the related  Servicing Fee Rate and (ii) the Scheduled  Principal
Balance  of such  Mortgage  Loan as of the Due Date in the month  preceding  the
month in which such Distribution Date occurs.

         "Servicing Fee Rate":  [With respect to Mortgage
Loan No.                   , a rate equal to      %.]
With respect to each [other] Mortgage Loan, a rate equal
to    %.

         "Servicing  Officer":  Any officer or  employee of the  Servicer or the
Special  Servicer  involved  in, or  responsible  for,  the  administration  and
servicing of the Mortgage  Loans or this  Agreement and also,  with respect to a
particular matter, any other officer or employee to whom such matter is referred
because of such officer's or employee's  knowledge of and  familiarity  with the
particular subject, and, in the case of any certification  required to be signed
by a  Servicing  Officer,  such an officer or employee  whose name and  specimen
signature  appears on a list of servicing  officers  furnished to the Trustee by
the Servicer or the Special Servicer, as applicable,  as such list may from time
to time be amended, together with, in the case of a certificate or other writing
executed by an employee  who  constitutes  a Servicing  Officer  because of such
employee's   knowledge   and   familiarity   with  a   particular   subject,   a
countersignature  of an officer of the general  partner of the Servicer or of an
officer of the Special Servicer, as appropriate.

         "Servicing Standard":  The standards for the
conduct of the Servicer and the Special Servicer in the
performance of their respective obligations under this
Agreement as set forth in Section 3.1(a).

         "Similar Law":  As defined in Section 5.2(i).

         "Special Servicer":                       , a
           corporation, or its successor in interest, or
any successor Special Servicer appointed as herein
provided.

         "Special  Servicing  Fee":  With  respect  to  any  Specially  Serviced
Mortgage Loan or REO Mortgage Loan and for any Distribution  Date, an amount per
calendar month equal to the product of (i) one-twelfth of the Special  Servicing
Fee Rate and (ii) the Scheduled  Principal  Balance of such  Specially  Serviced
Mortgage  Loan or REO Mortgage  Loan, as  applicable,  as of the Due Date in the
month preceding the month in which such Distribution Date occurs.

         "Special Servicing Fee Rate":  A rate equal to
    %.



                           34

<PAGE>



         "Special Servicing Period":  Any Interest Accrual
Period during which a Mortgage Loan is at any time a
Specially Serviced Mortgage Loan.

         "Specially Serviced Mortgage Loan":  Subject to
Section 3.24, any Mortgage Loan with respect to which:

         (i)    the  related  Borrower  is 60 or more days  delinquent  (without
                giving effect to any grace period permitted by the related Note)
                in the payment of a Monthly Payment  (regardless of whether,  in
                respect thereof, P&I Advances have been reimbursed);

         (ii)   such  Borrower has expressed to the Servicer an inability to pay
                or a hardship in paying such Mortgage  Loan in  accordance  with
                its terms;

         (iii)  the Servicer has received  notice that such  Borrower has become
                the subject of any bankruptcy, insolvency or similar proceeding,
                admitted in writing the  inability to pay its debts as they come
                due or made an assignment for the benefit of creditors;

         (iv)   the Servicer has received notice of a
                foreclosure or threatened foreclosure of
                any lien on the related Mortgaged Property;

         (v)    a default of which the Servicer has notice
                (other than a failure by such Borrower to
                pay principal or interest) and which
                materially and adversely affects the
                interests of the Certificateholders has
                occurred and remained unremedied for the
                applicable grace period specified in such
                Mortgage Loan (or, if no grace period is
                specified, 60 days); provided, however,
                                     --------  -------
                that a default requiring a Property
                Advance shall be deemed to materially and
                adversely affect the interests of the
                Certificateholders;

         (vi)   such  Borrower has failed to make a Balloon  Payment as and when
                due  (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 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 clause (i) and
                  (vi)  above,  when  the  related  Borrower  has  brought  such
                  Mortgage  Loan  current  (with  respect  to the  circumstances
                  described in clause


                           35

<PAGE>



                  (vi),  pursuant  to any  workout  implemented  by the  Special
                  Servicer)  and  thereafter  made  three  consecutive  full and
                  timely Monthly Payments;

              (b) with  respect to the  circumstances  described in clauses (ii)
                  and (iv) above, when such circumstances  cease to exist in the
                  good faith  judgment of the Special  Servicer and with respect
                  to the  circumstances  described  in clauses  (iii) and (vii),
                  when such circumstances cease to exist; or

              (c) with respect to the circumstances
                  described in clause (v) above, when such
                  default is cured;

provided,  however,  that at the time no circumstance  identified in clauses (i)
through  (vii) above exists that would cause the Mortgage Loan to continue to be
characterized as a Specially Serviced Mortgage Loan.

         "Startup Day":  The day designated as such
pursuant to Section 2.6(a).

         "Subordinate Certificates":  Any one or more of
the Class B, Class C, [Class [EC], Class [PO], Class
[O],]Class R and Class LR Certificates.

         "Tax  Returns":  The federal  income tax return on IRS Form 1066,  U.S.
Real Estate Mortgage Investment Conduit Income Tax Return,  including Schedule Q
thereto,  Quarterly Notice to Residual  Interest Holders of REMIC Taxable Income
or Net Loss Allocation, or any successor forms, to be filed on behalf of each of
the Upper-Tier REMIC and Lower-Tier REMIC under the REMIC  Provisions,  together
with any and all other  information,  reports or returns that may be required to
be  furnished  to the  Certificateholders  or filed  with  the IRS or any  other
governmental taxing authority under any applicable provisions of federal,  state
or local tax laws.

         "Termination Date":  The Distribution Date on
which the Trust Fund is terminated pursuant to Section 9.1.

         "Transfer":  Any direct or indirect transfer or
other form of assignment of any Ownership Interest in a
Class R or Class LR Certificate.

         "Transferee Affidavit":  As defined in Section
5.2(j).

         "Transferor Letter":  As defined in Section
5.2(j).

         "Trust Fund":  The corpus of the trust created
hereby and to be administered hereunder, consisting of:
(i) such Mortgage Loans as from time to time are subject
to this


                           36

<PAGE>



Agreement,  together with the Mortgage Files relating thereto; (ii) all payments
on or  collections in respect of such Mortgage Loans due after the Cut-off Date;
(iii) any REO Property;  (iv) all revenues  received in respect of REO Property;
(v) the Servicer's,  the Special  Servicer's and the Trustee's  rights under the
insurance policies with respect to such Mortgage Loans required to be maintained
pursuant to this  Agreement and any proceeds  thereof;  (vi) any  Assignments of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security for such Mortgage  Loans;  (viii) the
Trustee's  right,  title and interest in and to the Reserve  Accounts;  (ix) the
Collection Account; (x) the Distribution Account and the REO Account,  including
reinvestment  income,  if  any,  thereon;   (xi)  any  environmental   indemnity
agreements relating to such Mortgaged Properties;  (xii) the rights and remedies
under the Mortgage Loan Purchase and Sale Agreement;  and (xiii) the proceeds of
any of the foregoing  (other than any interest earned on deposits in any Reserve
Account, to the extent such interest belongs to the related Borrower).

         "Trust REMICs":  The Lower-Tier REMIC and the
Upper-Tier REMIC.

         "Trustee":                        , in its
capacity as trustee, or its successor in interest, or any
successor trustee appointed as herein provided.

         "Trustee  Fee":  With  respect  to  each  Mortgage  Loan  and  for  any
Distribution  Date,  an amount per  calendar  month  equal to the product of (i)
one-twelfth of the Trustee Fee Rate and (ii) the Scheduled  Principal Balance of
such Mortgage Loan as of the Due Date in the month  preceding the month in which
such Distribution Date occurs.  The Trustee Fee shall be paid by the Servicer on
each Distribution Date.

         "Trustee Fee Rate":  A rate equal to       %.

         "Trustee  Mortgage  File":  With  respect  to any  Mortgage  Loan,  the
mortgage  documents  listed in Section 2.1(i)  through (xii)  pertaining to such
Mortgage  Loan, the documents  listed in the third  paragraph of Section 2.1 and
any additional  documents  required to be deposited with the Trustee pursuant to
the express provisions of this Agreement.

         "Uncovered Prepayment Interest Shortfall":  For
any Distribution Date, any Prepayment Interest Shortfall
not covered by the Servicing Fee or the Special Servicing
Fee pursuant to Section 3.25.

         "Underwritten  Cash Flow":  With respect to any Mortgage Loan, the cash
flow  available  for debt  service on the related  Mortgage  Loan for a 12-month
period,  as  determined  by  in  accordance  with  the  standards  of a  prudent
commercial mortgage lender based upon recent information supplied by the related
Borrower  prior to the  origination  of such Mortgage  Loan,  and  adjusted,  if
determined appropriate by
                        , to: (a) deduct any non-cash
items such as depreciation or amortization; (b) deduct capital expenditures; (c)
reflect a more appropriate occupancy rate; (d) reflect replacement, capital


                           37

<PAGE>



expenditure and other reserves  required by the related Mortgage Loan Documents;
(e) reflect a market rate  management  fee; (f) reflect a market rate rental fee
(g) exclude certain percentage rent,  delinquent rents and non-recurring income;
(h) reflect an allowance for tenant  improvements and leasing  commissions;  and
(i) reflect such other adjustments determined appropriate by
                 .

         "Unscheduled  Payments":   With  respect  to  a  Mortgage  Loan  and  a
Collection Period, all Liquidation Proceeds, Condemnation Proceeds and Insurance
Proceeds payable under such Mortgage Loan, the Repurchase Price of such Mortgage
Loan if it is repurchased or purchased pursuant to Sections 2.3(d) or 2.3(e) and
the price  specified  in  Section  9.1 if such  Mortgage  Loan is  purchased  or
repurchased pursuant thereto, draws on any letters of credit issued with respect
to such  Mortgage  Loan and any other  payments  under or with  respect  to such
Mortgage Loan not scheduled to be made,  including  Principal  Prepayments  (but
excluding Prepayment Premiums) received during such Collection Period.

         "Updated Appraisal":  As defined in Section
3.10(a).

         "Upper-Tier  REMIC":  A  segregated  asset  pool  within the Trust Fund
consisting  of the  Lower-Tier  Regular  Interests and amounts held from time to
time in the Distribution Account.

         "Voting  Right":  The  portion  of  the  voting  rights  of  all of the
Certificates  that is allocated to any Certificate or Class of Certificates.  At
all times during the term of this Agreement, the percentage of the Voting Rights
assigned to each Class shall be  [describe  Voting  Rights of each  Class].  The
Voting Rights of any Class of  Certificates  shall be allocated among Holders of
Certificates  of  such  Class  in  proportion  to  their  respective  Percentage
Interests,  except that any Certificate registered in the name of the Depositor,
the Servicer,  any Borrower,  the Trustee,  a Manager or any of their respective
Affiliates  shall be deemed not to be  outstanding  for  purposes  of giving any
consent  (unless such consent is to an action which would  materially  adversely
affect in any material  respect the interests of the  Certificateholders  of any
Class, while the Servicer or any Affiliate thereof is the holder of Certificates
aggregating not less than 66-2/3% of the Percentage Interest of any such Class).
The aggregate  Voting  Rights of Holders of more than one Class of  Certificates
shall be equal to the sum of the products of each such  Holder's  Voting  Rights
and  the  percentage  of  Voting  Rights  allocated  to  the  related  Class  of
Certificates.

         "Weighted  Average Net  Mortgage  Rate":  With  respect to any Interest
Accrual  Period,  a per annum  rate  equal to the  weighted  average  of the Net
Mortgage  Rates,  as of the  related  Due  Date  (weighted  on the  basis of the
Scheduled Principal Balance of each Mortgage Loan).



                           38

<PAGE>



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

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

         SECTION 1.2.  Certain Calculations.

         Unless  otherwise  specified  herein,  the following  provisions  shall
apply:

         (a) All  calculations of interest  (excluding  interest on the Mortgage
Loans,  which  shall  be  calculated  pursuant  to  the  related  Mortgage  Loan
Documents)  provided  for  herein  shall be made on the basis of a 360-day  year
consisting of twelve 30-day months.

         (b) The  portion  of any  Insurance  Proceeds,  Condemnation  Proceeds,
Liquidation Proceeds or Net REO Proceeds in respect of a Mortgage Loan allocable
to  principal  and  Prepayment  Premiums  shall  equal the total  amount of such
proceeds  minus (a) first any  portion  thereof  payable  to the  Servicer,  the
Special  Servicer,  the Trustee [or the Fiscal Agent] pursuant to the provisions
of this  Agreement  and (b) second any portion  thereof equal to interest on the
unpaid principal balance of such Mortgage Loan at the related Mortgage Rate less
the related  Servicing Fee from the Due Date as to which  interest was last paid
by the related  Borrower up to but not including the Due Date in the  Collection
Period in which such  proceeds are received.  Allocation of such amount  between
principal and Prepayment  Premium shall be made first to principal and second to
Prepayment Premium.

         (c) Any Mortgage Loan payment is deemed to be received on the date such
payment is  actually  received  by the  Servicer,  the  Special  Servicer or the
Trustee;  provided,  however, that for purposes of calculating  distributions on
the  Certificates,  Principal  Prepayments with respect to any Mortgage Loan are
deemed to be received on the date they are applied in  accordance  with  Section
3.1(b) to reduce the  outstanding  principal  balance of such  Mortgage  Loan on
which interest accrues.

         SECTION 1.3.  Certain Constructions.

         For purposes of Section 3.10,  Section  3.23,  Section 3.26 and Section
4.6(c),  references to the most or next most  subordinate  Class of Certificates
outstanding  at any time shall mean the most or next most  subordinate  Class of
Certificates  then  outstanding  as among the Class A, Class B, Class C,  [Class
[EC],  Class [PO] and Class  [IO]]  Certificates  [(and the Class [PO] and Class
[IO] Certificates  shall be considered to be one Class)],  and references to the
next most subordinate Class of Lower-Tier  Regular Interests  outstanding at any
time shall mean the most or next most  subordinate  Class of Lower-Tier  Regular
Interests then outstanding


                           39

<PAGE>



as among the Class A-L, Class B-L, Class C-L and Class [PO]  interests,  subject
in each case to the rules of construction  set forth in the following  sentences
of this  Section  1.3.  Each  Class  of  Certificates,  shall  be  deemed  to be
outstanding only to the extent its respective  Certificate  Balance has not been
reduced to zero [or, with respect to the Class [EC] Certificates,  to the extent
that the EC Maturity  Date has not  occurred] [or with respect to the Class [IO]
Certificates, to the extent the Class [IO] Notional Balance has not been reduced
to zero].

         Unless the context clearly indicates  otherwise,  references to section
numbers are to sections of this Agreement.

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                       ORIGINAL ISSUANCE OF CERTIFICATES

         SECTION 2.1. Conveyance and Assignment of Mortgage Loans.

         The  Depositor,  concurrently  with the execution and delivery  hereof,
does hereby sell, transfer, assign, set over and otherwise convey to the Trustee
without recourse (except to the extent herein provided) all the right, title and
interest of the Depositor in and to the Mortgage Loans,  including all rights to
payment in respect thereof, except as set forth below, and any security interest
thereunder  (whether  in real or  personal  property  and  whether  tangible  or
intangible)  in favor of the Depositor,  and all Reserve  Accounts and all other
assets  included  or to be  included  in the Trust  Fund for the  benefit of the
Certificateholders. Such transfer and assignment includes all scheduled payments
of interest and  principal  due after the Cut-off Date (whether or not received)
and all  payments of interest  and  principal  received by the  Depositor or the
Servicer on or with respect to the  Mortgage  Loans after the Cut-off  Date.  In
connection  with such transfer and  assignment of all interest and principal due
with respect to the Mortgage Loans after the Cut-off Date,  the Depositor  shall
make a cash deposit to the  Collection  Account on the Closing Date in an amount
equal to the Cash Deposit.  The Depositor,  concurrently  with the execution and
delivery hereof, does also hereby sell, transfer, assign, set over and otherwise
convey to the Trustee without  recourse  (except to the extent provided  herein)
all the right, title and interest of the Depositor in, to and under the Mortgage
Loan  Purchase  and Sale  Agreement  (other  than its rights to  indemnification
pursuant to Section 4 thereof  and rights to  recovery of costs under  Section 7
thereof).  The Depositor  shall cause the Reserve  Accounts to be transferred to
and held in the name of the  Servicer on behalf of the Trustee as  successor  to
the Mortgage Loan Seller.

         In connection with the transfer and assignment of Mortgage  Loans,  the
Depositor does hereby deliver to, and deposit with, the Trustee,  with a copy to
the  Servicer,  the  following  documents  or  instruments  with respect to each
Mortgage Loan so assigned:



                           40

<PAGE>



         (i)    the original of the related Note, endorsed
                by the Mortgage Loan Seller in blank in
                the following form:  "Pay to the order of
                ________________, without recourse" which
                the Trustee or its designee is authorized
                to complete and which Note and all
                endorsements thereof shall show a complete
                chain of endorsement from the Originator
                to the Mortgage Loan Seller;

         (ii)   the related original recorded Mortgage or
                a copy thereof certified by the related
                title insurance company, public recording
                office or closing agent to be in the form
                in which executed or submitted for
                recording, the related original recorded
                Assignment of Mortgage to the Mortgage
                Loan Seller or a copy thereof certified by
                the related title insurance company,
                public recording office or closing agent
                to be in the form in which executed or
                submitted for recording and the related
                original Assignment of Mortgage executed
                by the Mortgage Loan Seller in blank which
                the Trustee or its designee is authorized
                to complete (and but for the insertion of
                the name of the assignee and any related
                recording information which is not yet
                available to the Mortgage Loan Seller, is
                in suitable form for recordation in the
                jurisdiction in which the related
                Mortgaged Property is located);

         (iii)  if the related security agreement is
                separate from the Mortgage, the original
                security agreement or a counterpart
                thereof, and if the security agreement is
                not assigned under the Assignments of
                Mortgage described in clause (ii) above,
                the related original assignment of such
                security agreement to the Mortgage Loan
                Seller or a counterpart thereof and the
                related original assignment of such
                security agreement executed by the
                Mortgage Loan Seller in blank which the
                Trustee or its designee is authorized to
                complete;

         (iv)   a copy of each Form UCC-1 financing
                statement, if any, filed with respect to
                personal property constituting a part of
                the related Mortgaged Property, together
                with a copy of each Form UCC-2 or UCC-3
                assignment, if any, of such financing
                statement to the Mortgage Loan Seller and
                a copy of each Form UCC-2 or UCC-3
                assignment, if any, of such financing
                statement executed by the Mortgage Loan
                Seller in blank which the Trustee or its
                designee is authorized to complete (and
                but for the insertion of the name of the
                assignee and any related filing
                information which is not yet available to
                the Mortgage Loan Seller, is in suitable
                form for filing in the filing office in
                which such financing statement was filed);



                           41

<PAGE>



         (v)    the related original of the Loan
                Agreement, if any, relating to such
                Mortgage Loan or a counterpart thereof;

         (vi)   the related  original  lender's title  insurance  policy (or the
                original pro forma title  insurance  policy),  together with any
                endorsements thereto;

         (vii)  if any related Assignment of Leases, Rents
                and Profits is separate from the Mortgage,
                the original recorded Assignment of
                Leases, Rents and Profits or a copy
                thereof certified by the related title
                insurance company, public recording office
                or closing agent to be in the form in
                which executed or submitted for recording,
                the related original recorded reassignment
                of such instrument, if any, to the
                Mortgage Loan Seller or a copy thereof
                certified by the related title insurance
                company, public recording office or
                closing agent to be in the form in which
                executed or submitted for recording and
                the related original reassignment of such
                instrument, if any, executed by the
                Mortgage Loan Seller in blank which the
                Trustee or its designee is authorized to
                complete (and but for the insertion of the
                name of the assignee and any related
                recording information which is not yet
                available to the Mortgage Loan Seller, is
                in suitable form for recordation in the
                jurisdiction in which the related
                Mortgaged Property is located) (any of
                which reassignments, however, may be
                included in a related Assignment of
                Mortgage and need not be a separate
                instrument);

         (viii) copies of the original Environmental Reports with respect to the
                Mortgaged  Property made in connection with  origination of such
                Mortgage Loan;

         (ix)   if any related assignment of contracts is
                separate from the Mortgage, the original
                assignment of contracts or a counterpart
                thereof, and if the assignment of
                contracts is not assigned under the
                Assignments of Mortgage described in
                clause (ii) above, the related original
                reassignment of such instrument to the
                Mortgage Loan Seller or a counterpart
                thereof and the related original
                reassignment of such instrument executed
                by the Mortgage Loan Seller in blank which
                the Trustee or its designee is authorized
                to complete;

         (x)    with respect to the related Reserve Accounts,  if any, a copy of
                the original of any  separate  agreement  with  respect  thereto
                between the related Borrower and the Originator;

         (xi)   the original  letter of credit,  if any,  with respect  thereto,
                together with any and all amendments thereto, including, without
                limitation, any


                           42

<PAGE>



                amendment  which  entitles the Servicer to draw upon such letter
                of  credit  on  behalf of the  Trustee  for the  benefit  of the
                Certificateholders, and the original of each instrument or other
                item of personal  property given as security for a Mortgage Loan
                possession of which by a secured party is necessary to a secured
                party's  valid,  perfected,  first  priority  security  interest
                therein,  together with all assignments or endorsements  thereof
                necessary to entitle the Servicer to enforce a valid, perfected,
                first  priority  security  interest  therein  on  behalf  of the
                Trustee for the benefit of the Certificateholders;

         (xii)  with respect to the related Reserve
                Accounts, if any, a copy of the UCC-1
                financing statements, if any, submitted
                for filing with respect to the Mortgage
                Loan Seller's security interest in such
                Reserve Accounts and all funds contained
                therein, together with a copy of each Form
                UCC-2 or UCC-3 assignment, if any, of such
                financing statement to the Mortgage Loan
                Seller and a copy of each Form UCC-2 or
                UCC- 3 assignment, if any, of such
                financing statement executed by the
                Mortgage Loan Seller in blank which the
                Trustee or its designee is authorized to
                complete (and but for the insertion of the
                name of the  assignee and any related
                filing information which is not yet
                available to the Mortgage Loan Seller is
                in suitable form for filing in the filing
                office in which such financing statement
                was filed); and

         (xiii) copies of any and all amendments,
                modifications and supplements to, and
                waivers related to, any of the foregoing.

         On or promptly following the Closing Date, the Trustee or Custodian, as
applicable,  shall, to the extent  possession  thereof has been delivered to it,
complete any Assignment of Mortgage delivered pursuant to clause (ii) above, any
assignment of security  agreement  delivered pursuant to clause (iii) above, any
Form  UCC-2 or UCC-3  assignment  delivered  pursuant  to clause  (iv) and (xii)
above,  any  reassignment of Assignment of Leases,  Rents and Profits  delivered
pursuant to clause (vii) above and any  reassignment  of assignment of contracts
delivered  pursuant to clause (ix) above, in each case, by inserting the name of
the Trustee as assignee and delivering to the Servicer (1) for recordation,  (a)
each  Assignment  of Mortgage  referred to in Section  2.1(ii) which has not yet
been  submitted  for  recordation  and (b) each  reassignment  of  Assignment of
Leases,  Rents and Profits  referred to in Section  2.1(vii)  (if not  otherwise
included in the related Assignment of Mortgage) which has not yet been submitted
for  recordation;  and (2) for filing,  each UCC-2 or UCC-3 financing  statement
assignment  referred  to in  Section  2.1(iv)  and (xii)  which has not yet been
submitted for filing. On or promptly  following the Closing Date, the Trustee or
Custodian,  as  applicable,  shall,  to the extent  possession  thereof has been
delivered to it,  complete the  endorsement of the Note by inserting the name of
the Trustee as endorsee.  The Servicer shall, upon receipt,  promptly submit for
recording or filing, as the case may be, in the appropriate  public recording or
filing office, each


                           43

<PAGE>



such  document.  In the  event  that  any  such  document  is lost  or  returned
unrecorded because of a defect therein,  the Servicer shall use its best efforts
to promptly  prepare a  substitute  document for  signature by the  Depositor or
Mortgage Loan Seller,  as  applicable,  and  thereafter the Servicer shall cause
each such  document to be duly  recorded.  The  Servicer  shall,  promptly  upon
receipt of the original of each such recorded document, deliver such original to
the  Custodian.  Notwithstanding  anything  to the  contrary  contained  in this
Section 2.1, in those  instances where the public  recording  office retains the
original  Assignment of Mortgage or reassignment of Assignment of Leases,  Rents
and Profits,  if  applicable,  after any such  document has been  recorded,  the
obligations  hereunder of the Depositor  shall be deemed to have been  satisfied
upon  delivery  to the  Custodian  of a copy of such  Assignment  of Mortgage or
reassignment  of  Assignment  of  Leases,  Rents  and  Profits,  if  applicable,
certified by the public  recording  office to be a true and complete copy of the
recorded  original  thereof.  If a pro forma  title  insurance  policy  has been
delivered to the Custodian in lieu of an original title  insurance  policy,  the
Depositor or the Servicer  will  promptly  deliver to the  Custodian the related
original  title  insurance  policy upon receipt  thereof.  The  Depositor  shall
promptly cause the UCC-1s,  UCC-2s and UCC-3s referred to in Section 2.1(iv) and
(xii) to be filed in the applicable  public  recording or filing office and upon
filing will promptly deliver to the Custodian the related UCC-1,  UCC-2 or UCC-3
with evidence of filing thereon.

         All original  documents  relating to the  Mortgage  Loans which are not
delivered to the Custodian are and shall be held by the Trustee or the Servicer,
as the case may be, in trust for the benefit of the  Certificateholders.  In the
event that any such original  document is required pursuant to the terms of this
Section  to be a part  of a  Trustee  Mortgage  File,  such  document  shall  be
delivered promptly to the Custodian.

         If the  Depositor  cannot  deliver any original or  certified  recorded
document  described in Section 2.1 on the Closing Date, the Depositor  shall use
its best efforts,  promptly upon receipt  thereof and in any case not later than
[__] days from the  Closing  Date,  to  deliver  or cause to be  delivered  such
original or certified  recorded documents to the Custodian (unless the Depositor
is delayed in making  such  delivery  by reason of the fact that such  documents
shall not have been returned by the appropriate  recording office, in which case
the  Depositor or the Servicer  shall  notify the  Custodian  and the Trustee in
writing of such delay and shall deliver such documents to the Custodian promptly
upon the Depositor's or the Servicer's receipt thereof).

         SECTION 2.2. Acceptance by the Custodian and the
Trustee.

         By  its  execution  and  delivery  of  this   Agreement,   the  Trustee
acknowledges  the  assignment to it of the Mortgage  Loans in good faith without
notice of adverse  claims and declares  that the  Custodian  holds and will hold
such documents and all others  delivered to it constituting the Trustee Mortgage
File (to the extent the  documents  constituting  the Trustee  Mortgage File are
actually  delivered  to the  Custodian)  for any Mortgage  Loan  assigned to the
Trustee  hereunder in trust,  upon the conditions  herein set forth, for the use
and benefit of all


                           44

<PAGE>



present and future Certificateholders. The Trustee agrees to review each Trustee
Mortgage File within [___] days after the later of (a) the Trustee's  receipt of
such Trustee  Mortgage File or (b) execution and delivery of this Agreement,  to
ascertain that all documents  referred to in Section 2.1 above (as identified to
it in  writing by the  Depositor  or the  Servicer)  and any  original  recorded
documents  referred to in the last sentence of Section 2.1 to be included in the
delivery of a Trustee  Mortgage File,  have been  received,  have been executed,
appear on their face to be what they  purport to be,  purport to be  recorded or
filed (as  applicable) and have not been torn,  mutilated or otherwise  defaced,
and that such documents  relate to the Mortgage Loans identified in the Mortgage
Loan Schedule.  In so doing, the Trustee may rely on the purported due execution
and  genuineness  of any such document and on the purported  genuineness  of any
signature  thereon.  If, at the  conclusion  of such  review,  any  document  or
documents  constituting a part of a Trustee Mortgage File have not been executed
or received, have not been recorded or filed (if required), are unrelated to the
Mortgage Loans  identified in the Mortgage Loan  Schedule,  appear on their face
not to be what they  purport to be or have been  torn,  mutilated  or  otherwise
defaced,  the Trustee  shall  promptly so notify the  Depositor and the Mortgage
Loan Seller by providing a written  report,  setting  forth,  for each  affected
Mortgage  Loan,  with  particularity,  the  nature of the  defective  or missing
document.  Neither the Servicer  nor the Trustee  shall be  responsible  for any
loss,  cost,  damage or expense to the Trust Fund  resulting from any failure to
receive any document  constituting a portion of a Trustee Mortgage File noted on
such a report or for any  failure by the  Depositor  to use its best  efforts to
deliver any such document.

         In  reviewing  any Trustee  Mortgage  File  pursuant  to the  preceding
paragraph or Section 2.1, the Trustee will have no  responsibility  to determine
whether any document or opinion is legal, valid, binding or enforceable, whether
the text of any  assignment  or  endorsement  is in  proper or  recordable  form
(except,  if  applicable,  to  determine  whether the Trustee is the assignee or
endorsee),  whether  any  document  has been  recorded  in  accordance  with the
requirements  of any applicable  jurisdiction,  whether a blanket  assignment is
permitted in any applicable  jurisdiction,  or whether any Person  executing any
document  or  rendering  any  opinion  is  authorized  to do so or  whether  any
signature thereon is genuine.

         The Trustee shall hold that portion of the Trust Fund  delivered to the
Trustee consisting of "instruments"(as  such term is defined in Section 9-105(i)
of the  Uniform  Commercial  Code as in  effect in on the date  hereof)  in and,
except as set forth in Section  3.11 or as  otherwise  specifically  provided in
this  Agreement,  shall not remove such  instruments  from unless it receives an
Opinion  of  Counsel  (obtained  and  delivered  at the  expense  of the  Person
requesting the removal of such instruments from ) that in the event the transfer
of the  Mortgage  Loans to the  Trustee is deemed  not to be a sale,  after such
removal,  the Trustee will possess a first priority  perfected security interest
in such instruments.



                           45

<PAGE>



         SECTION 2.3.  Representations and Warranties of the Depositor.

         (a)    The Depositor hereby represents and
warrants that:

         (i)    The Depositor is a corporation duly
                organized validly existing and in good
                standing under the laws of the State of
                                 ;

         (ii)   The Depositor has taken all necessary
                action to authorize the execution,
                delivery and performance of this Agreement
                by it, and has the power and authority to
                execute, deliver and perform this
                Agreement and all the transactions
                contemplated hereby, including, but not
                limited to, the power and authority to
                sell, assign and transfer the Mortgage
                Loans in accordance with this Agreement;

         (iii)  This Agreement has been duly and validly
                authorized, executed and delivered by the
                Depositor and assuming the due
                authorization, execution and delivery of
                this Agreement by each other party hereto,
                this Agreement and all of the obligations
                of the Depositor hereunder are the legal,
                valid and binding obligations of the
                Depositor, enforceable in accordance with
                the terms of this Agreement, except as
                such enforcement may be limited by
                bankruptcy, insolvency, reorganization,
                liquidation, receivership, moratorium or
                other laws relating to or affecting
                creditors' rights generally, or by general
                principles of equity (regardless of
                whether such enforceability is considered
                in a proceeding in equity or at law);

         (iv)   The execution and delivery of this
                Agreement and the performance of its
                obligations hereunder by the Depositor
                will not conflict with any provision of
                its certificate of incorporation or
                bylaws, or any law or regulation to which
                the Depositor is subject, or conflict
                with, result in a breach of or constitute
                a default under (or an event which, with
                notice or lapse of time or both, would
                constitute a default under) any of the
                terms, conditions or provisions of any
                agreement or instrument to which the
                Depositor is a party or by which it is
                bound, or any order or decree applicable
                to the Depositor, or result in the
                creation or imposition of any lien on any
                of the Depositor's assets or property
                which would materially and adversely
                affect the ability of the Depositor to
                carry out the transactions contemplated by
                this Agreement.  The Depositor has
                obtained any consent, approval,
                authorization or order of any court or
                governmental agency or body required for
                the execution, delivery and performance by
                the Depositor of this Agreement;



                           46

<PAGE>



         (v)    The certificate of incorporation of the Depositor  provides that
                the  Depositor  is  permitted  to engage  in only the  following
                activities:

              (A) To  acquire,  own,  hold,  sell,  transfer,   assign,  pledge,
                  finance,  refinance and otherwise  deal with (i) loans secured
                  by (A) first or second  mortgages,  deeds of trust or  similar
                  liens  on  multi-family   residential,   commercial  or  mixed
                  commercial and multi-family  residential  properties,  and (B)
                  related  assets,  and  (ii)  any  participation  interest  in,
                  security (in bond or pass-through  form) or funding  agreement
                  based on, backed or collateralized by, directly or indirectly,
                  any of the foregoing (the loans and related  assets  described
                  in clause (a)(i) and the participation  interests,  securities
                  and   funding   agreements   described   in  clause   (a)(ii),
                  collectively, "Mortgage Loans");

              (B) To establish and fund one or more trusts (the "Trusts") and to
                  authorize  such  Trusts  to  engage  in  one  or  more  of the
                  activities  described in immediately  preceding clause (A) and
                  to  issue  certificates  (the  "Certificates")  in one or more
                  classes pursuant to pooling and servicing  agreements (each, a
                  "Pooling and Servicing Agreement"), with each class having the
                  characteristics specified in the related Pooling and Servicing
                  Agreement,  representing  ownership  interests in the Mortgage
                  Loans;

              (C) To acquire,  own,  hold,  invest in,  offer,  sell,  transfer,
                  assign,  pledge, finance and deal in and with any Certificates
                  issued by a Trust  established by the corporation  pursuant to
                  immediately preceding clause (B); and

              (D) To engage in any other acts and activities and to exercise any
                  powers  permitted to corporations  under the laws of the State
                  of Missouri  which are  incidental  to, or connected  with the
                  foregoing, and necessary, suitable or convenient to accomplish
                  any of the foregoing.

         (vi)   There is no  action,  suit or  proceeding  pending  against  the
                Depositor  in any court or by or before  any other  governmental
                agency or  instrumentality  which would materially and adversely
                affect the ability of the Depositor to carry out its obligations
                under this Agreement; and



                           47

<PAGE>



         (vii)  The Trustee, if not the owner of the Mortgage Loans, will have a
                valid and perfected  security interest of first priority in each
                of the Mortgage Loans and any proceeds thereof.

         (b) The Depositor  hereby  represents and warrants with respect to each
Mortgage Loan that:

         (i)    Immediately prior to the transfer and
                assignment to the Trustee, the related
                Note and the related Mortgage were not
                subject to an assignment or pledge, and
                the Depositor had good title to, and was
                the sole owner of, such Mortgage Loan and
                had full right to transfer and sell such
                Mortgage Loan to the Trustee free and
                clear of any encumbrance, lien, pledge,
                charge, claim or security interest;

         (ii)   The Depositor is transferring  such Mortgage Loan free and clear
                of any and all liens, pledges,  charges or security interests of
                any nature encumbering such Mortgage Loan ;

         (iii)  The related Assignment of Mortgage
                constitutes the legal, valid and binding
                assignment of the related Mortgage from
                the Depositor to the Trustee, and any
                related reassignment of Assignment of
                Leases, Rents and Profits constitutes the
                legal, valid and binding assignment of any
                related Assignment of Leases, Rents and
                Profits from the Depositor to the Trustee;

         (iv)   No  claims  have been made by the  Depositor  under the  related
                lender's title insurance policy, and the Depositor has not done,
                by act or omission,  anything which would impair the coverage of
                such lender's title insurance policy; and

         (v)    To  the  best  of  the   Depositor's   knowledge,   all  of  the
                representations  and  warranties  of the  Mortgage  Loan  Seller
                contained in the Mortgage Loan  Purchase and Sale  Agreement are
                true and correct as of the date made.

         (c) It is understood and agreed that the representations and warranties
set forth in this Section 2.3 shall survive  delivery of the respective  Trustee
Mortgage Files to the Trustee until the termination of this Agreement, and shall
inure to the benefit of the  Certificateholders,  the  Servicer  and the Special
Servicer.

         (d) Upon discovery by the Custodian, the Servicer, the Special Servicer
or the  Trustee  of a breach of the  representation  and  warranty  set forth in
Section  2(c)(xli) of the Mortgage Loan Purchase and Sale  Agreement or that any
Mortgage Loan otherwise fails to


                           48

<PAGE>



constitute a Qualified Mortgage, such Person shall give prompt notice thereof to
the  Mortgage  Loan Seller and the  Mortgage  Loan  Seller  shall  correct  such
condition or repurchase  such Mortgage  Loan at the  Repurchase  Price within 85
days of discovery of such failure;  it being  understood and agreed that none of
such Persons has an obligation to conduct any investigation with respect to such
matters.

         (e) Upon discovery by the Custodian, the Servicer, the Special Servicer
or the Trustee of a breach of any  representation  or  warranty of the  Mortgage
Loan Seller in the Mortgage  Loan  Purchase and Sale  Agreement  (other than the
representation  set forth in Section  2(c)(xli)  thereof,  but including without
limitation  the  representation  as to  Loan-to-Value  Ratio  and  Debt  Service
Coverage Ratio set forth in Section  2(c)(xxiii)  thereof),  with respect to any
Mortgage  Loan,  or that any  document  required  to be  included in the Trustee
Mortgage  File  with  respect  to a  Mortgage  Loan  does  not  conform  to  the
requirements of Section 2.1, such Person shall give prompt notice thereof to the
Mortgage  Loan  Seller and the  Mortgage  Loan Seller  shall,  to the extent the
Mortgage Loan Seller is obligated to cure such breach or repurchase  the related
Mortgage Loan under the terms of the Mortgage Loan Purchase and Sale  Agreement,
either cure such breach or repurchase such Mortgage Loan at the Repurchase Price
within  85 days of the  receipt  of notice  of such  breach,  as the same may be
extended,  all  pursuant to and as more  particularly  described in the Mortgage
Loan Purchase and Sale  Agreement;  it being  understood and agreed that none of
the  Custodian,  the  Servicer,  the  Special  Servicer  and the  Trustee has an
obligation to conduct any investigation with respect to such matters (except, in
the case of the Trustee  Mortgage  Files, to the extent provided in Sections 2.1
and 2.2).

         (f) Upon  receipt by the  Servicer  from the  Depositor or the Mortgage
Loan  Seller  of the  Repurchase  Price for a  repurchased  Mortgage  Loan,  the
Servicer shall deposit such amount in the Collection  Account,  and the Trustee,
pursuant to Section 3.11,  shall,  upon receipt of a certificate  of a Servicing
Officer certifying as to the receipt by the Servicer of the Repurchase Price and
the deposit of the Repurchase Price into the Collection Account pursuant to this
Section 2.3(f),  release or cause to be released to the Mortgage Loan Seller the
related Trustee  Mortgage File and shall execute and deliver such instruments of
transfer  or  assignment,  in each  case  without  recourse,  representation  or
warranty,  as shall be prepared by the  Servicer  to vest in the  Mortgage  Loan
Seller  any  Mortgage  Loan  released  pursuant  hereto,  and any  rights of the
Depositor in, to and under the Mortgage  Loan Purchase and Sale  Agreement as it
related to such Mortgage Loan that were initially  transferred to the Trust Fund
under  Section  2.1,  and the  Trustee  and the  Servicer  shall have no further
responsibility with regard to such Trustee Mortgage File or the related Mortgage
Loan.

         (g) In the event that the  Mortgage  Loan Seller  incurs any expense in
connection  with curing a breach of a  representation  or  warranty  pursuant to
Section  2.3(d)  and (e) which  also  constitutes  a default  under the  related
Mortgage  Loan,  the Mortgage  Loan Seller shall have a right,  and the Mortgage
Loan Seller shall be  subrogated  to the rights of the Trustee,  as successor to
the mortgagee, to recover the amount of such expenses from the related


                           49

<PAGE>



Borrower. The Servicer shall use reasonable efforts in recovering,  or assisting
the Mortgage  Loan Seller in  recovering,  from such  Borrower the amount of any
such expenses.

         (h) In the event that any  litigation is commenced  which alleges facts
which, in the judgment of the Depositor, could constitute a breach of any of the
Depositor's  representations  and warranties relating to the Mortgage Loans, the
Depositor hereby reserves the right to conduct the defense of such litigation at
its expense.

         (i) The Servicer  shall use its best efforts,  in  accordance  with the
Servicing  Standard,  to enforce the  obligations of the Mortgage Loan Seller to
cure or  repurchase  any Mortgage  Loan which is  discovered  to be a "Defective
Mortgage  Loan" (as such term is defined in the Mortgage  Loan Purchase and Sale
Agreement) under the terms of the Mortgage Loan Purchase and Sale Agreement.

         SECTION 2.4.  Representations, Warranties and Covenants of the Servicer
                       and the Special Servicer.

         (a) The Servicer hereby  represents,  warrants and covenants that as of
the Closing Date, or as of such date specifically provided herein:

         (i)    The Servicer is a limited partnership,
                duly organized, validly existing and in
                good standing under the laws of the State
                of Missouri and has all licenses necessary
                to carry on its business as now being
                conducted or is in compliance with the
                laws of each state in which any Mortgaged
                Property is located to the extent
                necessary to ensure the enforceability of
                each Mortgage Loan in accordance with the
                terms of this Agreement;

         (ii)   The Servicer has the full partnership
                power, authority and legal right to
                execute and deliver this Agreement and to
                perform in accordance herewith; the
                execution and delivery of this Agreement
                by the Servicer and its performance and
                compliance with the terms of this
                Agreement do not violate the Servicer's
                certificate of limited partnership or
                constitute a default (or an event which,
                with notice or lapse of time, or both,
                would constitute a default) under, or
                result in the breach of, any material
                contract, agreement or other instrument to
                which the Servicer is a party or which may
                be applicable to the Servicer or any of
                its assets, which default or breach would
                have consequences that would materially
                and adversely affect the financial
                condition or operations of the Servicer or
                its properties taken as a whole or impair
                the ability of the Trust Fund to realize
                on the Mortgage Loans;



                           50

<PAGE>



         (iii)  This Agreement has been duly and validly
                authorized, executed and delivered by the
                Servicer and, assuming due authorization,
                execution and delivery by the other
                parties hereto, constitutes a legal, valid
                and binding obligation of the Servicer,
                enforceable against it in accordance with
                the terms of this Agreement, except as
                such enforcement may be limited by
                bankruptcy, insolvency, reorganization,
                liquidation, receivership, moratorium or
                other laws relating to or affecting
                creditors' rights generally, or by general
                principles of equity (regardless of
                whether such enforceability is considered
                in a proceeding in equity or at law);

         (iv)   The Servicer is not in violation of, and
                the execution and delivery of this
                Agreement by the Servicer and its
                performance and compliance with the terms
                of this Agreement will not constitute a
                violation with respect to, any order or
                decree of any court or any order or
                regulation of any federal, state,
                municipal or governmental agency having
                jurisdiction, or result in the creation or
                imposition of any lien, charge or
                encumbrance which, in any such event,
                would have consequences that would
                materially and adversely affect the
                financial condition or operations of the
                Servicer or its properties taken as a
                whole or impair the ability of the Trust
                Fund to realize on the Mortgage Loans;

         (v)    There is no action, suit or proceeding
                pending or, to the knowledge of the
                Servicer, threatened, against the Servicer
                which, either in any one instance or in
                the aggregate, would result in any
                material adverse change in the business,
                operations or financial condition of the
                Servicer or would, if adversely
                determined, materially impair the ability
                of the Servicer to perform under the terms
                of this Agreement or which would draw into
                question the validity of this Agreement or
                the Mortgage Loans or of any action taken
                or to be taken in connection with the
                obligations of the Servicer contemplated
                herein; and

         (vi)   No consent, approval, authorization or
                order of, or registration or filing with,
                or notice to any court or governmental
                agency or body is required for the
                execution, delivery and performance by the
                Servicer of, or compliance by the Servicer
                with, this Agreement or, if required, such
                approval has been obtained prior to the
                Cut-off Date, except to the extent that
                the failure of the Servicer to be
                qualified as a foreign limited partnership
                or licensed in one or more states is not
                necessary for the enforcement of the
                Mortgage Loans.

         (b) The Special Servicer hereby represents, warrants and covenants that
as of the Closing Date, or as of such date specifically provided herein:


                           51

<PAGE>



         (i)    The Special Servicer is a [corporation],
                duly organized, validly existing and in
                good standing under the laws of the State
                of          and has all licenses necessary
                   --------
                to carry on its business as now being
                conducted or is in compliance with the
                laws of each state in which any Mortgaged
                Property is located to the extent
                necessary to ensure the enforceability of
                each Specially Serviced Mortgage Loan in
                accordance with the terms of this
                Agreement;

         (ii)   The Special Servicer has the full
                corporate power, authority and legal right
                to execute and deliver this Agreement and
                to perform in accordance herewith; the
                execution and delivery of this Agreement
                by the Special Servicer and its
                performance and compliance with the terms
                of this Agreement do not violate the
                Special Servicer's [certificate of
                incorporation] or constitute a default (or
                an event which, with notice or lapse of
                time, or both, would constitute a default)
                under, or result in the breach of, any
                material contract, agreement or other
                instrument to which the Special Servicer
                is a party or which may be applicable to
                the Special Servicer or any of its assets,
                which default or breach would have
                consequences that would materially and
                adversely affect the condition (financial
                or otherwise) or operations of the Special
                Servicer or its properties, taken as a
                whole, or impair the ability of the Trust
                Fund to realize on the Specially Serviced
                Mortgage Loans;

         (iii)  This Agreement has been duly and validly
                authorized, executed and delivered by the
                Special Servicer and, assuming due
                authorization, execution and delivery by
                the other parties hereto, constitutes a
                legal, valid and binding obligation of the
                Special Servicer, enforceable against it
                in accordance with the terms of this
                Agreement, except as such enforcement may
                be limited by bankruptcy, insolvency,
                reorganization, liquidation, receivership,
                moratorium or other laws relating to or
                affecting creditors' rights generally, or
                by general principles of equity
                (regardless of whether such enforceability
                is considered in a proceeding in equity or
                at law);

         (iv)   The Special Servicer is not in violation
                of, and the execution and delivery of this
                Agreement by the Special Servicer and its
                performance and compliance with the terms
                of this Agreement will not constitute a
                violation with respect to, any order or
                decree of any court or any order or
                regulation of any federal, state,
                municipal or governmental agency having
                jurisdiction, or result in the creation or
                imposition of any lien, charge or
                encumbrance which, in any such event,
                would have consequences that would
                materially and adversely affect the
                condition (financial or otherwise) or
                operations of the Special Servicer or its


                           52

<PAGE>



                properties taken as a whole or impair the
                ability of the Trust Fund to realize on
                the Specially Serviced Mortgage Loans;

         (v)    There is no action, suit or proceeding
                pending or, to the knowledge of the
                Special Servicer, threatened, against the
                Special Servicer which, either in any one
                instance or in the aggregate, would result
                in any material adverse change in the
                business, operations or financial
                condition of the Special Servicer or
                would, if adversely determined, materially
                impair the ability of the Special Servicer
                to perform under the terms of this
                Agreement or which would draw into
                question the validity of this Agreement or
                the Specially Serviced Mortgage Loans or
                of any action taken or to be taken in
                connection with the obligations of the
                Special Servicer contemplated herein; and

         (vi)   No consent, approval, authorization or
                order of, or registration or filing with,
                or notice to any court or governmental
                agency or body is required for the
                execution, delivery and performance by the
                Special Servicer of, or compliance by the
                Special Servicer with, this Agreement or,
                if required, such approval has been
                obtained prior to the Cut-off Date, except
                to the extent that the failure of the
                Special Servicer to be qualified as a
                foreign limited partnership or licensed in
                one or more states is not necessary for
                the enforcement of the Specially Serviced
                Mortgage Loans.

         (c) It is understood and agreed that the representations and warranties
set forth in this Section shall survive  delivery of the Trustee  Mortgage Files
to the Trustee or the Custodian on behalf of the Trustee  until the  termination
of this  Agreement,  and  shall  inure to the  benefit  of the  Trustee  and the
Depositor.  Upon discovery by the Depositor,  the Servicer, the Special Servicer
or a Responsible Officer of the Trustee (or upon written notice thereof from any
Certificateholder)  of a breach of any of the representations and warranties set
forth in this Section which  materially  and adversely  affects the interests of
the  Certificateholders,  the Servicer, the Special Servicer or the Trustee with
respect to any  Mortgage  Loan,  the party  discovering  such breach  shall give
prompt written notice to the other parties hereto.

         SECTION 2.5.  Execution and Delivery of Certificates; Issuance of 
                       Lower-Tier Regular Interests.

         The Trustee acknowledges the assignment to it of the Mortgage Loans and
the delivery to it of the Trustee Mortgage Files to the Custodian (to the extent
the documents  constituting the Trustee Mortgage Files are actually delivered to
the  Custodian),  subject to the  provisions of Section 2.1 and Section 2.2 and,
concurrently  with such delivery,  (i)  acknowledges  the issuance of and hereby
declares  that it holds  the  Lower-Tier  Regular  Interests  on  behalf  of the
Upper-Tier  REMIC and the  Holders of the Regular  Certificates  and the Class R
Certificates


                           53

<PAGE>



and (ii) has caused to be executed and caused to be authenticated  and delivered
to or upon the  order of the  Depositor,  or as  directed  by the  terms of this
Agreement,  Class A, Class B, Class C, [Class  [EC],  Class [PO],  Class  [IO]],
Class R and Class LR  Certificates  in  authorized  denominations,  in each case
registered  in the  names  set  forth in such  order of the  Depositor  or as so
directed in this Agreement and duly authenticated by the  Authenticating  Agent,
which  Certificates  (described in the preceding clause (ii)) evidence ownership
of the entire Trust Fund.

         SECTION 2.6.  Miscellaneous REMIC Provisions.

         (a) The Class A-L, Class B-L,  Class C-L and [Class  [PO]-L]  Interests
are hereby designated as "regular  interests" in the Lower-Tier REMIC within the
meaning of Section  860G(a)(1) of the Code,  and the Class LR  Certificates  are
hereby  designated as the sole class of "residual  interests" in the  Lower-Tier
REMIC within the meaning of Section  860G(a)(2) of the Code.  The Class A, Class
B, Class C,  [Class  [EC],  Class [PO] and Class [IO]]  Certificates  are hereby
designated as "regular  interests" in the Upper-Tier REMIC within the meaning of
Section  860G(a)(1)  of the  Code  and  the  Class  R  Certificates  are  hereby
designated  as the sole class of "residual  interests" in the  Upper-Tier  REMIC
within the meaning of Section 860G(a)(2) of the Code. The Closing Date is hereby
designated as the "Startup Day" of the Lower-Tier REMIC and the Upper-Tier REMIC
within the  meaning of Section  860G(a)(9)  of the Code.  The  "latest  possible
maturity date" of the Lower-Tier Regular Interests and the Regular  Certificates
for purposes of Code Section  860G(a)(1)  is the  Scheduled  Final  Distribution
Date.  The  initial  Certificate  Balance  of each Class of  Lower-Tier  Regular
Interests  is  equal  to  the  Certificate  Balance  of  the  Related  Class  of
Certificates.  The  pass-through  rate  of  each  Class  of  Lower-Tier  Regular
Interests is a per annum rate equal to the Lower-Tier Pass-Through Rate.

         (b) None of the Mortgage  Loan Seller,  Depositor,  Trustee or Servicer
shall enter into any  arrangement  by which the Trust Fund will receive a fee or
other compensation for services other than as specifically contemplated herein.

         SECTION 2.7.  Documents Not Delivered to Custodian.

         All original documents relating to the Mortgage Loans which are part of
the Servicer  Mortgage File are and shall be held by the Servicer,  in trust for
the  benefit  of the  Trustee  on  behalf of the  Certificateholders.  The legal
ownership  of all records  and  documents  with  respect to each  Mortgage  Loan
prepared by or which come into the possession of the Servicer shall  immediately
vest in the Trustee, in trust for the benefit of the Certificateholders.



                           54

<PAGE>




                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS

         SECTION    3.1.  Servicer to Act as Servicer;  Special  Servicer to Act
                          as Special Servicer; Administration of the Mortgage 
                          Loans.

         (a) The  Servicer  and the  Special  Servicer,  each as an  independent
contractor,  shall service and  administer the Mortgage Loans (or in the case of
the  Special  Servicer,  the  Specially  Serviced  Mortgaged  Loans  and the REO
Mortgage Loans) on behalf of the Trust Fund solely in the best interests of, and
for the  benefit of, all of the  Certificateholders  and the Trustee (as trustee
for the  Certificateholders)  in accordance with the terms of this Agreement and
the respective  Mortgage Loans. In furtherance of, and to the extent  consistent
with, the foregoing, and except to the extent that this Agreement provides for a
contrary  specific  course  of  action,  each of the  Servicer  and the  Special
Servicer shall service and  administer  each Mortgage Loan in the same manner in
which,  and with the same care,  skill,  prudence and diligence  with which,  it
services  and  administers   similar   mortgage  loans  for  other   third-party
portfolios,  giving  due  consideration  to  customary  and usual  standards  of
practice of prudent  institutional  commercial mortgage loan servicers used with
respect to loans  comparable to the Mortgage Loans,  and taking into account its
other obligations hereunder, but without regard to:

         (i)    any other relationship that the Servicer,  the Special Servicer,
                any sub- servicer or any Affiliate of the Servicer,  the Special
                Servicer or any subservicer  may have with the related  Borrower
                or any Affiliate of such Borrower;

         (ii)   the ownership of any Certificate by the
                Servicer, the Special Servicer or any
                Affiliate of either;

         (iii)  the Servicer's, the Trustee's [or the Fiscal Agent's] obligation
                to make P&I Advances or Property  Advances or to incur servicing
                expenses with respect to such Mortgage Loan;

         (iv)   the  Servicer's,  the Special  Servicer's or any  sub-servicer's
                right to receive compensation for its services hereunder or with
                respect to any particular transaction; or

         (v)    the  ownership  or  servicing  or  management  for others by the
                Servicer, the Special Servicer or any sub-servicer, of any other
                mortgage loans or property.


                           55

<PAGE>



         The  standards  set forth  above  with  respect  to the  conduct of the
Servicer  and the  Special  Servicer  in the  performance  of  their  respective
obligations  under  this  Agreement  is  herein  referred  to as the  "Servicing
Standard."

         The  Servicer's  or the Special  Servicer's  liability  for actions and
omissions in its capacity as Servicer or Special  Servicer,  as the case may be,
hereunder is limited as provided herein (including, without limitation, pursuant
to Section 6.3). To the extent  consistent with the foregoing and subject to any
express  limitations set forth in this  Agreement,  the Servicer and the Special
Servicer  shall seek to maximize the timely and  complete  recovery of principal
and interest on the Notes;  provided,  however,  that nothing  herein  contained
shall be  construed  as an express or implied  guarantee  by the Servicer or the
Special Servicer of the  collectability  of the Mortgage Loans.  Subject only to
the  above-described  Servicing  Standard and the terms of this Agreement and of
the respective  Mortgage Loans, the Servicer and the Special Servicer shall have
full power and  authority,  acting  alone or through  sub-servicers  (subject to
paragraph (d) of this Section 3.1 and to Section 3.2), to do or cause to be done
any and all things in connection  with such servicing and  administration  which
they may deem  necessary or desirable.  Without  limiting the  generality of the
foregoing,  the  Servicer  and the Special  Servicer  shall,  and each is hereby
authorized  and  empowered by the Trustee to, with respect to each Mortgage Loan
and the related Mortgaged Property,  prepare,  execute and deliver, on behalf of
the  Certificateholders  and the Trustee or any of them,  any and all  financing
statements, continuation statements and other documents or instruments necessary
to maintain the lien on the related Mortgaged  Property and related  collateral;
any  modifications,  waivers,  consents or  amendments to or with respect to any
Mortgage Loan or any documents  contained in the related  Mortgage File; and any
and all  instruments  of  satisfaction  or  cancellation,  or of partial or full
release  or  discharge,  and  all  other  comparable  instruments,  if,  in  its
reasonable   judgment,   such   action   is  in  the  best   interests   of  the
Certificateholders and is in accordance with, or is required by, this Agreement.
Notwithstanding  the  foregoing,  neither the Servicer nor the Special  Servicer
shall  modify,  amend,  waive or  otherwise  consent to the change of the stated
Maturity Date of any Mortgage  Loan, the payment of principal of, or interest or
Default  Interest on, any Mortgage  Loan, or any other term of a Mortgage  Loan,
unless (a) such modification, amendment, waiver or consent is not a "significant
modification" under Section 1001 of the Code,  including proposed,  temporary or
final  Treasury   regulations   thereunder,   or  Treasury  Regulations  Section
1.860G-2(b)(3)  (other  than  clause  (i)  thereof),  (b)  to  the  extent  such
modification,  amendment,  waiver or consent  would  constitute  a  "significant
modification"  under the preceding  clause (a), such Mortgage Loan is in default
or a default with respect thereto is reasonably  foreseeable or (c) permitted by
Section  3.10;  provided,  however,  that  neither the Master  Servicer  nor the
Special Servicer may agree to any retroactive modification, amendment, waiver or
consent.  The Servicer and the Special Servicer shall service and administer the
Mortgage  Loans in accordance  with  applicable  state and federal law and shall
provide to the  Borrowers  any reports  required to be provided to them thereby.
Subject  to Section  3.11,  the  Trustee  shall,  upon the  receipt of a written
request of a Servicing  Officer,  execute and  deliver to the  Servicer  and the
Special  Servicer  any powers of attorney  and other  documents  prepared by the
Servicer or the Special  Servicer and necessary or appropriate  (as certified in
such written request) to enable the Servicer


                           56

<PAGE>



and the Special Servicer to carry out their servicing and administrative  duties
hereunder;  provided,  however,  that the  Trustee  shall not be liable  for any
actions of the Servicer or Special Servicer under any such powers of attorney.

         (b) Unless  otherwise  provided in the related Note, the Servicer shall
apply any partial  Principal  Prepayment  received on a Mortgage  Loan on a date
other than a Due Date to the  principal  balance of such Mortgage Loan as of the
Due Date  immediately  following  the date of receipt of such partial  Principal
Prepayment.

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

         (d) The Servicer or the Special  Servicer may enter into  sub-servicing
agreements with third parties with respect to any of its respective  obligations
hereunder,  provided that (1) any such  agreement  shall be consistent  with the
provisions of this Agreement and (2) no sub-servicer retained by the Servicer or
the Special  Servicer shall grant any  modification,  waiver or amendment to any
Mortgage Loan without the approval of the Servicer or the Special  Servicer,  as
applicable,  and (3) such agreement  shall be consistent  with the standards set
forth in  Section  3.1(a).  Any such  sub-servicing  agreement  may  permit  the
sub-servicer to delegate its duties to agents or  subcontractors  so long as the
related  agreements  or  arrangements  with such  agents or  subcontractors  are
consistent with the provisions of this Section 3.1(d).

         Any sub-servicing agreement entered into by the Servicer or the Special
Servicer,  shall  provide that it may be assumed or terminated by the Trustee if
the Trustee or a successor  Servicer or Special  Servicer has assumed the duties
of the  Servicer  or the  Special  Servicer,  as  applicable,  without  cost  or
obligation  to the  assuming or  terminating  party or the Trust Fund,  upon the
assumption  by the  Trustee or a successor  Servicer or Special  Servicer of the
obligations of the Servicer or the Special Servicer, as applicable,  pursuant to
Section 7.2.

         Any  sub-servicing  agreement,  and any other  transactions or services
relating to the Mortgage Loans involving a  sub-servicer,  shall be deemed to be
between  the  Servicer  or  the  Special  Servicer,  as  applicable,   and  such
sub-servicer  alone,  and the  Trustee and the  Certificateholders  shall not be
deemed parties thereto and shall have no claims, rights, obligations,  duties or
liabilities with respect to the sub-servicer,  including the Depositor acting in
such capacity, except as set forth in Section 3.1(e).

         (e) If the  Trustee  or any  successor  Servicer  or  Special  Servicer
assumes the obligations of the Servicer or the Special Servicer,  as applicable,
in  accordance  with  Section  7.2,  the Trustee or such  successor  Servicer or
Special  Servicer,  to the  extent  necessary  to  permit  the  Trustee  or such
successor  Servicer or Special  Servicer to carry out the  provisions of Section
7.2,


                           57

<PAGE>



shall, without act or deed on the part of the Trustee or such successor Servicer
or  Special  Servicer,  succeed  to all of the  rights  and  obligations  of the
Servicer or Special Servicer under any  sub-servicing  agreement entered into by
the  Servicer or Special  Servicer  pursuant to Section  3.1(d),  subject to the
right of termination by the Trustee set forth in Section 3.1(d).  In such event,
the Trustee or such  successor  Servicer or Special  Servicer shall be deemed to
have assumed all of the Servicer's or Special  Servicer's  interest therein (but
not any  liabilities  or  obligations  in  respect of acts or  omissions  of the
Servicer  or  Special  Servicer  prior to such  deemed  assumption)  and to have
replaced the Servicer or the Special Servicer, as applicable, as a party to such
sub-servicing  agreement to the same extent as if such  sub-servicing  agreement
had been  assigned to the Trustee or such  successor  Servicer,  except that the
Servicer or the Special  Servicer shall not thereby be relieved of any liability
or  obligations  under such  sub-servicing  agreement  that accrued prior to the
assumption  of duties  hereunder  by the Trustee or such  successor  Servicer or
Special Servicer.

         In the event that the  Trustee  or any  successor  Servicer  or Special
Servicer  assumes  the  servicing  obligations  of the  Servicer  or the Special
Servicer,  as the case may be,  upon  request of the  Trustee or such  successor
Servicer  or  Special  Servicer,  as the case may be,  the  Servicer  or Special
Servicer  shall,  at its own expense,  deliver to the Trustee or such  successor
Servicer  or Special  Servicer  (as the case may be) all  documents  and records
relating  to any  sub-servicing  agreement  and the  Mortgage  Loans  then being
serviced  thereunder  and an accounting of amounts  collected and held by it, if
any, and the Servicer will  otherwise use its best efforts to effect the orderly
and  efficient  transfer of any  sub-servicing  agreement to the Trustee or such
successor Servicer.

         SECTION 3.2.  Liability of the Servicer.

         Notwithstanding any sub-servicing  agreement,  any of the provisions of
this Agreement  relating to agreements or  arrangements  between the Servicer or
Special  Servicer  and any  Person  acting  as  sub-servicer  (or its  agents or
subcontractors)  or any  reference to actions taken through any Person acting as
sub-servicer or otherwise,  the Servicer or the Special Servicer, as applicable,
shall   remain   obligated   and   primarily   liable   to   the   Trustee   and
Certificateholders  for the servicing and administering of the Mortgage Loans in
accordance  with the  provisions of this  Agreement  without  diminution of such
obligation  or  liability  by  virtue  of  such   sub-servicing   agreements  or
arrangements  or by virtue of  indemnification  from the Depositor or any Person
acting as sub-servicer (or its agents or  subcontractors) to the same extent and
under the same terms and conditions as if the Servicer or Special  Servicer,  as
applicable,  were  servicing and  administering  the Mortgage  Loans alone.  The
Servicer or the Special Servicer, as applicable, shall be entitled to enter into
an agreement with any sub-servicer providing for indemnification of the Servicer
or the  Special  Servicer,  as  applicable,  by such  sub-servicer,  and nothing
contained  in  this   Agreement   shall  be  deemed  to  limit  or  modify  such
indemnification,  but no such agreement for  indemnification  shall be deemed to
limit or modify this Agreement.



                           58

<PAGE>



         SECTION 3.3.  Collection of Certain Mortgage Loan Payments.

         The Servicer and the Special Servicer shall make reasonable  efforts to
collect all payments  called for under the terms and  provisions of the Mortgage
Loans when the same shall be due and payable,  and shall follow such  collection
procedures as are consistent  with the Servicing  Standard,  including using its
best  efforts in  accordance  with the  Servicing  Standard  to  collect  income
statements and rent rolls from the related  Borrowers as required by the related
Mortgage  Loan  Documents  and  providing  (in the  case of the  Servicer  only)
reasonable advance notice to such Borrowers of Balloon Payments due with respect
to such  Mortgage  Loans.  Consistent  with the  foregoing,  the Servicer or the
Special  Servicer,  as applicable,  may in its discretion waive any late payment
charge or penalty fees in  connection  with any  delinquent  Monthly  Payment or
Balloon Payment with respect to any Mortgage Loan.

         SECTION  3.4.  Collection of Taxes, Assessments and Similar Items.

         (a) With respect to each Mortgage Loan (other than REO Mortgage Loans),
the  Servicer  shall  maintain  accurate  records  with  respect to each related
Mortgaged Property reflecting the status of taxes, assessments and other similar
items  that are or may become a lien on such  related  Mortgaged  Property,  the
status of insurance  premiums  payable  with respect  thereto and the amounts of
Escrow Payments,  if any,  required in respect  thereof.  From time to time, the
Servicer  shall (i)  obtain all bills for the  payment of such items  (including
renewal  premiums),  and (ii) effect  payment of all such bills with  respect to
each such  Mortgaged  Property  prior to the  applicable  penalty or termination
date, in each case employing for such purpose  Escrow  Payments as allowed under
the terms of such  Mortgage  Loan.  If a Borrower  fails to make any such Escrow
Payment on a timely basis or collections  from such Borrower are insufficient to
pay any such item  before  the  applicable  penalty  or  termination  date,  the
Servicer  shall (in  accordance  with Section 3.8 with respect to the payment of
insurance  premiums)  advance the amount necessary to effect payment of any such
item, unless the Servicer, in its good faith business judgment,  determines that
such Advance  would be a  Nonrecoverable  Advance.  With respect to any Mortgage
Loan as to which the related  Borrower is not required to make Escrow  Payments,
if such Borrower  fails to effect  payment of any such bill,  then, the Servicer
shall (in  accordance  with Section 3.8 with respect to the payment of insurance
premiums)  advance the amount necessary to effect payment of any such bill on or
before the applicable penalty or termination date; provided,  that, with respect
to the payment of taxes and  assessments  the  Servicer  shall make such advance
within five Business Days after the Servicer has received confirmation that such
item has not been paid,  the  Servicer  determines,  in its good faith  business
judgment,  that such Property  Advance would be a  Nonrecoverable  Advance.  The
Servicer shall be entitled to reimbursement  of Property  Advances that it makes
pursuant to the preceding  sentence,  with interest thereon at the Advance Rate,
from amounts  received on or in respect of the Mortgage  Loan  respecting  which
such  Property  Advance  was  made or if such  Property  Advance  has  become  a
Nonrecoverable  Advance,  to  the  extent  permitted  by  Section  3.6  of  this
Agreement.  No costs  incurred by the Servicer in effecting the payment of taxes
and  assessments  on  the  Mortgaged   Properties  shall,  for  the  purpose  of
calculating distributions to


                           59

<PAGE>



Certificateholders,  be added to the amount  owing  under the  related  Mortgage
Loans, notwithstanding that the terms of such Mortgage Loans so permit.

         (b) The  Servicer  shall  segregate  and hold all funds  collected  and
received pursuant to any Mortgage Loan constituting Escrow Payments separate and
apart  from any of its own funds and  general  assets  and shall  establish  and
maintain one or more custodial  accounts (each, an "Escrow  Account") into which
all  Escrow  Payments  shall be  deposited  within  one (1)  Business  Day after
receipt.  The Servicer  shall also deposit into each Escrow  Account any amounts
representing losses on Permitted Investments in which amounts on deposit in such
Escrow  Account have been invested  pursuant to Section 3.7(b) and any Insurance
Proceeds, Condemnation Proceeds or Liquidation Proceeds which are required to be
applied to the restoration or repair of the related Mortgaged  Property pursuant
to the related Mortgage Loan.  Escrow Accounts shall be entitled,  "Midland Loan
Services, L.P., as Servicer, in trust for
                            , as Trustee in trust for
Holders of
Commercial Mortgage Pass-Through Certificates, Series
           , and Various Borrowers."  Withdrawals from an
Escrow Account may be made by the Servicer only:

         (i)    to effect timely payments of items with
                respect to which Escrow Payments are
                required pursuant to the related Mortgage;

         (ii)   to transfer funds to the Collection
                Account to reimburse the Servicer, the
                Trustee [or the Fiscal Agent], as
                applicable, for any Advance relating to
                Escrow Payments, but only from amounts
                received with respect to the related
                Mortgage Loan which represent late
                collections of Escrow Payments thereunder;

         (iii)  for  application  to the  restoration  or repair of the  related
                Mortgaged  Property in accordance with the related Mortgage Loan
                and the Servicing Standard;

         (iv)   to clear and terminate such Escrow Account
                upon the termination of this Agreement;

         (v)    to pay from time to time to the Servicer
                any interest or investment income earned
                on funds deposited in such Escrow Account
                pursuant to Section 3.7(b) to the extent
                (a) permitted by law and (b) not required
                to be paid to the related Borrower under
                the terms of the related Mortgage Loan or
                by law, or to pay such interest or income
                to the related Borrower if such income is
                required to paid to the related Borrower
                under law or by the terms of the related
                Mortgage Loan;

         (vi)   to remit to the related Borrower the
                Financial and Lease Reporting Fee as and
                when required pursuant to the related
                Mortgage; and


                           60

<PAGE>



         (vii)  to remove any funds  deposited in such Escrow  Account that were
                not required to be deposited therein.

         SECTION 3.5. Collection Account; Distribution Account.

         (a) The Servicer shall establish and maintain the Collection Account in
the Trustee's name, for the benefit of the Certificateholders and the Trustee as
the Holder of the Lower-Tier Regular Interests.  The Collection Account shall be
established and maintained as an Eligible Account. The Servicer shall deposit or
cause  to be  deposited  in the  Collection  Account  within  one  Business  Day
following receipt the following payments and collections  received or made by it
on or with respect to the Mortgage Loans:

         (i)    all payments on account of principal on
                the Mortgage Loans, including the
                principal component of Unscheduled
                Payments on the Mortgage Loans;

         (ii)   all payments on account of interest and Default  Interest on the
                Mortgage  Loans  and the  interest  portion  of all  Unscheduled
                Payments and all Prepayment Premiums;

         (iii)  any amounts required to be deposited  pursuant to Section 3.7(b)
                in connection with losses realized on Permitted Investments with
                respect to funds held in the Collection  Account and pursuant to
                Section 3.25 in connection with Prepayment Interest Shortfalls;

         (iv)   (x)  all  Net  REO  Proceeds  transferred  from  an REO  Account
                pursuant to Section 3.17(b) and (y) all  Condemnation  Proceeds,
                Insurance Proceeds and Net Liquidation  Proceeds not required to
                be applied to the restoration or repair of the related Mortgaged
                Property;

         (v)    any amounts  received from Borrowers which represent  recoveries
                of  Property  Protection  Expenses  or  Property  Advances  made
                pursuant to Section 3.4; and

         (vi)   any other amounts required by the
                provisions of this Agreement to be
                deposited into the Collection Account by
                the Servicer or the Special Servicer,
                including, without limitation, proceeds of
                any purchase or repurchase of a Mortgage
                Loan pursuant to Section 2.3(d) or (e),
                Section 3.18 or Section 9.1.

         The foregoing requirements for deposits in the Collection Account shall
be  exclusive,  it being  understood  and  agreed  that,  without  limiting  the
generality  of the  foregoing,  payments in the nature of late payment  charges,
late fees, Assumption Fees, loan modification


                           61

<PAGE>



fees, loan service  transaction fees,  extension fees, demand fees,  beneficiary
statement  charges  and similar  fees need not be  deposited  in the  Collection
Account by the  Servicer  and, to the extent  permitted by  applicable  law, the
Servicer or the Special Servicer, as applicable, shall be entitled to retain any
such charges and fees received with respect to the Mortgage  Loans. In the event
that the Servicer deposits in the Collection  Account any amount not required to
be deposited therein, the Servicer may at any time withdraw such amount from the
Collection Account, any provision herein to the contrary notwithstanding.

         (b) The Trustee shall establish and maintain the  Distribution  Account
in the name of the Trustee, in trust for the benefit of the  Certificateholders.
The  Distribution  Account shall be  established  and  maintained as an Eligible
Account.

         (c) Funds in the Collection Account and the Distribution Account may be
invested in Permitted  Investments in accordance  with the provisions of Section
3.7. The Servicer  shall give written  notice to the Trustee of the location and
account number of the Collection Account and shall notify the Trustee in writing
prior to any subsequent change thereof.

         SECTION 3.6.  Permitted Withdrawals from the Collection Account.

         The Servicer may make withdrawals  from the Collection  Account only as
described below (the order set forth below not constituting an order of priority
for such withdrawals):

         (i)    to remit to the Trustee, for deposit in
                the Distribution Account, the amounts
                required to be deposited in the
                Distribution Account pursuant to Section
                4.6;

         (ii)   to pay or reimburse the Servicer, the
                Trustee [or the Fiscal Agent] for
                Advances, the right of the Servicer, the
                Trustee [or the Fiscal Agent] to reimburse
                itself pursuant to this clause (ii) being
                limited to either (x) any collections on
                or in respect of the particular Mortgage
                Loan or REO Property respecting which each
                such Advance was made, or (y) any other
                amounts in the Collection Account in the
                event that such Advances have been deemed
                to be Nonrecoverable Advances or are not
                recovered from recoveries in respect of
                the related Mortgage Loan or REO Property
                after a Final Recovery Determination;

         (iii)  to pay to the Servicer, the Trustee [or
                the Fiscal Agent] the Advance Interest
                Amount;

         (iv)   to pay on or before each Remittance Date to the Servicer and the
                Special  Servicer,  as applicable,  as compensation,  the unpaid
                Servicing  Fee  and  Special  Servicing  Fee,  respectively,  in
                respect of the related


                           62

<PAGE>



                Distribution Date (in each case, reduced up to the amount of any
                Prepayment Interest Shortfalls with respect to such Distribution
                Date, in accordance  with Section 3.25), to be paid, in the case
                of the  Servicing  Fee,  from  interest  received on the related
                Mortgage  Loans,  and to pay from time to time,  to the Servicer
                any interest or investment  income earned on funds  deposited in
                the Collection Account, and to pay to the Servicer as additional
                Servicing  Compensation any Prepayment Interest Surplus received
                in the preceding Collection Period and to pay to the Servicer or
                the  Special   Servicer,   as  applicable,   any  other  amounts
                constituting Servicing Compensation;

         (v)    to pay on or before each Distribution Date
                to the Depositor, the Mortgage Loan Seller
                or the purchaser of any Specially Serviced
                Mortgage Loan or REO Property, as the case
                may be, with respect to each Mortgage Loan
                or REO Property that has previously been
                purchased or repurchased by it pursuant to
                Section 2.3(d), 2.3(e), Section 3.18 or
                Section 9.1, all amounts received thereon
                during the related Collection Period and
                subsequent to the date as of which the
                amount required to effect such purchase or
                repurchase was determined;

         (vi)   to the extent not reimbursed or paid
                pursuant to any other clause of this
                Section 3.6, to reimburse or pay the
                Servicer, the Special Servicer, the
                Trustee, the Depositor [and/or the Fiscal
                Agent] for unpaid items incurred by or on
                behalf of such Person pursuant to the
                second sentence of Section 3.7(c), Section
                3.8(a), Section 3.10, Section 3.12(d),
                Section 3.17(a), (b) and (c), Section
                3.18(a), 6.3, 7.4, 8.5(d), 9.1(d) or
                Section 10.7, or any other provision of
                this Agreement pursuant to which such
                Person is entitled to reimbursement or
                payment from the Trust Fund, in each case
                only to the extent reimbursable under such
                Section, it being acknowledged that this
                clause (vi) shall not be deemed to modify
                the substance of any such Section,
                including the provisions of such Section
                that set forth the extent to which one of
                the foregoing Persons is or is not
                entitled to payment or reimbursement;

         (vii)  to  deposit  in  one  or  more  separate,  non-interest  bearing
                accounts any amount  reasonably  determined by the Trustee to be
                necessary to pay any  applicable  federal,  state or local taxes
                imposed on the Lower-Tier REMIC under the  circumstances  and to
                the extent described in Section 4.5;

         (viii) to withdraw any amount deposited into the
                Collection Account that was not required
                to be deposited therein; and



                           63

<PAGE>



         (ix)   to clear and terminate the Collection
                Account pursuant to Section 9.1.

         The Servicer shall keep and maintain separate accounting, on a Mortgage
Loan-  by-Mortgage Loan basis, for the purpose of justifying any withdrawal from
the Collection Account pursuant to subclauses (ii) - (viii) above.

         The Servicer shall pay to the Trustee or the Special  Servicer from the
Collection Account (to the extent permitted by clauses (i)-(viii) above) amounts
permitted to be paid to the Trustee or the Special Servicer therefrom,  promptly
upon  receipt of a  certificate  of a  Responsible  Officer of the  Trustee or a
Servicing  Officer of the Special Servicer,  as applicable,  describing the item
and  amount to which the  Trustee  or the  Special  Servicer  is  entitled.  The
Servicer may rely conclusively on any such certificate and shall have no duty to
recalculate the amounts stated therein.

         The Trustee,  the Special  Servicer and the Servicer shall in all cases
have a right  prior to the  Certificateholders  to any funds on  deposit  in the
Collection  Account  from  time to time  for the  reimbursement  or  payment  of
Servicing Compensation, Advances (subject to the limitation set forth in Section
3.6(ii)) and their respective  expenses  (including  Advance  Interest  Amounts)
hereunder to the extent such  expenses are to be reimbursed or paid from amounts
on deposit in the Collection Account pursuant to this Agreement.

         SECTION 3.7.  Investment of Funds in the Collection Account, the
                       Distribution Account and the Reserve Accounts.

         (a) The  Servicer  (or with  respect to any REO  Account,  the  Special
Servicer) may direct (or, with respect to the  Distribution  Account,  cause the
Trustee  to  direct)  any  depository  institution  maintaining  the  Collection
Account,  the  Distribution  Account,  any REO Account or (subject to applicable
laws and the related  Mortgage Loan Documents) any Reserve  Accounts (each,  for
purposes of this  Section 3.7, an  "Investment  Account") to invest the funds in
such Investment Account in one or more Permitted  Investments that bear interest
or are sold at a discount,  and that mature,  unless payable on demand, no later
than the Business Day  preceding the date on which such funds are requited to be
withdrawn from such Investment  Account  pursuant to this  Agreement;  provided,
however,  that all  investments in the  Distribution  Account,  including  those
payable on demand, shall mature no later than the Business Day prior to the next
Distribution  Date.  Any  direction  by the  Servicer (or with respect to an REO
Account,  the  Special  Servicer)  to invest  funds on deposit in an  Investment
Account shall be in writing and shall certify that the requested investment is a
Permitted Investment which matures at or prior to the time required hereby or is
payable on demand.  In the case of any Reserve  Account,  the Servicer shall act
upon the written  request of the  related  Borrower or Manager to the extent the
Servicer  is required  to do so under the terms of the  related  Mortgage  Loan,
provided  that in the  absence of  appropriate  written  instructions  from such
Borrower or Manager  meeting the  requirements of this Section 3.7, the Servicer
shall have no obligation  to, but will be entitled to, direct the  investment of
funds in such Reserve Accounts. All such Permitted


                           64

<PAGE>



Investments shall be held to maturity,  unless payable on demand. Any investment
of funds in an  Investment  Account shall be made in the name of the Trustee (in
its  capacity as such) or in the name of a nominee of the  Trustee.  The Trustee
shall have sole control (except with respect to investment direction which shall
be in the sole control of the Servicer or the Special  Servicer,  as applicable,
as an  independent  contractor to the Trust Fund) over each such  investment and
any  certificate or other  instrument  evidencing any such  investment  shall be
delivered  directly to the Trustee or its agent  (which  shall  initially be the
Servicer), together with any document of transfer, if any, necessary to transfer
title to such  investment to the Trustee or its nominee.  The Trustee shall have
no responsibility or liability with respect to the investment  directions of the
Servicer or the Special Servicer or any losses resulting therefrom, whether from
Permitted  Investments  or  otherwise.  In the event  amounts  on  deposit in an
Investment Account are at any time invested in a Permitted Investment payable on
demand, the Servicer or the Special Servicer, as applicable, shall:

              (x) consistent  with any notice  required to be given  thereunder,
                  demand  that  payment  thereon  be made on the  last  day such
                  Permitted  Investment  may  otherwise  mature  hereunder in an
                  amount  equal to the lesser of (1) all  amounts  then  payable
                  thereunder and (2) the amount required to be withdrawn on such
                  date; and

              (y) demand  payment of all amounts due  thereunder  promptly  upon
                  determination  by the  Servicer  or the Special  Servicer,  as
                  applicable,   that  such   Permitted   Investment   would  not
                  constitute  a  Permitted   Investment   in  respect  of  funds
                  thereafter on deposit in the related Investment Account.

         (b) All income and gain realized from  investment of funds deposited in
the Collection Account,  the Distribution  Account and any Reserve Account as to
which the related  Borrower is not entitled to interest thereon shall be for the
benefit of the Servicer  (other than income or gain realized from  investment of
funds on deposit in the Distribution Account made by the Trustee on the Business
Day prior to any Distribution Date that matures on such  Distribution  Date) and
all income and gain  realized  from  investment  of funds  deposited  in any REO
Account shall be for the benefit of the Special  Servicer  and,  other than with
respect to the  Distribution  Account,  may be  withdrawn by the Servicer or the
Special  Servicer,  as applicable,  from time to time in accordance with Section
3.6 and Section  3.17(b),  as  applicable.  The  Servicer  may request  that the
Trustee withdraw and remit to the Servicer all amounts due to it with respect to
the Distribution Account pursuant to the preceding sentence.  The Servicer shall
deposit  from  its own  funds in the  Collection  Account  and the  Distribution
Account,  as the case may be, the amount of any loss  incurred in respect of any
such  Permitted  Investment  immediately  upon  realization of such loss and the
Special  Servicer shall deposit from its own funds in any REO Account the amount
of any loss  incurred in respect of any such  Permitted  Investment  immediately
upon realization of such loss. The Servicer shall also deposit into each Reserve
Account any amounts representing losses on Permitted Investments in which such


                           65

<PAGE>



Reserve  Accounts  have been  invested,  except to the extent  that  amounts are
invested for the benefit of the Borrower  under  applicable  law or the terms of
the related Mortgage Loan. The income and gain realized from investment of funds
deposited in any Reserve  Account shall be paid from time to time to the related
Borrower to the extent required under the Mortgage Loan or applicable law.

         (c) Except as otherwise  expressly  provided in this Agreement,  if any
default occurs in the making of a payment due under any Permitted Investment, or
if a default  occurs  in any  other  performance  required  under any  Permitted
Investment,  the Trustee  may,  and upon the request of Holders of  Certificates
representing  at least 51% of the  aggregate  Voting  Rights of any Class shall,
take such action as may be appropriate  to enforce such payment or  performance,
including the  institution and  prosecution of appropriate  proceedings.  In the
event the Trustee  takes any such action,  the Trust Fund shall pay or reimburse
the  Trustee  for  all  reasonable  out-of-pocket  expenses,  disbursements  and
advances incurred or made by the Trustee in connection  therewith.  In the event
that the  Trustee  does not take any such  action,  the  Servicer  may take such
action at its own cost and expense.

         SECTION 3.8.  Maintenance of Insurance Policies and Errors and
                       Omissions and Fidelity Coverage.

         (a) The Servicer on behalf of the Trustee, as mortgagee,  shall use its
reasonable  efforts  in  accordance  with the  Servicing  Standard  to cause the
related  Borrower to maintain  for each  Mortgage  Loan (other than REO Mortgage
Loans), and if the Borrower does not so maintain, shall itself maintain (subject
to the provisions of this Agreement concerning  Nonrecoverable  Advances) to the
extent the Trustee as  mortgagee  has an  insurable  interest  and to the extent
available at commercially  reasonable  rates, (A) fire and hazard insurance with
extended  coverage on the related  Mortgaged  Property in an amount  which is at
least equal to the lesser of (i) 100% of the then "full replacement cost" of the
improvements  and  equipment  (excluding  foundations,  footings and  excavation
costs),  without deduction for physical  depreciation,  and (ii) the outstanding
principal  balance  of the  related  Mortgage  Loan or such  other  amount as is
necessary to prevent any  reduction in such policy by reason of the  application
of co-insurance and to prevent the Trustee  thereunder from being deemed to be a
co-insurer,   (B)  insurance  providing  coverage  against  12  months  of  rent
interruptions   and  (C)  such  other  insurance   (including  public  liability
insurance) as provided in the related  Mortgage Loan. The Special Servicer shall
maintain,  to the extent available at commercially  reasonable  rates,  fire and
hazard  insurance  from a Qualified  Insurer with extended  coverage on each REO
Property  in an  amount  which  is at  least  equal  to 100% of the  then  "full
replacement  cost" of the  improvements  and equipment  (excluding  foundations,
footings and excavation costs), without deduction for physical depreciation. The
Special  Servicer  shall  maintain,  to the  extent  available  at  commercially
reasonable  rates, from a Qualified  Insurer,  with respect to each REO Property
(A) public liability insurance providing such coverage against such risks as the
Servicer or the Special Servicer, as applicable, determines, consistent with the
related Mortgage and the Servicing Standard,  to be in the best interests of the
Trust Fund, and shall cause to be


                           66

<PAGE>



maintained  with respect to each REO Property (B) insurance  providing  coverage
against  12  months  of rent  interruptions,  and (C) such  other  insurance  as
provided in the related  Mortgage  Loan. In the case of any insurance  otherwise
required  to be  maintained  pursuant  to  this  section  that is not  being  so
maintained  because the Servicer or the Special  Servicer,  as  applicable,  has
deemed that it is not available at commercially  reasonable  rates, the Servicer
or the Special Servicer,  as applicable,  shall deliver an Officer's Certificate
to the Trustee detailing the steps that the Servicer or the Special Servicer, as
applicable,  took in seeking  such  insurance  and the factors  which led to its
determination that such insurance is not so available.  Any amounts collected by
the Servicer or the Special  Servicer,  as  applicable,  under any such policies
(other than  amounts to be applied to the  restoration  or repair of the related
Mortgaged  Property or amounts to be released to the Borrower in accordance with
the  terms of the  related  Mortgage)  shall be  deposited  into the  Collection
Account pursuant to Section 3.5, subject to withdrawal  pursuant to Section 3.6.
Any cost incurred by the Servicer in maintaining  any such insurance  shall not,
for the purpose of calculating distributions to Certificateholders,  be added to
the unpaid principal balance of the related Mortgage Loan,  notwithstanding that
the terms of such Mortgage Loan so permit.  It is understood  and agreed that no
earthquake or other  additional  insurance  other than flood  insurance is to be
required of any  Borrower  or to be  maintained  by the  Servicer or the Special
Servicer other than pursuant to the terms of the related Mortgage Loan Documents
and pursuant to such  applicable laws and regulations as shall at any time be in
force and as shall require such additional insurance.  If the Mortgaged Property
is located in a federally  designated  special  flood hazard area,  the Servicer
will use its  reasonable  efforts in accordance  with the Servicing  Standard to
cause the related  Borrower to  maintain or will itself  obtain  (subject to the
provisions of this Agreement concerning Nonrecoverable Advances) flood insurance
in respect  thereof to the extent  available at commercially  reasonable  rates.
Such flood insurance shall be in an amount equal to the lesser of (i) the unpaid
principal  balance of the related  Mortgage Loan and (ii) the maximum  amount of
such insurance required by the terms of the related Mortgage and as is available
for the related  property under the national flood insurance  program  (assuming
that the  area in which  such  property  is  located  is  participating  in such
program).  If an REO Property is located in a federally designated special flood
hazard area, the Special Servicer will obtain flood insurance in respect thereof
providing  substantially  the  same  coverage  as  described  in  the  preceding
sentences.  If at any time during the term of this  Agreement a recovery under a
flood or fire and hazard  insurance  policy in respect of an REO Property is not
available  but would  have been  available  if such  insurance  were  maintained
thereon  in  accordance  with the  standards  applied  to  Mortgaged  Properties
described herein, the Special Servicer shall either (i) immediately deposit into
the  Collection  Account  from its own funds the  amount  that  would  have been
recovered or (ii) apply to the  restoration  and repair of the property from its
own funds the amount that would have been recovered,  if such application  would
be consistent with the servicing standard set forth in Section 3.1(a); provided,
however, that the Special Servicer shall not be responsible for any shortfall in
insurance  proceeds  resulting  from an insurer's  refusal or inability to pay a
claim. Costs to the Servicer of maintaining  insurance policies pursuant to this
Section  3.8 shall be paid by the  Servicer  as a Property  Advance and shall be
reimbursable to the Servicer with interest at the Advance Rate, and costs


                           67

<PAGE>



to the  Special  Servicer of  maintaining  insurance  policies  pursuant to this
Section 3.8 shall be paid and reimbursed in accordance with Section 3.17(b).

         The Servicer and the Special Servicer agree to prepare and present,  on
behalf of itself,  the Trustee  and the  Certificateholders,  claims  under each
related insurance policy maintained  pursuant to this Section 3.8(a) in a timely
fashion in accordance  with the terms of such policy and to take such reasonable
steps as are necessary to receive payment or to permit recovery thereunder.

         The  Servicer  (or  with  respect  to any  REO  Property,  the  Special
Servicer)  shall require that all insurance  policies  required  hereunder shall
name the  Trustee or the  Servicer  (or with  respect to any REO  Property,  the
Special Servicer),  on behalf of the Trustee as the mortgagee, as loss payee and
that all such  insurance  policies  require that 30 days' notice be given to the
Servicer before  termination to the extent required by the related Mortgage Loan
Documents.

         (b) (I) If the Servicer or Special Servicer, as applicable, obtains and
maintains a blanket insurance policy with a Qualified Insurer at its own expense
insuring  against fire and hazard losses,  12-month rent  interruptions or other
required insurance on all of the Mortgage Loans, it shall conclusively be deemed
to have satisfied its  obligations  concerning the maintenance of such insurance
coverage set forth in Section 3.8(a),  it being  understood and agreed that such
policy may contain a  deductible  clause,  in which case the Servicer or Special
Servicer, as applicable,  shall, in the event that (i) there shall not have been
maintained on one or more of the related Mortgaged Properties a policy otherwise
complying with the provisions of Section 3.8(a),  and (ii) there shall have been
one or more losses  which  would have been  covered by such a policy had it been
maintained,  immediately  deposit into the Collection Account from its own funds
the  amount not  otherwise  payable  under the  blanket  policy  because of such
deductible clause to the extent that any such deductible  exceeds the deductible
limitation  that  pertained to the related  Mortgage Loan, or, in the absence of
such deductible  limitation,  the deductible limitation which is consistent with
the Servicing Standard. In connection with its activities as Servicer or Special
Servicer  hereunder,  as applicable,  the Servicer and the Special Servicer each
agrees  to  prepare  and  present,   on  behalf  of  itself,   the  Trustee  and
Certificateholders, claims under any such blanket policy which it maintains in a
timely  fashion  in  accordance  with the terms of such  policy and to take such
reasonable  steps  as are  necessary  to  receive  payment  or  permit  recovery
thereunder.

                (II) If the  Servicer or the Special  Servicer,  as  applicable,
causes any  Mortgaged  Property or REO  Property to be covered by a master force
placed  insurance  policy,  which  policy is issued by a  Qualified  Insurer and
provides no less coverage in scope and amount for such Mortgaged Property or REO
Property  than the  insurance  required  to be  maintained  pursuant  to Section
3.8(a),  the Servicer or Special  Servicer shall  conclusively be deemed to have
satisfied its obligations to maintain insurance pursuant to Section 3.8(a). Such
policy may contain a  deductible  clause,  in which case the Servicer or Special
Servicer, as applicable, shall, in the


                           68

<PAGE>



event that (i) there shall not have been  maintained  on the  related  Mortgaged
Property or REO Property a policy  otherwise  complying  with the  provisions of
Section  3.8(a),  and (ii) there shall have been one or more losses  which would
have been covered by such a policy had it been maintained,  immediately  deposit
into the Collection  Account from its own funds the amount not otherwise payable
under  such  policy  because  of such  deductible  to the  extent  that any such
deductible  exceeds the  deductible  limitation  that  pertained  to the related
Mortgage  Loan,  or,  in the  absence  of any such  deductible  limitation,  the
deductible limitation which is consistent with the Servicing Standard.

         (c) Each of the  Servicer  and the Special  Servicer  shall  maintain a
fidelity bond in the form and amount that would meet the servicing  requirements
of prudent institutional commercial mortgage loan servicers. The Servicer or the
Special  Servicer,  as  applicable,  shall be deemed to have  complied with this
provision if one of its  respective  Affiliates  has such fidelity bond coverage
and,  by the terms of such  fidelity  bond,  the  coverage  afforded  thereunder
extends to the Servicer or the Special  Servicer,  as  applicable.  In addition,
each of the  Servicer  and the Special  Servicer  shall keep in force during the
term of  this  Agreement  a  policy  or  policies  of  insurance  covering  loss
occasioned  by the  errors  and  omissions  of its  officers  and  employees  in
connection  with its  obligations to service the Mortgage Loans hereunder in the
form  and  amount  that  would  meet  the  servicing   requirements  of  prudent
institutional  commercial mortgage loan servicers.  Each of the Servicer and the
Special Servicer shall cause each and every sub-servicer for it to maintain,  or
cause to be maintained by any agent or contractor servicing any Mortgage Loan on
behalf  of such  subservicer,  a  fidelity  bond  and an  errors  and  omissions
insurance  policy which satisfy the  requirements  for the fidelity bond and the
errors and  omissions  policy to be  maintained  by the  Servicer or the Special
Servicer  pursuant to this Section  3.8(c).  All fidelity  bonds and policies of
errors and  omissions  insurance  obtained  under this  Section  3.8(c) shall be
issued by a Qualified Insurer.

         SECTION 3.9. Enforcement of Due-On-Sale Clauses; Assumption Agreements.

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

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

         (ii)   provides that such Mortgage Loan may not be assumed  without the
                consent of the related  mortgagee  in  connection  with any such
                sale or other transfer,

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Servicer or the Special  Servicer,  as applicable,  on behalf of the Trust Fund,
shall enforce such provision to the


                           69

<PAGE>



extent  permitted  under the terms of such  Mortgage  Loan,  applicable  law and
governmental  regulations,  unless  such  provision  is  not  enforceable  under
applicable  law or  enforcement  thereof  would  result  in a loss of  insurance
coverage under any related  insurance  policy or such  enforcement is reasonably
likely to result in meritorious  legal action by the related  Borrower or except
to the extent that the Servicer or the Special Servicer,  as applicable,  acting
in accordance  with the Servicing  Standard,  determines  that such  enforcement
would not be in the best interests of the Trust Fund.  Subject to the foregoing,
the Servicer or the Special  Servicer,  as applicable,  is authorized to take or
enter  into an  assumption  agreement  from  or with  the  Person  to whom  such
Mortgaged  Property  has been or is  about to be  conveyed,  or to  release  the
original  related Borrower from liability upon such Mortgage Loan and substitute
the new  Borrower  as obligor  thereon.  To the  extent  permitted  by law,  the
Servicer or the Special Servicer, as applicable,  shall enter into an assumption
or  substitution  agreement  only if the credit  status of the  prospective  new
Borrower is in  compliance  with the  Servicer's or the Special  Servicer's,  as
applicable,  regular commercial mortgage  origination or servicing standards and
criteria and the terms of the related Mortgage Loan. The Servicer or the Special
Servicer,  as applicable,  shall notify the Trustee that any such  assumption or
substitution  agreement  has been  completed  by  forwarding  to the Trustee the
original  of such  agreement,  which  document  shall be  added  to the  related
Mortgage File and shall, for all purposes, be considered a part of such Mortgage
File to the same extent as all other  documents and  instruments  constituting a
part thereof. In connection with any such assumption or substitution  agreement,
the Mortgage Rate,  principal amount and other material payment terms (including
any  cross-collateralization and cross-default provisions) of such Mortgage Loan
pursuant to the related  Note and Mortgage  shall not be changed,  other than in
connection with a default or reasonably  foreseeable default with respect to the
Mortgage  Loan.  Assumption  Fees  collected  by the  Servicer  or  the  Special
Servicer,  as  applicable,  for  entering  into an  assumption  or  substitution
agreement  will  be  retained  by the  Servicer  or  the  Special  Servicer,  as
applicable, as additional servicing compensation. Notwithstanding the foregoing,
the  Servicer or Special  Servicer may consent to the  assumption  of a Mortgage
Loan by a  prospective  new Borrower in a bankruptcy  proceeding  involving  the
related Mortgaged Property.

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

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

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

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Servicer or the Special  Servicer,  as applicable,  on behalf of the Trust Fund,
shall enforce such  provision and in connection  therewith  shall (x) accelerate
the payments due on such Mortgage Loan, or (y)


                           70

<PAGE>



withhold its consent to the creation of any such lien or other  encumbrance,  as
applicable, except, in each case, to the extent that the Servicer or the Special
Servicer,  as  applicable,  acting in accordance  with the  Servicing  Standard,
determines that such enforcement would not be in the best interests of the Trust
Fund and receives  written  confirmation  from [S&P] that forbearance to enforce
such provision shall not result, in and of itself, in a downgrading,  withdrawal
or  qualification  of  the  rating  then  assigned  by  [S&]P  to any  Class  of
Certificates.  Notwithstanding  the  foregoing,  the  Servicer  or  the  Special
Servicer,  as  applicable,  may forbear from  enforcing  any  due-on-encumbrance
provision in connection with any junior or senior lien on the Mortgaged Property
imposed in connection  with any  bankruptcy  proceeding  involving the Mortgaged
Property.

         (c)  Nothing  in this  Section  3.9  shall  constitute  a waiver of the
Trustee's right, as the mortgagee of record, to receive notice of any assumption
of a Mortgage Loan, any sale or other transfer of the related Mortgaged Property
or the creation of any lien or other  encumbrance with respect to such Mortgaged
Property.

         (d) In  connection  with the  taking of, or the  failure  to take,  any
action  pursuant to this Section 3.9, the Servicer or the Special  Servicer,  as
applicable,  shall not agree to modify,  waive or amend,  and no  assumption  or
substitution agreement entered into pursuant to Section 3.9(a) shall contain any
terms that are different from, any term of any Mortgage Loan or the related Note
or Mortgage.

         SECTION 3.10.  Realization Upon Mortgage Loans.

         (a) With respect to any Specially  Serviced  Mortgage Loan, the Special
Servicer shall determine, in accordance with the Servicing Standard,  whether to
grant a  modification,  waiver  or  amendment  of the  terms  of such  Specially
Serviced Mortgage Loan, commence foreclosure proceedings or attempt to sell such
Specially  Serviced  Mortgage  Loan with  reference to which course of action is
reasonably  likely to produce a greater  recovery on a present  value basis with
respect to such Specially  Serviced  Mortgage Loan.  Contemporaneously  with the
earliest of (i) the effective  date of any  modification,  amendment,  waiver or
consent to a change of the stated maturity,  Mortgage Rate, principal balance or
amortization terms of any Specially Serviced Mortgage Loan, or any other term of
a Mortgage Loan to the extent such  modification,  amendment,  waiver or consent
would  constitute a "significant"  modification  under Section 1001 of the Code,
including proposed Treasury regulations thereunder,  as to which Mortgage Loan a
default has  occurred  or is  reasonably  foreseeable,  (ii) ____ days after the
occurrence of any uncured payment delinquency, (iii) the date _____ days after a
receiver is  appointed  in respect of a Mortgaged  Property,  or (iv) the date a
Mortgaged Property becomes an REO Property, the Special Servicer shall obtain an
appraisal of the  Mortgaged  Property  securing any Mortgage Loan referred to in
clause (i) or (ii) or such Mortgaged  Property or REO Property,  as the case may
be, from an independent  appraiser who is a member of the American  Institute of
Real Estate  Appraisers  (an  "Updated  Appraisal"),  which  appraisal  shall be
conducted in accordance with MAI standards.


                           71

<PAGE>



         Following a default by a Borrower in the payment of a Balloon  Payment,
the Special Servicer may grant successive  extensions of up to [___] months each
of the related  Specially  Serviced  Mortgage  Loan;  provided  that the Special
Servicer shall not grant any such  successive  extension if, during the previous
[___]-month  period  (or the  period  since  the  beginning  of the  first  such
extension,  if shorter),  such Borrower was [___] days or more delinquent in the
payment of any  principal  or  interest  required  to be paid in any month;  and
provided  further that if any extension is requested after the third  successive
extension has been granted,  such further  extension  shall only be granted with
the consent of the  Extension  Advisor in  accordance  with  Section  3.26.  The
Special  Servicer  shall  consider,  among all relevant  factors,  any appraisal
obtained in accordance  with the preceding  paragraph in determining  whether to
grant any such  extension.  The Special  Servicer  shall not grant any extension
that permits such Borrower to make  payments of interest  only for a period,  in
the aggregate, of greater than ___ months.

         (b) In  connection  with  any  foreclosure  or other  acquisition,  the
Servicer  shall,  at the  direction of the Special  Servicer,  pay the costs and
expenses in any such  proceedings as an Advance unless the Servicer  determines,
in its good faith judgment,  that such Advance would constitute a Nonrecoverable
Advance.  The  Servicer  shall be entitled to  reimbursement  of Advances  (with
interest at the Advance  Rate) made  pursuant to the  preceding  sentence to the
extent  permitted  by  Section  3.6(ii)  (or  Section  3.6(iii),  in the case of
interest at the Advance Rate).

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

         In the event  that  title to any  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of  foreclosure,  the deed or certificate of sale
shall be issued to the Trustee,  or to its nominee  (which shall not include the
Servicer or the Special  Servicer) or a separate trustee or co-trustee on behalf
of  the   Trustee   as  holder  of  the   Lower-Tier   Regular   Interests   and
Certificateholders.   Notwithstanding   any  such   acquisition   of  title  and
cancellation of the related  Mortgage Loan, such Mortgage Loan shall (except for
purposes of Section 9.1) be  considered  to be a Mortgage Loan held in the Trust
Fund until such time as the related REO Property shall be sold by the Trust Fund
and the Scheduled  Principal  Balance of each REO Mortgage Loan shall be reduced
by any Net REO Proceeds  allocated to principal.  Consistent with the foregoing,
for purposes of all calculations  hereunder, so long as such Mortgage Loan shall
be considered to be an outstanding Mortgage Loan:



                           72

<PAGE>



         (i)    it shall be assumed that, notwithstanding
                that the indebtedness evidenced by the
                related Note shall have been discharged,
                such Note and, for purposes of determining
                the Scheduled Principal Balance thereof,
                the related amortization schedule in
                effect at the time of any such acquisition
                of title, remain in effect; and

         (ii)   Net REO Proceeds received in any month
                shall be applied to amounts that would
                have been payable under the related Note
                in accordance with the terms of such
                Note.  In the absence of such terms, Net
                REO Proceeds shall be deemed to have been
                received first in payment of the accrued
                         -----
                interest that remained unpaid on the date
                that the related REO Property was acquired
                by the Trust Fund; second in respect of
                                   ------
                the delinquent principal installments that
                remained unpaid on such date; and
                thereafter, Net REO Proceeds received in
                any month shall be applied to the payment
                of installments of principal and accrued
                interest on such Mortgage Loan deemed to
                be due and payable in accordance with the
                terms of such Note and such amortization
                schedule.  If such Net REO Proceeds exceed
                the Monthly Payment then payable, the
                excess shall be treated as a Principal
                Prepayment received in respect of such
                Mortgage Loan.

         (c) Notwithstanding any provision to the contrary, the Special Servicer
shall not  acquire  for the  benefit  of the Trust  Fund any  personal  property
pursuant to this Section 3.10 unless either:

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

         (ii)   the Special Servicer shall have requested
                and received an Opinion of Counsel (which
                opinion shall be an expense of the Trust
                Fund) to the effect that the holding of
                such personal property by the Lower-Tier
                REMIC will not cause the imposition of a
                tax on the Lower-Tier REMIC or the
                Upper-Tier REMIC under the REMIC
                Provisions or cause the Lower-Tier REMIC
                or the Upper-Tier REMIC to fail to qualify
                as a REMIC at any time that any
                Certificate is outstanding.

         (d)  Notwithstanding  any provision to the contrary in this  Agreement,
the Special Servicer shall not, on behalf of the Trust Fund, obtain title to any
direct or indirect partnership interest or other equity interest in any Borrower
pledged  pursuant to any pledge agreement unless the Special Servicer shall have
requested and received an Opinion of Counsel  (which opinion shall be an expense
of the Trust Fund) to the effect that the holding of such  partnership  or other
equity interest by the Trust Fund will not cause the imposition of a tax on


                           73

<PAGE>



the Lower-Tier REMIC or the Upper-Tier REMIC under the REMIC Provisions or cause
the Lower-Tier  REMIC or the  Upper-Tier  REMIC to fail to qualify as a REMIC at
any time that any Certificate is outstanding.

         (e)  Notwithstanding  any  provision to the contrary  contained in this
Agreement,  the Special Servicer shall not, on behalf of the Trust Fund,  obtain
title to a  Mortgaged  Property  as a  result  of or in lieu of  foreclosure  or
otherwise obtain title to any direct or indirect  partnership  interest or other
equity  interest in any  Borrower  pledged  pursuant to a pledge  agreement  and
thereby be the beneficial owner of a Mortgaged Property, and shall not otherwise
acquire  possession  of, or take any other action with respect to, any Mortgaged
Property if, as a result of any such action, the Trustee,  for the Trust Fund or
the  Certificateholders,  would  be  considered  to  hold  title  to,  to  be  a
"mortgagee-in-possession"  of,  or  to be  an  "owner"  or  "operator"  of  such
Mortgaged  Property  within  the  meaning  of  the  Comprehensive  Environmental
Response,  Compensation and Liability Act of 1980, as amended from time to time,
or any comparable law, unless the Special Servicer has previously  determined in
accordance  with  the  Servicing  Standard,  based on an  updated  environmental
assessment  report  prepared by an  Independent  Person who  regularly  conducts
environmental audits, that:

                (A) such  Mortgaged  Property is in compliance  with  applicable
     environmental  laws or, if not  after  consultation  with an  environmental
     consultant,  that it would be in the best  economic  interest  of the Trust
     Fund to take such actions as are necessary to bring such Mortgaged Property
     in compliance therewith, and

                (B)  there  are  no  circumstances  present  at  such  Mortgaged
     Property  relating to the use,  management  or  disposal  of any  Hazardous
     Materials  for  which  investigation,   testing,  monitoring,  containment,
     clean-up or  remediation  could be required  under any currently  effective
     federal,  state or local law or regulation,  or that, if any such Hazardous
     Materials  are  present  for which such  action  could be  required,  after
     consultation  with an  environmental  consultant,  it  would be in the best
     economic  interest of the Trust Fund to take such  actions  with respect to
     such Mortgaged Property.

         In the event that the  environmental  assessment  list  obtained by the
Special  Servicer  with  respect to a  Mortgaged  Property  indicates  that such
Mortgaged  Property may not be in compliance with applicable  environmental laws
or that Hazardous  Materials may be present but does not definitively  establish
such fact, the Special Servicer shall cause such further  environmental tests as
the  Special   Servicer   shall  deem  prudent  to  protect  the   interests  of
Certificateholders  to be  conducted  by an  Independent  Person  who  regularly
conducts  such tests.  Any such tests shall be deemed part of the  environmental
assessment obtained by the Special Servicer for purposes of this Section 3.10.

         (f) The environmental  assessment contemplated by Section 3.10(f) shall
be prepared  by any  Independent  Person who  regularly  conducts  environmental
audits for purchasers of commercial  properties located in the same general area
as the Mortgaged Property with


                           74

<PAGE>



respect to which the Special Servicer is ordering such environmental assessment,
as determined by the Special Servicer in a manner  consistent with the Servicing
Standard.  The Servicer shall at the direction of the Special  Servicer  advance
the cost of preparation of such  environmental  assessments  unless the Servicer
determines,   in  its  good  faith  judgment,  that  such  Advance  would  be  a
Nonrecoverable  Advance.  The  Servicer  shall be entitled to  reimbursement  of
Advances  (with  interest at the Advance  Rate) made  pursuant to the  preceding
sentence to the extent permitted pursuant to Section 3.6.

         (g) If the Special Servicer  determines  pursuant to Section 3.10(f)(A)
that a Mortgaged  Property is not in compliance  with  applicable  environmental
laws but that it is in the best economic interest of the Trust Fund to take such
actions  as are  necessary  to bring such  Mortgaged  Property  into  compliance
therewith,  or if the Special Servicer determines pursuant to Section 3.10(f)(B)
that the circumstances  referred to therein relating to Hazardous  Materials are
present but that it is in the best  economic  interest of the Trust Fund to take
such  action  with  respect  to the  containment,  clean-up  or  remediation  of
Hazardous  Materials  affecting such Mortgaged Property as is required by law or
regulation, the Special Servicer shall take such action as it deems to be in the
best  economic  interest  of the  Trust  Fund  (with  due  consideration  to the
avoidance of  "mortgagee-in-possession,"  "owner" or "operator"  status,  as set
forth in Section  3.10(f)),  but only if the  Trustee  has mailed  notice to the
Holders of the Regular  Certificates of such proposed action, which notice shall
be prepared by the Special  Servicer,  and only if the Trustee does not receive,
within ____ days of such notification, instructions from the Holders of at least
___1% of the  aggregate  Voting  Rights of such  Classes  directing  the Special
Servicer  not to take such  action.  None of the  Trustee,  the  Servicer or the
Special  Servicer  shall be  obligated to take any action or not take any action
pursuant to this  Section  3.10(h) at the  direction  of the  Certificateholders
unless the  Certificateholders  agree to indemnify the Trustee, the Servicer and
the  Special  Servicer  with  respect to such  action or  inaction.  None of the
Special Servicer,  Servicer or the Trustee shall be required to advance the cost
of any such  compliance,  containment,  clean-up or remediation and such expense
shall be an expense of the Trust Fund.

         (h) The  Special  Servicer  shall  report to the IRS and to the related
Borrower,  in the manner required by applicable law, the information required to
be reported  regarding any Mortgaged  Property which is abandoned or foreclosed.
The Special Servicer shall deliver a copy of any such report to the Trustee.

         (i) The costs of any appraisal  obtained  pursuant to this Section 3.10
shall be paid by the  Servicer  as an Advance  and shall be  reimbursable  (with
interest  thereon at the Advance Rate) from the Collection  Account  pursuant to
Section 3.6.



                           75

<PAGE>



         SECTION 3.11.  Trustee to Cooperate; Release of Mortgage Files.

         Upon the payment in full of any  Mortgage  Loan,  or the receipt by the
Servicer of a  notification  that payment in full has been  escrowed in a manner
customary for such purposes,  the Servicer shall immediately  notify the Trustee
and the  Custodian  by a  certification  (which  certification  shall  include a
statement  to  the  effect  that  all  amounts  received  or to be  received  in
connection  with  such  payment  which  are  required  to be  deposited  in  the
Collection Account pursuant to Section 3.5(a) have been or will be so deposited)
of a Servicing Officer and shall request delivery to it of the Mortgage File. No
expenses  incurred in connection  with any instrument of satisfaction or deed of
reconveyance shall be chargeable to the Trust Fund.

         From time to time upon request of the Servicer or the Special Servicer,
and  delivery to the Trustee and the  Custodian  of a Request for  Release,  the
Trustee shall  promptly cause the Custodian to release the Mortgage File (or any
portion  thereof)  designated in such Request for Release to the Servicer or the
Special  Servicer,  as  applicable.  Upon receipt of (a) such  Mortgage File (or
portion thereof) by the Custodian from the Servicer or the Special Servicer,  as
applicable,  or (b) in the event of a  liquidation  or conversion of the related
Mortgage Loan into an REO Property, a certificate of a Servicing Officer stating
that such Mortgage Loan was  liquidated  and that all amounts  received or to be
received in connection with such liquidation  which are required to be deposited
into the Collection Account or Distribution  Account have been so deposited,  or
that such Mortgage Loan has become an REO Property,  the Custodian  shall return
the Request for Release to the Servicer or the Special Servicer, as applicable.

         Upon written  certification of a Servicing  Officer,  the Trustee shall
execute and deliver to the Special  Servicer any court  pleadings,  requests for
trustee's sale or other documents  prepared by the Special Servicer,  its agents
or attorneys,  necessary to the  foreclosure or trustee's sale in respect of the
Mortgaged Property or to any legal action brought to obtain judgment against any
Borrower on the related Note or Mortgage or to obtain a deficiency judgment,  or
to enforce  any other  remedies  or rights  provided by such Note or Mortgage or
otherwise available at law or in equity. Each such certification shall include a
request  that such  pleadings  or  documents  be  executed  by the Trustee and a
statement as to the reason such documents or pleadings are required and that the
execution and delivery  thereof by the Trustee will not  invalidate or otherwise
affect the lien of the related  Mortgage,  except for the  termination of such a
lien upon completion of the foreclosure or trustee's sale.

         SECTION 3.12.  Servicing Compensation and Trustee Fees.

         (a) As compensation for its activities hereunder, the Servicer shall be
entitled to the Servicing  Fee,  which shall be payable  solely from receipts on
the related  Mortgage  Loans,  and may be withheld  from  payments on account of
interest  prior to deposit in the Collection  Account,  or may be withdrawn from
amounts on deposit in the  Collection  Account as set forth in Section  3.6(iv).
The Servicer's rights to the Servicing Fee may not be


                           76

<PAGE>



transferred in whole or in part except in connection with the transfer of all of
the  Servicer's  responsibilities  and  obligations  under  this  Agreement.  In
addition,  the Servicer  shall be entitled to receive,  as additional  servicing
compensation,  any Prepayment Interest Surplus (subject to Section 3.25) and, to
the extent permitted by applicable law and the related Notes and Mortgages,  any
late payment  charges,  late fees,  Assumption  Fees,  loan  modification  fees,
extension fees, [Financial and Lease Reporting Fees (to the extent such fees are
not  required to be remitted  to the  related  Borrower  pursuant to the related
Note)], loan service transaction fees, beneficiary statement charges, or similar
items (but not including any Default Interest or Prepayment  Premiums),  in each
case to the extent  received,  with respect to any  Mortgage  Loan that is not a
Specially Serviced Mortgage Loan and not required to be deposited or retained in
the  Collection  Account  pursuant to Section 3.5.  The  Servicer  shall also be
entitled  pursuant to, and to the extent provided in, Section 3.7(b) to withdraw
from the  Collection  Account and to receive  from the Reserve  Accounts (to the
extent not required to be paid to the related  Borrower  pursuant to the related
Mortgage Loan  Documents or applicable  law) any interest or other income earned
on deposits therein.

         As  compensation  for its  activities  hereunder,  the Trustee shall be
entitled to the Trustee Fee with respect to each Mortgage  Loan,  which shall be
paid by the Servicer  from its own funds  without  reimbursement  therefor.  The
Trustee  shall pay the routine fees and expenses of the  Certificate  Registrar,
the Paying  Agent,  the Custodian and the  Authenticating  Agent.  The Trustee's
rights to the Trustee Fee may not be  transferred  in whole or in part except in
connection  with  the  transfer  of all of the  Trustee's  responsibilities  and
obligations under this Agreement.

         Except  as  otherwise  provided  herein,  the  Servicer  shall  pay all
expenses  incurred by it in connection with its servicing  activities  hereunder
and the Trustee  shall pay all expenses  incurred by it in  connection  with its
activities hereunder.

         (b) As compensation for its activities hereunder,  the Special Servicer
shall be entitled to the Special  Servicing  Fee with respect to each  Specially
Serviced  Mortgage  Loan,  which shall be payable from amounts on deposit in the
Collection  Account  as set forth in Section  3.6(iv).  The  Special  Servicer's
rights to the Special  Servicing Fee may not be  transferred in whole or in part
except  in  connection  with  the  transfer  of all of  the  Special  Servicer's
responsibilities  and  obligations  under this Agreement.  The Special  Servicer
shall also be  entitled  pursuant  to, and to the extent  provided  in,  Section
3.7(b) to withdraw  from any REO Account any interest or other income  earned on
deposits therein.

         In  addition,  the Special  Servicer  shall be entitled to receive,  as
additional Servicing Compensation, to the extent permitted by applicable law and
the related Notes and Mortgages, any late payment charges, late fees, Assumption
Fees, loan modification fees, extension fees, Financial and Lease Reporting Fees
(to the extent such fees are not required to be remitted to the related Borrower
pursuant  to the related  Note),  loan  service  transaction  fees,  beneficiary
statement charges, or similar items (but not including any Default Interest or


                           77

<PAGE>



Prepayment  Premiums),  in each case to the extent  received with respect to any
Specially Serviced Mortgage Loan and not required to be deposited or retained in
the Collection Account pursuant to Section 3.5.

         Except as otherwise provided herein, the Special Servicer shall pay all
expenses incurred by it in connection with its servicing activities hereunder.

         [(c) In addition to other Special Servicer compensation provided for in
this Agreement,  and not in lieu thereof, the Special Servicer shall be entitled
to the  Disposition  Fee payable out of the  Liquidation  Proceeds  prior to the
deposit of the related Net Liquidation Proceeds in the Collection Account.]

         (d) The  Servicer,  the  Special  Servicer  and the  Trustee  shall  be
entitled to reimbursement  from the Trust Fund for the  unanticipated  costs and
expenses  incurred  by  them in the  performance  of  their  duties  under  this
Agreement which are  "unanticipated  expenses  incurred by the REMIC" within the
meaning of Treasury Regulations Section 1.860G-1(b)(3)(ii).  Such expenses shall
include,  by way  of  example  and  not  by  way  of  limitation,  environmental
assessments, appraisals in connection with foreclosure, the fees and expenses of
any administrative or judicial  proceeding and expenses expressly  identified as
reimbursable in Section 3.6(vi).

         (e) No provision of this Agreement or of the Certificates shall require
the Servicer,  the Special Servicer, the Trustee [or the Fiscal Agent] to expend
or risk  their  own funds or  otherwise  incur any  financial  liability  in the
performance of any of their duties  hereunder or thereunder,  or in the exercise
of any of their rights or powers, if, in the good faith business judgment of the
Servicer,  Special Servicer,  Trustee [or the Fiscal Agent], as the case may be,
repayment of such funds would not be ultimately  recoverable from late payments,
Insurance Proceeds,  Condemnation  Proceeds,  Net Liquidation Proceeds and other
collections on or in respect of the Mortgage Loans,  or from adequate  indemnity
from other assets comprising the Trust Fund against such risk or liability.

         If the Servicer, the Special Servicer or the Trustee receives a request
or  inquiry  from a  Borrower,  any  Certificateholder  or any other  Person the
response  to which  would,  in the  Servicer's,  the Special  Servicer's  or the
Trustee's  good faith business  judgment,  require the assistance of Independent
legal counsel or other  consultant to the Servicer,  the Special Servicer or the
Trustee,  the cost of which would not be an expense of the Trust Fund hereunder,
then the  Servicer,  the Special  Servicer or the  Trustee,  as the case may be,
shall not be required to take any action in response to such  request or inquiry
unless  such  Borrower  or such  Certificateholder  or  such  other  Person,  as
applicable,  makes  arrangements for the payment of the Servicer's,  the Special
Servicer's  or  Trustee's  expenses   associated  with  such  counsel  or  other
consultant (including,  without limitation,  posting an advance payment for such
expenses)  satisfactory to the Servicer, the Special Servicer or the Trustee, as
the case may be, in its sole  discretion.  Unless  such  arrangements  have been
made, the Servicer, the Special Servicer or the Trustee, as the case


                           78

<PAGE>



may be, shall have no liability to any Person for the
failure to respond to such request or inquiry.

         SECTION 3.13.  Reports to the Trustee; Collection
                        Account Statements.

         (a) The Servicer shall deliver to the Paying Agent,  with a copy to the
Trustee,  [the  Fiscal  Agent] and each Rating  Agency,  no later than the third
Business Day following each  Determination  Date, but in any event no later than
the third Business Day prior to the related  Distribution Date, (i) the Servicer
Remittance Report with respect to such  Determination Date (which shall include,
without  limitation,  the  amount of  Pooled  Available  Funds  for the  related
Distribution Date) and (ii) a written statement of required P&I Advances for the
related  Determination  Date together  with the  certificate  and  documentation
required  by  the   definition  of   Nonrecoverable   Advance   related  to  any
determination  that any such  P&I  Advance  would  constitute  a  Nonrecoverable
Advance made as of such Determination Date.

         (b) For so long as the Servicer  makes  deposits  into and  withdrawals
from  the  Collection  Account,   not  later  than  [fifteen]  days  after  each
Distribution  Date,  the  Servicer  shall  forward  to the  Trustee a  statement
prepared by the Servicer  setting forth the status of the Collection  Account as
of the close of business  on the last  Business  Day of the  related  Collection
Period showing the aggregate  amount of deposits into and  withdrawals  from the
Collection  Account for each  category of deposit  specified  in Section 3.5 and
each category of withdrawal specified in Section 3.6 for such Collection Period.

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

         SECTION 3.14.  Annual Statement as to Compliance.

         The Servicer and the Special  Servicer shall deliver to the Trustee and
to the Depositor on or before March 31 of each year,  beginning with March 31, ,
an Officer's  Certificate  stating,  as to each  signatory  thereof,  (i) that a
review of the activities of the Servicer or the Special Servicer, as applicable,
during the preceding calendar year (or such shorter period from the Closing Date
to the end of the  related  calendar  year) and of its  performance  under  this
Agreement has been made under such officer's supervision, (ii) that, to the best
of such officer's  knowledge,  based on such review, it has fulfilled all of its
obligations under this Agreement  throughout such year (or such shorter period),
or, if there  has been a  default  in the  fulfillment  of any such  obligation,
specifying  each such  default  known to such  officer,  the  nature  and status
thereof and what action it proposes to take with respect thereto, (iii) that, to
the best of such  officer's  knowledge,  each  sub-servicer  has  fulfilled  its
obligations under its sub-servicing  agreement in all material respects,  or, if
there  has been a  material  default  in the  fulfillment  of such  obligations,
specifying  each such  default  known to such  officer and the nature and status
thereof, and (iv) whether it has received any notice regarding qualification, or
challenging the


                           79

<PAGE>



status,  of the Upper-Tier  REMIC or Lower-Tier REMIC as a REMIC from the IRS or
any other governmental agency or body.

         SECTION 3.15.  Annual Independent Public Accountants'
                        Servicing Report.

         On or before ___________ of each year, beginning with _________,  , the
Servicer  and the  Special  Servicer at its  expense  shall  cause a  nationally
recognized  firm of Independent  public  accountants  (who may also render other
services to the Servicer or the Special  Servicer,  as applicable) to furnish to
the Trustee, the Depositor and each Rating Agency a statement to the effect that
such firm has examined  certain  documents and records relating to the servicing
of the Mortgage Loans under this Agreement for the preceding  twelve (12) months
and that:  their  examination,  conducted  substantially  in compliance with the
Uniform Single Attestation Program for Mortgage Bankers or the Audit Program for
Mortgages  serviced  for FHLMC,  disclosed  no  exceptions  or errors in records
relating  to the  Servicing  of the  Mortgage  Loans  under  this  Agreement  in
accordance  with the terms of this Agreement that in their opinion are material,
except for such exceptions as set forth in their statement.

         SECTION 3.16.  Access to Certain Documentation.

         (a)  The  Servicer  and  the  Special  Servicer  shall  provide  to any
Certificateholders  that  are  federally  insured  financial  institutions,  the
Federal  Reserve  Board,  the FDIC and the OTS and the  supervisory  agents  and
examiners of such boards and such  corporations,  and any other  governmental or
regulatory body to the jurisdiction of which any  Certificateholder  is subject,
access to the documentation  regarding the Mortgage Loans required by applicable
regulations of the Federal Reserve Board,  FDIC, OTS or any such governmental or
regulatory  body,  such  access  being  afforded  without  charge  but only upon
reasonable  request  and  during  normal  business  hours at the  offices of the
Servicer or the Special Servicer, as applicable.

         [(b) In  connection  with  the  solicitation  of bids to  purchase  the
Mortgage Loans pursuant to Section 9.1(d), the Servicer and the Special Servicer
shall provide each  Qualified  Offeror who has paid the  non-refundable  deposit
required  pursuant to Section  9.1(d)(vi)  with access to all documents that the
Auction Agent  considers  material to prospective  purchasers in connection with
their  evaluation of the purchase of the Mortgage Loans and shall cooperate with
the Auction Agent in order to facilitate  prospective  purchasers' due diligence
in accordance  with the Auction  Procedures,  including  without  limitation the
provision of  facilities  in which copies of each Mortgage File may be reviewed,
provision of facilities for the photocopying of documents  relating to Mortgages
in return for payment of expenses of such photocopying, cooperation in arranging
access to Mortgaged  Properties  and such other matters as the Auction Agent may
reasonably  request;  provided,  however,  that  the  Servicer  or  the  Special
Servicer,  as  applicable,  shall be entitled  to be  compensated  by  Qualified
Offerors for its costs of providing such access, cooperation and facilities.]



                           80

<PAGE>



         (c) Nothing in this Section 3.16 shall  detract from the  obligation of
the  Servicer or the  Special  Servicer  to observe  any  applicable  law or any
provisions of the Mortgage Loan Documents prohibiting  disclosure of information
with  respect to the  Borrowers or the  Mortgage  Loans,  and the failure of the
Servicer or the Special Servicer,  as applicable,  to provide access as provided
in this  Section  3.16 as a result of such  obligation  shall not  constitute  a
breach of this Section 3.16.

         SECTION 3.17.  Title and Management of REO Properties.

         (a) In the event that title to any  Mortgaged  Property is acquired for
the benefit of Certificateholders in foreclosure, by deed in lieu of foreclosure
or upon abandonment or reclamation  from bankruptcy,  the deed or certificate of
sale shall be taken in the name of the Trustee,  or its nominee (which shall not
include the Servicer),  or a separate  trustee or  co-trustee,  on behalf of the
Trust Fund. The Special Servicer shall maintain accurate records with respect to
each related REO Property reflecting the status of taxes,  assessments and other
similar  items that are or may become a lien on such REO Property and the status
of insurance  premiums payable with respect thereto.  The Special  Servicer,  on
behalf of the Trust  Fund,  shall use its best  efforts  to  dispose  of any REO
Property  within two years after the Trust Fund  acquires  ownership of such REO
Property for purposes of Section  860G(a)(8) of the Code, unless (i) the Special
Servicer,  on behalf of the  Lower-Tier  REMIC,  has applied for and received an
extension  of  such  two-year   period   pursuant  to  Sections   856(e)(3)  and
860G(a)(8)(A)  of the Code, in which case the Special  Servicer  shall sell such
REO Property within the applicable extension period or (ii) the Special Servicer
seeks and subsequently receives an Opinion of Counsel (which opinion shall be an
expense of the Trust Fund),  addressed to the Special  Servicer and the Trustee,
to the effect  that the  holding by the Trust Fund of such REO  Property  for an
additional  specified period will not cause such REO Property to fail to qualify
as "foreclosure  property" within the meaning of Section  860G(a)(8) of the Code
(determined  without regard to the exception  applicable for purposes of Section
860D(a) of the Code) at any time that any Certificate is  outstanding,  in which
case the Special  Servicer  shall sell such REO  Property  within such  two-year
period as extended by such additional specified period subject to any conditions
set forth in such  Opinion of Counsel.  The Special  Servicer,  on behalf of the
Trust Fund,  shall use its best efforts to dispose of any REO  Property  held by
the  Trust  Fund  prior to the  last  day of the  period  (taking  into  account
extensions)  within  which such REO  Property  is  required  to be  disposed  of
pursuant to the  provisions of the  immediately  preceding  sentence in a manner
provided  under  Section 3.18.  The Special  Servicer  shall  manage,  conserve,
protect and operate each REO Property for the Certificateholders  solely for the
purpose of its  disposition  and sale in a manner  which does not cause such REO
Property  to fail to qualify as  "foreclosure  property"  within the  meaning of
Section  860G(a)(8)  of the Code  (determined  without  regard to the  exception
applicable for purposes of Section 860D(a)) of the Code.

         (b) The Special  Servicer shall have full power and authority,  subject
only to the specific requirements and prohibitions of this Agreement,  to do any
and all things in connection  with any REO Property as are  consistent  with the
manner in which the Special


                           81

<PAGE>



Servicer  manages and operates  similar property owned or managed by the Special
Servicer or any of its Affiliates,  all on such terms and for such period as the
Special Servicer deems to be in the best interests of  Certificateholders,  and,
in  connection  therewith,  the Special  Servicer  shall agree to the payment of
management fees that are consistent with general market  standards.  The Special
Servicer  shall  segregate and hold all revenues  received by it with respect to
any REO Property  separate  and apart from its own funds and general  assets and
shall  establish  and  maintain  with  respect to any REO  Property a  custodial
account (each, an "REO Account"), each of which shall be an Eligible Account and
shall be entitled " , as Trustee, in trust for Holders of
                                                   ,
Commercial Mortgage Pass-Through Certificates, Series
         , REO Account."  The Special Servicer shall be
entitled to any interest or investment  income  earned on funds  deposited in an
REO Account to the extent provided in Section 3.7(b). The Special Servicer shall
deposit or cause to be deposited in the related REO Account  within one Business
Day after  receipt  all REO  Proceeds  received  by it with  respect  to any REO
Property (other than Liquidation  Proceeds),  and shall withdraw therefrom funds
necessary  for the proper  operation,  management  and  maintenance  of such REO
Property and for other  Property  Protection  Expenses  with respect to such REO
Property, including:

         (i)    all insurance premiums due and payable in
                respect of such REO Property;

         (ii)   all real  estate  taxes and  assessments  in respect of such REO
                Property  that may result in the  imposition  of a lien thereon;
                and

         (iii)  all costs and  expenses  reasonable  and  necessary  to protect,
                maintain, manage, operate, repair and restore such REO Property,
                including any property management fees.

         To the extent that such REO Proceeds are  insufficient for the purposes
set forth in clauses (i) through (iii) above, the Servicer shall make an Advance
equal to the amount of such  shortfall  unless the Servicer  determines,  in its
good faith judgment,  that such Advance would be a Nonrecoverable  Advance.  The
Servicer shall be entitled to  reimbursement  of such Advances (with interest at
the  Advance  Rate)  made  pursuant  to the  preceding  sentence,  to the extent
permitted  pursuant  to Section  3.6.  The Special  Servicer  shall remit to the
Servicer  from each REO  Account  for  deposit  in the  Collection  Account on a
monthly basis prior to the related Remittance Date the Net REO Proceeds received
or  collected  from the related REO  Property,  except that in  determining  the
amount of such Net REO  Proceeds,  the Special  Servicer  may retain in such REO
Account  reasonable  reserves for repairs,  replacements  and necessary  capital
improvements and other related expenses.

         Notwithstanding the foregoing, the Special Servicer shall not:



                           82

<PAGE>



         (i)    permit  the Trust  Fund to enter  into,  renew or extend any New
                Lease if the New  Lease,  by its  terms,  will  give rise to any
                income that does not constitute Rents from Real Property;

         (ii)   permit any amount to be received or accrued  under any New Lease
                other  than  amounts  that  will  constitute   Rents  from  Real
                Property;

         (iii)  authorize or permit any construction on
                any REO Property, other than the repair or
                maintenance thereof or the completion of a
                building or other improvement thereon, and
                then only if more than 10% of the
                construction of such building or other
                improvement was completed before default
                on the related Mortgage Loan became
                imminent, all within the meaning of
                Section 856(e)(4)(B) of the Code; or

         (iv)   Directly Operate or perform any  construction  work on, or allow
                any Person (other than an  Independent  Contractor)  to Directly
                Operate or perform any  construction  work on, any REO  Property
                on, any date more than 90 days after its date of  acquisition by
                the Trust Fund;

unless,  in any such case,  the Special  Servicer has  requested and received an
Opinion of Counsel  addressed  to the Special  Servicer  and the Trustee  (which
opinion  shall be an expense of the Trust  Fund) to the effect  that such action
will not cause such REO  Property to fail to qualify as  "foreclosure  property"
within the meaning of Section 860G(a)(8) of the Code (determined  without regard
to the exception  applicable for purposes of Section 860D(a) of the Code) at any
time that it is held by the Trust Fund,  in which case the Special  Servicer may
take such actions as are specified in such Opinion of Counsel.

         The Special  Servicer shall be required to contract with an Independent
Contractor for the operation and  management of any REO Property  within 90 days
of the Trust Fund's acquisition  thereof (unless the Special Servicer shall have
provided  the  Trustee  with an  Opinion  of  Counsel  that  the  operation  and
management  of such REO Property  other than through an  Independent  Contractor
shall not cause such REO Property to fail to qualify as  "foreclosure  property"
within the  meaning  of Code  Section  860G(a)(8))  (which  opinion  shall be an
expense of the Trust Fund), provided that:

         (i)    the terms and conditions of any such
                contract shall be reasonable and customary
                for the area and type of property and
                shall not be inconsistent herewith;

         (ii)   any such contract shall  require,  or shall be  administered  to
                require,  that the  Independent  Contractor  pay all  costs  and
                expenses   incurred  in   connection   with  the  operation  and
                management of such REO Property,  including  those listed above,
                and remit all related revenues (net of such


                           83

<PAGE>



                costs  and  expenses)  to  the  Special   Servicer  as  soon  as
                practicable,  but in no event later than  thirty days  following
                the receipt thereof by such Independent Contractor;

         (iii)  none of the provisions of this Section
                3.17(b) relating to any such contract or
                to actions taken through any such
                Independent Contractor shall be deemed to
                relieve the Special Servicer of any of its
                duties and obligations to the Trust Fund
                or the Trustee on behalf of the
                Certificateholders with respect to the
                operation and management of any such REO
                Property; and

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

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

         (c)  Promptly  following  any  acquisition  by the Trust Fund of an REO
Property,  the  Special  Servicer  shall  obtain (i) an update of any  appraisal
performed  pursuant to Section  3.10 which is more than ____ months old, or (ii)
to the extent that an appraisal has not been obtained  pursuant to such Section,
an appraisal of such REO Property by an Independent  appraiser familiar with the
area in which such REO Property is located in order to determine the fair market
value of such REO Property and shall notify the Depositor and the Trustee of the
results of such  appraisal.  Any such appraisal shall be conducted in accordance
with MAI standards and the cost thereof shall be an expense of the Trust Fund.

         (d) When and as  necessary,  the  Special  Servicer  shall  send to the
Trustee a statement prepared by the Special Servicer setting forth the amount of
net income or net loss, as determined for federal income tax purposes, resulting
from the operation and  management of a trade or business on, the  furnishing or
rendering  of a  non-customary  service to the tenants of, or the receipt of any
other amount not  constituting  Rents from Real  Property in respect of, any REO
Property in accordance with Section 3.17(b).

         SECTION 3.18.  Sale of Specially Serviced
                        Mortgage Loans and REO Properties.

         (a)  With  respect  to any  Specially  Serviced  Mortgage  Loan  or REO
Property which the Special  Servicer has  determined to sell in accordance  with
Section 3.10 or otherwise,  the Special Servicer shall deliver to the Trustee an
Officer's  Certificate to the effect that the Special Servicer has determined to
sell such Specially Serviced Mortgage Loan or REO Property


                           84

<PAGE>



in  accordance  with this Section 3.18.  The Special  Servicer may then offer to
sell to any Person such  Specially  Serviced  Mortgage Loan or such REO Property
but shall,  in any event,  so offer to sell such REO  Property no later than the
time  determined by the Special  Servicer to be sufficient to result in the sale
of such REO Property within the period specified in Section 3.17(a). The Special
Servicer shall deliver such Officer's  Certificate and give the Trustee not less
than [ten]  Business  Days prior  written  notice of its  intention to sell such
Specially  Serviced  Mortgage  Loan or REO  Property,  in which case the Special
Servicer  shall accept any offer  received from any Person that is determined by
the Special  Servicer to be a fair  price,  as  determined  in  accordance  with
Section 3.18(b),  for such Specially  Serviced  Mortgage Loan or REO Property if
the offeror is a Person other than an Interested  Person, or is determined to be
such a price by the Trustee if the offeror is an  Interested  Person;  provided,
however,  that the  Trustee  shall be  entitled  to engage at the expense of the
Trust Fund, an  Independent  appraiser to determine  whether the offer is a fair
price.  Notwithstanding  anything to the contrary herein, neither the Trustee in
its individual capacity nor any of its Affiliates, may make an offer or purchase
any Specially Serviced Mortgage Loan or any REO Property pursuant hereto.

         In addition,  in the event that the Special Servicer receives more than
one fair  offer with  respect to any  Specially  Serviced  Mortgage  Loan or REO
Property,  the Special Servicer may accept an offer that is not the highest fair
offer  if it  determines,  in  accordance  with  the  Servicing  Standard,  that
acceptance   of  such   offer   would   be  in  the   best   interests   of  the
Certificateholders (for example, if the prospective buyer making the lower offer
is  more  likely  to  perform  its  obligations,  or the  terms  offered  by the
prospective buyer making the lower offer are more favorable).  In the event that
the Special Servicer determines with respect to any REO Property that the offers
being  made  with  respect  thereto  are  not  in  the  best  interests  of  the
Certificateholders  and  that  the end of the  two-year  period  referred  to in
Section  3.17(a) with respect to such REO Property is  approaching,  the Special
Servicer shall seek an extension of such two-year period in the manner described
in Section 3.17(a);  provided,  however, that the Special Servicer shall use its
best efforts in accordance with the Servicing Standard, to sell any REO Property
no later than the day prior to the  Determination  Date immediately prior to the
Scheduled Final Distribution Date.

         (b) In determining  whether any offer received  represents a fair price
for any  Specially  Serviced  Mortgage  Loan or any REO  Property,  the  Special
Servicer or the Trustee may  conclusively  rely on the opinion of an Independent
appraiser  or other  expert  in real  estate  matters  retained  by the  Special
Servicer or the Trustee at the expense of the Trust Fund. In determining whether
any offer  constitutes a fair price for any Specially  Serviced Mortgage Loan or
any REO Property,  the Special Servicer or the Trustee (or, if applicable,  such
appraiser)  shall take into  account,  and any appraiser or other expert in real
estate matters shall be instructed to take into account,  the appraisal obtained
pursuant to Section 3.10(a) and, as applicable,  among other factors, the period
and amount of any  delinquency  on such  Specially  Serviced  Mortgage Loan, the
physical (including  environmental)  condition of the related Mortgaged Property
or such REO  Property,  the state of the  local  economy  and the  Trust  Fund's
obligation  to dispose of any REO Property  within the time period  specified in
Section 3.17(a).


                           85

<PAGE>



         (c) Subject to the  provisions  of Section 3.17,  the Special  Servicer
shall act on behalf of the Trust Fund in negotiating and taking any other action
necessary or appropriate in connection  with the sale of any Specially  Serviced
Mortgage Loan or REO Property,  including the collection of all amounts  payable
in connection  therewith.  Any sale of a Specially Serviced Mortgage Loan or any
REO Property shall be without recourse to, or representation or warranty by, the
Trustee,  the Depositor,  the Servicer,  the Special  Servicer or the Trust Fund
(except that any contract of sale and assignment  and  conveyance  documents may
contain  customary  warranties  of  title  and  condition,  so long as the  only
recourse  for  breach  thereof  is to the  Trust  Fund),  and,  if such  sale is
consummated in accordance with the duties of the Special Servicer, the Servicer,
the Depositor and the Trustee  pursuant to the terms of this Agreement,  no such
Person  who so  performed  shall  have any  liability  to the Trust  Fund or any
Certificateholder  with respect to the purchase price  therefor  accepted by the
Special Servicer or the Trustee.

         (d)  Net  Liquidation  Proceeds  related  to any  such  sale  shall  be
promptly,  and in any event within one Business Day following  receipt  thereof,
deposited in the Collection Account in accordance with Section 3.5(a)(iv).

         SECTION 3.19.  Inspections.

         The Servicer (or, with respect to Specially Serviced Mortgage Loans and
REO Properties, the Special Servicer) shall inspect or cause to be inspected (at
its own expense) each Mortgaged Property at such times and in such manner as are
consistent  with the  Servicing  Standard,  but in any  event (i)  inspect  each
Mortgaged  Property at least once every 12 months  commencing  in unless each of
the Rating  Agencies  has  confirmed  in writing  that a longer  period  between
inspections shall not result, in and of itself, in a downgrading,  withdrawal or
qualification  of the rating then assigned by such Rating Agency to any Class of
the  Certificates;  [(ii) if the  Servicer or the Special  Servicer  retains any
Financial  and Lease  Reporting  Fees  pursuant to Section  3.12,  each  related
Mortgaged  Property shall be inspected by the Servicer or the Special  Servicer,
as  applicable,  as soon as  practicable  thereafter,  except to the extent such
Mortgaged  Property has been  inspected by the Servicer or the Special  Servicer
within the immediately  preceding [____] days;] and (iii) if any Monthly Payment
becomes more than 60 days delinquent  (without giving effect to any grace period
permitted under the related Note or Mortgage),  each related Mortgaged  Property
shall be  inspected  by the  Special  Servicer  (at its own  expense) as soon as
practicable thereafter.

         SECTION 3.20.  Available Information and Notices.

         The Servicer or the Special  Servicer,  if  applicable,  shall promptly
give notice to the Trustee,  who will copy each  Certificateholder,  each Rating
Agency,  the  Depositor  and the  Mortgage  Loan Seller of (a) any notice from a
Borrower or insurance  company  regarding an upcoming  voluntary or  involuntary
prepayment  (including that resulting from a casualty or condemnation) of all or
part of the  related  Mortgage  Loan  (provided  that a request by a Borrower or
other party for a quotation of the amount  necessary to satisfy all  obligations
with


                           86

<PAGE>



respect to a Mortgage  Loan  shall not,  in and of itself,  be deemed to be such
notice);  and (b) of any other occurrence known to it with respect to a Mortgage
Loan or REO Property that the Servicer or the Special  Servicer  determines,  in
accordance  with the Servicing  Standard,  would have a material  effect on such
Mortgage Loan or REO Property,  which notice shall include an  explanation as to
the reason for such material effect  (provided that any extension of the term of
any Mortgage Loan shall be deemed to have a material effect).

         Neither the Servicer nor the Special  Servicer shall be responsible for
the accuracy or completeness of any information  supplied to it by a Borrower or
otherwise  for  inclusion  in any such  notice,  and the  Servicer,  the Special
Servicer and the Trustee  shall be  indemnified  and held  harmless by the Trust
Fund against any loss,  liability  or expense  incurred in  connection  with any
legal  action  relating to any  statement  or omission or alleged  statement  or
omission  therein,  including  any  liability  related to the  inclusion of such
information in any report filed with the Commission.

         In addition to the other  reports and  information  made  available and
distributed to the Depositor, the Trustee or the Certificateholders  pursuant to
other provisions of this Agreement, the Servicer and the Special Servicer shall,
in accordance with such  reasonable  rules and procedures as it may adopt (which
may include the requirement that an agreement  governing the  availability,  use
and disclosure of such information, and which may provide indemnification to the
Servicer or the Special Servicer as applicable, for any liability or damage that
may arise  therefrom,  be  executed  to the extent the  Servicer  or the Special
Servicer, as applicable, deems such action to be necessary or appropriate), also
make available any  information  relating to the Mortgage  Loans,  the Mortgaged
properties  or the  Borrower  for  review by the  Depositor,  the  Trustee,  the
Certificateholders  and any other  Persons to whom the  Servicer  or the Special
Servicer,  as the case may be, believes such disclosure is appropriate,  in each
case except to the extent doing so is  prohibited  by  applicable  law or by any
documents related to a Mortgage Loan.

         The  Trustee  shall  also  make  available  at  its  offices  primarily
responsible for  administration of the Trust Fund, during normal business hours,
for review by the Depositor, any Certificateholder, any Person identified to the
Trustee by a Certificateholder as a prospective  transferee of a Certificate and
any other Persons to whom the Trustee  believes such  disclosure is appropriate,
the  following  items:  (i) this  Agreement,  (ii)  all  monthly  statements  to
Certificateholders  delivered since the Closing Date pursuant to Section 4.2(a),
(iii) all annual  statements as to  compliance  delivered to the Trustee and the
Depositor pursuant to Section 3.14 and (iv) all annual Independent  accountants'
reports delivered to the Trustee and the Depositor pursuant to Section 3.15. The
Servicer or the Special  Servicer,  as appropriate,  shall make available at its
offices during normal business hours, for review by the Depositor,  the Trustee,
any  Certificateholder,  any Person  identified  to the  Servicer or the Special
Servicer, as applicable, by a Certificateholder as a prospective transferee of a
Certificate and any other Persons to whom the Servicer or the Special  Servicer,
as applicable, believes such disclosure is appropriate, the following items: (i)
the inspection  reports  prepared by or on behalf of the Servicer or the Special
Servicer, as applicable, in connection with the property inspections


                           87

<PAGE>



conducted by the Servicer or the Special  Servicer,  as applicable,  pursuant to
Section  3.19,  (ii) any and all  modifications,  waivers and  amendments of the
terms of a Mortgage  Loan entered  into by the Servicer or the Special  Servicer
and (iii) any and all Officer's Certificates and other evidence delivered to the
Trustee and the  Depositor  to support  the  Servicer's  determination  that any
Advance was, or if made would be, a Nonrecoverable  Advance, in each case except
to the extent doing so is  prohibited  by  applicable  laws or by any  documents
related to a Mortgage Loan.  Copies of any and all of the foregoing  items shall
be  available  from the  Servicer,  the  Special  Servicer  or the  Trustee,  as
applicable,  upon request (subject to the exception in the preceding  sentence).
The Servicer, the Special Servicer and the Trustee shall be permitted to require
payment  (other than from any Rating  Agency) of a sum  sufficient  to cover the
reasonable costs and expenses incurred by it in providing copies of or access to
any information requested in accordance with the previous sentence.

         The Servicer shall, on behalf of the Trust Fund, prepare, sign and file
with the Commission any and all reports,  statements and information  respecting
the Trust Fund which the Servicer or the Trustee  determines  are required to be
filed with the  Commission  pursuant to Sections 13(a) or 15(d) of the 1934 Act,
each  such  report,  statement  and  information  to be filed on or prior to the
required filing date for such report, statement or information.  Notwithstanding
the foregoing, the Depositor shall file with the Commission, within fifteen days
of the Closing Date, a Current Report on Form 8-K together with this Agreement.

         Neither the  Servicer  nor the  Trustee  shall be  responsible  for the
accuracy or completeness  of any  information  supplied to it by a Borrower or a
third party that is included in any report,  statement or information filed with
the  Commission,  and both the Servicer and the Trustee shall be indemnified and
held harmless by the Trust Fund against any loss,  liability or expense incurred
in  connection  with any legal action  relating to any  statement or omission or
alleged statement or omission therein resulting from such information.

         SECTION 3.21.  Reserve Accounts.

         The Servicer shall  administer  each Reserve Account in accordance with
the related Mortgage Loan Documents.

         SECTION 3.22.  Property Advances.

         (a) The Servicer (or, to the extent  provided in Section  3.22(b),  the
Trustee [or the Fiscal  Agent])  shall make any Property  Advances as and to the
extent  otherwise  required  pursuant  to  the  terms  hereof.  For  purpose  of
calculating distributions to the Certificateholders, Property Advances shall not
be  considered  to  increase  the  principal   balance  of  any  Mortgage  Loan,
notwithstanding that the terms of such Mortgage Loan so provide.

         (b) The Servicer  shall  notify the Trustee  [and the Fiscal  Agent] in
writing promptly upon, and in any event within one Business Day after,  becoming
aware that it will be


                           88

<PAGE>



financially  unable to make any Property Advance required to be made pursuant to
the terms hereof,  and in connection  therewith,  shall set forth in such notice
the amount of such Property  Advance,  the Person to whom it should be paid, and
the  circumstances  and purpose of such  Property  Advance,  and shall set forth
therein  information and instructions for the payment of such Property  Advance,
and,  on the date  specified  in such  notice for the  payment of such  Property
Advance,  or,  if no such  date is  specified,  then  within  one  Business  Day
following such notice, the Trustee shall pay the amount of such Property Advance
in accordance with such information and  instructions.  [If the Trustee fails to
make any  Property  Advance  required to be made under this  Section  3.22,  the
Fiscal Agent shall make such Advance on the same day the Trustee was required to
make such  Property  Advance and,  thereby,  the Trustee shall not be in default
under this Agreement.]

         (c)  Notwithstanding  anything  herein  to the  contrary,  none  of the
Servicer,  the  Trustee  [or the  Fiscal  Agent]  shall be  obligated  to make a
Property  Advance as to any Mortgage Loan or REO Property if the  Servicer,  the
Trustee  [or the Fiscal  Agent] as  applicable,  determines  that such  Property
Advance, if made, would be a Nonrecoverable Advance. The Trustee [and the Fiscal
Agent]  shall be entitled to rely,  conclusively,  on any  determination  by the
Servicer that a Property  Advance,  if made, would be a Nonrecoverable  Advance.
The Trustee  [and the Fiscal  Agent,] in  determining  whether or not a Property
Advance previously made is, or a proposed Property Advance, if made, would be, a
Nonrecoverable  Advance  shall be subject  to the  standards  applicable  to the
Servicer hereunder.

         (d) The Servicer, the Trustee [and/or the Fiscal Agent], as applicable,
shall be entitled to, and the Servicer  hereby  covenants and agrees to promptly
seek and effect,  the reimbursement of Property Advances to the extent permitted
pursuant to Section 3.6(ii) of this Agreement, together with any related Advance
Interest Amount in respect of such Property Advances.

         (e) The  Servicer,  the Trustee  [and/or the Fiscal Agent] shall not be
required to make a Property Advance for any amounts required to cure any failure
of any Mortgaged  Property to comply with the Americans with Disabilities Act of
1990, as amended, and all rules and regulations promulgated pursuant thereto, or
any applicable  Environmental  Law, and such amounts shall be paid as an expense
of the Trust Fund.

         SECTION 3.23.  Appointment of Special Servicer.

         (a)                                is hereby
appointed as the initial Special Servicer to service each
Specially Serviced Mortgage Loan.

         (b)  Certificateholders  representing  greater than [50]% of the Voting
Rights of the most subordinate Class of Regular Certificates  outstanding at any
time shall be entitled to remove the Special  Servicer with or without cause and
to appoint a  successor  Special  Servicer,  provided  that each  Rating  Agency
confirms to the Trustee in writing that such


                           89

<PAGE>



appointment  shall not, in and of itself,  cause a  withdrawal,  downgrading  or
qualification of the then-current ratings assigned to any Class of Certificates.

         (c) The  appointment of any such successor  Special  Servicer shall not
relieve the  Servicer,  the Trustee  [or the Fiscal  Agent] of their  respective
obligations to make Advances as set forth herein.

         (d) No  termination  of  the  Special  Servicer  and  appointment  of a
successor  Special  Servicer  shall be  effective  until the  successor  Special
Servicer  has  assumed  all  of its  responsibilities,  duties  and  liabilities
hereunder  pursuant  to a writing  satisfactory  to the  Trustee and each of the
Rating Agencies  confirms to the Trustee in writing that such  assumption  shall
not result, in and of itself,  in a downgrading,  withdrawal or qualification of
the rating then assigned by such Rating Agency to any Class of the Certificates.

         SECTION 3.24.  Transfer of Servicing Between Servicer
                        and Special Servicer; Record Keeping.

         (a) Upon  determining  that any  Mortgage  Loan has become a  Specially
Serviced  Mortgage  Loan, the Servicer shall  immediately  give notice  thereof,
together with a copy of the related  Mortgage File, to the Special  Servicer and
shall use its best efforts to provide the Special Servicer with all information,
documents (but excluding the original documents constituting such Mortgage File)
and records (including records stored electronically on computer tapes, magnetic
discs and the like) relating to such Mortgage Loan and  reasonably  requested by
the Special  Servicer to enable it to assume its duties  hereunder  with respect
thereto without acting through a  sub-servicer.  The Servicer shall use its best
efforts to comply with the preceding  sentence  within five Business Days of the
date such  Mortgage  Loan became a Specially  Serviced  Mortgage Loan and in any
event shall continue to act as Servicer and  administrator of such Mortgage Loan
until the Special  Servicer has commenced  the servicing of such Mortgage  Loan,
which shall occur upon the receipt by the Special  Servicer of the  information,
documents  and records  referred to in the preceding  sentence.  With respect to
each Mortgage Loan that becomes a Specially Serviced Mortgage Loan, the Servicer
shall instruct the related Borrower to continue to remit all payments in respect
of such Mortgage Loan to the Servicer. If Midland Loan Services,  L.P. ceases to
be the Servicer or ceases to be the Special Servicer, the remaining party of the
two and the successor  Servicer or Special  Servicer,  as applicable,  may agree
that, notwithstanding the preceding sentence, with respect to each Mortgage Loan
that became a Specially  Serviced Mortgage Loan, the Servicer shall instruct the
related  Borrower to remit all payments in respect of such  Mortgage Loan to the
Special  Servicer,  provided  that the payee in respect of such  payments  shall
remain the Servicer.

         Upon  determining  that no event has  occurred and is  continuing  with
respect to a Mortgage  Loan that  causes  such  Mortgage  Loan to be a Specially
Serviced  Mortgage Loan,  the Special  Servicer  shall  immediately  give notice
thereof to the Servicer and upon giving such notice,  such  Mortgage  Loan shall
cease to be a Specially Serviced Mortgage Loan pursuant to


                           90

<PAGE>



the proviso to the definition of Specially  Serviced  Mortgage Loan, the Special
Servicer's  obligation  to service such  Mortgage  Loan shall  terminate and the
obligations  of the Servicer to service and  administer  such Mortgage Loan as a
Mortgage Loan that is not a Specially  Serviced  Mortgage Loan shall resume.  In
addition,  if the related  Borrower  has been  instructed,  pursuant to the last
sentence of the preceding  paragraph,  to make payments to the Special Servicer,
upon such  determination,  the Special  Servicer shall instruct such Borrower to
remit  all  payments  in  respect  of such  Mortgage  Loan  that is no  longer a
Specially Serviced Mortgage Loan directly to the Servicer.

         (b) In servicing  any Specially  Serviced  Mortgage  Loan,  the Special
Servicer shall provide to the Trustee originals of documents included within the
definition of "Mortgage File" for inclusion in the related Mortgage File (to the
extent such documents are in the possession of the Special  Servicer) and copies
of any additional  related Mortgage Loan information,  including  correspondence
with the related Borrower,  and the Special Servicer shall provide copies of all
of the foregoing to the Servicer.

         (c) Not later than the  Business Day  preceding  each date on which the
Servicer is required to furnish a report under Section 3.13 to the Trustee,  the
Special Servicer shall deliver to the Servicer a written  statement  describing,
on a Mortgage Loan-by-Mortgage Loan basis, the amount of all payments on account
of interest received on each Specially Serviced Mortgage Loan; the amount of all
payments  on account of  principal,  including  Principal  Prepayments,  on each
Specially   Serviced  Mortgage  Loan;  the  amount  of  Insurance  Proceeds  and
Liquidation  Proceeds received with respect to each Specially  Serviced Mortgage
Loan;  and the amount of net income or net loss, as determined for management of
a trade or  business  on, or the  furnishing  or  rendering  of a  non-customary
service to the tenants of, each REO Property that previously secured a Specially
Serviced Mortgage Loan, in each case in accordance with Section 3.17.

         (d) Notwithstanding the provisions of the preceding subsection (c), the
Servicer  shall  maintain  ongoing  payment  records with respect to each of the
Specially  Serviced  Mortgage Loans and shall provide the Special  Servicer with
any  information  reasonably  required  by the  Special  Servicer to perform its
duties under this  Agreement.  The Special  Servicer  shall provide the Servicer
with any information  reasonably  required by the Servicer to perform its duties
under this Agreement.

         SECTION 3.25.  Adjustment of Servicing Compensation
                        in Respect of Prepayment Interest Shortfalls.

         (a)  The  aggregate  amount  of the  Prepayment  Interest  Surplus  and
Servicing  Fees (in that order) that the  Servicer  shall be entitled to receive
with respect to all of the  Mortgage  Loans on each  Distribution  Date shall be
offset on such  Distribution  Date by an amount  equal to the  aggregate  of the
Prepayment  Interest  Shortfalls for such  Distribution Date with respect to all
Mortgage Loans. The Servicer shall include the amount by which the


                           91

<PAGE>



aggregate  Servicing Fees and Prepayment  Interest Surplus is offset pursuant to
this Section  3.25 as part of the Pooled  Available  Funds on such  Distribution
Date.  The  amount  of any  offset  against  the  aggregate  Servicing  Fees and
Prepayment  Interest  Surplus with respect to any  Distribution  Date under this
Section 3.25 shall be limited to the aggregate  amount of the Servicing Fees and
Prepayment   Interest  Surplus   otherwise  payable  to  the  Servicer  on  such
Distribution  Date  (without   adjustment  on  account  of  Prepayment  Interest
Shortfalls) and the rights of the  Certificateholders to offset of the aggregate
Prepayment  Interest  Shortfalls  shall not be  cumulative.  To the  extent  the
Servicer  shall  already  have  withdrawn  or  withheld  Servicing  Compensation
required to pay  Prepayment  Interest  Shortfalls,  the Servicer  shall promptly
deposit in the  Collection  Amount  such  amounts to the extent  required to pay
Prepayment Interest Shortfalls hereunder.

         (b) To the extent that the  Servicer  and the Special  Servicer are the
same Person, the aggregate amount of the Special Servicing Fees that the Special
Servicer  shall be  entitled  to receive  with  respect to all of the  Specially
Serviced  Mortgage  Loans on each  Distribution  Date  shall be  offset  on such
Distribution  Date by an amount equal to the excess of (X) the  aggregate of the
Prepayment  Interest  Shortfalls for such  Distribution Date with respect to all
Mortgage  Loans over (Y) the amount of Servicing  Fees and  Prepayment  Interest
Surplus offset against such  Prepayment  Interest  Shortfalls in accordance with
Section  3.25(a).  The Servicer  shall include the amount by which the aggregate
Special  Servicing  Fee is offset  pursuant to this  Section 3.25 as part of the
Pooled  Available  Funds on such  Distribution  Date.  The  amount of any offset
against the aggregate  Special  Servicing  Fee with respect to any  Distribution
Date under this  Section  3.25 shall be limited to the  aggregate  amount of the
Special  Servicing  Fees  otherwise  payable  to the  Special  Servicer  on such
Distribution  Date  (without   adjustment  on  account  of  Prepayment  Interest
Shortfalls) and the rights of the  Certificateholders to offset of the aggregate
Prepayment Interest Shortfalls shall not be cumulative.

         SECTION 3.26.  Extension Advisor.

         The Special  Servicer  shall obtain the prior  written  approval of the
Extension  Advisor in  respect  of any  proposed  extension  of a Mortgage  Loan
pursuant to Section  3.10(a) with respect to which three  successive  extensions
shall have already been granted. The Special Servicer shall advise the Extension
Advisor in a written report (in reasonable  detail) if any such extension  after
the third successive  previous extension of such Mortgage Loan with respect to a
Specially  Serviced  Mortgage  Loan is proposed and the Special  Servicer  shall
grant such  extension only if the Extension  Advisor  approves such extension in
writing.

         The  Extension  Advisory  Fee shall be paid to the  Extension  Advisor,
first  from loan  modification  fees  paid by the  Borrower  under  the  related
Mortgage  Loan as to which an extension was  requested,  and, to the extent that
such loan modification fees are insufficient to pay the Extension  Advisory Fee,
any such shortfall shall be paid from the Servicing Compensation;  provided that
the reduction in Servicing  Compensation  shall be allocated equally between the
Servicer and the Special Servicer.


                           92

<PAGE>



         The  Extension  Advisor  may be  replaced at any time by the Holders of
____% of the Voting  Rights  allocated  to each  Class of Regular  Certificates,
other than the most subordinate such Class of Regular  Certificates,  by written
notice  to  the  Extension  Advisor,  the  Trustee  and  the  Special  Servicer.
Notwithstanding anything to the contrary contained herein, in no event shall the
Special Servicer be the Extension Advisor.

                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

         SECTION 4.1.  Distributions.

         (a) (I) On each  Remittance  Date,  to the  extent of Pooled  Available
Funds, amounts held in the Collection Account shall be withdrawn and remitted to
the Trustee for deposit in the Distribution Account in the following amounts:

                (i) First,  pro rata (A) to the Class A-L Interest in respect of
                    interest, (1) the Interest Distribution Amount therefor, and
                    (2) the aggregate  unpaid Interest  Shortfalls  allocated to
                    the Class A-L Interest on any prior  Distribution  Date; (B)
                    to the Class B-L  Interest in respect of  interest,  (1) the
                    portion of the Interest Distribution Amount therefor that is
                    in excess of  interest  thereon at the Class B  Pass-Through
                    Rate and (2) a  proportionate  amount of any unpaid Interest
                    Shortfalls  allocated to the Class B-L Interest on any prior
                    Distribution  Date; (C) to the Class C-L Interest in respect
                    of interest,  (1) the portion of the  Interest  Distribution
                    Amount therefor that is in excess of interest thereon at the
                    Class C Pass-Through Rate and (2) a proportionate  amount of
                    any unpaid  Interest  Shortfalls  allocated to the Class C-L
                    Interest on any prior Distribution Date;

                (ii)Second,  to the  Class A-L  Interest,  in  reduction  of the
                    Certificate   Balance   thereof,    the   Pooled   Principal
                    Distribution  Amount for such  Distribution  Date, until the
                    Certificate Balance thereof is reduced to zero;

            (iii) Third, to the Class A-L Interest, for the unreimbursed amounts
                  of Realized  Losses,  if any,  together  with simple  interest
                  thereon  at a rate equal to % per annum from the date on which
                  such unreimbursed  Realized Loss was allocated (or the date on
                  which  interest  was last  paid) to,  but not  including,  the
                  Distribution  Date  following  the  Remittance  Date on  which
                  distributions  in respect of such  unreimbursed  Realized Loss
                  are


                           93

<PAGE>



                    made pursuant to this subparagraph, up to an amount equal to
                    the   aggregate  of  such   unreimbursed   Realized   Losses
                    previously allocated to such Lower-Tier Regular Interest and
                    interest thereon, provided that any distribution pursuant to
                    this subparagraph shall be deemed to be distributed first in
                    respect of any such interest and then in respect of any such
                    unreimbursed Realized Loss;

                (iv)Fourth,  to the Class B-L Interest,  in respect of interest,
                    (A) the portion of the Interest Distribution Amount therefor
                    that  is  equal  to   interest   thereon   at  the  Class  B
                    Pass-Through  Rate  and (B) a  proportionate  amount  of the
                    aggregate unpaid Interest Shortfalls  allocated to the Class
                    B-L Interest on any prior Distribution Date;

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

                (vi)Sixth,  to the  Class  B-L  Interest,  for the  unreimbursed
                    amounts of Realized  Losses,  if any,  together  with simple
                    interest thereon at a rate equal to
                         % per annum  from the date on which  such  unreimbursed
                    Realized Loss was  allocated (or the date on which  interest
                    was last paid) to, but not including,  the Distribution Date
                    following  the  Remittance  Date on which  distributions  in
                    respect of such unreimbursed Realized Loss are made pursuant
                    to this subparagraph, up to an amount equal to the aggregate
                    of such unreimbursed Realized Losses previously allocated to
                    such  Lower-Tier  Regular  Interest  and  interest  thereon,
                    provided that any distribution pursuant to this subparagraph
                    shall be deemed to be  distributed  first in  respect of any
                    such  interest and then in respect of any such  unreimbursed
                    Realized Loss;

             (vii)Seventh,  to the Class C-L  Interest,  in respect of interest,
                  (A) the portion of the Interest  Distribution  Amount therefor
                  that is equal to interest  thereon at the Class C Pass-Through
                  Rate and (B) a  proportionate  amount of the aggregate  unpaid
                  Interest Shortfalls allocated to the Class C-L Interest on any
                  prior Distribution Date;


                           94

<PAGE>



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

                (ix)Ninth,  to the  Class  C-L  Interest,  for the  unreimbursed
                    amounts of Realized  Losses,  if any,  together  with simple
                    interest thereon at a rate equal to
                         % per annum  from the date on which  such  unreimbursed
                    Realized Loss was  allocated (or the date on which  interest
                    was last paid) to, but not including,  the Distribution Date
                    following  the  Remittance  Date on which  distributions  in
                    respect of such unreimbursed Realized Loss are made pursuant
                    to this subparagraph, up to an amount equal to the aggregate
                    of such unreimbursed Realized Losses previously allocated to
                    such  Lower-Tier  Regular  Interest  and  interest  thereon,
                    provided that any distribution pursuant to this subparagraph
                    shall be deemed to be  distributed  first in  respect of any
                    such  interest and then in respect of any such  unreimbursed
                    Realized Loss;

               [(__)        , to the Class [PO]-L Interest, in respect of 
                    interest, (A) the Interest Distribution Amount therefor and 
                    (B) the aggregate unpaid Interest Shortfalls allocated to 
                    the Class [PO]- L Interest on any prior Distribution Date;]

               [(__)        , after the Certificate Balance of the Class __-L 
                    Interest has been reduced to zero, to the Class [PO]-L  
                    Interest, in
                    reduction of the  Certificate  Balance  thereof,  the Pooled
                    Principal  Distribution  Amount  less  the  portion  thereof
                    distributed  on  such  Distribution  Date  pursuant  to  any
                    preceding clause, until the Certificate Balance of the Class
                    [PO]-L Interest is reduced to zero;]

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


                           95

<PAGE>



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

               (___)            , to the Class LR
                    Certificates, any Pooled Available
                    Funds remaining in the Collection
                    Account.

         (II) On each  Remittance  Date,  the Trustee  shall receive for deposit
into the Distribution  Account in respect of each Lower-Tier  Regular  Interest,
distributions  from amounts on deposit in the  Collection  Account in respect of
Prepayment Premiums,  if any,  distributable to its Related Certificate pursuant
to Section 4.1(c)(I).

         (b) (I) On each Distribution Date, to the extent of amounts remitted to
the Distribution Account pursuant to Section 4.1(a)(I), Holders of each Class of
Certificates (other than the Class LR Certificates) shall receive  distributions
from amounts on deposit in the Distribution  Account, up to the Pooled Available
Funds for such  Distribution  Date,  in the amounts and in the order of priority
set forth below:

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

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

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



                           96

<PAGE>



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

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

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

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

                (viii) Eighth, to the Class B Certificates, for the unreimbursed
                       amounts of Realized Losses,  if any, together with simple
                       interest thereon at a rate equal to _____% per annum from
                       the date on which  such  unreimbursed  Realized  Loss was
                       allocated  (or the date on which  interest was last paid)
                       to, but not  including,  the  Distribution  Date on which
                       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


                           97

<PAGE>



                       this subparagraph shall be deemed to be distributed first
                       in  respect of any such  interest  and then in respect of
                       any such unreimbursed Realized Loss;

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

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

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

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

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

                [(___)              , to the Class [IO]
                       Certificates, up to an amount equal
                       to the aggregate unpaid Class
                       Interest Shortfalls


                           98

<PAGE>



                       previously allocated to such Class
                       on any previous Distribution Dates
                       and not paid;]

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

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

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

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

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


                           99

<PAGE>



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

         (II) On each Distribution  Date,  amounts remaining in the Distribution
Account  following the  distributions  to the  Certificates  pursuant to Section
4.1(b) and (c) shall be distributed to the Class R Certificates.

         (c) On each  Distribution  Date,  following the  distribution  from the
Collection Account to the Distribution  Account pursuant to Section  4.1(a)(II),
the Paying Agent shall make distributions of Prepayment Premiums with respect to
any Principal Prepayments received in the related Collection Period from amounts
deposited in the Distribution Account pursuant to Section 4.6(b)(i) as follows:

         [(I) On each  Distribution  Date up to and  including  the EC  Maturity
Date,  Prepayment  Premiums  received  with respect to Yield  Maintenance  Loans
during the Yield Maintenance  Period for such Yield Maintenance  Loans, shall be
distributed to the Holders of the Certificates  outstanding on such Distribution
Date, in the following amounts and order of priority:

                (i) First,  to the Class of  Certificates  which is  entitled to
     distributions in respect of principal on such Distribution Date (other than
     pursuant  to  clause of  Section  4.1(b)(I)),  an  amount  equal to (A) the
     present  value  (discounted  at the  Discount  Rate) of the  principal  and
     interest  distributions  that would have been paid in respect of such Class
     of Certificates from the Distribution Date occurring in the following month
     until the Certificate Balance of such Class of Certificates would have been
     reduced to zero had the related  prepayment  not occurred  (and assuming no
     other prepayments were made), less (B) the present value (discounted at the
     Discount  Rate) of the  principal and interest  distributions  that will be
     paid in respect of such Class of Certificates  from the  Distribution  Date
     occurring  in the  following  month until the  Certificate  Balance of such
     Class  of  Certificates  is  reduced  to  zero  following  such  prepayment
     (assuming no further  prepayments are made and no delinquencies or defaults
     occur) less (C) the amount of such  prepayment;  provided that if more than
     one Class of


                           100

<PAGE>



     Certificates is entitled to  distributions  in respect of principal on such
     Distribution Date (other than pursuant to clause of Section 4.1(b)(I)), the
     amount set forth herein shall be  calculated  for each such Class,  and the
     amount of Prepayment  Premiums shall be allocated  among such Classes,  pro
     rata in accordance with the amounts so calculated, up to an amount equal to
     the sum of such amounts so calculated; and

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

         (II) With respect to each  Distribution Date up to and including the EC
Maturity  Date, any  Prepayment  Premiums  received with respect to any Mortgage
Loan that is not a Yield  Maintenance Loan and any Prepayment  Premiums received
with respect to any Yield  Maintenance Loan after the related Yield  Maintenance
Period will be allocated solely to the Class [EC] Certificates.]

         (III) The Servicer will be entitled to receive as additional  Servicing
Compensation amount of any Prepayment Premiums received in any Collection Period
[subsequent to the Collection Period related to the EC
Maturity Date].

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

         (d) The Certificate  Balances of the Lower-Tier  Regular Interests will
be reduced without  distribution on any Distribution  Date as a write-off to the
extent of any  Realized  Losses with respect to such date.  Any such  write-offs
will be applied to the Lower Tier  Regular  Interests:  first,  to the Class C-L
Interest;  second,  to the  Class  B-L  Interest;  and  third,  to the Class A-L
Interest. [If Class [PO] Certificates, insert where appropriate.]

The  Certificate  Balances of the  Certificates  (other  than the [Class  [EC],]
[Class  [IO],]  Class R and  Class  LR  Certificates)  will be  reduced  without
distribution on any Distribution Date, as a write-off, to the extent that, after
allocation of Realized  Losses in accordance  with the preceding  sentence,  the
Certificate Balance of any Class of Certificates exceeds the Certificate Balance
of its Related Lower-Tier Regular Interest.

         (e) All amounts  distributable  to a Class of Certificates  pursuant to
this Section 4.1 on each Distribution Date shall be allocated pro rata among the
outstanding Certificates in each such Class based on their respective Percentage
Interests. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates with an aggregate initial Certificate Balance, [Class [EC] Notional
Balance or Class [IO] Notional Balance] in excess of $_________,  and shall have
provided the Paying Agent


                           101

<PAGE>



with wire  instructions  in  writing at least  ____  Business  Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  [Borough of  Manhattan]  that is  specified in the notice to
Certificateholders of such final distribution.

         (f) Except as  otherwise  provided  in Section  9.1 with  respect to an
Anticipated Termination Date, the Trustee shall, no later than the _________ day
of the month in the month  preceding  the  Distribution  Date on which the final
distribution with respect to any Class of Certificates is expected to be made or
such later day as the Trustee  becomes  aware that the final  distribution  with
respect to any Class of  Certificates  is expected to be made on the  succeeding
Distribution  Date, mail to each Holder of such Class of  Certificates,  on such
day a notice to the effect that:

         (A)    the Trustee reasonably expects, based upon
                information previously provided to it,
                that the final distribution with respect
                to such Class of Certificates will be made
                on such Distribution Date, but only upon
                presentation and surrender of such
                Certificates at the office of the Trustee
                therein specified; and

         (B)    if such final distribution is made on such Distribution Date, no
                interest shall accrue on such  Certificates  from and after such
                Distribution Date;

provided,  however,  that the Class R and  Class LR  Certificates  shall  remain
outstanding until there is no other Class of Certificates or Lower-Tier Regular
Interests outstanding.

         Any funds not  distributed to any Holder or Holders of  Certificates of
such Class on such  Distribution  Date  because of the failure of such Holder or
Holders to tender their  Certificates  shall, on such Distribution  Date, be set
aside and held in trust for the benefit of the appropriate  non-tendering Holder
or Holders.  If any  Certificates  as to which notice has been given pursuant to
this Section  4.1(f) shall not have been  surrendered  for  cancellation  within
_____ months after the time  specified in such notice,  the Trustee shall mail a
second notice to the remaining non-tendering  Certificateholders,  at their last
addresses shown in the Certificate Register, to surrender their Certificates for
cancellation  in order to receive  from such  funds held the final  distribution
with respect  thereto.  If, within ____ year[s] after the second notice,  any of
such Certificates shall not have been surrendered for cancellation,  the Trustee
may,  directly  or  through an agent,  take  appropriate  steps to  contact  the
remaining   nontendering   Certificateholders   concerning  surrender  of  their
Certificates.  The costs and expenses of maintaining  such funds in trust and of
contacting such  Certificateholders  shall be paid out of such funds. If, within
_____ years after the second notice, any such Certificates shall not have


                           102

<PAGE>



been surrendered for cancellation, the Paying Agent shall pay to the Trustee all
amounts  distributable to the Holders thereof,  and the Trustee shall thereafter
hold such amounts for the benefit of such  Holders  until the earlier of (i) its
termination as Trustee hereunder and the transfer of such amounts to a successor
Trustee  and (ii) the  termination  of the Trust Fund and  distribution  of such
amounts  to the Class LR  Certificateholders.  No  interest  shall  accrue or be
payable to any Certificateholder on any amount held in trust hereunder or by the
Trustee  as a  result  of such  Certificateholder's  failure  to  surrender  its
Certificate(s) for final payment thereof in accordance with this Section 4.1(f).
Any such  amounts  transferred  to the  Trustee  may be  invested  in  Permitted
Investments and all income and gain realized from investment of such funds shall
be for the  benefit of the  Trustee.  In the event the Trustee is  permitted  or
required to invest any amounts in Permitted  Investments  under this  Agreement,
whether in its  capacity  as Trustee  or in the event of its  assumption  of the
duties of, or becoming the  successor  to, the Servicer in  accordance  with the
terms of this  Agreement,  it  shall  invest  such  amounts  in [the  following]
Permitted  Investments [and priority,  in each case only for so long as any such
investment shall continue to be a Permitted Investment: (1)
                             , (2)                    , (3)            
and (4) if none of (1)-(3) above are available,  Permitted Investments under
clause (i) of the  definition  of  Permitted  Investments].  The  Trustee  shall
indemnify the related Certificateholders against any loss incurred in respect of
any such Permitted Investment immediately upon realization of such loss.

         (g)  Notwithstanding  any provision in this  Agreement to the contrary,
the aggregate  amount  distributable  to each Class pursuant to this Section 4.1
shall be reduced by the aggregate  amount paid to any Person pursuant to Section
6.3 or Section  8.5(d),  such  reduction to be allocated  among such Classes pro
rata,  based upon the respective  amounts so  distributable  without taking into
account  the  provision  of this  Section  4.1(g).  Such  reduction  of  amounts
otherwise  distributable  to a Class  shall be  allocated  first in  respect  of
interest  and  second in respect  of  principal.  For  purposes  of  determining
Interest Shortfalls and Certificate  Balances,  the amount of any such reduction
so allocated to a Class shall be deemed to have been distributed to such Class.

         SECTION 4.2.  Statements to Rating Agencies and
                       Certificateholders; Available Information; Information 
                       Furnished to Financial Market Publisher.

         (a) On each Distribution Date, the Trustee shall prepare and forward by
mail to each Rating Agency and each Holder of a Certificate,  with copies to the
Depositor,  Paying Agent,  Servicer and Special Servicer, a statement as to such
distribution setting forth for each
Class, as applicable:

         [describe information to be included in statement]

         Within a reasonable period of time after the end of each calendar year,
the Trustee  shall  furnish to each  Person who at any time during the  calendar
year was a Holder of a


                           103

<PAGE>



Certificate  (except for a Class R or Class LR  Certificate)  and to each Rating
Agency a statement  containing the  information set forth in subclauses (__) and
(__) above,  aggregated  for such calendar year or  applicable  portion  thereof
during which such Person was a Certificateholder. Such obligation of the Trustee
shall  be  deemed  to  have  been  satisfied  to the  extent  that  it  provided
substantially comparable information pursuant to any requirements of the Code as
from time to time in force.

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

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

         In addition to the reports  required to be  delivered  pursuant to this
Section  4.2(a),  the Trustee shall make available upon request to each proposed
transferee of a Privately  Placed  Certificate such additional  information,  if
any, in its possession as may be required to permit the proposed  transfer to be
effected pursuant to Rule 144A.

         [(b) On or within _____ Business Days following each Distribution Date,
the Trustee shall prepare and furnish to the Financial  Market Publisher and the
Placement Agent, using the format and media mutually agreed upon by the Trustee,
the  Financial   Market   Publisher  and  the  Placement  Agent,  the  following
information  regarding each Mortgage Loan and any other  information  reasonably
requested by the Placement Agent and available to the Trustee:

         (i)    an identifying loan number;

         (ii)   the Mortgage Rate; and

         (iii)  the principal balance as of such
                Distribution Date.]

The  Trustee  shall only be  obligated  to deliver the  statements,  reports and
information  contemplated  by  Section  4.2[(a)  and  4.2(b)]  to the  extent it
receives the necessary underlying information from the Servicer and shall not be
liable for any failure to deliver any thereof on the  prescribed  Due Dates,  to
the extent  such  failure is caused by the  Servicer's  failure to deliver  such
underlying  information  in a timely  manner.  Nothing herein shall obligate the
Trustee,  the  Servicer  or the Special  Servicer to violate (in the  reasonable
judgment of the Servicer, the


                           104

<PAGE>



Special Servicer or the Trustee, as appropriate) any applicable law or provision
of any Mortgage Loan document prohibiting disclosure of information with respect
to any  Borrower  and the failure of the  Trustee,  the  Servicer or the Special
Servicer  to  disseminate  information  for such  reason  shall  not be a breach
hereof.

         SECTION    4.3.  Compliance with Withholding Requirements.

         Notwithstanding any other provision of this Agreement, the Paying Agent
shall comply with all federal withholding  requirements with respect to payments
to  Certificateholders  of interest or original  issue  discount that the Paying
Agent  reasonably  believes  are  applicable  under the  Code.  The  consent  of
Certificateholders  shall not be required for any such  withholding.  The Paying
Agent agrees that it will not  withhold  with respect to payments of interest or
original  issue discount in the case of a  Certificateholder  that is a non-U.S.
Person that has furnished or caused to be furnished (i) an effective Form W-8 or
Form  W-9 or an  acceptable  substitute  form or a  successor  form  and who has
informed the Trustee in writing that it is not a "10-percent shareholder" within
the meaning of Code Section  871(h)(3)(B) or a "controlled foreign  corporation"
described  in Code  Section  881(c)(3)(C)  with respect to the Trust Fund or the
Depositor,  or (ii) an effective Form 4224 or an acceptable substitute form or a
successor  form. In the event the Paying Agent or its agent withholds any amount
from interest or original  issue  discount  payments or advances  thereof to any
Certificateholder pursuant to federal withholding requirements, the Paying Agent
shall  indicate  the amount  withheld to such  Certificateholder.  Any amount so
withheld shall be treated as having been  distributed to such  Certificateholder
for all purposes of this Agreement.

         SECTION 4.4.  REMIC Compliance.

         (a) The  parties  intend  that  each of the  Upper-Tier  REMIC  and the
Lower--  Tier  REMIC  shall  constitute,  and  that the  affairs  of each of the
Upper-Tier REMIC and the Lower-Tier REMIC shall be conducted so as to qualify it
as, a "real estate mortgage investment conduit" as defined in, and in accordance
with,  the REMIC  Provisions,  and the  provisions  hereof shall be  interpreted
consistently with this intention. In furtherance of such intention,  the Trustee
shall, to the extent  permitted by applicable  law, act as agent,  and is hereby
appointed to act as agent,  of each of the  Upper-Tier  REMIC and the Lower-Tier
REMIC and shall on behalf  of each of the  Upper-Tier  REMIC and the  Lower-Tier
REMIC:  (i)  prepare,  sign and file,  or cause to be  prepared  and filed,  all
required Tax Returns for each of the Upper-Tier REMIC and the Lower-Tier  REMIC,
using a calendar year as the taxable year for each of the  Upper-Tier  REMIC and
the  Lower-Tier  REMIC,  when and as required by the REMIC  Provisions and other
applicable  federal,  state or local income tax laws; (ii) make an election,  on
behalf of each of the Upper-Tier  REMIC and the Lower-Tier  REMIC, to be treated
as a REMIC on Form 1066 for its first taxable year, in accordance with the REMIC
Provisions; (iii) prepare and forward, or cause to be prepared and forwarded, to
the Certificateholders and the Internal Revenue Service and applicable state and
local  tax  authorities  all  information  reports  as and when  required  to be
provided to them in accordance with the REMIC Provisions; (iv) if the


                           105

<PAGE>



filing  or  distribution  of  any  documents  of an  administrative  nature  not
addressed in clauses (i) through  (iii) of this Section 4.4 is then  required by
the REMIC  Provisions in order to maintain the status of the Upper-Tier REMIC or
the Lower-Tier REMIC as a REMIC or is otherwise  required by the Code,  prepare,
sign and file or  distribute,  or cause to be  prepared  and signed and filed or
distributed,  such documents with or to such Persons when and as required by the
REMIC  Provisions or the Code or  comparable  provisions of state and local law;
(v) within thirty days of the Closing Date,  furnish or cause to be furnished to
the Internal  Revenue  Service,  on Form 8811 or as otherwise may be required by
the Code,  the name,  title and  address of the Person  that the  holders of the
Certificates  may contact for tax information  relating thereto (and the Trustee
shall  act as the  representative  of  each  of the  Upper-Tier  REMIC  and  the
Lower-Tier REMIC for this purpose), together with such additional information as
may be required by such Form,  and shall update such  information at the time or
times and in the manner required by the Code (and the Depositor agrees within 10
Business  Days of the  Closing  Date,  to  provide  any  information  reasonably
requested by the Trustee and necessary to make such  filing);  and (vi) maintain
such records  relating to each of the Upper-Tier  REMIC and the Lower-Tier REMIC
as may be necessary to prepare the foregoing returns,  schedules,  statements or
information,  such records, for federal income tax purposes, to be maintained on
a calendar year and on an accrual  basis.  The Holder of the largest  Percentage
Interest in the Class R or Class LR Certificates shall be the tax matters person
of the  Upper-Tier  REMIC or the  Lower-Tier  REMIC,  respectively,  pursuant to
Treasury Regulations Section 1.860F-4(d). If more than one Holder should hold an
equal  Percentage  Interest in the Class R or Class LR Certificates  larger than
that held by any other Holder, the first such Holder to have acquired such Class
R or Class LR Certificates  shall be such tax matters person.  The Trustee shall
act as  attorney-in-fact  and  agent for the tax  matters  person of each of the
Upper-Tier  REMIC and the  Lower-Tier  REMIC,  and each  Holder of a  Percentage
Interest in the Class R or Class LR  Certificates,  by  acceptance  thereof,  is
deemed to have  consented  to the  Trustee's  appointment  in such  capacity and
agrees to execute any documents  required to give effect  thereto,  and any fees
and  expenses   incurred  by  the  Trustee  in  connection  with  any  audit  or
administrative  or  judicial  proceeding  shall be paid by the Trust  Fund.  The
Trustee shall not  intentionally  take any action or intentionally  omit to take
any action if, in taking or omitting to take such action, the Trustee knows that
such action or omission (as the case may be) would cause the  termination of the
REMIC status of the Upper-Tier  REMIC or the Lower-Tier  REMIC or the imposition
of tax on the  Upper-Tier  REMIC or the  Lower-Tier  REMIC  (other than a tax on
income  expressly  permitted or contemplated to be received by the terms of this
Agreement). Notwithstanding any provision of this paragraph to the contrary, the
Trustee  shall not be required to take any action that the Trustee in good faith
believes to be  inconsistent  with any other  provision of this  Agreement,  nor
shall the  Trustee  be deemed in  violation  of this  paragraph  if it takes any
action  expressly  required  or  authorized  by  any  other  provision  of  this
Agreement,  and the  Trustee  shall have no  responsibility  or  liability  with
respect to any act or omission of the  Depositor  or the Servicer or the Special
Servicer which causes the Trustee to be unable to comply with any of clauses (i)
through  (vi) of the fifth  preceding  sentence  or which  results in any action
contemplated  by clauses (i) or (ii) of the next  succeeding  sentence.  In this
regard  the  Trustee  shall  (i)  exercise  reasonable  care  not to  allow  the
occurrence  of any  "prohibited  transactions"  with the meaning of Code Section
860F(a), unless the party


                           106

<PAGE>



seeking  such action  shall have  delivered to the Trustee an Opinion of Counsel
(at such party's expense) that such occurrence would not (A) result in a taxable
gain, (B) otherwise  subject the Upper-Tier REMIC or the Lower-Tier REMIC to tax
(other than a tax at the highest marginal  corporate tax rate on net income from
foreclosure  property),  or  (C)  cause  either  the  Upper-Tier  REMIC  or  the
Lower-Tier  REMIC to fail to qualify as a REMIC;  and (ii)  exercise  reasonable
care not to allow the Trust  Fund to  receive  income  from the  performance  of
services or from assets not permitted under the REMIC Provisions to be held by a
REMIC (provided,  however, that the receipt of any income expressly permitted or
contemplated  by the terms of this Agreement shall not be deemed to violate this
clause).  Neither the Servicer,  the Special Servicer nor the Depositor shall be
responsible or liable (except in connection with any act or omission referred to
in the two  preceding  sentences)  for any failure by the Trustee to comply with
the provisions of this Section 4.4. The Depositor,  the Special Servicer and the
Servicer  shall  cooperate in a timely  manner with the Trustee in supplying any
information  within the  Depositor's,  the Special  Servicer's or the Servicer's
control (other than any confidential  information) that is reasonably  necessary
to enable the Trustee to perform its duties under this Section 4.4.

         (b)  The  following   assumptions  are  to  be  used  for  purposes  of
determining the  anticipated  payments of principal and interest for calculating
the original  yield to maturity and original  issue discount with respect to the
Regular Certificates:  (i) each Mortgage Loan will pay principal and interest in
accordance  with its terms and  scheduled  payments  will be timely  received on
their Due Dates,  provided that the Mortgage  Loans in the aggregate will prepay
in accordance  with the Prepayment  Assumption;  (ii) none of the Servicer,  the
Depositor and the Class LR Certificateholders  will exercise the right described
in Section 9.1 of this  Agreement to cause early  termination of the Trust Fund;
and (iii) no Mortgage Loan is repurchased by the Depositor.

         SECTION 4.5.  Imposition of Tax on the Trust Fund.

         In  the  event  that  any  tax,   including   interest,   penalties  or
assessments,  additional  amounts  or  additions  to  tax,  is  imposed  on  the
Upper-Tier  REMIC or the  Lower-Tier  REMIC,  such tax shall be charged  against
amounts otherwise  distributable to the Holders of the  Certificates;  provided,
that any taxes imposed on any net income from foreclosure  property  pursuant to
Code Section 860G(d) or any similar tax imposed by a state or local jurisdiction
shall  instead  be  treated  as an  expense  of  the  related  REO  Property  in
determining  Net REO Proceeds  with respect to such REO Property (and until such
taxes  are  paid,  the  Servicer  from  time to time  shall  withdraw  from  the
Collection Account amounts  reasonably  determined by the Special Servicer to be
necessary to pay such taxes,  which the Servicer  shall  maintain in a separate,
non-interest-bearing  account,  and the Servicer shall deposit in the Collection
Account the excess determined by the Servicer from time to time of the amount in
such  account  over the amount  necessary  to pay such  taxes) and shall be paid
therefrom.  Except as provided in the preceding sentence,  the Trustee is hereby
authorized  to and shall  retain or cause to be retained  from Pooled  Available
Funds  sufficient  funds to pay or provide  for the  payment of, and to actually
pay, such


                           107

<PAGE>



tax as is legally owed by the Upper-Tier REMIC or the Lower-Tier REMIC (but such
authorization  shall not prevent the Trustee from contesting,  at the expense of
the Trust Fund, any such tax in appropriate proceedings, and withholding payment
of such tax, if permitted by law, pending the outcome of such proceedings).  The
Trustee is hereby  authorized to and shall  segregate or cause to be segregated,
in a  separate  non-interest  bearing  account,  (i) the  net  income  from  any
"prohibited  transaction"  under Code Section  860F(a) or (ii) the amount of any
contribution to the Upper-Tier  REMIC or the Lower-Tier  REMIC after the Startup
Day that is subject to tax under Code  Section  860G(d)  and use such  income or
amount, to the extent necessary,  to pay such tax, such amounts to be segregated
from  the  Collection  Account  with  respect  to  any  such  net  income  of or
contribution  to the  Lower-Tier  REMIC and from the  Distribution  Account with
respect to any such net income of or contribution  to the Upper-Tier  REMIC (and
return  the  balance  thereof,   if  any,  to  the  Collection  Account  or  the
Distribution  Account,  as the case may be).  To the extent that any such tax is
paid to the Internal Revenue  Service,  the Trustee shall retain an equal amount
from future amounts otherwise distributable to the Holders of the Class R or the
Class LR  Certificates  as the case may be, and shall  distribute  such retained
amounts to the Holders of Regular  Certificates or Lower-Tier Regular Interests,
as  applicable,  until they are fully  reimbursed and then to the Holders of the
Class R Certificates or the Class LR  Certificates,  as applicable.  Neither the
Servicer,  the Special  Servicer nor the Trustee  shall be  responsible  for any
taxes imposed on the Upper-Tier  REMIC or the Lower-Tier  REMIC, in either case,
except to the extent such tax is attributable to a breach of a representation or
warranty of the  Servicer  or the Special  Servicer or an act or omission of the
Servicer,  the  Special  Servicer  or  the  Trustee  in  contravention  of  this
Agreement,  provided, further, that such breach, act or omission could result in
liability  under Section 6.3 in the case of the Servicer or Special  Servicer or
Section 4.4 or 8.1, in the case of the Trustee. Notwithstanding anything in this
Agreement  to the  contrary,  in each such case,  the  Servicer  and the Special
Servicer shall not be responsible for the Trustee's breaches, acts or omissions,
and the Trustee shall not be responsible for the breaches,  acts or omissions of
the Servicer or the Special Servicer.

         SECTION 4.6.  Remittances; P&I Advances.

         (a) For  purposes of this  Section 4.6,  "Applicable  Monthly  Payment"
shall  mean,  for any  Mortgage  Loan with  respect  to any  month,  (A) if such
Mortgage Loan is delinquent as to its Balloon  Payment  (including  any Mortgage
Loan as to which the related  Mortgaged  Property has become an REO Property and
for any month  after the  related  Balloon  Payment  would have been  due),  the
related Assumed Scheduled Payment and (B) if such Mortgage Loan is not described
by the  preceding  clause  (including  any such  Mortgage  Loan as to which  the
related Mortgaged Property has become an REO Property), the Monthly Payment.

         (b) On the Remittance  Date  immediately  preceding  each  Distribution
Date, the Servicer shall:



                           108

<PAGE>



                (i) remit to the Trustee from the Collection Account for deposit
         in the Distribution  Account an amount equal to the Prepayment Premiums
         received  by the  Servicer  in the  Collection  Period  preceding  such
         Remittance Date;

                (ii)  remit to the  Trustee  from  the  Collection  Account  for
         deposit  in the  Distribution  Account  an amount  equal to the  Pooled
         Available  Funds for such  Distribution  Date (excluding P&I Advances);
         and

                (iii) make an advance (each, a "P&I  Advance"),  by deposit into
         the  Collection  Account,  and remit  such  amount to the  Distribution
         Account in an amount equal to the sum of the Applicable Monthly Payment
         for each Mortgage Loan, to the extent such amounts were not received on
         such  Mortgage  Loans as of the close of business on the  Business  Day
         immediately preceding the Remittance Date.

         (c) With respect to each Remittance  Date, the Servicer shall determine
(a) with respect to each Seriously  Delinquent Loan, the excess,  if any, of (x)
the sum of the following amounts with respect to such Seriously Delinquent Loan:
(i) the outstanding  principal balance thereof that is due and payable; (ii) the
interest portion of any  unreimbursed  P&I Advances with respect thereto;  (iii)
any unreimbursed  Property Advances with respect thereto; and (iv) any currently
due and payable or delinquent  property taxes with respect  thereto over (y) the
appraised value (as reflected in the related Updated  Appraisal) thereof and (b)
the sum of all  amounts  described  in clause  (a) (such sum,  the  "Anticipated
Loss").  Notwithstanding  Section  4.6(b)(iii),  with respect to any  Remittance
Date,  the  Servicer  shall make a P&I  Advance  with  respect to any  Seriously
Delinquent  Loan only to the extent that Pooled  Available Funds for the related
Distribution  Date  (exclusive  of any P&I Advance with respect to any Seriously
Delinquent  Loans) are  insufficient  to make  distributions  to all  Classes of
Lower-Tier Regular Interests and all Classes of Certificates pursuant to Section
4.1(a)(I) and Section  4.1(b)(I),  respectively,  other than, in each case,  the
most  subordinate  Class then  outstanding  and any other  Class as to which the
aggregate of the Certificate  Balances of all Classes  subordinate to such Class
does not equal or exceed the  Anticipated  Loss. In the event that, with respect
to any Remittance  Date,  more than one Mortgage Loan is a Seriously  Delinquent
Loan,  the  Servicer  shall  designate  on its  records the  specific  Seriously
Delinquent  Loans as to which any P&I Advance shall be deemed to have been made.
Any such  designation  of P&I Advances to specific  Seriously  Delinquent  Loans
shall be made,  first,  among  Seriously  Delinquent  Loans  (excluding  any REO
Mortgage  Loans) as to which the  related  Borrower  is  delinquent  only in the
payment of Monthly Payments; second, among Seriously Delinquent Loans (excluding
REO  Mortgage  Loans) as to which the  related  Borrower  is  delinquent  in the
payment of a Balloon Payment;  and third, among Seriously  Delinquent Loans that
are REO Mortgage Loans;  provided,  however,  that any such designation shall be
made first to those Seriously  Delinquent Loans in respect of which the Servicer
reasonably determines that such P&I Advance is most likely to be recoverable.



                           109

<PAGE>



         (d)    [Reserved]

         (e) If, as of 5:00 p.m., New York City time, on any Remittance Date the
Servicer  shall not (i) have made the P&I Advance  required to have been made on
such date pursuant to Section  4.6(b)(iii) or (ii) delivered the certificate and
documentation  related to a  determination  of  nonrecoverability,  [the Trustee
shall  immediately  notify the Fiscal Agent by telephone  promptly  confirmed in
writing, and] the Trustee shall no later than 10:00 a.m., New York City time, on
such  Distribution  Date deposit into the  Distribution  Account in  immediately
available funds an amount equal to the P&I Advances  otherwise  required to have
been  made by the  Servicer.  [If the  Trustee  fails  to make  any P&I  Advance
required to be made under this Section 4.6, the Fiscal Agent shall make such P&I
Advance not later than 11:00 a.m., New York City time, on such Distribution Date
and, thereby, the Trustee shall not be in default under this Agreement.]

         (f) Anything to the contrary in this Agreement notwithstanding, none of
the Servicer, the Trustee [or the Fiscal Agent] shall be obligated to make a P&I
Advance on any date on which a P&I Advance is  otherwise  required to be made by
this  Section  4.6 if the  Servicer,  the  Trustee  [or the  Fiscal  Agent],  as
applicable,  determines that such advance will be a Nonrecoverable  Advance. The
Trustee [and the Fiscal Agent] shall be entitled to rely,  conclusively,  on any
determination  by  the  Servicer  that  a  P&I  Advance,  if  made,  would  be a
Nonrecoverable  Advance.  The Trustee  [and the Fiscal  Agent],  in  determining
whether or not a P&I Advance  previously made is, or a proposed P&I Advance,  if
made,  would be, a  Nonrecoverable  Advance  shall be subject  to the  standards
applicable to the Servicer hereunder.

         (g) The Servicer,  the Trustee [or the Fiscal  Agent],  as  applicable,
shall be  entitled  to, and hereby  covenants  and agrees to  promptly  seek and
effect,  the  reimbursement  of P&I  Advances  it makes to the extent  permitted
pursuant to Section 3.6(ii) of this Agreement  together with any related Advance
Interest Amount in respect of such P&I Advances to the extent permitted pursuant
to Section 3.6(iii).

                                    ARTICLE V

                                THE CERTIFICATES

         SECTION 5.1.  The Certificates.

         The  Certificates  consist  of the  Class A  Certificates,  the Class B
Certificates,  the Class C  Certificates,  the [Class [EC]  Certificates,]  [the
Class  [IO]   Certificates,]   [the  [Class  [PO]  Certificates,]  the  Class  R
Certificates and the Class LR Certificates.

         The Class A, Class B, Class C, [Class  [EC],  Class [IO],  Class [PO],]
Class R and Class LR  Certificates  will be  substantially  in the forms annexed
hereto as Exhibits A-1, A-2, A-3, A-4, A-5, A-6, A-7 and A-8, respectively.  The
Certificates of each Class will be issuable


                           110

<PAGE>



in definitive physical form only, registered in the name of the holders thereof;
[provided,  however,  that in accordance  with Section 5.3 beneficial  ownership
interests in the Class Certificates shall initially be represented by Book-Entry
Certificates  held and  transferred  through the  book-entry  facilities  of the
Securities   Depository,]  in  minimum   denominations  of  authorized   initial
Certificate Balance [or notional amount] (except with respect to the Class R and
Class LR  Certificates),  as described in the succeeding  table. [The Book-Entry
Certificates  shall be in minimum  denominations  of [$100,000] and multiples of
[$1,000]  in  excess  thereof  and]  the  Certificates  [other  than  Book-Entry
Certificates]  shall be in minimum  denominations of [$100,000] and multiples of
[$1] in excess thereof,  except one Certificate of each such Class may be issued
which represents a different initial  Certificate  Balance [or Notional Balance]
to  accommodate  the  remainder of the initial  Certificate  Balance [or related
Notional  amount].  Each  Certificate  will  share  ratably in all rights of the
related Class. The Class R and LR Certificates  shall each be issuable in one or
more registered,  definitive physical  certificates in minimum  denominations of
[5]% Percentage  Interests and integral multiples of a [1]% Percentage  Interest
in excess thereof and together  aggregating the entire 100% Percentage  Interest
in each such Class.

                                    Aggregate Denominations
                                  of all Certificates of Class
                  Minimum      (in initial Certificate Balance [or
        Class   Denomination      initial Notional Balance])
          A      [$100,000]         $
          B       [100,000]         $
          C       [100,000]         $
        [EC]      [100,000]         $
        [IO]      [100,000]         $
        [PO]      [100,000]         $

         Any of the  Certificates  may be issued  with  appropriate  insertions,
omissions,  substitutions  and  variations,  and may have imprinted or otherwise
reproduced thereon such legend or legends,  not inconsistent with the provisions
of this  Agreement,  as may be  required to comply with any law or with rules or
regulations  pursuant  thereto,  or with the rules of any  securities  market in
which the Certificates are admitted to trading, or to conform to general usage.

         Each  Certificate may be printed or in typewritten or similar form, and
each Certificate  shall,  upon original issue, be executed and  authenticated by
the Trustee or the  Authenticating  Agent and  delivered to the  Depositor.  All
Certificates shall be executed by manual or facsimile signature on behalf of the
Trustee  or  Authenticating   Agent  by  an  authorized  officer  or  signatory.
Certificates  bearing the  signature  of an  individual  who was at any time the
proper  officer or signatory of the Trustee or  Authenticating  Agent shall bind
the Trustee or Authenticating  Agent,  notwithstanding  that such individual has
ceased  to  hold  such  office  or  position  prior  to  the  delivery  of  such
Certificates or did not hold such office or position at the


                           111

<PAGE>



date of such Certificates. No Certificate shall be entitled to any benefit under
this  Agreement,  or be valid for any  purpose,  unless  there  appears  on such
Certificate a certificate  of  authentication  in the form set forth in Exhibits
A-1 through A-8 executed by the  Authenticating  Agent by manual signature,  and
such  certificate of  authentication  upon any  Certificate  shall be conclusive
evidence,   and  the  only  evidence,   that  such  Certificate  has  been  duly
authenticated and delivered hereunder.  All Certificates shall be dated the date
of their authentication.

         SECTION    5.2.  Registration, Transfer and Exchange of Certificates.

         (a) The Trustee shall keep or cause to be kept at the  Corporate  Trust
Office books (the  "Certificate  Register") for the  registration,  transfer and
exchange of Certificates (the Trustee, in such capacity,  being the "Certificate
Registrar"). The names and addresses of all Certificateholders and the names and
addresses of the  transferees  of any  Certificates  shall be  registered in the
Certificate Register.  The Person in whose name any Certificate is so registered
shall be deemed  and  treated  as the sole  owner  and  Holder  thereof  for all
purposes of this  Agreement and the  Certificate  Registrar,  the Servicer,  the
Special  Servicer,  the  Trustee,  any Paying Agent and any agent of any of them
shall not be affected by any notice or knowledge to the contrary.  An Individual
Certificate  is  transferable  or  exchangeable  only upon the surrender of such
Certificate to the Certificate  Registrar at the Corporate Trust Office together
with an assignment and transfer  (executed by the Holder or his duly  authorized
attorney), subject to the requirements of Section 5.2(c), (d), (e) and (f). Upon
request of the Trustee, the Certificate Registrar shall provide the Trustee with
the names, addresses and Percentage Interests of the Holders.

         (b) Upon  surrender  for  registration  of transfer  of any  Individual
Certificate,  subject to the  requirements of Section 5.2(c),  (d), (e) and (f),
the Trustee shall execute and the  Authenticating  Agent shall duly authenticate
in the  name of the  designated  transferee  or  transferees,  one or  more  new
Certificates  in  authorized  denominations  of  a  like  aggregate  Certificate
Balance.  Such Certificates  shall be delivered by the Certificate  Registrar in
accordance with Section 5.2(e). Each Certificate surrendered for registration of
transfer  shall be  cancelled  and  subsequently  destroyed  by the  Certificate
Registrar.  Each new  Certificate  issued  pursuant to this Section 5.2 shall be
registered  in the name of any Person as the  transferring  Holder may  request,
subject to the provisions of Section 5.2(c), (d), (e) and (f).

         (c) The exchange,  transfer and  registration of transfer of Individual
Certificates  that are  Privately  Placed  Certificates  shall be subject to the
restrictions  set forth below (in addition to the provisions of Section  5.2(d),
(e) and (f)):

         (i)  The Certificate Registrar shall register the
              transfer of an Individual Certificate that
              is a Privately Placed Certificate if the
              requested transfer is being made to a
              transferee who has provided the Certificate
              Registrar with an Investment Representation
              Letter substantially in the form of Exhibit
              D-1 hereto (an "Investment Representation
                              -------------------------
              Letter"), to the effect
              ------


                           112

<PAGE>



              that the transfer is being made to a
              Qualified Institutional Buyer in accordance
              with Rule 144A; or

         (ii) The  Certificate  Registrar  shall  register  the  transfer  of an
              Individual  Certificate  that is a  Privately  Placed  Certificate
              (other  than a Class R or Class LR  Certificate),  if prior to the
              transfer,  the transferee  furnishes to the Certificate  Registrar
              (1) an  Investment  Representation  Letter to the effect  that the
              transfer is being made to an Institutional  Accredited Investor in
              accordance  with an  applicable  exemption  under the Act,  (2) an
              Opinion of Counsel  acceptable to the  Certificate  Registrar that
              such  transfer is in  compliance  with the Act,  and (3) a written
              undertaking by the transferor to reimburse the Trust for any costs
              incurred  by it in  connection  with  the  proposed  transfer.  In
              addition,  the  Certificate  Registrar  may, as a condition of the
              registration  of any such  transfer,  require  the  transferor  to
              furnish  such  other   certificates,   legal   opinions  or  other
              information  (at  the  transferor's  expense)  as the  Certificate
              Registrar  may  reasonably  require to confirm  that the  proposed
              transfer is being made  pursuant  to an  exemption  from,  or in a
              transaction not subject to, the  registration  requirements of the
              Act and other applicable laws.

         (d) Subject to the  restrictions  on transfer and exchange set forth in
this  Section  5.2,  the  Holder of one or more  Certificates  may  transfer  or
exchange the same in whole or in part (with a  Certificate  Balance equal to any
authorized denomination) by surrendering such Certificate at the Corporate Trust
Office or at the office of any transfer  agent  appointed as provided under this
Agreement,  together with an  instrument of assignment or transfer  (executed by
the Holder or its duly  authorized  attorney),  in the case of  transfer,  and a
written  request  for  exchange  in  the  case  of  exchange.   Subject  to  the
restrictions  on  transfer  set forth in this  Section  5.2,  following a proper
request for transfer or exchange,  the Certificate  Registrar shall, within ____
Business Days of such request if made at the Corporate  Trust Office,  or within
____  Business  Days if made at the office of a transfer  agent  (other than the
Certificate Registrar),  execute and deliver at the Corporate Trust Office or at
the office of such transfer agent, as the case may be, to the transferee (in the
case of transfer) or the Holder (in the case of exchange) or send by first class
mail (at the risk of the transferee in the case of transfer or the Holder in the
case  of  exchange)  to  such  address  as  the  transferee  or the  Holder,  as
applicable, may request, an Individual Certificate or Certificates,  as the case
may require,  for a like aggregate  Certificate  Balance and in such  authorized
denomination or denominations as may be requested. The presentation for transfer
or exchange of any Individual  Certificate shall not be valid unless made at the
Corporate  Trust Office or at the office of a transfer  agent by the  registered
Holder in person,  or by a duly  authorized  attorney-in-fact.  The  Certificate
Registrar may decline to accept any request for an exchange or  registration  of
transfer  of  any  Certificate  during  the  period  of 15  days  preceding  any
Distribution Date.



                           113

<PAGE>



         (e)  Individual  Certificates  may  only  be  transferred  to  Eligible
Investors as described  herein.  In the event the  Certificate  Registrar  shall
determine that an Individual  Certificate is being held by or for the benefit of
a Person who is not an Eligible Investor, or that such holding is unlawful under
the laws of a relevant  jurisdiction,  then the Certificate Registrar shall void
such transfer, if permitted under applicable law.

         (f) No fee or  service  charge  shall  be  imposed  by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange   referred  to  in  this  Section  5.2  other  than  for  transfers  to
Institutional  Accredited Investors,  as provided herein. In connection with any
transfer to an Institutional Accredited Investor, the transferor shall reimburse
the Trust  for any  costs  (including  the cost of the  Certificate  Registrar's
counsel's  review of the  documents  and any  legal  opinions  submitted  by the
transferor  or  transferee  to the  Certificate  Registrar  as provided  herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

         (g) Subject to Section 5.2(d) and 5.2(j),  transfers of the Class R and
Class LR  Certificates  may be made only in accordance with this Section 5.2(g).
The  Certificate  Registrar shall register the transfer of a Class R or Class LR
Certificate  if (x) the  transferor  has advised the  Certificate  Registrar  in
writing that the Certificate is being  transferred to a Qualified  Institutional
Buyer;  and (y) prior to transfer the  transferor  furnishes to the  Certificate
Registrar an Investment  Representation  Letter.  In addition,  the  Certificate
Registrar may, as a condition of the registration of any such transfer,  require
the  transferor to furnish such other  certifications,  legal  opinions or other
information (at the transferor's  expense) as they may reasonably be required to
confirm that the proposed  transfer is being made pursuant to an exemption from,
or in a transaction not subject to, the registration requirements of the Act and
other applicable laws.

         (h) Neither the  Depositor,  the Servicer,  the Special  Servicer,  the
Trustee nor the  Certificate  Registrar  is obligated to register or qualify any
Class of Certificates  under the Act or any other  securities law or to take any
action not  otherwise  required  under this  Agreement to permit the transfer of
such Certificates without registration or qualification.  Any  Certificateholder
desiring to effect such transfer shall,  and does hereby agree to, indemnify the
Depositor,  the Servicer,  the Special Servicer, the Trustee and the Certificate
Registrar,  against  any  loss,  liability  or  expense  that may  result if the
transfer is not exempt from the  registration  requirements of the Act or is not
made in accordance with such federal and state laws.

         (i) No transfer of any Ownership Interest in a Subordinate  Certificate
shall  be  made  to  (i) an  employee  benefit  plan  subject  to the  fiduciary
responsibility  provisions  of  ERISA,  or  Section  4975  of  the  Code,  or  a
governmental  plan subject to any federal,  state or local law ("Similar  Law"),
which is to a material extent,  similar to the foregoing  provisions of ERISA or
the Code (collectively, a "Plan") or (ii) an insurance company that is using the
assets of any insurance company separate account or general account in which the
assets of any such Plan are invested  (or which are deemed  pursuant to ERISA or
any Similar Law to include assets


                           114

<PAGE>



of Plans) to acquire any such Subordinate Certificates,  other than using assets
of its general account in circumstances whereby such transfer and the subsequent
holding  of the  Certificate  would not  constitute  or  result in a  prohibited
transaction  within the meaning of Section 406 or 407 of ERISA,  Section 4975 of
the Code,  or any Similar Law.  Each  prospective  transferee  of a  Subordinate
Certificate  shall deliver to the Depositor,  the Certificate  Registrar and the
Trustee, (a) a transfer or representation  letter,  substantially in the form of
Exhibit D-2 hereto,  stating  that the  prospective  transferee  is not a Person
referred to in (i) or (ii) above, or (b) an Opinion of Counsel which establishes
to the satisfaction of the Depositor,  the Trustee and the Certificate Registrar
that the purchase or holding of the Subordinate  Certificate  will not result in
the assets of the Trust Fund being deemed to be "plan assets" and subject to the
fiduciary  responsibility  or prohibited  transaction  provisions of ERISA,  the
Code,  or any  Similar  Law  will  not  constitute  or  result  in a  prohibited
transaction within the meaning of Section 406 or Section 407 of ERISA or Section
4975 of the Code, and will not subject the Servicer,  the Special Servicer,  the
Depositor,  the  Trustee  or the  Certificate  Registrar  to any  obligation  or
liability  (including  obligations or liabilities under ERISA or Section 4975 of
the Code), which Opinion of Counsel shall not be an expense of the Trustee,  the
Trust Fund, the Servicer,  the Special  Servicer,  Certificate  Registrar or the
Depositor.  Neither the Trustee,  the Servicer,  the Special  Servicer,  nor the
Certificate  Registrar  will register a Class R or Class LR  Certificate  in any
Person's  name unless such Person has provided the letter  referred to in clause
(a) above.  Any transfer of a Subordinate  Certificate  that would  violate,  or
result in a  prohibited  transaction  under,  ERISA or Section  4975 of the Code
shall be deemed absolutely null and void ab initio.

         (j) Each Person who has or acquires any Ownership Interest in a Class R
Certificate  or a Class LR  Certificate  shall be  deemed by the  acceptance  or
acquisition  of such  Ownership  Interest  to have  agreed  to be  bound  by the
following  provisions,  and the rights of each Person  acquiring  any  Ownership
Interest  in a Class R  Certificate  or a Class  LR  Certificate  are  expressly
subject to the following provisions:

         (i)  Each Person acquiring or holding any
              Ownership Interest in a Class R Certificate
              or a Class LR Certificate shall be a
              Permitted Transferee and shall not acquire
              or hold such Ownership Interest as agent
              (including as a broker, nominee or other
              middleman) on behalf of any Person that is
              not a Permitted Transferee.  Any such Person
              shall promptly notify the Certificate
              Registrar of any change or impending change
              in its status (or the status of the
              beneficial owner of such Ownership Interest)
              as a Permitted Transferee.  Any acquisition
              described in the first sentence of this
              Section 5.2(j)(i) by a Person who is not a
              Permitted Transferee or by a Person who is
              acting as an agent of a Person who is not a
              Permitted Transferee shall be void and of no
              effect, and the immediately preceding owner
              who was a Permitted Transferee shall be
              restored to registered and beneficial
              ownership of the Ownership Interest as fully
              as possible.



                           115

<PAGE>



         (ii) No  Ownership  Interest  in a Class R  Certificate  or a Class  LR
              Certificate  may be  transferred,  and no such  Transfer  shall be
              registered  in  the  Certificate  Register,  without  the  express
              written consent of the Certificate Registrar,  and the Certificate
              Registrar  shall  not  recognize  a  proposed  Transfer,  and such
              proposed  Transfer  shall not be  effective,  without such consent
              with respect thereto.  In connection with any proposed Transfer of
              any  Ownership  Interest  in a Class R  Certificate  or a Class LR
              Certificate,  the Certificate  Registrar  shall, as a condition to
              such  consent,  (x) require  delivery to it in form and  substance
              satisfactory to it, and the proposed  transferee  shall deliver to
              the  Certificate  Registrar  and to the  proposed  transferor,  an
              affidavit  in  substantially  the form  attached as Exhibit C-1 (a
              "Transferee  Affidavit")  (A) that such  proposed  transferee is a
              Permitted  Transferee  and  (B)  stating  that  (i)  the  proposed
              transferee  historically  has paid its debts as they have come due
              and intends to do so in the future,  (ii) the proposed  transferee
              understands  that,  as the holder of an  Ownership  Interest  in a
              Class R Certificate or a Class LR Certificate,  as applicable , it
              may incur  liabilities  in excess of cash flows  generated  by the
              residual  interest,  (iii) the proposed  transferee intends to pay
              taxes  associated  with  holding  the  Ownership  Interest as they
              become due,  (iv) the  proposed  transferee  will not transfer the
              Ownership   Interest  to  any  Person  that  does  not  provide  a
              Transferee  Affidavit or as to which the proposed  transferee  has
              actual knowledge that such Person is not a Permitted Transferee or
              is acting as an agent  (including  as a broker,  nominee  or other
              middleman)  for a Person that is not a Permitted  Transferee,  and
              (v) the proposed transferee expressly agrees to be bound by and to
              abide by the  provisions of this Section 5.2(j) and (y) other than
              in connection  with the initial  issuance of the Class R and Class
              LR Certificates,  require a statement from the proposed transferor
              substantially in the form attached as Exhibit C-2 (the "Transferor
              Letter"),  that the proposed  transferor  has no actual  knowledge
              that the proposed transferee is not a Permitted Transferee and has
              no  actual   knowledge   or  reason  to  know  that  the  proposed
              transferee's  statements  in the  preceding  clauses  (x)(B)(i) or
              (iii) are false.

         (iii)Notwithstanding  the  delivery  of  a  Transferee  Affidavit  by a
              proposed  transferee  under  clause (ii) above,  if a  Responsible
              Officer of the Certificate Registrar has actual knowledge that the
              proposed transferee is not a Permitted Transferee,  no Transfer to
              such  proposed  transferee  shall be  effected  and such  proposed
              Transfer  shall not be  registered  on the  Certificate  Register;
              provided,  however,  that the  Certificate  Registrar shall not be
              required to conduct any  independent  investigation  to  determine
              whether a proposed transferee is a Permitted Transferee.



                           116

<PAGE>



         Upon  notice to the  Certificate  Registrar  that there has  occurred a
Transfer to any Person that is a Disqualified  Organization  or an agent thereof
(including a broker,  nominee,  or middleman) in  contravention of the foregoing
restrictions,  and in any  event  not later  than 60 days  after a  request  for
information  from  the  transferor  of  such  Ownership  Interest  in a  Class R
Certificate or a Class LR  Certificate,  or such agent thereof,  the Certificate
Registrar and the Trustee agree to furnish to the IRS and the transferor of such
Ownership  Interest or such agent  thereof  such  information  necessary  to the
application  of  Section  860E(e)  of the Code as may be  required  by the Code,
including, but not limited to, the present value of the total anticipated excess
inclusions  with  respect to such Class R or Class LR  Certificate  (or  portion
thereof) for periods  after such  Transfer.  At the election of the  Certificate
Registrar and the Trustee, the Certificate  Registrar and the Trustee may charge
a reasonable fee for computing and furnishing such information to the transferor
or to such agent thereof referred to above; provided, however, that such Persons
shall in no event be excused from furnishing such information.

         [SECTION 5.3.  Book-Entry Certificates.

         (a) The Class ___  Certificates  shall, in the case of each such Class,
initially be issued as one or more  Book-Entry  Certificates  registered  in the
name of the  Securities  Depository or its nominees  and,  except as provided in
subsection (c) below, transfer of such Certificates may not be registered by the
Certificate  Registrar  unless  such  transfer  is  to  a  successor  Securities
Depository that agrees to hold such Certificates for the respective  Certificate
Owners with Ownership Interests therein.  Such Certificate Owners shall hold and
transfer their respective Ownership Interest in and to such Certificates through
the book-entry  facilities of the Securities  Depository and, except as provided
in subsection (c) below,  shall not be entitled to definitive,  fully registered
Certificates ("Definitive Certificates") in respect of such Ownership Interests.
All transfers by Certificate Owners of their respective  Ownership  Interests in
the  Book-Entry  Certificates  shall be made in accordance  with the  procedures
established  by  the  Securities   Depository   Participant  or  brokerage  firm
representing each such Certificate Owner. Each Securities Depository Participant
shall only transfer the Ownership  Interests in the Book- Entry  Certificates of
Certificate  Owners it  represents  or of  brokerage  firms for which it acts as
agent in accordance with the Securities Depository's normal procedures.  Neither
the  Certificate  Registrar  nor the Trustee  shall have any  responsibility  to
monitor  or  restrict  the  transfer  of  Ownership   Interests  in   Book-Entry
Certificates through the book-entry facilities of the Securities Depository.

         (b) The Trustee, the Servicer, the Special Servicer, [the Fiscal Agent]
and the  Certificate  Registrar  may for all  purposes,  including the making of
payments  due  on  the  Book-  Entry  Certificates,  deal  with  the  Securities
Depository  as the  authorized  representative  of the  Certificate  Owners with
respect  to such  Certificates  for the  purposes  of  exercising  the rights of
Certificateholders  hereunder.  The rights of Certificate Owners with respect to
the  Book-Entry  Certificates  shall be limited to those  established by law and
agreements  between  such  Certificate  Owners  and  the  Securities  Depository
Participants and brokerage firms representing such Certificate Owners.  Multiple
requests and directions from, and votes of, the Securities


                           117

<PAGE>



Depository  as  Holder  of  the  Book-Entry  Certificates  with  respect  to any
particular matter shall not be deemed inconsistent if they are made with respect
to different  Certificate  Owners. The Trustee may establish a reasonable record
date  in  connection   with   solicitations   of  consents  from  or  voting  by
Certificateholders  and shall give notice to the  Securities  Depository of such
record date.

         (c) If (i)(A) the  Depositor  advises the  Trustee and the  Certificate
Registrar in writing that the Securities Depository is no longer willing or able
to properly  discharge  its  responsibilities  with  respect to any Class of the
Book-Entry  Certificates,  and (B) the Depositor is unable to locate a qualified
successor,  or (ii) the  Depositor  at its option  advises  the  Trustee and the
Certificate  Registrar  in writing that it elects to  terminate  the  book-entry
system  through  the  Securities  Depository  with  respect  to any Class of the
Book-Entry  Certificates,  the  Certificate  Registrar shall notify all affected
Certificate Owners, through the Securities Depository,  of the occurrence of any
such  event  and  of  the  availability  of  Definitive   Certificates  to  such
Certificate  Owners  requesting  the same.  Upon  surrender  to the  Certificate
Registrar  of  any  Class  of the  Book-Entry  Certificates  by  the  Securities
Depository,   accompanied  by  registration  instructions  from  the  Securities
Depository for  registration  of transfer,  the Trustee shall  execute,  and the
Certificate   Registrar   shall   authenticate   and  deliver,   the  Definitive
Certificates to the Certificate Owners identified in such instructions.  None of
the Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  [the Fiscal
Agent] or the Certificate Registrar shall be liable for any delay in delivery of
such  instructions  and may  conclusively  rely on,  and shall be  protected  in
relying on, such instructions.  Upon the issuance of Definitive Certificates for
purposes  of  evidencing  ownership  of any of the Class ___  Certificates,  the
registered  holders  of such  Definitive  Certificates  shall be  recognized  as
Certificateholders  hereunder and,  accordingly,  shall be entitled  directly to
receive  payments on, to exercise Voting Rights with respect to, and to transfer
and exchange such Definitive Certificates.]

         SECTION 5.4.  Mutilated, Destroyed, Lost or Stolen
                       Certificates.

         If (i) any mutilated  Certificate  is  surrendered  to the  Certificate
Registrar, or the Certificate Registrar receives evidence to its satisfaction of
the destruction,  loss or theft of any Certificate,  and (ii) there is delivered
to the Certificate Registrar such security or indemnity as may be requited by it
to save it, the Trustee,  the Special Servicer and the Servicer harmless,  then,
in the absence of actual  knowledge by a Responsible  Officer of the Certificate
Registrar that such Certificate has been acquired by a bona fide purchaser,  the
Trustee or the  Authenticating  Agent  shall  execute and  authenticate  and the
Certificate  Registrar  shall  deliver,  in exchange  for or in lieu of any such
mutilated,  destroyed, lost or stolen Certificate, a new Certificate of the same
Class and of like tenor and  Percentage  Interest.  Upon the issuance of any new
Certificate  under this Section 5.4, the  Certificate  Registrar may require the
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in relation  thereto and any other  expenses  (including the fees
and expenses of the Certificate Registrar) connected therewith.  Any replacement
Certificate  issued pursuant to this Section 5.4 shall  constitute  complete and
indefeasible evidence of ownership of the corresponding interest


                           118

<PAGE>



in the Trust Fund, as if originally  issued,  whether or not the lost, stolen or
destroyed Certificate shall be found at any time.

         SECTION 5.5.  Appointment of Paying Agent.

         The  Trustee  may  appoint  a paying  agent for the  purpose  of making
distributions to  Certificateholders  pursuant to Section 4.1. The Trustee shall
cause such Paying Agent,  if other than the Trustee or the Servicer,  to execute
and deliver to the Servicer and the Trustee an  instrument  in which such Paying
Agent shall agree with the  Servicer and the Trustee that such Paying Agent will
hold all sums  held by it for  payment  to  Certificateholders  in trust for the
benefit of the  Certificateholders  entitled  thereto  until such sums have been
paid to such Certificateholders or disposed of as otherwise provided herein. The
initial  Paying Agent shall be the Trustee.  The Paying Agent shall at all times
be an entity having a long-term  unsecured debt rating of at least "BBB" by each
Rating Agency,  unless each of the Rating Agencies has confirmed in writing that
a lower rating shall not result, in and of itself, in a downgrading,  withdrawal
or  qualification of the rating then assigned by such Rating Agency to any Class
of the Certificates.

         SECTION    5.6.  Access to Certificateholders' Names and Addresses.

         (a) If any  Certificateholder  (for  purposes of this  Section  5.6, an
"Applicant")  applies  in  writing  to  the  Certificate  Registrar,   and  such
application  states  that  the  Applicant  desires  to  communicate  with  other
Certificateholders  with respect to their  rights under this  Agreement or under
the  Certificates and is accompanied by a copy of the  communication  which such
Applicant  proposes to transmit,  then the Certificate  Registrar  shall, at the
expense of such  Applicant,  within ____ Business Days after the receipt of such
application,  transmit such  communication to the  Certificateholders  as of the
most recent Record Date;  provided,  however,  if such communication  relates to
performance by the Servicer,  the Special  Servicer or the Trustee of its duties
hereunder,  the Certificate  Registrar shall furnish or cause to be furnished to
such Applicant a list of the names and addresses of the Certificateholders as of
the most recent Record Date.

         (b) Every Certificateholder,  by receiving and holding its Certificate,
agrees with the Trustee that the Trustee and the Certificate Registrar shall not
be held accountable in any way by reason of the disclosure of any information as
to the names and addresses of the  Certificateholders  hereunder,  regardless of
the source from which such information was derived.

         SECTION 5.7.  Actions of Certificateholders.

         (a) Any request,  demand,  authorization,  direction,  notice, consent,
waiver  or  other  action  provided  by this  Agreement  to be given or taken by
Certificateholders  may be embodied in and evidenced by one or more  instruments
of substantially similar tenor signed by such Certificateholders in person or by
an agent duly appointed in writing; and except as herein


                           119

<PAGE>



otherwise  expressly  provided,  such action  shall become  effective  when such
instrument or instruments  are delivered to the Trustee and, when  required,  to
the Depositor,  the Special Servicer or the Servicer.  Proof of execution of any
such  instrument or of a writing  appointing  any such agent shall be sufficient
for any purpose of this  Agreement and  conclusive in favor of the Trustee,  the
Depositor, the Special Servicer and the Servicer, if made in the manner provided
in this Section.

         (b) The fact and date of the execution by any  Certificateholder of any
such  instrument  or writing may be proved in any  reasonable  manner  which the
Trustee deems sufficient.

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

         (d) The Trustee or  Certificate  Registrar may require such  additional
proof of any matter referred to in this Section 5.7 as it shall deem necessary.


                                   ARTICLE VI

   THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER

         SECTION 6.1.  Liability of the Depositor, the Servicer and the Special
                       Servicer.

         The  Depositor,  the  Servicer and the Special  Servicer  each shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed by this Agreement.

         SECTION 6.2.  Merger  or  Consolidation  of the  Servicer  and  Special
                       Servicer.

         Subject to the third  paragraph of this Section 6.2, the Servicer  will
keep in full  effect  its  existence,  rights  and good  standing  as a  limited
partnership  under the laws of the State of Missouri and will not jeopardize its
ability  to do  business  in  each  jurisdiction  in  which  one or  more of the
Mortgaged  Properties are located or to protect the validity and  enforceability
of this Agreement,  the Certificates or any of the Mortgage Loans and to perform
its respective duties under this Agreement.

         Subject to the following  paragraph,  the Special Servicer will keep in
full effect its existence, rights and good standing as a [corporation] under the
laws of the State of ________ and will not jeopardize its ability to do business
in each jurisdiction in which one or more of the


                           120

<PAGE>



Mortgaged  Properties are located or to protect the validity and  enforceability
of this Agreement,  the Certificates or any of the Specially  Serviced  Mortgage
Loans and to perform its respective duties under this Agreement.

         Each  of the  Servicer  and  the  Special  Servicer  may be  merged  or
consolidated  with or into any Person,  or transfer all or substantially  all of
its assets to any Person,  in which case any Person resulting from any merger or
consolidation  to which it shall be a party,  or any  Person  succeeding  to its
business,  shall be the  successor of the Servicer or the Special  Servicer,  as
applicable hereunder, and shall be deemed to have assumed all of the liabilities
of the Servicer or the Special Servicer, as applicable hereunder, if each of the
Rating  Agencies has  confirmed in writing  that such merger,  consolidation  or
transfer and succession  shall not result,  in and of itself,  in a downgrading,
withdrawal or qualification of the rating then assigned by such Rating Agency to
any Class of Certificates.

         SECTION 6.3.  Limitation on Liability of
                       the Depositor, the Servicer and Others.

         Neither  the  Depositor,  the  Servicer,  the  Special  Servicer,  [the
Extension  Advisor] nor any of the directors,  officers,  employees or agents of
the Depositor or the Servicer or the Special Servicer [or the Extension Advisor]
(or any general partner of the Servicer or, if applicable,  the Special Servicer
[or the  Extension  Advisor])  shall be under any liability to the Trust Fund or
the  Certificateholders  for any action taken, or for refraining from the taking
of any  action,  in good  faith  pursuant  to this  Agreement,  or for errors in
judgment; provided, however, that this provision shall not protect the Depositor
or the Servicer or the Special  Servicer [or any Extension  Advisor] or any such
Person  against any breach of  warranties  or  representations  made herein,  or
against any specific  liability  imposed on the Servicer or the Special Servicer
[or any Extension  Advisor] for a breach of the Servicing  Standard,  or against
any  liability  which  would  otherwise  be imposed by reason of its  respective
willful  misfeasance,  bad faith,  fraud or negligence in the performance of its
duties or by reason of  reckless  disregard  of its  respective  obligations  or
duties  hereunder.  The Depositor,  the Servicer,  the Special Servicer [and any
Extension  Advisor]  and  any  director,  officer,  employee  or  agent  of  the
Depositor,  the Servicer,  the Special Servicer [and any Extension  Advisor] (or
the general partner of the Servicer or, if applicable,  the Special Servicer [or
any  Extension  Advisor])  may rely in good  faith on any  document  of any kind
which, prima facie, is properly executed and submitted by any appropriate Person
with respect to any matters arising hereunder.  The Depositor, the Servicer, the
Special Servicer [and any Extension Advisor] and any director, officer, employee
or  agent  of the  Depositor,  the  Servicer  or the  Special  Servicer  [or any
Extension  Advisor] (or the general  partner of the Servicer or, if  applicable,
the Special  Servicer [or any Extension  Advisor]) shall be indemnified and held
harmless by the Trust Fund against any loss,  liability  or expense  incurred in
connection with any legal action relating to this Agreement or the Certificates,
other  than any  loss,  liability  or  expense  (i)  incurred  by  reason of its
respective willful  misfeasance,  bad faith, fraud or negligence or (in the case
of the Servicer or Special Servicer [or any Extension  Advisor]) a breach of the
Servicing Standard in the performance of


                           121

<PAGE>



its  respective  duties or by reason of  reckless  disregard  of its  respective
obligations or duties  hereunder;  or (ii) imposed by any taxing authority which
loss,  liability  or expense is not  specifically  reimbursable  pursuant to the
terms of this  Agreement  and which  results from a breach  (other than a breach
with  respect  to which the  Servicer  or  Special  Servicer  [or any  Extension
Advisor], as applicable, would have no liability under the standard set forth in
the first  sentence of this  paragraph) by the Servicer,  the Special  Servicer,
[the  Extension  Advisor]  or  the  agents  of any of  them  of its  obligations
hereunder. Neither the Depositor nor the Servicer nor the Special Servicer shall
be under any  obligation  to appear in,  prosecute  or defend  any legal  action
unless such action is related to its respective  duties under this Agreement and
in its  opinion  does not  expose  it to any  expense  or  liability;  provided,
however,  that the  Depositor  or the  Servicer or the Special  Servicer [or any
Extension  Advisor] may in its  discretion  undertake any action  related to its
obligations  hereunder  which it may deem necessary or desirable with respect to
this Agreement and the rights and duties of the parties hereto and the interests
of the Certificateholders hereunder. In such event, the legal expenses and costs
of such action and any  liability  resulting  therefrom  (except  any  liability
related to the Servicer's or the Special  Servicer's  obligations  under Section
3.1(a))  shall be expenses,  costs and  liabilities  of the Trust Fund,  and the
Depositor,  the  Servicer  and the  Special  Servicer  shall be  entitled  to be
reimbursed  therefor from the Collection  Account as provided in Section 3.6(vi)
of this Agreement.

         SECTION 6.4.  Limitation  on  Resignation  of the  Servicer  and of the
                       Special Servicer.

         Each of the Servicer and the Special Servicer may assign its respective
rights and delegate its respective  duties and obligations  under this Agreement
in connection with the sale or transfer of a substantial portion of its mortgage
servicing or asset  management  portfolio,  provided  that: (i) the purchaser or
transferee accepting such assignment and delegation (A) shall be satisfactory to
the Trustee, (B) shall be (I) an established mortgage finance institution,  bank
or mortgage servicing  institution,  organized and doing business under the laws
of any state of the United States or the District of Columbia,  authorized under
such laws to perform the duties of a servicer of mortgage loans or (II) a Person
resulting from a merger,  consolidation  or succession  that is permitted  under
Section 6.2, and (C) shall execute and deliver to the Trustee an  agreement,  in
form and substance  reasonably  satisfactory  to the Trustee,  which contains an
assumption by such Person of the due and punctual  performance and observance of
each  covenant and  condition to be performed or observed by the Servicer or the
Special Servicer, as applicable, under this Agreement from and after the date of
such agreement;  (ii) as evidenced by a letter from each Rating Agency delivered
to  the  Trustee,  each  Rating  Agency's  rating  or  ratings  of  the  Regular
Certificates in effect  immediately prior to such assignment and delegation will
not be  qualified,  downgraded or withdrawn as a result of such  assignment  and
delegation; (iii) the Servicer or the Special Servicer, as applicable, shall not
be released from its  obligations  under this  Agreement that arose prior to the
effective date of such  assignment  and  delegation  under this Section 6.4; and
(iv)  the  rate  at  which  the  Servicing  Fee (or any  component  thereof)  is
calculated  shall not exceed  the rate in effect  prior to such  assignment  and
delegation. Upon


                           122

<PAGE>



acceptance of such assignment and delegation,  the purchaser or transferee shall
be the successor Servicer or Special Servicer hereunder, as applicable.

         Except as provided in this  Section  6.4,  neither the Servicer nor the
Special  Servicer shall resign from the obligations and duties hereby imposed on
it except upon determination that its duties hereunder are no longer permissible
under applicable law. Any such  determination  permitting the resignation of the
Servicer  or the Special  Servicer,  as  applicable,  shall be  evidenced  by an
Opinion of Counsel (obtained at the resigning Servicer's expense) to such effect
delivered to the Trustee.

         No resignation or removal of the Servicer or the Special  Servicer,  as
applicable,  as contemplated by the preceding  paragraphs shall become effective
until  the  Trustee  or  a  successor  Servicer  or  the  Special  Servicer,  as
applicable,  shall  have  assumed  the  Servicer's  or  the  Special  Servicer's
responsibilities, duties, liabilities and obligations hereunder.

         SECTION    6.5.  Rights of the Depositor and the Trustee in Respect of 
                          the Servicer and the Special Servicer.

         Each  of the  Servicer  and  the  Special  Servicer  shall  afford  the
Depositor and the Trustee,  upon reasonable notice, during normal business hours
access to all records  maintained by it in respect of its rights and obligations
hereunder  and access to its officers  responsible  for such  obligations.  Upon
request,  each of the Servicer  and the Special  Servicer  shall  furnish to the
Depositor and the Trustee its most recent  financial  statements  and such other
information  in its  possession  regarding its business,  affairs,  property and
condition,  financial or otherwise, as the party requesting such information, in
its  reasonable  judgment,  determines to be relevant to the  performance of the
obligations  hereunder  of the  Servicer  or the Special  Servicer.  Neither the
Depositor  nor the Trustee  shall have any  responsibility  or liability for any
action or failure to act by the  Servicer  or the Special  Servicer  and neither
such Person is  obligated to supervise  the  performance  of the Servicer or the
Special Servicer under this Agreement or otherwise.

                                   ARTICLE VII

                                     DEFAULT

         SECTION 7.1.   Events of Default.

         "Event of Default",  wherever used herein, with respect to the Servicer
and the Special  Servicer,  as applicable  (except with respect to item (vii) in
the case of the Special Servicer) means any one of the following events:

         (i)    any  failure  by  the  Servicer  or  the  Special  Servicer,  as
                applicable, to remit to the Collection Account or any failure by
                the  Servicer  to  remit to the  Trustee  for  deposit  into the
                Distribution Account any amount


                           123

<PAGE>



                required to be so remitted by the Servicer
                or the Special Servicer, as applicable,
                pursuant to and in accordance with the
                terms of this Agreement; or

         (ii)   any failure on the part of the Servicer or
                Special Servicer, as applicable, duly to
                observe or perform in any material respect
                any other of the covenants or agreements,
                or the breach of any representations or
                warranties provided herein on the part of
                the Servicer or the Special Servicer,
                which, in either event, materially and
                adversely affects the interests of the
                Certificateholders, the Servicer, the
                Special Servicer or the Trustee with
                respect to any Mortgage Loan and which, in
                either event, continues unremedied for a
                period of ___ days after the date on which
                written notice of such failure or breach,
                requiring the same to be remedied, shall
                have been given to the Servicer or Special
                Servicer by the Depositor or the Trustee,
                or to the Servicer or Special Servicer,
                the Depositor and the Trustee by the
                Holders of Certificates entitled to at
                least ___% of the aggregate Voting Rights
                of any Class affected thereby; or

         (iii)  confirmation  in writing by any of the Rating  Agencies that the
                then- current rating assigned to any Class of Certificates  will
                be withdrawn, downgraded or qualified if the Servicer or Special
                Servicer,  as applicable,  is not removed as Servicer or Special
                Servicer hereunder; or

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

         (v)    the Servicer or Special Servicer, as
                applicable, shall consent to the
                appointment of a conservator or receiver
                or liquidator in any insolvency,
                readjustment of debt, marshalling of
                assets and liabilities or similar
                proceedings of or relating to the Servicer
                or the Special Servicer, or of or relating
                to all or substantially all of the
                property of either the Servicer or the
                Special Servicer; or



                           124

<PAGE>



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

         (vii)  the Servicer shall fail to make any Advance  required to be made
                by the  Servicer  hereunder  (whether or not the Trustee [or the
                Fiscal Agent] makes such Advance);

then,  and in each and every such case, so long as an Event of Default shall not
have been remedied, the Trustee may, and at the written direction of the Holders
of at least  ____% of the  aggregate  Voting  Rights  of all  Certificates,  the
Trustee shall, by notice in writing to the Servicer or the Special Servicer,  as
the case may be,  terminate all of its respective  rights and obligations  under
this Agreement and in and to the Mortgage Loans and the proceeds thereof,  other
than any rights it may have hereunder as a  Certificateholder  and any rights or
obligations  that accrued prior to the date of such  termination  (including the
right to receive all amounts accrued or owing to it under this  Agreement,  plus
interest at the Advance Rate on such amounts  until  received to the extent such
amounts  bear  interest as provided in this  Agreement,  with respect to periods
prior to the date of such termination,  and the right to the benefits of Section
6.3 notwithstanding any such termination);  provided, however, that in the event
the Servicer and the Special Servicer is the same Person, any termination of the
Servicer shall  constitute a termination of the Special Servicer and vice versa.
On or after the receipt by the Servicer or the Special Servicer, as the case may
be, of such written notice, all of its authority and power under this Agreement,
whether with respect to the  Certificates  or the Mortgage  Loans or  otherwise,
shall pass to and be vested in the Trustee  pursuant  to and under this  Section
(notwithstanding  any failure of the Trustee to satisfy the  criterion set forth
in Section 6.4) and, without  limitation,  the Trustee is hereby  authorized and
empowered  to  execute  and  deliver,  on  behalf of and at the  expense  of the
defaulting Servicer or Special Servicer, as the case may be, as attorney-in-fact
or  otherwise,  any  and  all  documents  and  other  instruments,  and to do or
accomplish  all other  acts or things  necessary  or  appropriate  to effect the
purposes of such notice of  termination,  whether to complete  the  transfer and
endorsement  or  assignment  of the  Mortgage  Loans and related  documents,  or
otherwise.  Each of the Servicer and the Special Servicer,  on behalf of itself,
agrees in the event it is terminated  pursuant to this Section 7.1 promptly (and
in any event no later than ____  Business  Days  subsequent  to such  notice) to
provide,  at its own  expense,  the  Trustee  with  all  documents  and  records
requested  by the  Trustee  to  enable  the  Trustee  to  assume  its  functions
hereunder,  and  to  cooperate  with  the  Trustee  and  the  successor  to  its
responsibilities  hereunder in effecting the termination of its responsibilities
and  rights  hereunder,  including,  without  limitation,  the  transfer  to the
successor  Servicer  or Special  Servicer or the  Trustee,  as  applicable,  for
administration  by it of all cash  amounts  which shall at the time be or should
have been  credited by the  Servicer or the Special  Servicer to the  Collection
Account and any REO Account or Reserve  Account or  thereafter  be received with
respect to the Mortgage  Loans,  and shall promptly  provide the Trustee or such
successor Servicer or Special Servicer (which may


                           125

<PAGE>



include the  Trustee),  as  applicable,  all  documents  and records  reasonably
requested by it, such  documents  and records to be provided in such form as the
Trustee or such successor  Servicer or Special Servicer shall reasonably request
(including  electromagnetic  form),  to enable it to assume  the  Servicer's  or
Special Servicer's function hereunder.  All reasonable costs and expenses of the
successor  Servicer or successor  Special  Servicer  incurred in connection with
transferring  the  Mortgage  Files to the  successor  Servicer (or copies of the
Mortgage  Files relating to Specially  Serviced  Mortgage Loans to the Successor
Special  Servicer)  and amending  this  Agreement to reflect such  succession as
Servicer or  successor  Special  Servicer  pursuant to this Section 7.1 shall be
paid by the  predecessor  Servicer  or Special  Servicer  upon  presentation  of
reasonable documentation of such costs and expenses;  provided, however, that if
any such costs and expenses remain unpaid by the predecessor Servicer or Special
Servicer within a reasonable time after presentation of such documentation,  the
Trustee may be reimbursed from the Collection  Account for such unpaid costs and
expenses, which shall be deemed to be expenses of the Trust Fund.

         SECTION    7.2.  Trustee to Act; Appointment of Successor.

         On and after the time the Servicer or the Special  Servicer  receives a
notice  of  termination  pursuant  to  Section  7.1,  the  Trustee  shall be its
successor  in  such  capacity  in all  respects  under  this  Agreement  and the
transactions  set forth or provided for herein and,  except as provided  herein,
shall be subject to all the responsibilities,  duties,  limitations on liability
and liabilities  relating thereto and arising  thereafter placed on the Servicer
or Special Servicer by the terms and provisions hereof; provided,  however, that
(i)  the  Trustee  shall  have  no  responsibilities,   duties,  liabilities  or
obligations  with  respect  to any act or  omission  of the  Servicer  or of the
Special Servicer and (ii) any failure to perform,  or delay in performing,  such
duties or responsibilities  caused by the terminated party's failure to provide,
or delay in providing, records, tapes, disks, information or monies shall not be
considered a default by any successor hereunder.  The appointment of a successor
Servicer or Special  Servicer shall not affect any liability of the  predecessor
Servicer or Special Servicer, as applicable,  which may have arisen prior to its
termination as Servicer or Special Servicer. The Trustee shall not be liable for
any of the  representations  and  warranties  of the  Servicer or of the Special
Servicer  herein  or in any  related  document  or  agreement,  for any  acts or
omissions of the predecessor Servicer or Special Servicer, as applicable, or for
any losses  incurred  in respect of any  Permitted  Investment  by the  Servicer
pursuant to Section 3.7  hereunder nor shall the Trustee be required to purchase
any Mortgage Loan hereunder.  As compensation therefor, the Trustee as successor
Servicer or Special  Servicer  shall be entitled to all  Servicing  Compensation
relating  to the  Mortgage  Loans that  accrue  after the date of the  Trustee's
succession to which the Servicer or Special Servicer would have been entitled if
the Servicer or Special Servicer, as applicable, had continued to act hereunder.
In the event any Advances  made by the Servicer or the Trustee shall at any time
be outstanding,  or any amounts of interest thereon shall be accrued and unpaid,
all amounts available to repay Advances and interest  hereunder shall be applied
entirely  to the  Advances  made by the  Trustee  (and the  accrued  and  unpaid
interest  thereon),  until such  Advances  made by the Trustee  (and accrued and
unpaid interest thereon) shall have been repaid


                           126

<PAGE>



in full. Notwithstanding the above, the Trustee may, if it shall be unwilling to
so act, or shall,  if it is unable to so act, or if the Holders of  Certificates
entitled to at least ____% of the aggregate  Voting Rights so request in writing
to the Trustee,  or if (x) [neither] the Trustee [nor the Fiscal Agent] is [not]
rated by each  Rating  Agency in one of its two  highest  long-term  debt rating
categories  or (y) the  Trustee  is not  listed  on  [S&P]'s  list  of  approved
servicers,  promptly appoint,  or petition a court of competent  jurisdiction to
appoint, any established mortgage loan servicing institution, the appointment of
which will not result in the  downgrading,  withdrawal or  qualification  of the
rating or ratings  then  assigned to any Class of  Certificates  as evidenced in
writing by each  Rating  Agency,  as the  successor  to the  Servicer or Special
Servicer hereunder in the assumption of all or any part of the responsibilities,
duties  or  liabilities  of the  Servicer  or  Special  Servicer  hereunder.  No
appointment of a successor to the Servicer or Special  Servicer  hereunder shall
be effective  until the  assumption by such  successor of all the  Servicer's or
Special Servicer's  responsibilities,  duties and liabilities hereunder. Pending
appointment of a successor to the Servicer or Special Servicer hereunder, unless
the Trustee shall be prohibited by law from so acting,  the Trustee shall act in
such capacity as herein above provided.  In connection with such appointment and
assumption  described  herein,  the Trustee may make such  arrangements  for the
compensation  of such successor out of payments on Mortgage Loans as it and such
successor shall agree; provided,  however, that no such compensation shall be in
excess of that  permitted the terminated  party  hereunder.  The Depositor,  the
Trustee,  the Servicer or Special  Servicer and such  successor  shall take such
action,  consistent with this Agreement, as shall be necessary to effectuate any
such succession.

         SECTION 7.3.  Notification to Certificateholders.

         (a) Upon any  termination  pursuant to Section 7.1 above or appointment
of a successor to the Servicer or the Special  Servicer,  the Trustee shall give
prompt  written  notice  thereof  to   Certificateholders  at  their  respective
addresses appearing in the Certificate Register and to each Rating Agency.

         (b) Within  ____ days after the  occurrence  of any Event of Default of
which a  Responsible  Officer of the Trustee has actual  knowledge,  the Trustee
shall transmit by mail to all Holders of Certificates  and to each Rating Agency
notice of such Event of Default,  unless  such Event of Default  shall have been
cured or waived.

         SECTION 7.4.  Other Remedies of Trustee.

         During the  continuance of any Event of Default,  so long as such Event
of Default shall not have been remedied,  the Trustee, in addition to the rights
specified in Section 7.1, shall have the right, in its own name as trustee of an
express trust,  to take all actions now or hereafter  existing at law, in equity
or by statute to enforce its rights and remedies  and to protect the  interests,
and enforce the rights and remedies,  of the  Certificateholders  (including the
institution   and  prosecution  of  all  judicial,   administrative   and  other
proceedings and the filing of proofs of claim and debt in connection therewith).
In such event, the legal fees, expenses and costs of


                           127

<PAGE>



such action and any liability resulting  therefrom shall be expenses,  costs and
liabilities  of the  Trust  Fund,  and  the  Trustee  shall  be  entitled  to be
reimbursed  therefor from the Collection Account as provided in Section 3.6(vi).
Except as otherwise expressly provided in this Agreement, no remedy provided for
by this  Agreement  shall be exclusive of any other  remedy,  and each and every
remedy shall be  cumulative  and in addition to any other remedy and no delay or
omission to exercise  any right or remedy  shall impair any such right or remedy
or shall be deemed to be a waiver of any Event of Default.

         SECTION    7.5.  Waiver of Past Events of Default; Termination.

         The Holders of  Certificates  evidencing  not less than  ______% of the
aggregate  Voting  Rights of the  Certificates  may, on behalf of all Holders of
Certificates,  waive any  default by the  Servicer  or Special  Servicer  in the
performance of its obligations hereunder and its consequences,  except a default
in making any required deposits to (including P&I Advances) or payments from the
Collection  Account or the  Distribution  Account or in  remitting  payments  as
received,  in each case in accordance with this Agreement.  Upon any such waiver
of a past default,  such default shall cease to exist,  and any Event of Default
arising  therefrom  shall be deemed to have been  remedied for every  purpose of
this  Agreement.  No such waiver shall extend to any subsequent or other default
or impair any right consequent thereon.

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

         SECTION 8.1.  Duties of Trustee.

         (a) The  Trustee,  prior to the  occurrence  of an Event of  Default of
which a  Responsible  Officer of the Trustee has actual  knowledge and after the
curing or waiver of all Events of Default which may have occurred, undertakes to
perform such duties and only such duties as are  specifically  set forth in this
Agreement and no  permissive  right of the Trustee shall be construed as a duty.
During the continuance of an Event of Default of which a Responsible  Officer of
the Trustee has actual knowledge,  the Trustee shall exercise such of the rights
and powers vested in it by this  Agreement,  and use the same degree of care and
skill in their  exercise,  as a prudent  person would  exercise or use under the
circumstances in the conduct of such person's own affairs.

         (b)  The  Trustee,  upon  receipt  of  any  resolutions,  certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform on their face to the requirements of this Agreement;  provided, however,
that,  the Trustee shall not be  responsible  for the accuracy or content of any
such resolution,  certificate,  statement,  opinion,  report, document, order or
other instrument provided to it hereunder by the Servicer, the Special Servicer,
the Depositor, the Paying Agent


                           128

<PAGE>



[or the Auction  Agent].  If any such  instrument is found not to conform on its
face to the  requirements  of this Agreement in a material  manner,  the Trustee
shall take action as it deems appropriate to have the instrument corrected.

         (c) No  provision of this  Agreement  shall be construed to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful  misconduct;  provided,  however,  that the  foregoing
shall be subject to Section 8.2; and provided, further, that:

         (i)    Prior to the occurrence of an Event of
                Default of which a Responsible Officer of
                the Trustee has actual knowledge, and
                after the curing or waiver of all such
                Events of Default which may have occurred,
                the duties and obligations of the Trustee
                shall be determined solely by the express
                provisions of this Agreement, the Trustee
                shall not be liable except for the
                performance of such duties and obligations
                as are specifically set forth in this
                Agreement, no implied covenants or
                obligations shall be read into this
                Agreement against the Trustee and, in the
                absence of bad faith on the part of the
                Trustee, the Trustee may conclusively
                rely, as to the truth of the statements
                and the correctness of the opinions
                expressed therein, upon any resolutions,
                certificates, statements, reports,
                opinions, documents, orders or other
                instruments furnished to the Trustee that
                conform on their face to the requirements
                of this Agreement without responsibility
                for investigating the contents thereof;

         (ii)   The  Trustee  shall  not be  personally  liable  for an error of
                judgment  made  in  good  faith  by  a  Responsible  Officer  or
                Responsible Officers, unless it shall be proven that the Trustee
                was negligent in ascertaining the pertinent facts;

         (iii)  The Trustee shall not be personally liable
                with respect to any action taken, suffered
                or omitted to be taken by it in good faith
                in accordance with the direction of
                Holders of Certificates entitled to at
                least ____% of the aggregate Voting Rights
                (or such other percentage as is specified
                herein) of each affected Class, or of the
                aggregate Voting Rights of the
                Certificates, relating to the time, method
                and place of conducting any proceeding for
                any remedy available to the Trustee, or
                exercising or omitting to exercise any
                trust or power conferred upon the Trustee,
                under this Agreement; and

         (iv)   The Trustee  shall not be charged with  knowledge of any failure
                by the  Servicer  or the  Special  Servicer  to comply  with the
                obligations of the Servicer or the Special Servicer  referred to
                in clause (i) or (ii) of


                           129

<PAGE>



                Section  7.1,  or of any  breach or  occurrence  referred  to in
                clause (iii) through (viii) of Section 7.1, unless a Responsible
                Officer of the Trustee obtains actual knowledge of such failure,
                breach or occurrence. The Trustee shall be deemed to have actual
                knowledge of the Servicer's or the Special Servicer's failure to
                comply with its obligations  listed in clause (i) of Section 7.1
                or to provide  scheduled  reports,  certificates  and statements
                when and as required to be delivered to the Trustee  pursuant to
                this Agreement.

         The  Trustee,  in its  capacity  as  Trustee,  shall not be required to
expend or risk its own  funds or  otherwise  incur  financial  liability  in the
performance  of any of its duties  hereunder,  or in the  exercise of any of its
rights or powers,  if in the  Trustee's  opinion the  repayment of such funds or
adequate  indemnity against such risk or liability is not reasonably  assured to
it, and none of the provisions  contained in this  Agreement  shall in any event
require the Trustee to perform,  or be responsible for the manner of performance
of, any of the  obligations  of the Servicer or the Special  Servicer under this
Agreement,  except  pursuant to Sections 4.6 or 6.4 during such time, if any, as
the Trustee shall be the  successor  to, and be vested with the rights,  duties,
powers and  privileges  of, the Servicer or the Special  Servicer in  accordance
with the terms of this Agreement.  The Trustee shall not be required to post any
surety or bond of any kind in connection with its performance of its obligations
under this Agreement.

         SECTION 8.2.  Certain Matters Affecting the Trustee.

         (a)    Except as otherwise provided in Section
8.1:

         (i)    The Trustee may request and/or rely upon
                and shall be protected in acting or
                refraining from acting upon any
                resolution, Officer's Certificate,
                certificate of auditors or any other
                certificate, statement, instrument,
                opinion, report, notice, request, consent,
                order, appraisal, bond or other paper or
                document reasonably believed by it to be
                genuine and to have been signed or
                presented by the proper party or parties
                and the Trustee shall have no
                responsibility to ascertain or confirm the
                genuineness of any such party or parties;

         (ii)   The Trustee may consult  with counsel and any Opinion of Counsel
                shall be full  and  complete  authorization  and  protection  in
                respect  of any  action  taken  or  suffered  or  omitted  by it
                hereunder in good faith and in  accordance  with such Opinion of
                Counsel;

         (iii)  (A) The  Trustee  shall  be under no  obligation  to  institute,
                conduct or defend any litigation hereunder or in relation hereto
                at   the   request,   order   or   direction   of   any  of  the
                Certificateholders,   pursuant   to  the   provisions   of  this
                Agreement, unless such Certificateholders shall have


                           130

<PAGE>



                offered to the Trustee reasonable  security or indemnity against
                the  costs,  expenses  and  liabilities  which  may be  incurred
                therein or thereby;  (B) the right of the Trustee to perform any
                discretionary  act  enumerated  in this  Agreement  shall not be
                construed as a duty, and the Trustee shall not be answerable for
                other  than  its   negligence  or  willful   misconduct  in  the
                performance of any such act; provided,  however, that subject to
                the foregoing clause (A), nothing contained herein shall relieve
                the Trustee of the obligations,  upon the occurrence of an Event
                of  Default  (which  has not been  cured or  waived)  of which a
                Responsible  Officer of the  Trustee  has actual  knowledge,  to
                exercise  such of the  rights  and  powers  vested in it by this
                Agreement, and to use the same degree of care and skill in their
                exercise,  as a prudent  person would  exercise or use under the
                circumstances in the conduct of such person's own affairs;

         (iv)   The Trustee shall not be personally liable for any action taken,
                suffered or omitted by it in good faith and reasonably  believed
                by it to be  authorized  or within the  discretion  or rights or
                powers conferred upon it by this Agreement;

         (v)    The Trustee shall not be bound to make any
                investigation into the facts or matters
                stated in any resolution, certificate,
                statement, instrument, opinion, report,
                notice, request, consent, order, approval
                bond or other paper or document, unless
                requested in writing to do so by Holders
                of Certificates entitled to at least ___%
                (or such other percentage as is specified
                herein) of the aggregate Voting Rights of
                any affected Class; provided, however,
                                    --------  -------
                that if the payment within a reasonable
                time to the Trustee of the costs, expenses
                or liabilities likely to be incurred by it
                in the making of such investigation is, in
                the opinion of the Trustee, not reasonably
                assured to the Trustee by the security
                afforded to it by the terms of this
                Agreement, the Trustee may require
                reasonable indemnity against such expense
                or liability as a condition to taking any
                such action.  The reasonable expense of
                every such investigation shall be paid by
                the Servicer or the Special Servicer if an
                Event of Default shall have occurred and
                be continuing relating to the Servicer, or
                the Special Servicer, respectively, and
                otherwise by the Certificateholders
                requesting the investigation; and

         (vi)   The Trustee may execute any of the trusts
                or powers hereunder or perform any duties
                hereunder either directly or by or through
                agents or attorneys.  The Trustee shall
                not be liable or responsible for the
                misconduct or negligence of any of the
                Trustee's agents or attorneys appointed
                with due care by the Trustee hereunder.


                           131

<PAGE>



         (b)  Following  the  Start-up  Day,  the Trustee  shall not,  except as
expressly  required by any provision of this Agreement,  accept any contribution
of assets to the Trust Fund unless the Trustee shall have received an Opinion of
Counsel  (the  costs  of  obtaining  such  opinion  to be  borne  by the  Person
requesting such contribution) to the effect that the inclusion of such assets in
the Trust Fund will not cause  either  the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or subject either the  Upper-Tier  REMIC or the Lower-Tier  REMIC to
any tax under the REMIC  Provisions or other  applicable  provisions of federal,
state and local law or ordinances.

         (c) All  rights  of action  under  this  Agreement  or under any of the
Certificates,  enforceable  by the  Trustee,  may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other  proceeding  relating  thereto,  and any such suit,  action or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

         The Trustee shall have no duty to conduct any affirmative investigation
as to the  occurrence of any condition  requiring the repurchase of any Mortgage
Loan by the  Depositor  pursuant to this  Agreement  or the  eligibility  of any
Mortgage Loan for purposes of this Agreement.

         SECTION 8.3.  Trustee Not Liable for Certificates or
                       Mortgage Loans.

         The  recitals  contained  herein and in the  Certificates  shall not be
taken as the statements of the Trustee,  [the Fiscal Agent,] the Servicer or the
Special  Servicer and the Trustee,  [the Fiscal Agent,] the Special Servicer and
the Servicer assume no responsibility for their correctness.  The Trustee,  [the
Fiscal Agent,] the Servicer and the Special Servicer make no  representations or
warranties  as to  the  validity  or  sufficiency  of  this  Agreement,  of  the
Certificates,  or any private  placement  memorandum or prospectus used to offer
the Certificates for sale or the validity,  enforceability or sufficiency of any
Mortgage Loan or related  document.  The Trustee [and the Fiscal Agent] shall at
no  time  have  any  responsibility  or  liability  for or with  respect  to the
legality,  validity and  enforceability of any Mortgage or any Mortgage Loan, or
the  perfection  and  priority of any  Mortgage or the  maintenance  of any such
perfection and priority,  or for or with respect to the sufficiency of the Trust
Fund  or  its  ability  to  generate   the   payments  to  be   distributed   to
Certificateholders  under  this  Agreement.   Without  limiting  the  foregoing,
[neither]  the  Trustee  [nor  the  Fiscal  Agent]  shall  [not]  be  liable  or
responsible  for:  the  existence,  condition  and  ownership  of any  Mortgaged
Property;  the existence of any hazard or other  insurance  thereon (other than,
with respect to the Trustee  only, if the Trustee shall assume the duties of the
Servicer pursuant to Section 7.2) or the enforceability  thereof;  the existence
of any  Mortgage  Loan  or the  contents  of the  related  Mortgage  File on any
computer or other record thereof (other than,  with respect to the Trustee only,
if the Trustee  shall assume the duties of the Servicer or the Special  Servicer
pursuant to Section 7.2); the validity of the assignment of any Mortgage Loan to
the  Trust  Fund  or of any  intervening  assignment;  the  completeness  of any
Mortgage File; the performance or enforcement of any Mortgage Loan


                           132

<PAGE>



(other than,  with respect to the Trustee  only, if the Trustee shall assume the
duties of the Servicer or the Special  Servicer  pursuant to Section  7.2);  the
compliance  by the  Depositor,  the  Servicer or the Special  Servicer  with any
warranty or representation  made under this Agreement or in any related document
or the accuracy of any such  warranty or  representation  prior to the Trustee's
receipt of notice or other  discovery  of any  non-compliance  therewith  or any
breach thereof;  any investment of monies by or at the direction of the Servicer
or the Special  Servicer or any loss resulting  therefrom,  it being  understood
that the Trustee only shall remain  responsible for any Trust Fund property that
it may hold in its  individual  capacity;  the acts or  omissions  of any of the
Depositor, the Servicer or the Special Servicer (other than, with respect to the
Trustee  only,  if the Trustee  shall  assume the duties of the  Servicer or the
Special  Servicer  pursuant to Section 7.2) or any  subservicer or any Borrower;
any action of the Servicer or the Special  Servicer (other than, with respect to
the Trustee  only, if the Trustee shall assume the duties of the Servicer or the
Special Servicer  pursuant to Section 7.2) or any subservicer  taken in the name
of the Trustee, except with respect to the Trustee, to the extent such action is
taken at the  express  written  direction  of the  Trustee;  the  failure of the
Servicer or the Special Servicer or any subservicer to act or perform any duties
required  of it on behalf of the Trust  Fund or the  Trustee  hereunder;  or any
action by or omission of the Trustee taken at the instruction of the Servicer or
the Special Servicer (other than in each case, with respect to the Trustee only,
if the Trustee  shall assume the duties of the Servicer or the Special  Servicer
pursuant to Section  7.2) unless the taking of such action is not  permitted  by
the express terms of this Agreement; provided, however, that the foregoing shall
not relieve the Trustee [or the Fiscal  Agent] of its  obligation to perform its
duties as  specifically  set forth in this  Agreement.  [Under no  circumstances
shall the Fiscal Agent be liable under any of the circumstances described in the
preceding sentence.] The Trustee [and the Fiscal Agent] shall not be accountable
for the  use or  application  by the  Depositor,  the  Servicer  or the  Special
Servicer of any of the Certificates or of the proceeds of such Certificates,  or
for the use or application  of any funds paid to the Depositor,  the Servicer or
the  Special  Servicer  in  respect of the  Mortgage  Loans or  deposited  in or
withdrawn  from the  Collection  Account,  or the  Distribution  Account  by the
Depositor,  the Servicer or the Special Servicer,  other than in each case, with
respect to the Trustee only, any funds held by the Trustee.  The Trustee (unless
the Trustee  shall have become the  successor  Servicer)  [or the Fiscal  Agent]
shall  have no  responsibility  for (A)  filing any  financing  or  continuation
statement in any public  office at any time or to otherwise  perfect or maintain
the  perfection  of any security  interest or lien granted to it hereunder or to
record this Agreement, (B) seeing to any insurance, (C) seeing to the payment or
discharge of any tax,  assessment,  or other governmental  charge or any lien or
encumbrance  of any kind owing with respect to,  assessed or levied  against any
part of the Trust Fund,  or (D)  confirming  or  verifying  the  contents of any
reports or  certificates  of the Servicer  delivered to the Trustee  pursuant to
this Agreement  believed by the Trustee to be genuine and to have been signed or
presented by the proper party or parties.  In making any  calculation  hereunder
which includes as a component  thereof the payment or  distribution  of interest
for a stated  period at a stated  rate "to the extent  permitted  by  applicable
law," the  Trustee  shall  assume  that such  payment is so  permitted  unless a
Responsible Officer of the Trustee has actual knowledge,  or receives an Opinion
of Counsel


                           133

<PAGE>



(at the expense of the Person asserting the
impermissibility) to the effect, that such payment is not
permitted by applicable law.

         SECTION 8.4.  Trustee May Own Certificates.

         The Trustee [and the Fiscal  Agent] in their  individual  capacities or
any other capacity may become the owner or pledgee of Certificates, and may deal
with  the  Depositor,   the  Servicer  and  the  Special   Servicer  in  banking
transactions,  with the same  rights  each would have if it were not Trustee [or
Fiscal Agent].

         SECTION 8.5.  Payment of Trustee's Fees and
                       Expenses; Indemnification.

         (a) The  Servicer  covenants  and  agrees to pay to the  Trustee or any
successor  Trustee from time to time,  and the Trustee or any successor  Trustee
shall be entitled to receive  from the Servicer the Trustee Fee (which shall not
be limited by any provision of law in regard to the compensation of a trustee of
an express  trust) for all services  rendered by the Trustee in the execution of
the trusts  hereby  created and in the  exercise and  performance  of any of the
powers and duties hereunder of the Trustee.

         (b) To the  extent  specifically  permitted  by  Section  3.12(d),  the
Trustee  shall be paid or  reimbursed  from the Trust Fund upon its  request for
expenses, disbursements and advances incurred or made by the Trustee pursuant to
and in accordance  with any of the provisions of this Agreement  except any such
expense,  disbursement or advance as may arise from its negligence or bad faith;
provided,  however,  that the  Trustee  shall not refuse to  perform  any of its
duties  hereunder  solely as a result of the  failure to be paid the Trustee Fee
and the Trustee's expenses.

         The  Servicer  and the Special  Servicer  covenant  and agree to pay or
reimburse the Trustee for the reasonable  expenses,  disbursements  and advances
incurred or made by the Trustee in connection with any transfer of the servicing
responsibilities  of  the  Servicer  or  the  Special  Servicer,  as  applicable
hereunder,  pursuant to or otherwise  arising from the resignation or removal of
the Servicer or the Special Servicer,  as applicable,  in accordance with any of
the provisions of this Agreement (and including the reasonable fees and expenses
and  disbursements  of its counsel and all other  persons not  regularly  in its
employ), except any such expense,  disbursement or advance as may arise from the
negligence or bad faith of the Trustee.

         (c) Each of the Paying Agent, the Certificate Registrar, the Custodian,
the  Servicer  and the Special  Servicer  shall  indemnify  the Trustee [and the
Fiscal Agent] and [its] [their respective] Affiliates and each of the directors,
officers,  employees  and agents of the  Trustee,  [the Fiscal  Agent] and [its]
[their respective]  Affiliates (each, an "Indemnified  Party"), and hold each of
them harmless against any, and all claims, losses,  damages,  penalties,  fines,
forfeitures,  reasonable and necessary legal fees and related costs,  judgments,
and any other costs, fees and expenses that the Indemnified Party may sustain in
connection with this


                           134

<PAGE>



Agreement related to each such party's respective willful misconduct, bad faith,
fraud and/or negligence in the performance of its respective duties hereunder or
by reason  of  reckless  disregard  of its  respective  obligations  and  duties
hereunder  (including in the case of the Servicer or the Special  Servicer,  any
agent of the Servicer or the Special Servicer).

         (d) The Trust Fund shall  indemnify  each  Indemnified  Party from, and
hold it harmless against, any and all losses,  liabilities,  damages,  claims or
expenses  (including  reasonable  attorneys'  fees)  arising  in respect of this
Agreement  or the  Certificates,  in each  case to the  extent,  and only to the
extent,  such payments are expressly  reimbursable  under this  Agreement or are
"unanticipated  expenses  incurred by the REMIC"  within the meaning of Treasury
Regulations Section 1.860G-1(b)(3)(ii),  other than (i) those resulting from the
negligence, fraud, bad faith or willful misconduct of the Trustee and (ii) those
as to which such Indemnified  Party is entitled to  indemnification  pursuant to
Section  8.5(c).  The term  "unanticipated  expenses  incurred by a REMIC" shall
include  any  fees,  expenses  and  disbursements  of any  separate  trustee  or
co-trustee  appointed  hereunder,  only to the extent  such fees,  expenses  and
disbursements  were not  reasonably  anticipated  as of the Closing Date and the
losses,   liabilities,   damages,   claims  or  expenses  (including  reasonable
attorneys' fees) incurred or advanced by an Indemnified Party in connection with
any litigation  arising out of this Agreement,  including,  without  limitation,
under Section 2.3,  Section 3.10, the third  paragraph of Section 3.11,  Section
8.11,  Section 4.5,  Section 5.1, and Section 7.1. The right of reimbursement of
the Indemnified  Parties under this Section 8.5(d) shall be senior to the rights
of all Certificateholders.

         (e) Notwithstanding  anything herein to the contrary,  this Section 8.5
shall survive the  termination or maturity of this Agreement or the  resignation
or removal of the Trustee as regards rights accrued prior to such resignation or
removal  and (with  respect to any acts or  omissions  during  their  respective
tenures) the  resignation,  removal or termination of the Servicer,  the Special
Servicer, the Paying Agent, the Certificate Registrar or the Custodian.

         (f) This Section 8.5 shall be expressly  construed to include,  but not
be  limited  to,  such  indemnities,   compensation,   expenses,  disbursements,
advances, losses, liabilities, damages and the like, as may pertain or relate to
any Environmental Law or environmental matter.

         SECTION 8.6.  Eligibility Requirements for Trustee.

         The  Trustee   hereunder  shall  at  all  times  be  a  corporation  or
association  organized  and  doing  business  under the laws of any state or the
United States of America, authorized under such laws to exercise corporate trust
powers and to accept the trust conferred under this Agreement, having a combined
capital  and  surplus  of at least  $50,000,000  and a rating  on its  unsecured
long-term  debt of at least  "BBB" [(or "AA" at any time when there is no Fiscal
Agent appointed and acting hereunder or any such Fiscal Agent so appointed has a
rating on its long-term  unsecured debt that is lower than "AA" (without  regard
to any plus or minus), unless


                           135

<PAGE>



each of the Rating  Agencies has  confirmed in writing the  appointment  of such
Fiscal Agent shall not result, in and of itself, in a downgrading, withdrawal or
qualification of the ratings then assigned by such Rating Agency to any Class of
the Certificates)]  from each Rating Agency,  unless each of the Rating Agencies
has confirmed in writing that a lower rating shall not result, in and of itself,
in a  downgrading,  withdrawal or  qualification  of the rating then assigned by
such Rating Agency to any Class of the  Certificates  and subject to supervision
or  examination  by federal or state  authority and shall not be an Affiliate of
the Servicer or the Special  Servicer (except during any period when the Trustee
has assumed the duties of the Servicer or the Special  Servicer,  as applicable,
pursuant to Section 7.2). If a corporation or association  publishes  reports of
condition  at least  annually,  pursuant  to law or to the  requirements  of the
aforesaid supervising or examining authority,  then for purposes of this Section
the combined capital and surplus of such  corporation  shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so  published.  In the event that the place of  business  from which the Trustee
administers the Trust Fund is a state or local  jurisdiction  that imposes a tax
on the Trust Fund or the net income of a REMIC  (other than a tax  corresponding
to a tax imposed under the REMIC  Provisions)  the Trustee  shall elect,  at its
sole  discretion,  either to (i) resign  immediately  in the manner and with the
effect  specified in Section  8.7,  (ii) pay such tax and continue as Trustee or
(iii)  administer the Trust Fund from a state and local  jurisdiction  that does
not  impose  such a tax.  In case at any  time  the  Trustee  shall  cease to be
eligible in accordance  with the  provisions of this Section,  the Trustee shall
resign immediately in the manner and with the effect specified in Section 8.7.

         SECTION 8.7.  Resignation and Removal of the Trustee.

         The Trustee may at any time  resign and be  discharged  from the trusts
hereby created by giving written notice thereof to the Depositor,  the Servicer,
the Special  Servicer and each Rating Agency.  [Upon such notice of resignation,
the Fiscal  Agent shall also be deemed to have been removed  and,]  accordingly,
the Servicer shall promptly appoint a successor  Trustee,  which  appointment of
successor  Trustee  shall  not  result,  in and  of  itself,  in a  downgrading,
withdrawal or  qualification  of the rating then assigned by the Rating Agencies
to any Class of the  Certificates  as confirmed in writing by each of the Rating
Agencies,  [and 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,  shall be confirmed in writing by each of the Rating  Agencies  that
such appointment of successor  Fiscal Agent shall not result,  in and of itself,
in a  downgrading,  withdrawal or  qualification  of the rating then assigned by
such Rating Agency to any Class of the  Certificates by written  instrument,  in
triplicate, which instrument shall be delivered to the resigning Trustee, with a
copy to the fiscal agent deemed removed, and the successor Trustee and successor
Fiscal  Agent.]  Notwithstanding  the  foregoing,  if no successor  Trustee [and
Fiscal Agent] shall have been so appointed and have accepted  appointment within
30 days after the giving of such notice of  resignation,  the resigning  Trustee
[and  departing  Fiscal Agent] may petition any court of competent  jurisdiction
for the appointment of a successor Trustee [and successor Fiscal Agent].



                           136

<PAGE>



         If at any time the Trustee  shall  cease to be  eligible in  accordance
with the  provisions  of  Section  8.6 and shall  fail to resign  after  written
request therefor by the Depositor or Servicer, or if at any time the Trustee [or
the  Fiscal  Agent]  shall  become  incapable  of acting,  or shall be  adjudged
bankrupt or insolvent,  or a receiver of the Trustee [or the Fiscal Agent] or of
its property  shall be  appointed,  or any public  officer  shall take charge or
control of the Trustee [or the Fiscal  Agent] or of its  property or affairs for
the purpose of rehabilitation,  conservation or liquidation,  then the Depositor
or the Servicer may remove the Trustee [and the Fiscal Agent] and shall promptly
appoint a successor Trustee [and successor Fiscal Agent] by written  instrument,
which shall be delivered to the Trustee [and the Fiscal Agent] so removed and to
the successor Trustee [and successor Fiscal Agent].

         The  Holders of  Certificates  entitled to at least [51]% of the Voting
Rights may at any time remove the Trustee [and the Fiscal Agent (and any removal
of the Trustee  shall be deemed to be a removal  also of the Fiscal  Agent)] and
appoint a successor  Trustee [and successor  Fiscal Agent]  ([each]  meeting the
requirements of Section 8.8) by written  instrument or  instruments,  in [eight]
originals,  signed by such Holders or their  attorneys-in-fact  duly authorized,
one complete set of which instruments  shall be delivered to the Depositor,  one
complete set to the  Servicer,  one complete  set to the Special  Servicer,  one
complete  set to the Trustee so removed,  [one  complete set to the Fiscal Agent
deemed removed,] one complete set to the successor Trustee so appointed [and one
complete set to the successor Fiscal Agent so appointed].

         [In the event of the resignation or removal of the Trustee,  the Fiscal
Agent shall be entitled to resign,  it being  understood that the initial Fiscal
Agent shall not be obligated to act in such capacity  hereunder at any time that
is not the Trustee.]

         Any  resignation  or  removal of the  Trustee  [and  Fiscal  Agent] and
appointment  of a successor  Trustee  [and, if such trustee is not rated by each
Rating  Agency in one of its two highest  long-term  debt rating  categories,  a
successor  Fiscal Agent]  pursuant to any of the  provisions of this Section 8.7
shall not become  effective  until  acceptance of  appointment  by the successor
Trustee [and, if necessary, Fiscal Agent] as provided in Section 8.8.

         SECTION 8.8.  Successor Trustee.

         Any  successor  Trustee [and any successor  Fiscal Agent]  appointed as
provided in Section 8.7 shall execute,  acknowledge and deliver to the Depositor
and to the predecessor  Trustee [and predecessor  Fiscal Agent], as the case may
be,  instruments  accepting  their  appointment  hereunder,  and  thereupon  the
resignation or removal of the predecessor Trustee [and predecessor Fiscal Agent]
shall become effective and such successor  Trustee [and successor Fiscal Agent],
without any further act, deed or conveyance,  shall become fully vested with all
the rights,  powers, duties and obligations of its predecessor  hereunder,  with
the like effect as if  originally  named as Trustee  herein,  provided that each
Rating  Agency  shall have  confirmed in writing  that the  appointment  of such
successor Trustee [and successor Fiscal Agent] shall not


                           137

<PAGE>



result, in and of itself,  in a downgrading,  withdrawal or qualification of the
rating then assigned by such Rating Agency to any Class of the Certificates. The
predecessor  Trustee shall deliver to the successor  Trustee all Mortgage  Files
and related  documents and statements  held by it hereunder,  and the Depositor,
the predecessor Trustee [and predecessor Fiscal Agent] shall execute and deliver
such instruments and do such other things as may reasonably be required for more
fully and  certainly  vesting  and  confirming  in the  successor  Trustee  [and
successor  Fiscal Agent] all such rights,  powers,  duties and  obligations.  No
successor  Trustee [or  successor  Fiscal  Agent]  shall accept  appointment  as
provided  in this  Section  8.8  unless  at the  time of  such  acceptance  such
successor  Trustee [or  successor  Fiscal  Agent]  shall be  eligible  under the
provisions of Section 8.6.

         Upon  acceptance of  appointment  by a successor  Trustee [or successor
Fiscal Agent] as provided in this Section 8.8, the successor  Trustee shall mail
notice of the  succession  of such Trustee [and Fiscal  Agent]  hereunder to all
Holders of Certificates at their addresses as shown in the Certificate Register.

         SECTION 8.9.  Merger or Consolidation of Trustee.

         Any  corporation  into which the Trustee may be merged or  converted or
with which it may be consolidated or any corporation  resulting from any merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation  succeeding  to all or  substantially  all  of the  corporate  trust
business  of the  Trustee,  shall be the  successor  of the  Trustee  hereunder,
provided that such corporation shall be eligible under the provisions of Section
8.6, without the execution or filing of any paper or any further act on the part
of any of the parties hereto,  anything herein to the contrary  notwithstanding.
[Any Person into which the Fiscal Agent may be merged or converted or with which
it may be  consolidated  or any  corporation  or bank resulting from any merger,
conversion or  consolidation  to which the Fiscal Agent shall be a party, or any
corporation or banking association succeeding to all or substantially all of the
corporate  trust  business  of the Fiscal  Agent shall be the  successor  of the
Fiscal Agent hereunder, provided that such corporation or bank shall be eligible
under the provisions of Section 8.6 without the execution or filing of any paper
or any  farther act on the part of any of the  parties  hereto,  anything to the
contrary notwithstanding.]

         SECTION    8.10.  Appointment of Co-Trustee or Separate Trustee.

         Notwithstanding  any other  provisions  hereof,  at any  time,  for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Fund or property securing the same may at the time be located,  the
Depositor and the Trustee  acting jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee to act (at the expense of the  Trustee) as  co-trustee  or  co-trustees,
jointly with the Trustee,  or separate trustee or separate  trustees,  of all or
any part of the  Trust  Fund,  and to vest in such  Person or  Persons,  in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
other provisions of this Section 8.10, such powers,


                           138

<PAGE>



duties,  obligations,  rights and trusts as the  Depositor  and the  Trustee may
consider  necessary  or  desirable.  If the  Depositor  shall  no  longer  be in
existence or shall not have joined in such appointment  within 15 days after the
receipt by it of a request  so to do, or in case an Event of Default  shall have
occurred and be continuing,  the Trustee alone shall have the power to make such
appointment.  Except  as  required  by  applicable  law,  the  appointment  of a
co-trustee   or  separate   trustee   shall  not  relieve  the  Trustee  of  its
responsibilities hereunder. No co-trustee or separate trustee hereunder shall be
required to meet the terms of eligibility  as a successor  Trustee under Section
8.6 hereunder and no notice to Holders of  Certificates  of the  appointment  of
co-trustee(s) or separate trustee(s) shall be required under Section 8.8.

         In the case of any  appointment  of a  co-trustee  or separate  trustee
pursuant to this  Section  8.10,  all  rights,  powers,  duties and  obligations
conferred  or imposed  upon the Trustee  shall be  conferred or imposed upon and
exercised or performed by the Trustee and such  separate  trustee or  co-trustee
jointly (it being  understood  that such  separate  trustee or co-trustee is not
authorized to act separately without the Trustee joining in such act), except to
the extent that under any law of any jurisdiction in which any particular act or
acts are to be  performed  (whether as Trustee  hereunder or as successor to the
Servicer hereunder),  the Trustee shall be incompetent or unqualified to perform
such act or acts,  in which event such rights,  powers,  duties and  obligations
(including the holding of title to the Trust Fund or any portion  thereof in any
such jurisdiction)  shall be exercised and performed by such separate trustee or
co-trustee solely at the direction of the Trustee.

         No trustee under this Agreement shall be personally liable by reason of
any act or omission of any other trustee under this Agreement. The Depositor and
the Trustee acting  jointly may at any time accept the  resignation of or remove
any separate trustee or co-trustee, except that if the Depositor is no longer in
existence,  or if the  separate  trustee or  co-trustee  is an  employee  of the
Trustee,  the Trustee  acting alone may accept the  resignation of or remove any
separate trustee or co-trustee.

         Any notice,  request or other  writing  given to the  Trustee  shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article  VIII.  Every such  instrument  shall be filed with the Trustee.
Each  separate  trustee  and  co-trustee,  upon  its  acceptance  of the  trusts
conferred,  shall be  vested  with the  estates  or  property  specified  in its
instrument of appointment, either jointly with the Trustee or separately, as may
be  provided  therein,   subject  to  all  the  provisions  of  this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  In no
event shall any such separate trustee or co-trustee be entitled to any provision
relating to the conduct of, affecting the liability of, or affording  protection
to such separate  trustee or co-trustee  that imposes a standard of conduct less
stringent  than  that  imposed  on  the  Trustee  hereunder,  affording  greater
protection  than that  afforded to the Trustee  hereunder or providing a greater
limit on liability than that provided to the Trustee hereunder.


                           139

<PAGE>



         Any separate  trustee or co-trustee  may, at any time,  constitute  the
Trustee its agent or  attorney-in-fact,  with full power and  authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties, rights, remedies and trusts hereunder shall vest in and be exercised
by the Trustee, to the extent permitted by law, without the appointment of a new
or successor trustee.

         SECTION 8.11.  Authenticating Agent.

         The  Trustee  may  appoint an  Authenticating  Agent to execute  and to
authenticate  Certificates.  The Authenticating  Agent must be acceptable to the
Depositor  and the  Servicer  and  must be a  corporation  organized  and  doing
business  under the laws of the United States of America or any state,  having a
principal  office and place of  business in a state and city  acceptable  to the
Depositor  and the Servicer,  having a combined  capital and surplus of at least
$_____________, authorized under such laws to do a trust business and subject to
supervision or examination  by federal or state  authorities.  The Trustee shall
serve as the initial  Authenticating  Agent and the Trustee  hereby accepts such
appointment.

         Any corporation  into which the  Authenticating  Agent may be merged or
converted or with which it may be  consolidated,  or any  corporation  resulting
from any merger,  conversion or consolidation to which the Authenticating  Agent
shall be party, or any corporation  succeeding to the corporate  agency business
of the  Authenticating  Agent,  shall be the  Authenticating  Agent  without the
execution  or filing of any paper or any  further act on the part of the Trustee
or the Authenticating Agent.

         The Authenticating Agent may at any time resign by giving at least ____
days' advance written notice of resignation to the Trustee,  the Depositor,  the
Special  Servicer and the  Servicer.  The Trustee may at any time  terminate the
agency of the  Authenticating  Agent by giving  written notice of termination to
the Authenticating Agent, the Depositor,  the Special Servicer and the Servicer.
Upon receiving a notice of resignation or upon such a termination, or in case at
any time the Authenticating  Agent shall cease to be eligible in accordance with
the  provisions  of this Section  8.11,  the Trustee  promptly  shall  appoint a
successor  Authenticating  Agent,  which shall be acceptable to the Servicer and
the   Depositor,   and   shall   mail   notice  of  such   appointment   to  all
Certificateholders.  Any successor  Authenticating  Agent upon acceptance of its
appointment  hereunder shall become vested with all the rights,  powers,  duties
and  responsibilities  of its  predecessor  hereunder,  with  like  effect as if
originally named as  Authenticating  Agent herein.  No successor  Authenticating
Agent shall be appointed  unless  eligible  under the provisions of this Section
8.11.

         The Authenticating  Agent shall have no responsibility or liability for
any action  taken by it as such at the  direction  of the  Trustee.  The Trustee
shall pay the Authenticating Agent reasonable compensation from its own funds.


                           140

<PAGE>



         SECTION 8.12.  Appointment of Custodians.

         The Trustee may appoint one or more Custodians to hold all or a portion
of the  Mortgage  Files as agent for the Trustee,  by entering  into a Custodial
Agreement.  The  Trustee  agrees  to  comply  with the  terms of each  Custodial
Agreement and to enforce the terms and provisions  thereof against the Custodian
for the benefit of the Certificateholders.  Each Custodian shall be a depository
institution  subject to supervision by federal or state authority,  shall have a
combined capital and surplus of at least  $____________,  shall have a long-term
debt rating of at least "BBB" from each Rating Agency, unless each of the Rating
Agencies has  confirmed in writing that a lower rating shall not result,  in and
of itself,  in a  downgrading,  withdrawal or  qualification  of the rating then
assigned by such Rating  Agency to any Class of the  Certificates,  and shall be
qualified  to do business  in the  jurisdiction  in which it holds any  Mortgage
File. Each Custodial  Agreement may be amended only as provided in Section 10.7.
The Trustee shall pay the Custodian reasonable  compensation from its own funds.
The Trustee shall serve as the initial Custodian.

         [SECTION 8.13.  Fiscal Agent Appointed; Concerning the
                         Fiscal Agent.

         (a) The  Trustee  hereby  appoints  ___________________  as the initial
Fiscal  Agent  hereunder  for the  purposes of  exercising  and  performing  the
obligations  and duties  imposed upon the Fiscal Agent by Sections 3.22, 4.6 and
7.2.

         (b) The Fiscal  Agent  undertakes  to perform such duties and only such
duties as are specifically set forth in Sections 3.22, 4.6 and 7.2.

         (c) No  provision of this  Agreement  shall be construed to relieve the
Fiscal Agent from  liability for its own negligent  failure to act, bad faith or
its  own  willful  misfeasance;  provided,  however,  that  (i) the  duties  and
obligations  of the  Fiscal  Agent  shall be  determined  solely by the  express
provisions of Sections  3.22,  4.6 and 7.2, the Fiscal Agent shall not be liable
except for the performance of such duties and obligations,  no implied covenants
or obligations  shall be read into this Agreement  against the Fiscal Agent and,
in the absence of bad faith on the part of the Fiscal  Agent,  the Fiscal  Agent
may  conclusively  rely, as to the truth and  correctness  of the  statements or
conclusions expressed therein, upon any resolutions,  certificates,  statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Fiscal Agent by the Depositor, the Servicer, the Special Servicer or the Trustee
and which on their face do not contradict the  requirements  of this  Agreement,
and (ii) the  provisions  of clause  (ii) of Section  8.1(c)  shall apply to the
Fiscal Agent.

         (d) Except as otherwise  provided in Section  8.1(c),  the Fiscal Agent
also shall have the benefit of  provisions  of clauses (i),  (ii),  (iii) (other
than the proviso  thereto),  (iv), (v) (other than the proviso thereto) and (vi)
of Section 8.2(a).]



                           141

<PAGE>



                                   ARTICLE IX

                                   TERMINATION

         SECTION 9.1.  Termination.

         (a) The respective  obligations and  responsibilities  of the Servicer,
the Special Servicer, the Depositor,  the Trustee [and the Fiscal Agent] created
hereby  with  respect to the  Certificates  (other than the  obligation  to make
certain  payments  and  to  send  certain  notices  to   Certificateholders   as
hereinafter set forth) shall terminate  immediately  following the occurrence of
the last action required to be taken by the Trustee  pursuant to this Article IX
on the Termination  Date;  provided,  however,  that in no event shall the trust
created hereby continue beyond the expiration of twenty-one years from the death
of the survivor of the descendants of Joseph P. Kennedy,  the late ambassador of
the United States to the United Kingdom, living on the date hereof.

         (b) The Trust Fund, the Upper-Tier REMIC and the Lower-Tier REMIC shall
be  terminated  and the  assets of the  Trust  Fund  shall be sold or  otherwise
disposed  of in  connection  therewith,  only  pursuant  to a "plan of  complete
liquidation" within the meaning of Code Section 860F(a)(4)(A)  providing for the
actions  contemplated by the provisions  hereof pursuant to which the applicable
Notice of Termination is given and requiring that the Trust Fund, the Upper-Tier
REMIC and the Lower-Tier REMIC shall terminate on a Distribution  Date occurring
not more than 90 days  following  the date of  adoption  of the plan of complete
liquidation.  For purposes of this  Section  9.1(b),  the Notice of  Termination
given  pursuant to Section  9.1(c) shall  constitute the adoption of the plan of
complete  liquidation  as of the date such notice is given,  which date shall be
specified  by the  Trustee  in the  final  federal  income  tax  returns  of the
Upper-Tier REMIC and the Lower-Tier REMIC.

         (c) If the Trust Fund has not been  previously  terminated  pursuant to
subsection  (d) of this Section 9.1, [the Special  Servicer] may effect an early
termination  of the  Trust  Fund,  upon not less than 30 days'  prior  Notice of
Termination given to the Trustee and the Servicer any time on or after the Early
Termination  Notice  Date  specifying  the  Anticipated   Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

         (i)  the sum of

              (A) 100% of the unpaid  principal  balance of each  Mortgage  Loan
                  included  in the  Trust  Fund as of the last day of the  month
                  preceding such Distribution Date;



                           142

<PAGE>



              (B) the fair market  value of all other  property  included in the
                  Trust  Fund as of the last  day of the  month  preceding  such
                  Distribution  Date, as determined by an Independent  appraiser
                  acceptable  to the  Servicer  as of the date not more  than 30
                  days  prior  to  the  last  day of the  month  preceding  such
                  Distribution Date;

              (C) all unpaid interest accrued on such principal  balance of each
                  such  Mortgage Loan  (including  for this purpose any Mortgage
                  Loan as to which title to the related  Mortgaged  Property has
                  been  acquired)  at the  Mortgage  Rate to the last day of the
                  month preceding such Distribution Date;

              (D) the aggregate  amount of unreimbursed  Advances (with interest
                  thereon at the Advance  Rate) and unpaid Trust Fund  expenses;
                  or

         (ii) the  aggregate  fair market value of the Mortgage  Loans,  and all
              other  property  acquired in respect of any  Mortgage  Loan in the
              Trust  Fund,  on  the  last  day  of  the  month   preceding  such
              Distribution  Date,  as  determined  by an  Independent  appraiser
              acceptable  to the  Servicer  as of a date not  more  than 30 days
              prior to the last day of the  month  preceding  such  Distribution
              Date,  together with one month's  interest thereon at the Mortgage
              Rate and disposition expenses.

         [Any Holder of a Class LR Certificate representing greater than a ____%
Percentage  Interest in such Class],  [the Servicer] or [the Depositor] may also
effect such  termination  as provided  above if it first  notifies  the [Special
Servicer]  through the Trustee of its  intention to do so in writing at least 30
days prior to the Early Termination  Notice Date and the [Special Servicer] does
not terminate the Trust Fund as described  above within such 30 day period.  All
costs and expenses  incurred by any party to this Agreement or by the Trust Fund
in  connection  with the purchase of the Mortgage  Loans and other assets of the
Trust  Fund  pursuant  to this  Section  9.1(c)  shall  be  borne  by the  party
exercising its purchase rights hereunder.  The Trustee shall be entitled to rely
conclusively on any determination  made by an Independent  appraiser pursuant to
this subsection (c).

         [(d) If the Trust Fund has not been previously  terminated  pursuant to
subsection (c) of this Section 9.1, on or after the Auction  Valuation Date, the
Trustee  shall conduct an auction of the Mortgage  Loans in accordance  with the
following principles:

         (i)    The Trustee shall request that [___]
                Independent financial advisory or
                investment banking or investment brokerage
                firms nationally recognized in the field
                of real estate analysis and reasonably
                acceptable to the Servicer provide the
                Trustee with an estimated value at which
                the Mortgage Loans and all other property
                in respect of any Mortgage


                           143

<PAGE>



                Loan in the  Trust  Fund  could  be sold at an  auction.  If the
                aggregate  value of the  Mortgage  Loans and such  property,  as
                determined by the average of the [___]  highest such  estimates,
                equals  or  exceeds  the  aggregate  amount  of the  Certificate
                Balances  of all  Certificates  outstanding  as of the  close of
                business  on  the  Auction   Valuation   Date  (the   "Aggregate
                Certificate  Balance")  plus the Auction Fees,  Servicing  Fees,
                Trustee  Fees and all other  incidental  expenses,  the  Trustee
                shall (A) adopt a "plan of complete liquidation", as required by
                Section  9.1(b),  and (B)  appoint an  Auction  Agent to solicit
                offers from  Qualified  Offerors  to purchase  all (but not less
                than all) of the Mortgage  Loans and such property in accordance
                with the  Auction  Procedures  for a price that is not less than
                the  Aggregate   Certificate  Balance  plus  the  Auction  Fees,
                Servicing Fees, Trustee Fees and all other incidental  expenses.
                In the event that there is an auction of the Mortgage  Loans and
                such  property the Auction  Agent shall be  authorized to employ
                Independent   attorneys  and  other   Independent   professional
                consultants  (including,  without  limitation,   appraisers  and
                environmental  consultants)  as  reasonably  required to conduct
                such sale.

         (ii)   In determining the Aggregate Certificate
                Balance, there shall be included all
                Certificates owned by or on behalf of the
                Depositor, the Servicer, the Trustee, a
                Manager or a Borrower or any Affiliate
                thereof, notwithstanding the proviso in
                the first sentence of the definition of
                the term "Certificateholder."

         (iii)  The Trustee shall reject every bid that
                the Auction Agent advises the Trustee in
                writing (a) is from a Person other than a
                Qualified Offeror, (b) provides for a
                purchase price that is less than the
                Aggregate Certificate Balance plus the
                Auction Fees, Servicing Fees, Trustee Fees
                and all other incidental expenses, (c)
                provides for purchase on terms other than
                all-cash or (d) is contingent on the
                occurrence or non- occurrence of any event
                (each, a "Deficient Auction Bid").  If all
                          ---------------------
                bids received by the Trustee are Deficient
                Auction Bids, as advised by the Auction
                Agent, the Mortgage Loans and such
                property shall not be sold and there shall
                be no termination of the Trust Fund
                pursuant to this Section 9.1(d).

         (iv)   The Trustee shall accept the highest bid
                that is not a Deficient Auction Bid and
                shall deliver a Notice of Termination to
                the Servicer, the Special Servicer and the
                Certificateholders specifying the
                Anticipated Termination Date (which shall
                be first Distribution Date following the
                date of closing of the sale of the
                Mortgage Loans and such property).  The
                Trustee shall sell the Mortgage Loans and
                such property to the


                           144

<PAGE>



                successful bidder at a closing to be held
                no later than the Remittance Date
                immediately preceding the Auction Proceeds
                Distribution Date.

         (v)    The Trustee shall be entitled to be
                reimbursed from the Collection Account for
                expenses (which shall be deemed to be
                expenses of the Trust Fund) that it or the
                Auction Agent on its behalf incurs
                pursuant to this Section 9.1(d) in
                connection with the valuation and sale of
                the Mortgage Loans and such property
                (collectively, the "Auction Fees"),
                                    ------------
                including all fees and reasonable expenses
                of legal counsel and other professional
                consultants retained by either of the
                Trustee or the Auction Agent.  The Trustee
                shall not be personally liable for any act
                or omission of the Auction Agent hereunder
                or any Independent attorneys and other
                Independent professional consultants
                appointed by the Auction Agent.

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

         (e) If the Trust Fund has not been  previously  terminated  pursuant to
subsection  (c) or (d) of this Section 9.1, the Trustee shall  determine as soon
as  practicable  the   Distribution   Date  on  which  the  Trustee   reasonably
anticipates,  based on information with respect to the Mortgage Loans previously
provided to it, that the final  distribution  will be made (i) to the Holders of
outstanding  Regular  Certificates,  and  to  the  Trustee  in  respect  of  the
Lower-Tier  Regular  Interests  notwithstanding  that such  distribution  may be
insufficient to distribute in full the Certificate  Balance of each  Certificate
or Lower-Tier Regular Interest, together with amounts required to be distributed
on such  Distribution Date pursuant to Section 4.1(a) or (ii) if no such Classes
of  Certificates  are  then  outstanding,   to  the  Holders  of  the  Class  LR
Certificates of any


                           145

<PAGE>



amount  remaining  in the  Collection  Account and to the Holders of the Class R
Certificates  of any amount  remaining in the  Distribution  Account,  in either
case,  following the later to occur of (A) the receipt or collection of the last
payment  due on  any  Mortgage  Loan  included  in the  Trust  Fund  or (B)  the
liquidation  or  disposition  pursuant to Section 3.18 of the last asset held by
the Trust Fund.

         (f)  Notice of any  termination  of the  Trust  Fund  pursuant  to this
Section 9.1 shall be mailed by the Trustee to affected Certificateholders with a
copy to the  Servicer and the Special  Servicer and each Rating  Agency at their
addresses  shown in the Certificate  Registrar as soon as practicable  after the
Trustee shall have  received,  given or been deemed to have received a Notice of
Termination  but in any event not more than thirty  days,  and not less than ten
days,  prior to the  Anticipated  Termination  Date.  The  notice  mailed by the
Trustee to affected Certificateholders shall:

         (i)    specify  the  Anticipated  Termination  Date on which  the final
                distribution   is   anticipated   to  be  made  to   Holders  of
                Certificates of the Classes specified therein;

         (ii)   specify the amount of any such final
                           distribution, if known; and

         (iii)  state that the final distribution to Certificateholders  will be
                made only upon presentation and surrender of Certificates at the
                office of the Paying Agent therein specified.

If the Trust Fund is not terminated on any Anticipated  Termination Date for any
reason,  the  Trustee  shall  promptly  mail  notice  thereof  to each  affected
Certificateholder.

         (g) Any funds not  distributed on the  Termination  Date because of the
failure of any  Certificateholders  to tender  their  Certificates  shall be set
aside  and  held in  trust  for the  account  of the  appropriate  non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates as to which notice of the Termination  Date has been given pursuant
to this  Section 9.1 shall not have been  surrendered  for  cancellation  within
_____ months after the time  specified in such notice,  the Trustee shall mail a
second notice to the remaining Certificateholders, at their last addresses shown
in the Certificate Register, to surrender their Certificates for cancellation in
order to receive,  from such funds held,  the final  distribution  with  respect
thereto.  If within _____ year after the second notice any Certificate shall not
have been surrendered for cancellation,  the Trustee may, directly or through an
agent,  take  appropriate  steps to  contact  the  remaining  Certificateholders
concerning   surrender  of  their  Certificates.   The  costs  and  expenses  of
maintaining  such funds in trust and of contacting  Certificateholders  shall be
paid out of such funds. If within _____ years after the second notice,  any such
Certificates shall not have been surrendered for cancellation,  the Paying Agent
shall pay to the Servicer all amounts  distributable to the Holders thereof,  at
which time the  obligations  of the Trustee to such Holders with respect to such
amounts shall terminate, and the Servicer


                           146

<PAGE>



shall thereafter hold such amounts for the benefit of such Holders.  No interest
shall  accrue or be payable  to any  Certificateholder  on any amount  held as a
result of such  Certificateholder's  failure to surrender its Certificate(s) for
final payment  thereof in  accordance  with this Section 9.1. Such funds held by
the Servicer shall not be invested.

         SECTION 9.2.  Additional Termination Requirements.

         In  the  event  that  [(a)]  [the  holder  of a  Class  LR  Certificate
representing  greater  than a ____%  Percentage  Interest in such  Class],  [the
Servicer]  or [the  Depositor]  exercises  its  purchase  option as  provided in
Section 9.1(c) [or (b) the procedures for sale of all Mortgage Loans as provided
in  Section  9.1(d)  are  initiated],  the Trust  Fund  shall be  terminated  in
accordance with the following additional requirements: provided that the Trustee
has  received  an Opinion of Counsel or other  evidence  to the effect  that the
termination of the Trust Fund (i) will  constitute a "qualified  liquidation" of
each of the Upper-Tier REMIC and the Lower-Tier REMIC within the meaning of Code
Section 860F(a)(4)(A-3) and (ii) will not subject either the Upper-Tier REMIC or
the  Lower-Tier  REMIC  to tax or  cause  either  the  Upper-Tier  REMIC  or the
Lower-Tier REMIC to fail to qualify as a REMIC at any time that any Certificates
are outstanding:

         (a)  The  notice  given  by  the  holder  of  a  Class  LR  Certificate
representing  greater  than a ____%  Percentage  Interest in such  Class,  under
Section 9.1 shall provide that such notice constitutes the adoption of a plan of
complete  liquidation  of the Trust Fund as of the date of such  notice  (or, if
earlier,  the date on which the first such  notice is mailed to the  Trustee and
the Servicer).  The Trustee shall also specify such date in a statement attached
to the final tax  returns  of each of the  Upper-Tier  REMIC and the  Lower-Tier
REMIC; and

         (b) At or  after  the  time of  adoption  of  such a plan  of  complete
liquidation  and at or prior to the Final  Distribution  Date, the Trustee shall
sell  all of the  assets  of the  Trust  Fund to [the  holder  of such  Class LR
Certificates],  [the Servicer] or [the Depositor] [(or otherwise pursuant to the
provisions  of Section  9.1(d))]  for cash at the  purchase  price  specified in
Section 9.1 and shall  distribute  such cash in the manner  specified in Section
9.1.

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

         SECTION 10.1.  Counterparts.

         This  Agreement  may  be  executed  simultaneously  in  any  number  of
counterparts,  each of which counterparts shall be deemed to be an original, and
such counterparts shall constitute but one and the same instrument.



                           147

<PAGE>



         SECTION 10.2.  Limitation on Rights of Certificateholders.

         The death or incapacity of any  Certificateholder  shall not operate to
terminate this Agreement or the Trust Fund, nor entitle such Certificateholder's
legal  representatives  or heirs to claim an accounting or to take any action or
proceeding  in any court for a partition  or winding up of the Trust  Fund,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.

         No Certificateholder  shall have any right to vote (except as expressly
provided  for  herein) or in any manner  otherwise  control  the  operation  and
management  of the Trust Fund, or the  obligations  of the parties  hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any  liability  to any third person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof.

         No Certificateholder shall have any right to institute any suit, action
or  proceeding  in  equity  or at law  upon or  under  or with  respect  to this
Agreement or the Mortgage Loans,  unless,  with respect to this Agreement,  such
Holder  previously  shall have given to the Trustee a written  notice of default
and of the continuance  thereof, as hereinbefore  provided,  and unless also the
Holders  of  Certificates  representing  at least ___% of the  aggregate  Voting
Rights allocated to each affected Class of Certificates  shall have made written
request upon the Trustee to institute such action, suit or proceeding in its own
name as Trustee  hereunder and shall have offered to the Trustee such reasonable
indemnity as it may require  against the costs,  expenses and  liabilities to be
incurred therein or thereby,  and the Trustee,  for 30 days after its receipt of
such notice, request and offer of indemnity,  shall have neglected or refused to
institute any such action,  suit or  proceeding.  It is understood and intended,
and   expressly   covenanted   by  each   Certificateholder   with  every  other
Certificateholder  and the Trustee,  that no one or more Holders of Certificates
of any  Class  shall  have any  right in any  manner  whatever  by virtue of any
provision of this  Agreement to affect,  disturb or prejudice  the rights of the
Holders  of any  other of such  Certificates,  or to  obtain  or seek to  obtain
priority over or  preference  to any other such Holder,  or to enforce any right
under this  Agreement,  except in the manner herein  provided and for the equal,
ratable and common benefit of all Holders of Certificates of such Class. For the
protection and  enforcement  of the  provisions of this Section,  each and every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

         SECTION 10.3.  Governing Law.

         THIS  AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE  WITH THE LAWS OF THE
STATE OF NEW YORK  (WITHOUT  REGARD TO  CONFLICTS  OF LAWS  PRINCIPLES)  AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.


                           148

<PAGE>



         SECTION 10.4.  Notices.

         All demands,  notices and communications hereunder shall be in writing,
shall be deemed to have been given upon  receipt  (or,  in the case of notice by
telecopy, upon confirmation of receipt) as follows:

              If to the Trustee [or the Fiscal Agent], to:









                  Attention:
                  Telecopy No.:

              With copies to:







                  Attention:
                  Telecopy No.:

              If to the Depositor, to:

                  Commercial Mortgage Acceptance Corp.
                  210 West 10th Street
                  6th Floor
                  Kansas City, Missouri 64105
                  Attention: Alan L. Atterbury
                  Telecopy No.:

              With copies to:

                  Morrison & Hecker L.L.P.
                  2600 Grand Avenue
                  Kansas City, Missouri 64108-4606
                  Attention: William A. Hirsch, Esq.
                  Telecopy No.: (816) 474-4208



                           149

<PAGE>



              If to the Servicer, to:

                  Midland Loan Services, L.P.
                  210 West 10th Street
                  Kansas City, Missouri 64105
                  Attention: Alan L. Atterbury
                  Telecopy No.: _____________

              With copies to:

                  Morrison & Hecker L.L.P.
                  2600 Grand Avenue
                  Kansas City, Missouri 64108-4606
                  Attention: William A. Hirsch, Esq.
                  Telecopy No.: (816) 474-4208

              If to the Special Servicer, to:







                  Attention:
                  Telecopy No.:

              With copies to:







                  Attention:
                  Telecopy No.:

              If to the Mortgage Loan Seller, to:







                  Attention:
                  Telecopy No.:



                           150

<PAGE>



              With copies to:







                  Attention:
                  Telecopy No.:

              If to any Certificateholder, to:

                    the address set forth in the
                    Certificate Register,

or, in the case of the parties to this Agreement,  to such other address as such
party shall specify by written notice to the other parties hereto.

         SECTION 10.5.  Severability of Provisions.

         If any one or more of the covenants, agreements, provisions or terms of
this Agreement  shall be for any reason  whatsoever  held invalid,  then, to the
extent  permitted by applicable law, such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

         SECTION    10.6.  Notice to the Depositor and Each Rating Agency.

         (a) The Trustee shall use its best efforts to promptly  provide written
notice to the  Depositor  and each  Rating  Agency  with  respect to each of the
following of which a Responsible Officer of the Trustee has actual knowledge:

         (i)    any material change or amendment to this
                Agreement;

         (ii)   the occurrence of any Event of Default
                that has not been cured;

         (iii)  the merger, consolidation, resignation or
                termination of the Servicer, Special
                Servicer, Trustee [or Fiscal Agent];

         (iv)   the repurchase of Mortgage Loans pursuant
                to Section 2.3(d) or 2.3(e);

         (v)    the final payment to any Class of
                Certificateholders;



                           151

<PAGE>



         (vi)   each report to Certificateholders
                            described in Section 4.2;

         (b) The Servicer and the Special  Servicer  shall  promptly  furnish to
each Rating Agency copies of the following:

         (i)    each of its annual statements as to
                compliance described in Section 3.14;

         (ii)   each of its annual  independent  public  accountants'  servicing
                reports described in Section 3.15.

         (iii)  annual reports of each Borrower with
                respect to the net operating income and
                occupancy rates required to be delivered
                by the related Mortgage and actually
                received by the Servicer or the Special
                Servicer, if applicable, pursuant thereto
                to the extent consistent with applicable
                law and the related Mortgage Loan
                Documents.

         (c) The Special  Servicer,  shall  furnish each Rating Agency with such
information with respect to any Specially  Serviced Mortgage Loan as such Rating
Agency  shall  request and which the Special  Servicer  can obtain to the extent
consistent with applicable law and the related
Mortgage Loan Documents.

         (d)  Notices to each Rating Agency shall be
              addressed as follows:



or in each case to such  other  address as any Rating  Agency  shall  specify by
written notice to the parties hereto.

         SECTION 10.7.  Amendment.

         This  Agreement or any Custodial  Agreement may be amended from time to
time by the Depositor,  the Servicer, the Special Servicer, the Trustee [and the
Fiscal Agent], without the consent of any of the Certificateholders, (i) to cure
any ambiguity,  (ii) to correct or supplement  any provisions  herein or therein
that may be inconsistent with any other provisions  herein or therein,  (iii) to
amend any provision  hereof to the extent necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each Rating Agency, or (iv) to make any other provisions with respect to matters
or questions  arising under this Agreement which shall not be inconsistent  with
the  provisions  of this  Agreement  and will  not  result  in the  downgrading,
withdrawal  or  qualification  of the rating or  ratings  then  assigned  to any
outstanding Class of Certificates, as confirmed by each Rating Agency in writing
and, in all cases,  which,  as evidenced by an Opinion of Counsel at the expense
of the  party  (other  than the  Trustee,  unless  such  amendment  modifies  or
otherwise relates solely to the


                           152

<PAGE>


obligations,  duties or rights of the Trustee) requesting such amendment,  shall
not   adversely   affect  in  any   material   respect  the   interests  of  any
Certificateholder.

         This Agreement or any Custodial Agreement may also be amended from time
to time by the Depositor,  the Servicer,  the Special Servicer, the Trustee [and
the Fiscal  Agent]  with the  consent of the  Holders of each of the  Classes of
Regular Certificates  representing not less than ______% of the aggregate Voting
Rights allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions of this Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

         (i)    reduce in any  manner  the  amount  of, or delay the  timing of,
                payments  received  on Mortgage  Loans which are  required to be
                distributed  on any  Certificate  without  the  consent  of each
                affected Certificateholder;

         (ii)   change  the   percentages   of  Voting   Rights  of  Holders  of
                Certificates  which are  required  to  consent  to any action or
                inaction  under  this  Agreement,  without  the  consent  of the
                Holders of all Certificates then outstanding; or

         (iii)  alter the  obligations  of the  Servicer,  the  Trustee  [or the
                Fiscal Agent] to make a P&I Advance or Property  Advance without
                the consent of the Holders of all Certificates  representing all
                of the Voting Rights of the Class or Classes affected thereby.

         Further, the Depositor, the Servicer, the Special Servicer, the Trustee
[and the Fiscal Agent],  at any time and from time to time,  without the consent
of the  Certificateholders,  may amend this Agreement or any Custodial Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMICs as two separate
REMICs,  or to prevent the imposition of any additional  material state or local
taxes, at all times that any Certificates are  outstanding;  provided,  however,
that such action, as evidenced by an Opinion of Counsel (obtained at the expense
of the Trust Fund), is necessary or helpful to maintain such qualification or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

         In the event that neither the Depositor nor the successor  thereto,  if
any, is in existence,  any amendment  under this Section 10.7 shall be effective
with the consent in writing of the Trustee,  [the Fiscal  Agent,] the  Servicer,
the  Special  Servicer,  and,  to the  extent  required  by  this  Section,  the
Certificateholders and each Rating Agency.



                           153

<PAGE>



         Promptly  after the  execution  of any  amendment,  the  Trustee  shall
furnish  written  notification  of the  substance  of  such  amendment  to  each
Certificateholder and each Rating Agency.

         It shall not be necessary for the consent of  Certificateholders  under
this Section 10.7 to approve the particular form of any proposed amendment,  but
it shall be sufficient if such consent shall approve the substance thereof.  The
method of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trustee may prescribe;  provided,  however,  that such method
shall always be by affirmation and in writing.

         Notwithstanding any contrary provision of this Agreement,  no amendment
shall be made to this Agreement or any Custodial  Agreement  unless the Servicer
and the Trustee shall have received an Opinion of Counsel, at the expense of the
party requesting such amendment (or, if such amendment is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose  described in clause (i) or (ii) of the first  sentence of this Section,
then at the expense of the Trust Fund),  to the effect that such  amendment will
not cause either the Upper-Tier  REMIC or Lower-Tier REMIC to fail to qualify as
a REMIC at any time that any  Certificates  are outstanding or cause a tax to be
imposed on the Trust Fund under the REMIC  Provisions  (other  than a tax at the
highest marginal corporate tax rate on net income from foreclosure property).

         Prior  to the  execution  of any  amendment  to this  Agreement  or any
Custodial Agreement,  the Trustee,  [the Fiscal Agent,] the Special Servicer and
the Servicer shall be entitled to receive and rely  conclusively upon an Opinion
of Counsel,  at the expense of the party  requesting such amendment (or, if such
amendment is required by any Rating  Agency to maintain the rating  issued by it
or  requested by the Trustee for any purpose  described  in clause (i),  (ii) or
(iv) (which do not modify or otherwise relate solely to the obligations,  duties
or rights of the  Trustee) of the first  sentence of this  Section,  then at the
expense of the Trust Fund)  stating  that the  execution  of such  amendment  is
authorized  or  permitted by this  Agreement.  The Trustee may, but shall not be
obligated  to, enter into any such  amendment  which  affects the  Trustee's own
rights, duties or immunities under this Agreement.

         SECTION 10.8.  Confirmation of Intent.

         It is the express  intent of the parties  hereto that the conveyance of
the Trust Fund (including the Mortgage Loans) by the Depositor to the Trustee on
behalf of  Certificateholders  as contemplated by this Agreement and the sale by
the Depositor of the Certificates be, and be treated for all purposes as, a sale
by the  Depositor of the  undivided  portion of the  beneficial  interest in the
Trust Fund represented by the Certificates. It is, further, not the intention of
the  parties  that such  conveyance  be deemed a pledge of the Trust Fund by the
Depositor to the Trustee to secure a debt or other  obligation of the Depositor.
However, in the event that, notwithstanding the intent of the parties, the Trust
Fund is held to continue to be property of the


                           154

<PAGE>



Depositor  then  (a)  this  Agreement  shall  also be  deemed  to be a  security
agreement under  applicable law; (b) the transfer of the Trust Fund provided for
herein  shall be deemed to be a grant by the  Depositor to the Trustee on behalf
of  Certificateholders  of a  first  priority  security  interest  in all of the
Depositor's  right,  title and interest in and to the Trust Fund and all amounts
payable  to the  holders  of the  Mortgage  Loans in  accordance  with the terms
thereof and all proceeds of the  conversion,  voluntary or  involuntary,  of the
foregoing  into cash,  instruments,  securities  or other  property,  including,
without  limitation,  all  amounts  from  time to time held or  invested  in the
Collection  Account and the Distribution  Account,  whether in the form of cash,
instruments, securities or other property; (c) the possession by the Trustee (or
the Custodian or any other agent on its behalf) of Notes and such other items of
property as constitute instruments, money, negotiable documents or chattel paper
shall be  deemed  to be  "possession  by the  secured  party"  for  purposes  of
perfecting  the  security  interest  pursuant  to Section  9-305 of the  Uniform
Commercial  Codes; and (d)  notifications to Persons holding such property,  and
acknowledgments,  receipts or confirmations  from Persons holding such property,
shall be deemed notifications to, or acknowledgments,  receipts or confirmations
from, financial intermediaries, bailees or agents (as applicable) of the Trustee
for the purpose of perfecting such security  interest under  applicable law. Any
assignment of the interest of the Trustee pursuant to any provision hereof shall
also be deemed to be an assignment of any security interest created hereby.  The
Depositor shall, and upon the request of the Servicer, the Trustee shall, to the
extent  consistent  with this  Agreement (and at the expense of the Trust Fund),
take such actions as may be necessary to ensure  that,  if this  Agreement  were
deemed to create a  security  interest  in the  Mortgage  Loans,  such  security
interest would be deemed to be a perfected  security  interest of first priority
under  applicable law and will be maintained as such throughout the term of this
Agreement.  It is the intent of the parties that such a security  interest would
be effective whether any of the Certificates are sold, pledged or assigned.

         IN WITNESS WHEREOF, the Depositor,  the Servicer, the Special Servicer,
the Trustee [and the Fiscal  Agent] have caused their names to be signed  hereto
by their  respective  officers  thereunto duly authorized as of the day and year
first above written.


Signed and acknowledged
in the presence of:


Print Name:


Print Name:
COMMERCIAL MORTGAGE ACCEPTANCE CORP.

as Depositor



By:
     Name:
     Title:



                         155
<PAGE>



Signed and acknowledged
in the presence of:



Print Name:




Print Name:
MIDLAND LOAN SERVICES, L.P.
as Servicer


By:  MIDLAND DATA SYSTEMS, INC.
     its General Partner


By:
     Name:
     Title:

Signed and acknowledged
in the presence of:



Print Name:



Print Name:
                             ,
   as Special Servicer


By:
     Name:
     Title:

Signed and acknowledged
in the presence of:


Print Name:


Print Name:
                             ,
as Trustee, Custodian, Certificate Registrar and Paying
Agent



By:
     Name:
     Title:  Vice President

Signed and acknowledged
in the presence of:


Print Name:



Print Name:
[                             ,
as Fiscal Agent of the Trustee





By:
     Name:
     Title:]



<PAGE>





STATE OF __________________ )
                            ) ss.:
COUNTY OF _________________ )


         On this ___th day of , before me appeared to me personally  known,  who
being  by me duly  sworn  did say that he is a [Vice]  President  of  COMMERCIAL
MORTGAGE  ACCEPTANCE  CORP., a Missouri  corporation and that he signed his name
thereto  under  authority of the board of directors of said  corporation  and on
behalf of such corporation.

         WITNESS my hand and seal  hereto  affixed  the day and year first above
written.





                           NOTARY PUBLIC in and for said
                           County and State

                           My Commission expires:

                                     (stamp)

                                     (seal)




<PAGE>





STATE OF __________________ )
                            ) ss.:
COUNTY OF _________________ )


         On this ___th day of , before me appeared , to me personally known, who
being by me duly  sworn did say that he is a [Title] of  Midland  Data  Systems,
Inc., a Missouri  corporation,  the general  partner of MIDLAND  LOAN  SERVICES,
L.P., a Missouri limited partnership, and that the seal affixed to the foregoing
instrument is the corporate seal of said  corporation,  and that said instrument
was signed and sealed on behalf of said corporation by authority of its board of
directors  as  the  general  partner  of  said  limited  partnership,  and  said
acknowledged  said instrument to be the free act and deed of said corporation as
the general  partner of said  limited  partnership  and the free act and deed of
said limited partnership.

         WITNESS my hand and seal  hereto  affixed  the day and year first above
written.





                           NOTARY PUBLIC in and for said
                           County and State

                           My Commission expires:

                                     (stamp)

                                     (seal)




<PAGE>





STATE OF __________________ )
                            ) ss.:
COUNTY OF _________________ )


         On this ___th day of                  , before me
appeared ____________________, to me personally known, who
being by me duly sworn did say that he is a [Title] of
                                  , a
corporation,  and that the  seal  affixed  to the  foregoing  instrument  is the
corporate  seal of said  corporation,  and that said  instrument  was signed and
sealed on behalf of said corporation by authority of its board of directors, and
said __________________ acknowledged said instrument to be the free act and deed
of said corporation and the free act and deed of said corporation.

         WITNESS my hand and seal  hereto  affixed  the day and year first above
written.





                           NOTARY PUBLIC in and for said
                           County and State

                           My Commission expires:

                                     (stamp)

                                     (seal)




<PAGE>





STATE OF __________________ )
                            ) ss.:
COUNTY OF _________________ )


         On this ___th day of , before me, the  undersigned,  a Notary Public in
and for the State of , duly commissioned and sworn,  personally appeared , to me
known who, by me duly sworn,  did depose and acknowledge  before me and say that
he resides at
                                           ; that he is
the                            of
                           , a                        ,
the  corporation  described in and that executed the foregoing  instrument;  and
that he signed his name  thereto  under  authority  of the board of directors of
said corporation and on behalf of such corporation.

         WITNESS my hand and seal  hereto  affixed  the day and year first above
written.





                           NOTARY PUBLIC in and for the
                           State of                  .
                           My Commission expires:

                                     (stamp)

                                     (seal)


This instrument prepared by:



Name:
Address:






<PAGE>




STATE OF __________________ )
                            ) ss.:
COUNTY OF _________________ )



         On the ___th day of                     , before
me,                            , a Notary Public in and
for said State, personally appeared
                                    ,
                                       and
                                     , personally known to
me or proved to me on the basis of satisfactory evidence to be the persons whose
names are subscribed to the within  instrument and  acknowledged to me that they
executed the same in their authorized capacity,  and that by their signatures on
the  instrument the  corporation  upon behalf of which the person acted executed
the within instrument.

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





                                     NOTARY PUBLIC


My commission expires ___________________






                            MORRISON & HECKER L.L.P.
                                ATTORNEYS AT LAW

                                2600 Grand Avenue
                        Kansas City, Missouri 64108-4606
                             Telephone 816-691-2600
                              Telefax 816-474-4208


                                ______ ___, 1996




Commercial Mortgage 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 Commercial  Mortgage 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.

<PAGE>


Commercial Mortgage Acceptance Corp.
__________ __, 1996
Page 2

     In rendering  the opinions set forth below,  we have examined and relied on
the following: (1) the Registration Statement and the Prospectus and the form of
Prospectus  Supplement  included  therein;  (2)  the  form  of the  Pooling  and
Servicing  Agreement included as an exhibit to the Registration  Statement;  and
(3) such other documents, materials, and authorities as we have deemed necessary
in order to enable us to render our opinions set forth below.

     Based on and subject to the  foregoing and other  qualifications  set forth
below, we are of the opinion that:

     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.

                                Very truly yours,




<PAGE>




                 MORRISON & HECKER L.L.P.
                     ATTORNEYS AT LAW

                    2600 Grand Avenue
             Kansas City, Missouri 64108-4606
                  Telephone 816-691-2600
                   Telefax 816-691-4208


                      _____ ____, 1996




Commercial Mortgage 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 Commercial  Mortgage 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

Washington, D.C./Phoenix, Arizona/Overland Park, Kansas/Wichita,
Kansas

<PAGE>


Commercial Mortgage Acceptance Corp.
__________ __, 1996
Page 2

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,



<PAGE>




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