COMMERCIAL MORTGAGE ACCEPTANCE CORP
S-3/A, 1997-11-24
ASSET-BACKED SECURITIES
Previous: NEWRIDERS INC, S-8, 1997-11-24
Next: YURIE SYSTEMS INC, 8-K, 1997-11-24




As filed with the Securities Exchange Commission on November 24, 1997

                           Registration No. 333-13725


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

   
                                 Amendment No. 4
    

                                    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>


<TABLE>
<CAPTION>
   

                         CALCULATION OF REGISTRATION FEE

=====================================================================================
   Title of     Amount to be  Proposed maximum  Proposed maximum      Amount of
securities to    registered   offering price    aggregate offering   registration fee
be registered                 per security <F1>      price<F1>
- --------------------------------------------------------------------------------------
<S>             <C>               <C>             <C>                      <C> 
Mortgage
Pass-Through    $730,000,000      100%            $730,000,000             $221,253.92<F2>
Certificates,
issued in
series
===========================================================================
<FN>
<F1>Estimated solely for the purpose of calculating the registration fee.
<F2>$344.83 of the registration fee has been previously paid.
</FN>
</TABLE>


    

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



<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 FrontCover Page**

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

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

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

5.   Determination of Offering
     Price*.......................  *

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

7.   Selling Security Holders.....  *

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

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

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

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

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

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

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

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




<PAGE>




                                EXPLANATORY NOTE

   
     This Registration  Statement  contains (i) a base prospectus to be used for
transactions  involving  mortgage  loans secured by  multifamily  and commercial
properties  containing  concentrations of general  commercial  properties (which
consist of office, retail,  including shopping centers,  industrial,  warehouse,
mini-warehouse and similar types of commercial properties,  including commercial
properties that mix the foregoing  property  types) and  multifamily  properties
(which consist of apartments,  congregate care facilities and mobile home parks)
and (ii)  alternate  pages to the base  prospectus  for  transactions  involving
mortgage  loans  secured by commercial  and  multifamily  properties  containing
concentrations of (a) general commercial properties,  multifamily properties and
hotels, (b) general commercial  properties,  multifamily  properties and nursing
homes and (c) general commercial properties,  multifamily properties, hotels and
nursing homes.
    



<PAGE>

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

           PRELIMINARY PROSPECTUS SUPPLEMENT, DATED NOVEMBER 24, 1997
                              SUBJECT TO COMPLETION
PROSPECTUS SUPPLEMENT
(To Prospectus dated November __, 1997)

                               $[ ] (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   CERTIFICATES--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 , 1997 (the  "Delivery  Date"),  against  payment  therefor in immediately
available funds.
                                November __, 1997
<PAGE>



(continued from previous page)

     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. The Commission  maintains a Web site
that contains  reports,  proxy and information  statements and other information
regarding registrants that file electronically with the Commission.  The address
of this Web site is http://www.sec.gov.

                                       S-2

<PAGE>




                              SUMMARY OF PROSPECTUS

     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.

- ----------------------------------------------------------------
Approximate                                          Approximate
Percent                                               Credit
   of                                                 Support
 Total
        ----------------------------------------------
   %     Class [ ]            Class A    Ratings: ( )       %
                          
   %     Excess interest      Class B    Ratings: ( )       %
         on Class A through   
         Class [ ]
   %                          Class [ ]  Ratings: ( )       %
         Ratings:
         (     )
%
        ---------------------------------------------------
%        Class [ ]  Ratings:  ( )
        ---------------------------------------------------
%        Class [ ]  Interest only  Class [ ] Principal only  %     
        ---------------------------------------------------
               Not offered hereby: Classes [ ]
                        Ratings: ( )


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

<TABLE>
<CAPTION>

==========================================================================================
<S>     <C>      <C>       <C>       <C>            <C>           <C>          <C>
                 Initial                                             
                 Aggregate
                 Certificat
                 Principal                                                                
                 or                                               Weighted     Principal
        Rating   Notional                                         Average      Window
        by       Amount    % of                     Pass-Through  Life         (years)<F1>
Class   (    )   Aggregate Total     Description    Rate          (years)<F1>  Window
- ------------------------------------------------------------------------------------------
Senior Certificates
- ------------------------------------------------------------------------------------------
A                $            %                             %
- ------------------------------------------------------------------------------------------
[EC]
- ------------------------------------------------------------------------------------------
Subordinate Certificates
- ------------------------------------------------------------------------------------------
B                $            %                             %
- ------------------------------------------------------------------------------------------
[ ]              $            %                             %
- ------------------------------------------------------------------------------------------
[ ]              $            %                             %
- ------------------------------------------------------------------------------------------
[ ]              $            %                             %
- ------------------------------------------------------------------------------------------
[ ]              $            %                             %
- ------------------------------------------------------------------------------------------
[PO]             $            %    Principal Only           %
- ------------------------------------------------------------------------------------------
                                   Interest
[IO]             $           N/A   Only                     %         N/A       N/A
==========================================================================================
<FN>
<F1>      Based  respectively on Scenario 2, which assumes a 0% CPR, no defaults
          and an Auction in December,  2007,  and Scenario 1, which assumes a 0%
          CPR and no defaults. See "YIELD AND MATURITY  CONSIDERATIONS--Weighted
          Average Life" herein.
</FN>
</TABLE>

                                       S-3

<PAGE>




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  Certificates are being issued pursuant to a Pooling and
                    Servicing Agreement dated as of  [________________________],
                    1997 (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.


                    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

                                       S-4

<PAGE>




                    the Mortgage Loans and the related Mortgaged  Properties are
                    described under "DESCRIPTION OF THE MORTGAGE POOL" herein.

                    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 [ ], 1997  (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.

                    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.

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.

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....... [______________________], 1997  [(except  with   respect  to
                    [______________________] loans for which the Cut-off Date is
                    [                     ]), 1997].

                                       S-5

<PAGE>




Closing Date....... On or about [____________], 1997.

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    [___________________], 1997.  As  used
                    herein, a "Business Day" is   any day other than a Saturday,
                    Sunday or a day in which banking  institutions in the States
                    of  New  York,   Missouri  or  Illinois  are  authorized  or
                    obligated by law, executive order or governmental  decree to
                    close.

Scheduled Final
Distribution Date..                                     Scheduled 
                                                           Final
                       Class Designation               Distribution Date
                       -----------------               ------------------

                       Class A...............
                       Class [EC]............
                       Class B...............
                       Class [ ].............
                       Class [ ].............
                       Class [ ].............
                       Class [PO]............
                       Class [IO]............

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

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

Record Date........ With  respect  to  each  Distribution  Date,  the  close  of
                    business  on the last  Business  Day of the month  preceding
                    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 [ ], 1997 on the day after
                    the Cut-off  Date) and ending on the  Determination  Date in
                    the month in which such Distribution Date occurs.

                                       S-6

<PAGE>




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  [______________], 1997.

Due  Date.......... With  respect  to  any Collection  Period and Mortgage Loan,
                    the  date  on  which  scheduled  payments  are  due  on such
                    Mortgage Loan (without regard to grace periods), which date,
                    for [__] 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.]  The  Residual  Certificates  are not
                    entitled to distributions of  interest or principal. On each
                    Distribution Date, each Class  of Certificates  [(other than
                    the Class [EC]

                                       S-7

<PAGE>




                    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 Amountfor
                    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 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

                                       S-8

<PAGE>




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

                                       S-9

<PAGE>




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


Yield  
Considerations..... 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 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.

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

                                      S-10

<PAGE>




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

Subordination...... As a means of providing a certain  amount of  protection  to
                    the  holders  of the  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.
                    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.]  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

                                      S-11

<PAGE>




                    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 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

                                      S-12

<PAGE>



                    outstanding on the Auction Valuation Date plus expenses. See
                    "POOLING AND SERVICING AGREEMENT--Auction" herein.

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

                    The Regular Certificates will be treated as newly originated
                    debt instruments for federal income tax purposes. Beneficial
                    owners  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
                    CERTIFICATES--Distributions" herein.]

                                      S-13

<PAGE>




                    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.

                    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.

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

                                      S-14

<PAGE>




                    ("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 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

                                      S-15

<PAGE>




                    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.

Other Information.. 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.

Collateral Overview:
Loan Details....... See Annex A hereto for certain  characteristics  of Mortgage
                    Loans on a  loan-by-loan  basis.  All numerical  information
                    provided  herein  with  respect  to the  Mortgage  Loans  is
                    provided  on an  approximate  basis.  All  weighted  average
                    information  regarding the Mortgage Loans reflects weighting
                    of the  Mortgage  Loans  by  their  Cut-off  Date  Principal
                    Balances.  The  "Cut-off  Date  Principal  Balance"  of each
                    Mortgage  Loan is  equal  to the  unpaid  principal  balance
                    thereof as of the Cut-off  Date,  after  application  of all
                    payments of principal due on or before such date, whether or
                    not received.  See also  "DESCRIPTION  OF THE MORTGAGE POOL"
                    for  additional   statistical   information   regarding  the
                    Mortgage Loans.


Characteristics

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

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



                                      S-16

<PAGE>




                         Cut-off Date Principal Balances

                                              % by Cut-off           Number
                                             Date Principal            of
                                                 Balance          Mortgage Loans
Cut-off Date Principal Balance

   $   500,000- $  999,999..........
   $ 1,000,000-$ 1,999,999..........
   $ 2,000,000-$ 2,999,999..........
   $ 3,000,000-$ 3,999,999..........
   $ 4,000,000-$ 4,999,999..........
   $ 5,000,000-$ 5,999,999..........
   $ 6,500,000-$ 6,999,999..........
   $ 7,000,000-$ 7,999,999..........
   $ 8,000,000-$ 8,999,999..........
   $ 9,000,000-$ 9,999,999..........
   $10,000,000-$10,999,999..........
   $11,000,000-$11,999,999..........
   $12,000,000-$12,999,999..........
   $16,000,000-$16,999,999..........
   $17,000,000-$17,999,999..........
   $27,000,000-$27,999,999..........

    Total        


                            Geographical Distribution

                                              % by Cut-off           Number
                                             Date Principal            of
                                                 Balance          Mortgage Loans

Jurisdiction
   .................................
   .................................
   .................................
   .................................
   .................................
   .................................
   .................................
Other (1)...........................

   Total

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




                                      S-17

<PAGE>




                        Debt Service Coverage Ratios (1)

                                              % by Cut-off           Number
                                             Date Principal            of
                                                 Balance          Mortgage Loans

Range of Debt Service Coverage Ratios

1.15-1.19...........................
1.20-1.24...........................
1.25-1.29...........................
1.30-1.34...........................
1.35-1.39...........................
1.40-1.44...........................
1.45-1.49...........................
1.50-1.54...........................
1.55-1.59...........................
1.60-1.64...........................
2.45-2.49...........................
2.70-2.74...........................

   Total

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




                                      S-18

<PAGE>




                              Loan to Value Ratios

                                              % by Cut-off           Number
                                             Date Principal            of
                                                 Balance          Mortgage Loans


Range of Loan to Value Ratios

30.0% to less than 35.0%............
35.0% to less than 40.0%............
40.0% to less than 45.0%............
50.0% to less than 55.0%............
55.0% to less than 60.0%............
60.0% to less than 65.0%............
65.0% to less than 70.0%............
70.0% to less than 75.0%............
75.0% to less than 80.0%............
80.0% to less than 85.0%............

   Total
____________
Weighted Average DSCR


                                      S-19

<PAGE>




                                 Property Types

                                              % by Cut-off           Number
                                             Date Principal            of
                                                 Balance          Mortgage Loans

Property Types

Congregate Care.....................
Hotel...............................
Industrial..........................
Industrial/Warehouse................
Mini Warehouse......................
Mixed Use...........................
Mobile Home Park....................
Multifamily.........................
Office..............................
Office/R&D..........................
Office/Retail.......................
Office/Warehouse....................
Retail, Anchored....................
Retail, Factory Outlet..............
Retail, Single Tenant...............
Retail, Unanchored..................

   Total


                                 Maturity Years

                                              % by Cut-off           Number
                                             Date Principal            of
                                                 Balance          Mortgage Loans


Year














   Total

                                      S-20

<PAGE>



                     Delinquency Status as of [___________]

                                              % by Cut-off           Number
                                             Date Principal            of
                                                 Balance          Mortgage Loans

Status





































                                      S-21

<PAGE>



                     Prepayment Lockout/Premium Analysis <F1>


                    Percentage of Mortgage Pool by Prepayment
                       Restriction Assuming No Prepayments
<TABLE>
<CAPTION>

<S>                        <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C> 
                           1997  1998  1999  2000  2001  2002  2003  2004  2005  2006  2007  2008  2009  2010  2011  2012
                           ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----
Prepayment Restrictions
- -----------------------
Lockout.................
Greater of Yield
 Maintenance or
 Percentage Premium of:
   5.00% or greater.....
   4.00% to 4.99%.......
   3.00% to 3.99%.......
   2.00% to 2.99%.......
   1.00% to 1.99%.......
   0.00% to 0.99%.......

Total of Yield
 Maintenance............

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

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

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


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

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


                                      S-22

<PAGE>




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

                                  RISK FACTORS

     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.

                                      S-23

<PAGE>



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

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


                                      S-24

<PAGE>



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

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

                                      S-25

<PAGE>



hazardous  substances or other  pollutants or  contaminants or will remain so in
the future.  See "DESCRIPTION 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

                                      S-26

<PAGE>



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. See "DESCRIPTION OF THE MORTGAGE POOL--Concentration of Mortgage
Loans and Borrowers" herein.


     [Inability to Verify Underwriting  Standards; No Reunderwriting of Mortgage
Loans


     [Some][All]  of  the  Mortgage  Loans  included  in  the  Trust  Fund  were
originated by entities  unaffiliated  with the Depositor.  The Depositor has not
been able to verify the underwriting  standards used to originate [some][all] of
these  Mortgage  Loans  because  [they  were  purchased  from  Sellers  that had
originally  acquired the Mortgage Loans in the open market][they were originated
over a long period of time  pursuant  to varying  underwriting  standards  which
cannot now be confirmed].  [In addition, the Depositor has been unable to verify
the originator for Mortgage Loans #___, #___ and #___.]

     The underwriting  standards used to originate the aforesaid  Mortgage Loans
may be different and/or less stringent than the  underwriting  standards used by
affiliates of the Depositor.  These Mortgage Loans, therefore, may have a higher
rate  of  delinquency  than  mortgage  loans  originated  by  affiliates  of the
Depositor.


     The Depositor  has not  reunderwritten  the Mortgage  Loans.  Instead,  the
Depositor  has  relied  on  the  representations  and  warranties  made  by  the
applicable  Seller,  and the  applicable  Seller's  obligation  to  repurchase a
Mortgage Loan in the event that a  representation  or warranty was not true when
made. See  "DESCRIPTION  OF THE MORTGAGE  POOL--Representations  and Warranties;
Repurchase" herein. These representations and warranties do not cover all of the
matters that the  Depositor  would review in  underwriting  a mortgage  loan and
should not be viewed as a substitute for  reunderwriting  the Mortgage Loans. If
the Depositor had  reunderwritten  the Mortgage  Loans,  it is possible that the
reunderwriting  process  may have  revealed  problems  with a Mortgage  Loan not
covered by a representation or warranty.  In addition, no assurance can be given
that the  applicable  Seller  will be able to  repurchase  a Mortgage  Loan if a
representation  or warranty has been breached.  See "DESCRIPTION OF THE MORTGAGE
POOL--Representations and Warranties; Repurchase" 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

                                      S-27

<PAGE>



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.

     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

                                      S-28

<PAGE>



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 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

                                      S-29

<PAGE>



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.]

     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

                                      S-30

<PAGE>



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 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

                                      S-31

<PAGE>



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 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

                                      S-32

<PAGE>



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 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

                                      S-33

<PAGE>



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 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

                                      S-34

<PAGE>



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
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

                                      S-35

<PAGE>



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

Limited Liquidity

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


                                      S-36

<PAGE>



                        DESCRIPTION OF THE MORTGAGE POOL

General

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

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

                                      S-37

<PAGE>



     [Office/Warehouse]                     %

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

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

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

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

                                      S-38

<PAGE>



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]



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

                                      S-39

<PAGE>



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 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.


                                      S-40

<PAGE>



         (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.


                    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




















                                      S-41

<PAGE>




                            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



















               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-42

<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-43

<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:

                         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-44

<PAGE>



               Geographic Distribution of the Mortgaged Properties

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











                                      S-45

<PAGE>

<TABLE>
<CAPTION>


                                            Prepayment Lock-out/Premium Analysis <F1>


                                            Percentage of Mortgage Pool by Prepayment
                                               Restriction Assuming No Prepayments
               ___________________________________________________________________________________________________
                          Current  12 Mo.  24 Mo.  36 Mo.  48 Mo.  60 Mo.  72 Mo.  84 Mo.  96 Mo.  108 Mo.  120 
                          _______  ______  ______  ______  ______  ______  ______  ______  ______  ______  ______
Prepayment Restrictions     1997    1998    1999    2000    2001    2002    2003    2004    2005    2006    2007
_______________________     ____    ____    ____    ____    ____    ____    ____    ____    ____    ____    ____ 
<S>                        <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
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<F2>


____________________
<FN>
<F1> 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.

<F2> 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.
</FN>
</TABLE>

Changes in Mortgage Pool Characteristics


     The description in this Prospectus  Supplement of the Mortgage Pool and the
Mortgaged  Properties  is  based  upon  the  Mortgage  Pool  as  expected  to be
constituted  at the close of  business  on the Cut-off  Date,  as  adjusted  for
scheduled  principal payments due on the Mortgage Loans on or before the Cut-off
Date. Prior to the issuance of the Certificates,  one or more Mortgage Loans may
be removed from the Mortgage Pool if the Depositor deems such removal  necessary
or appropriate or if it is prepaid. A limited number of other mortgage loans may
be  included in the  Mortgage  Pool prior to the  issuance of the  Certificates,
unless including such mortgage loans would materially alter the  characteristics
of the Mortgage  Pool as described  herein.  Accordingly,  the range of Mortgage
Rates and maturities, as well as the other characteristics of the Mortgage Loans
constituting  the Mortgage Pool at the time the Certificates are issued may vary
from those described herein.


     A Current Report on Form 8-K (the "Form 8-K") will be filed,  together with
the Pooling and Servicing Agreement, with the Securities and Exchange Commission
within fifteen days after the initial issuance of the Certificates. The Form 8-K
will be available to Certificateholders of the related Series

                                      S-46

<PAGE>



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

Investment in Commercial and Multifamily Mortgage Loans

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

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

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

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

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

                                      S-47

<PAGE>



primarily  upon the  sufficiency  of the net  operating  income  of the  related
Mortgaged Property and the market value of such Mortgaged Property.

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

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

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

         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

                                      S-48

<PAGE>



centers  and clubs,  factory  outlet  centers,  direct  mail and  telemarketing.
Increased competition could adversely affect income from and the market value of
the Mortgaged Properties.

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

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

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

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

     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.


                                      S-49

<PAGE>



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

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

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

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

     [[ ] 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,

                                      S-50

<PAGE>



the related borrower may seek to obtain a suitable  replacement  franchise or to
operate such Hotel Property  independent of a franchise  license.  The loss of a
franchise  license could have a material  adverse  effect upon the operations or
the underlying  value of the hotel covered by the franchise  because of the loss
of associated name recognition,  marketing support and decentralized reservation
systems provided by the franchisor.]

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

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

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

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

                                      S-51

<PAGE>



     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].

     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

                                      S-52

<PAGE>



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  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

                                      S-53

<PAGE>



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  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

                                      S-54

<PAGE>



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 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.

                                      S-55

<PAGE>



     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.

     [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.

                                      S-56

<PAGE>



     [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
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.


                           S-57

<PAGE>



===================================================================
                                                           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.]

     [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.]


                                      S-58

<PAGE>



     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.



                                      S-59

<PAGE>



     The  following  delinquency  tables set forth  information  concerning  the
delinquency experience on commercial and multi-family mortgage loans serviced by
the Master Servicer for commercial  mortgage-backed securities transactions (the
"CMBS  Portfolio").  The CMBS Portfolio does not include mortgage loans included
in distressed RTC portfolios.


                    As of December 31,   As of December 31,   As of December 31,
                           1994                1995                1996
                    __________________   __________________   __________________

                                By                  By                   By
                      By      Dollar      By      Dollar       By      Dollar
                     No.of    Amount     No.of    Amount      No.of    Amount
                     Loans   of Loans    Loans   of Loans     Loans   of Loans

                                   (Dollar amounts in thousands)

Total Portfolio....    118   $470,415      651  $1,899,207    2,782   $6,557,024
                     =====  =========    =====  ===========   =====   ==========
Period of
delinquency(1)
     30 to 59 days.     16   $ 47,282       16  $   80,888      198       89,419
     60 to 89 days.     --         --        3       1,372       17       10,479
     90 days or 
      more(2)......     11      83,821       6      49,607       18       33,898
                     -----   ---------   -----   ---------     ----    ---------
Total delinquent
  loans............     27     131,103      25  $  131,866      233    $ 133,795
                     =====   =========   =====  ==========     ====    =========
Percent of                                
portfolio..........    23%         28%      4%          7%       8%           2%


                                         As of March 31,      As of March 31,
                                               1996                1997
                                        __________________   __________________

                                                    By                   By
                                          By      Dollar       By      Dollar
                                         No.of    Amount      No.of    Amount
                                         Loans   of Loans     Loans   of Loans


                                              (Dollar amounts in thousands)

Total Portfolio..............            1,312  $4,172,418    2,866   $7,160,214
                                         =====  ==========    =====   ==========
                                                $   11,469      318   $  110,821
Period of delinquency(1)
     30 to 59 days...........                 6         --       31       20,859
     60 to 89 days...........                --
     90 days or more(2)......                 5      6,244       24       35,560
                                          ----- ----------    -----   ----------
Total delinquent loans.......                11 $   17,714      373   $  167,240
                                          ===== ==========    =====   ==========
Percent of portfolio.........                1%          *      13%           2%


____________________
*Less than 1%.
(1)  The indicated  periods of delinquency  are based on the number of days past
     due on a contractual  basis,  based on a 30-day month.  No mortgage loan is
     considered  delinquent for these purposes until the monthly  anniversary of
     its  contractual  due date  (e.g.,  a mortgage  loan with a payment  due on
     January  1 would  first  be  considered  delinquent  on  February  1).  The
     delinquencies reported above were determined as of the dates indicated. 
(2)  Includes pending foreclosures.

                                      S-60

<PAGE>



     The  following  delinquency  tables set forth  information  concerning  the
delinquency experience on commercial and multi-family mortgage loans serviced by
the Master  Servicer  for  commercial  mortgage-backed  securities  transactions
sponsored by the RTC (the "RTC Portfolio").


                    As of December 31,   As of December 31,   As of December 31,
                           1994                1995                1996
                    __________________   __________________   __________________

                                By                  By                   By
                      By      Dollar      By      Dollar       By      Dollar
                     No.of    Amount     No.of    Amount      No.of    Amount
                     Loans   of Loans    Loans   of Loans     Loans   of Loans

                                   (Dollar amounts in thousands)

Total Portfolio....  8,328  $3,423,678   9,408  $4,290,220    7,870   $3,544,352
                     =====  ==========   =====  ===========   =====   ==========
Period of
delinquency(1)
     30 to 59 days.    556  $ 214,230      314  $  130,974       91       42,771
     60 to 89 days.    186     98,979      128      69,046       54       29,685
     90 days or 
      more(2)......    595    343,983      486     311,873      328      175,568
                     -----  ----------   -----  ----------     ----    ---------
Total delinquent
  loans............  1,337     657,192     928  $  511,894      473    $ 248,024
                     =====   =========   =====  ==========     ====    =========
Percent of                                
portfolio..........    16%         19%     10%         12%       6%           7%


                                         As of March 31,      As of March 31,
                                               1996                 1997
                                        __________________   __________________

                                                    By                   By
                                           By     Dollar       By      Dollar
                                          No.of   Amount      No.of    Amount
                                          Loans  of Loans     Loans   of Loans


                                              (Dollar amounts in thousands)

Total Portfolio..............            9,212  $4,185,913    7,497   $3,307,452
                                         =====  ==========    =====   ==========
                                                $   11,469      318   $  110,821
Period of delinquency(1)
     30 to 59 days...........                93 $    56,451     100       57,094
     60 to 89 days...........                58      37,453      43       30,346
     90 days or more(2)......               433    286,580      355      144,892
                                          ----- ----------    -----   ----------
Total delinquent loans.......               584 $  380,484      498   $  232,332
                                          ===== ==========    =====   ==========
Percent of portfolio.........                6%         9%       7%           7%

____________________
(1)  The indicated  periods of delinquency  are based on the number of days past
     due on a contractual  basis,  based on a 30-day month.  No mortgage loan is
     considered  delinquent for these purposes until the monthly  anniversary of
     its  contractual  due date  (e.g.,  a mortgage  loan with a payment  due on
     January  1 would  first  be  considered  delinquent  on  February  1).  The
     delinquencies reported above were determined as of the dates indicated. 
(2)  Includes pending foreclosures.

     Based on  information  published by the FDIC,  the  percentage  of mortgage
loans  delinquent 30 to 59 days,  60 to 89 days,  and 90 days or more was 2%, 1%
and  9%  as  of  March  31,  1997  for  all  RTC  commercial  and   multi-family
mortgage-backed  securities  transactions.  The  Depositor  is not  aware of any
similar industry

                                      S-61

<PAGE>



wide  statistics  regarding  delinquency  experience for non-RTC  commercial and
multi-family mortgage-backed certificates.

     The  delinquency  experience  set forth above is historical and is based on
the servicing of mortgage loans that may not be  representative  of the Mortgage
Loans in the Mortgage  Pool.  Consequently,  there can be no assurance  that the
delinquency  experience  on the  Mortgage  Loans in the  Mortgage  Pool  will be
consistent  with the data set forth  above.  The CMBS  Portfolio,  for  example,
includes  mortgage  loans  having a wide variety of  characteristics  (including
geographic  location and property  type) that may not be  representative  of the
characteristics of the Mortgage Loans in the Mortgage Pool. In addition, most of
the mortgage loans  included in the CMBS  Portfolio  were  originated by persons
that are not affiliated with the Master Servicer and were not  reunderwritten by
the Master Servicer.  These mortgage loans were originated by numerous  entities
over a long period of time in accordance with a variety of underwriting policies
and standards,  which  underwriting  standards may be materially  different from
those used to  underwrite  the Mortgage  Loans  included in the  Mortgage  Pool.
Furthermore, some of the mortgage loans included in the CMBS Portfolio are being
primary serviced or sub-serviced by third parties.

     The  CMBS  Portfolio  includes  many  mortgage  loans  which  have not been
outstanding long enough to have seasoned to a point where delinquencies would be
fully reflected. In the absence of substantial continuous additions of servicing
for recently  originated  mortgage loans to the CMBS  Portfolio,  it is possible
that  the   delinquency   percentages   experienced   in  the  future  could  be
significantly higher than those indicated in the tables above.

     It should be noted that if the commercial  and/or  multi-family real estate
market should experience an overall decline in property values, the actual rates
of delinquencies could be higher than those previously experienced by the Master
Servicer. In addition, adverse economic conditions may affect the timely payment
of  scheduled  payments of principal  and  interest on the  Mortgage  Loans and,
accordingly,  the actual  rates of  delinquencies  with  respect to the Mortgage
Pool.

     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 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]


                                      S-62

<PAGE>



     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 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 [_______________], 1997,
(each,  a  "Distribution   Date").  All  distributions  (other  than  the  final
distribution on any  Certificate)  will be made by the Trustee to the persons in
whose names the Certificates are registered at the close of business on the last
Business Day of the month  preceding the month in which such  Distribution  Date
occurs (the "Record Date"). Such distributions will be made (i) by wire transfer
of immediately available funds to the account specified by the Certificateholder
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  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

                                      S-63

<PAGE>



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);

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

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

                                      S-64

<PAGE>



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

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

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

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

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

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

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

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


     The "Collection  Period" with respect to a Distribution  Date is the period
beginning on the day following the Determination Date in the month preceding the
month  in  which  such  Distribution  Date  occurs  (or,  in  the  case  of  the
Distribution Date occurring in [____________], 1997 on the day after the Cut-off
Date)  and  ending  on  the  Determination  Date  in the  month  in  which  such
Distribution Date occurs.

     "Determination  Date" means the 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 [_____________], 1997.


     "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.

                                      S-65

<PAGE>



     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 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

                                      S-66

<PAGE>



amount of any Prepayment  Interest  Shortfall  with respect to any  Distribution
Date will be offset by the Master Servicer first by the amount of any Prepayment
Interest Surplus and then up to an amount equal to the aggregate  Servicing Fees
to which the Master  Servicer would  otherwise be entitled on such  Distribution
Date.

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

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

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

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

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

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

         (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;


                                      S-67

<PAGE>



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

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

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

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

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

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

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

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

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

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

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

         (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;

                                      S-68

<PAGE>



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

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

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

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

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

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

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

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

         [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;]


                                      S-69

<PAGE>



         [[_____]  [_____________],  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 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.]

                                      S-70

<PAGE>



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

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

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

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

     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.


                                      S-71

<PAGE>



     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.

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.

                                      S-72

<PAGE>



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.

     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

                                      S-73

<PAGE>



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.

     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

                                      S-74

<PAGE>



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  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

                                      S-75

<PAGE>



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  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

                                      S-76

<PAGE>



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 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

                                      S-77

<PAGE>



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
Loan #   Property  Principal  Balloon  Property  Appraised   Balloon   Original
           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 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

                                      S-78

<PAGE>



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 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).

                                      S-79

<PAGE>



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

Weighted Average Life of the Regular Certificates

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

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


     The  tables  set forth  below  have been  prepared  on the basis of certain
assumptions as described  below  regarding the  characteristics  of the Mortgage
Loans that are expected to be included in the Mortgage  Pool as described  under
"DESCRIPTION  OF THE MORTGAGE  POOL"  herein and the  performance  thereof.  The
tables assume,  among other things,  that: (i) as of the date of issuance of the
Regular  Certificates,  the  Mortgage  Loans  provide  for a Monthly  Payment of
principal and interest that would fully amortize the remaining principal balance
of such  Mortgage  Loan using the  Monthly  Payments in the amounts set forth in
Annex A hereto,  commencing on the first day of the month immediately  following
the month in which  such  issuance  occurs,  with,  if such  Mortgage  Loan is a
Balloon  Loan,  the Monthly  Payments in the amounts set forth in Annex A hereto
and a principal payment in the amount that would reduce the principal balance of
such Balloon  Loan to zero on the  maturity  date set forth in Annex A; (ii) the
Mortgage  Loan  Seller will not  repurchase  any  Mortgage  Loan and none of the
[Master  Servicer,]  [the Special  Servicer,] [the Depositor] or [the holders of
the Class LR Certificates]  exercises its option to purchase  Mortgage Loans and
thereby cause a termination of the Trust Fund;  (iii) there are no delinquencies
or Realized Losses on the Mortgage Loans;  (iv) no Prepayment  Premiums are paid
with respect to any Mortgage Loan; (v) payments on the Certificates will be made
on the 25th day of each month, commencing on [ ], 1997 (notwithstanding that any
such day is not a Business Day); (vi) there are no additional ongoing Trust Fund
expenses  payable out of the Trust Fund other than the Servicing  Fee; 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.

                                      S-80

<PAGE>




     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  [____________________],
1997,  then at a rate equal to 0.5% CPR for the 12 months  beginning  on the Due
Date in [ ], 2001, then at a rate equal to 1.5% CPR for the 24 months  beginning
on the Due Date in [ ], 2002, then at a rate equal to 4.2% CPR for the 24 months
beginning on the Due Date in [ ], 2004, then at a rate equal to 5.0% CPR for the
24 months beginning on the Due Date in [ ], 2006, and finally at a rate equal to
15.0% CPR for the period  beginning on the Due Date in [ ], 2008. 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.


                    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 Life1

____________________
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).



                                      S-81

<PAGE>



     [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  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.

                                      S-82

<PAGE>



     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  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.



                                      S-83

<PAGE>



                       THE POOLING AND SERVICING AGREEMENT

General


     The  Certificates  will be  issued  pursuant  to a  Pooling  and  Servicing
Agreement to be dated as of [ ], 1997 (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 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.]

                                      S-84

<PAGE>



     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.

     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

                                      S-85

<PAGE>



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.

     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.

Collection Activities

     The  Master  Servicer  proactively  seeks to  identify  and cure  potential
delinquencies.  The  Master  Servicer  monitors  the  performance  of all loans,
including tracking of the status of outstanding  payments due, grace periods and
due dates,  and the  calculation  and  assessment of late fees.  All  collection
activity  is fully  automated.  The Master  Servicer  has  created a  customized
collection system that downloads all current loan information from the servicing
system  on a daily  basis.  A  variety  of  delinquency  reports  are  regularly
prepared,  and a series of delinquency  notice letters is  system-generated  and
mailed,  pursuant  to the  terms of the  Agreement  for the  applicable  Series.
Payment reminder letters are automatically  generated and mailed to borrowers at
10 days past due; more strongly worded collection  letters are sent at 30 and 60
days past due.  Higher-risk mortgage loans, such as those with a large principal
balance  or chronic  delinquency  are  flagged  on the  system and the  borrower
receives a telephone call rather than a letter.  If there is a Special  Servicer
for a Series,  a delinquent  mortgage  loan will be  transferred  to the Special
Servicer  after the passage of a certain number of days specified in the related
Agreement.

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

                                      S-86

<PAGE>



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  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

                                      S-87

<PAGE>



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.

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

                                      S-88

<PAGE>



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  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

                                      S-89

<PAGE>



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 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,

                                      S-90

<PAGE>



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
[__________],  1998 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  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

                                      S-91

<PAGE>



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 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.

                                      S-92

<PAGE>




     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 CONSE-
QUENCES--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 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).


                                      S-93

<PAGE>



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.

Early Termination

     The holder of the Class LR  Certificates  representing  greater  than a 50%
Percentage  Interest of the Class LR Certificates,  and, if such holder does not
exercise its option, the Master Servicer and the Depositor, will have the option
to purchase  all of the Mortgage  Loans and all property  acquired in respect of
any Mortgage Loan remaining in the Trust Fund, and thereby effect termination of
the Trust Fund and early retirement of the then outstanding Certificates, on any
Distribution  Date on which the  aggregate  Scheduled  Principal  Balance of the
Mortgage  Loans  remaining  in the Trust Fund is less than 10% of the  aggregate
principal  balance of such Mortgage  Loans as of the Cut-off Date.  The purchase
price payable upon the exercise of such option on such a Distribution  Date will
be an amount  equal to not less than the  greater  of (i) the sum of (A) 100% of
the  outstanding  principal  balance of each Mortgage Loan included in the Trust
Fund as of the last day of the month preceding such  Distribution Date (less any
Advances previously made on account of principal);  (B) the fair market value of
all other  property  included  in the Trust Fund as of the last day of the month
preceding such Distribution  Date, as determined by an independent  appraiser as
of a date not more  than 30 days  prior to the last day of the  month  preceding
such  Distribution  Date;  (C) all unpaid  interest  accrued  on such  principal
balance of each such  Mortgage  Loan  (including  any Mortgage  Loan as to which
title to the related Mortgaged  Property has been acquired) at the Mortgage Rate
to the last day of the month preceding such Distribution Date (less any Advances
previously  made on account of  interest);  and (D)  unreimbursed  Advances with
interest thereon at the Advance Rate,  unpaid servicing  compensation and unpaid
Trust Fund  expenses;  or (ii) the  aggregate  fair market value of the Mortgage
Loans,  and all other  property  acquired in respect of any Mortgage Loan in the
Trust Fund, on the last day of the month  preceding such  Distribution  Date, as
determined by an independent  appraiser as of a date not more than 30 days prior
to the last day of the month preceding such Distribution Date, together with one
month's interest thereon at the related Mortgage Rate plus disposition expenses.
See "--Additional Rights of the Residual Certificates" herein.

Auction

     On each of (i) the Distribution Date occurring in [ ] of each year from and
including [ ] and (ii) any date after the Distribution  Date occurring in [ ] on
which the Trustee  receives an unsolicited  bona fide offer to purchase all (but
not less than all) of the Mortgage Loans (each,  an "Auction  Valuation  Date"),
the Trustee will request that 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 (the  "Auction  Agent") to solicit  offers from
prospective purchasers, that the Auction Agent reasonably determines possess the
financial ability

                                      S-94

<PAGE>



and are otherwise  qualified to purchase all of the Mortgage  Loans, 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,   will  notify  the
Certificateholders of the anticipated termination of the Trust 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").  Certificateholders  will not
receive  notice of the auction until the Trustee  accepts the highest  qualified
bid and will not have a vote in the auction process.

     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.

     If an auction is completed it will  decrease the weighted  average life of,
and may affect a holder's yield on, any Certificates for such Series outstanding
on the date of the closing of the auction. In addition,  the holders of any such
outstanding  Certificates  will bear the reinvestment  risk associated with such
Certificates. See "YIELD AND MATURITY CONSIDERATIONS."

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-95

<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-96

<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

                                      S-97

<PAGE>



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

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

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-

                                      S-98

<PAGE>



stances described in clauses (iii) and (vii), when such  circumstances  cease to
exist or (c) with  respect to the  circumstances  described in clause (v) above,
when such  default  is cured;  provided,  in 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

                                      S-99

<PAGE>



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

     Except as discussed below, the Offered  Certificates are not expected to be
treated for  federal  income tax  reporting  purposes as having been issued with
original issue  discount.  There is a possibility of interest being deferred on,
and to the extent  deferred  added to the  Certificate  Balance  of, the Offered
Certificates  as a result of negative  principal  amortization  on the  Mortgage
Loans.  Therefore,  it is  possible  that none of the  interest  on the  Offered
Certificates  will qualify as  "qualified  stated  interest"  under the Treasury
regulations relating to the taxation of instruments with original issue discount
(the "OID  Regulations")  and only  original  issue  discount will be treated as
accruing on the Offered  Certificates.  For the purposes of determining the 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-100

<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-101

<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-102

<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
the acquisitions; and (iv) immediately after the acquisition no more than 25% of
the assets of the Plan with

                                      S-103

<PAGE>



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-104

<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-105

<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-106

<PAGE>


                        INDEX OF SIGNIFICANT DEFINITIONS
Definitions                                            Page

1933 Act................................................S-2
[199__] Net Operating Income...........................S-40
ACMs...................................................S-53
ADA..............................................S-30, S-56
Adjusted Annualized Year To Date Net
 Operating Income......................................S-41
Advance Rate...........................................S-88
Advances...............................................S-87
Aggregate Certificate Balance..........................S-94
Annual Debt Service....................................S-40
Anticipated Loss.......................................S-87
Appraised Value........................................S-40
Assumed Maturity Date...................................S-1
Assumed Scheduled Payment..............................S-68
Auction Agent..........................................S-94
Auction Fees...........................................S-95
Auction Valuation Date...........................S-12, S-94
Available Funds........................................S-64
Available Funds Allocation.............................S-68
Balloon Amount.........................................S-41
Balloon LTV............................................S-41
Bankruptcy Code..................................S-31, S-32
Beneficial Owners......................................S-73
Book-Entry Certificate.................................S-73
Business Day............................................S-6
Certificate Balance.....................................S-4
Certificate Registrar..................................S-75
Certificates.......................................S-1, S-4
Class A-EC Notional Balance............................S-63
Class Interest Distribution
 Amount......................................S-8, S-6, S-66
Class Interest Shortfall...............................S-67
Class [EC] Excess Interest.............................S-66
Class [EC] Notional Balance............................S-66
Class [EC] Pass-Through Rate...........................S-66
Class [IO] Notional Balance............................S-64
Closing Date............................................S-6
Code..................................................S-100
Collection Account.....................................S-88
Collection Period.................................S-6, S-65
Commission..............................................S-2
Condemnation Proceeds..................................S-64
Congregate Care Loan...................................S-37
Congregate Care Property...............................S-37
Constant Prepayment Rate...............................S-80
CPR....................................................S-80
Cross-Collateralized Loans.......................S-30, S-57
Cut-off Date Principal Balance...................S-16, S-37
Cut-off Date............................................S-5
Debt Service Coverage Ratio............................S-40
Default Interest.......................................S-65
Default Rate...........................................S-65
Definitive Certificate.................................S-73
Delivery Date...........................................S-1
Department............................................S-101
Depositor..........................................S-4, S-5
Depository..............................................S-7
Determination Date................................S-7, S-65
Discount Rate..........................................S-71
Disposition Fee........................................S-99
Disqualified Organization.......................S-14, S-104
Distribution Account...................................S-89
Distribution Date.................................S-6, S-63
DSCR.............................................S-16, S-40
DTC................................................S-1, S-7
Due Date................................................S-7
EC Maturity Date........................................S-7
Eligible Bank..........................................S-89
EPA....................................................S-53
ERISA...........................................S-15, S-101
Exemption.............................................S-102
Extension Advisor......................................S-92
Final Recovery Determination...........................S-72
Fiscal Agent.......................................S-4, S-5
Form 8-K...............................................S-46
Hotel Loan.............................................S-37
Hotel Property.........................................S-37
Indirect Participants..................................S-74
Initial Pool Balance...................................S-37
Insurance Proceeds.....................................S-64
Interest Accrual Period...........................S-6, S-67
Lead Paint Act.........................................S-53
Light Industrial/Industrial Loan.......................S-37
Light Industrial/Industrial Property...................S-37
Liquidation Proceeds...................................S-64
Loan Portfolio Analysis System.........................S-95
Loan Purchase Closing Date.............................S-38
Loan-to-Value Ratio....................................S-41
Lower-Tier Regular Interests...........................S-13
Lower-Tier REMIC.......................................S-13
LPAS...................................................S-95
LTV..............................................S-39, S-41
Major Tenant.....................................S-31, S-57
Master Servicer....................................S-4, S-5
Master Servicer Mortgage File..........................S-84
Midland................................................S-59

                                     S-107


<PAGE>

Mobile Home Park Loan..................................S-37
Mobile Home Park Property..............................S-37
Monthly Payment........................................S-65
Mortgage...............................................S-37
Mortgage File..........................................S-84
Mortgage Loan Purchase and Sale
 Agreement.............................................S-38
Mortgage Loans....................................S-4, S-37
Mortgage Pool...........................................S-4
Mortgaged Property................................S-4, S-37
Multifamily Loan.......................................S-37
Multifamily Property...................................S-37
Net Mortgage Rate......................................S-67
Net REO Proceeds.......................................S-65
Note...................................................S-37
Notional Balances......................................S-64
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-37
Office/Multifamily/Retail Property.....................S-37
Office/Warehouse Loan..................................S-37
Office/Warehouse Property..............................S-37
OID Regulations.......................................S-100
Originators............................................S-38
P&I Advance......................................S-10, S-86
Participants...........................................S-73
Pass-Through Rate.................................S-7, S-67
Paying Agent...........................................S-74
Percentage Interest....................................S-64
Permitted Investments..................................S-89
Plan............................................S-15, S-101
Pooled Principal Distribution
 Amount...........................................S-9, S-67
Pooling and Servicing
 Agreement...................................S-4, S-5, S-84
Prepayment Interest Shortfall..........................S-66
Prepayment Interest Surplus............................S-67
Prepayment Premiums....................................S-65
Principal Prepayments..................................S-65
Private Certificates....................................S-5
Property Advances......................................S-87
Property Protection Expenses...........................S-87
Rated Final Distribution Date...........................S-6
Realized Loss..........................................S-72
Record Date............................................S-63
Regular Certificates..............................S-1, S-13
Regulations...........................................S-102
REMIC............................................S-13, S-99
Remittance Date........................................S-86
REO Account............................................S-63
REO Mortgage Loan......................................S-68
REO Property...........................................S-63
Repurchase Price.......................................S-85
Reserve Accounts.......................................S-39
Residual Certificates...................................S-1
Restricted Group...............................S-103, S-104
Retail Loan............................................S-37
Retail Property........................................S-37
Retail/Multifamily Loan................................S-37
Retail/Multifamily Property............................S-37
Retail/Office Loan.....................................S-37
Retail/Office Property.................................S-37
Rules..................................................S-74
Scenarios..............................................S-81
Scheduled Final Distribution Date.......................S-6
Scheduled Principal Balance............................S-72
Self-Storage Loan......................................S-37
Self-Storage Property..................................S-37
Senior Principal Distribution Cross-Over
 Date..................................................S-70
Seriously Delinquent Loan..............................S-87
Servicing Fee..........................................S-97
Servicing Fee Rate.....................................S-97
Similar Law...........................................S-101
SMMEA.................................................S-105
Special Servicer.......................S-4, S-5, S-62, S-98
Special Servicing Fee..................................S-99
Specially Serviced Mortgage Loan.......................S-98
Triple Net.............................................S-58
Trust Fund..............................................S-4
Trustee............................................S-4, S-5
Trustee Mortgage File..................................S-84
U.S. Person............................................S-14
Underwriter......................................S-1, S-105
Underwriting Agreement................................S-105
Underwritten Cash Flow.................................S-40
Unscheduled Payments...................................S-65
Updated Appraisal......................................S-91
Upper-Tier REMIC.......................................S-13
USTs...................................................S-54
Voting Rights..........................................S-96
Weighted Average Net Mortgage Rate.....................S-67
Yield Maintenance Loan.................................S-71
Yield Maintenance Period...............................S-71
Zoning Laws......................................S-30, S-56

                                     S-108


<PAGE>

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





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





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





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





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





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





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





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





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




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


                                       A-1

<PAGE>


<TABLE>
<CAPTION>

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





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





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





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





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





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





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





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





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





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


                                       A-2

<PAGE>

<TABLE>
<CAPTION>


Annex A
Table C:  Collateral Debt Service and YTD or Trailing NOI
==================================================================================================================================
<S>  <C>      <C>      <C>        <C>        <C>      <C>        <C>          <C>     <C>    <C>      <C>       <C>       <C>     
     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 
- ----------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



Annex A

Table D:  Mortgage Loan Terms
<TABLE>
<CAPTION>

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





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





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





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





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





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





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





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





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





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

</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>



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





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





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





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





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





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





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





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





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





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





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


                                B-1

<PAGE>


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

VERSION 1: GENERAL COMMERCIAL AND MULTIFAMILY



    Preliminary Prospectus dated November 24, 1997, Subject to Completion


                     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. (continued on next page)

      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.  See "RISK FACTORS."

      Prospective  Investors should consider the material risks discussed herein
under "RISK  FACTORS" at page 7 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.


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.


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

              The date of this Prospectus is November __, 1997.




<PAGE>



(cover page continued)


   
     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-use
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.     See    "DESCRIPTION    OF    THE
CERTIFICATES--General" herein. The percentage of any mixed-use property used for
commercial purposes will be set forth in the Prospectus Supplement.  Multifamily
properties  (consisting of apartments,  congregate care facilities and/or mobile
home parks) and general commercial properties  (consisting of retail properties,
office  buildings,  mini-warehouses,  warehouses,  industrial  properties and/or
including  shopping  centers,  other similar types of properties) will represent
security for a material  concentration  of the Mortgage Loans in any Trust Fund,
based  on  principal  balance  at the  time  such  Trust  Fund  is  formed.  See
"DESCRIPTION OF THE MORTGAGE POOL" in the Prospectus Supplement. If so specified
in the  related  Prospectus  Supplement,  the  Mortgage  Pool may  also  include
installment  contracts for the sale of such types of  properties.  Such mortgage
loans and  installment  contracts 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.  The Mortgage  Loans may be
originated by affiliated entities,  including Midland Loan Services, L.P. and/or
unaffiliated  entities. See "RISK FACTORS." 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 master serviced
by Midland Loan Services, L.P.
    

      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.


      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.  The Depositor does
not  intend  to make an  application  to list any  Series of  Certificates  on a
national securities exchange or quote any Series of Certificates in an automated
quotation system of a registered securities association.




                               (ii)

<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: Clarence Krantz, telephone number (816) 435-5000. The
Commission  maintains  an  Internet  Web  site  that  contains  reports,   proxy
information  statements and other  information  regarding  registrants that file
electronically  with the  Commission.  The address of such  Internet Web site is
http://www.sec.gov.


                               (iii)

<PAGE>



         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 (the "1934 Act"),
after the date of this  Prospectus and prior to the  termination of the offering
of the Offered  Certificates  evidencing  an  interest  in such Trust Fund.  The
Depositor will provide or cause to be provided  without charge to each person to
whom this Prospectus is delivered in connection with the offering of one or more
Classes of  Certificates,  upon request,  a copy of any or all such documents or
reports  incorporated  herein  by  reference,  in each case to the  extent  such
documents or reports relate to one or more of such Classes of such Certificates,
other than the exhibits to such documents (unless such exhibits are specifically
incorporated by reference in such documents).  The Depositor has determined that
its financial  statements are not material to the offering of any of the Offered
Certificates.  See "FINANCIAL  INFORMATION." Requests to the Depositor should be
directed to: Commercial  Mortgage  Acceptance  Corp., 210 West 10th Street,  6th
Floor, Kansas City, Missouri 64105, Attention: Clarence Krantz, 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.


      The Depositor intends to apply for relief from the reporting  requirements
of Sections  13, 15(d) and 16(a) of the 1934 Act. In lieu of filing the periodic
reports  required  by those  sections,  the  Master  Servicer,  on behalf of the
related  Trust  Fund,  will file  with the  Commission  on Form 8-K the  monthly
reports and information set forth in the related Prospectus Supplement. See "THE
POOLING  AND  SERVICING  AGREEMENT--Reports  to  Certificateholders;   Available
Information" in the related Prospectus Supplement. The Depositor does not intend
to file  periodic  reports  under the 1934 Act with respect to the related Trust
Fund for any Series of  Certificates  following the  completion of the reporting
period required by Rule 15d-1 under the 1934 Act.



                               (iv)

<PAGE>


                         TABLE OF CONTENTS


PROSPECTUS SUPPLEMENT.........................................(iii)

ADDITIONAL INFORMATION........................................(iii)

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE..............(iv)

REPORTS........................................................(iv)

SUMMARY OF PROSPECTUS...........................................  1

RISK FACTORS....................................................  7
    Limited Liquidity; Lack of Market for Resale................  7
    Limited Assets as Security for Investment in Certificates;
       No Personal Liability....................................  7
    Effects of Prepayments on Average Life of Certificates and
       Yields...................................................  7
    Limited Nature of Ratings...................................  8
    Risks Associated with Lending on Income Producing Properties  8
    Certain Tax Considerations of Variable Rate Certificates....  9
    Limited Nature of Credit Ratings............................ 10
    Potential Inability to Verify Underwriting Standards........ 10
    Nonrecourse Mortgage Loans; Limited Recovery................ 11
    Inclusion of Delinquent and Non-Performing Mortgage Loans
       May Adversely Affect Yields.............................. 11
    Junior Mortgage Loans....................................... 11
    Balloon Payments............................................ 11
    Extensions and Modifications of Defaulted Mortgage Loans;
       Additional Servicing Fees................................ 11
    Risks Related to the Mortgagor's Form of Entity and
       Sophistication........................................... 12
    Credit Enhancement Limitations.............................. 12
    Risks to Subordinated Certificateholders; Lower Payment
       Priority................................................. 13
    Taxable Income in Excess of Distributions Received.......... 13
    Due-on-Sale Clauses and Assignments of Leases and Rents..... 13
    Environmental Risks......................................... 14
    ERISA Considerations........................................ 14
    Certain Federal Tax Considerations Regarding Residual
       Certificates............................................. 14
    Special Hazard Losses....................................... 15
    Control; Decisions by Certificateholders.................... 15
    Book-Entry Registration..................................... 15

THE DEPOSITOR................................................... 16

THE MASTER SERVICER............................................. 16

USE OF PROCEEDS................................................. 16

DESCRIPTION OF THE CERTIFICATES................................. 16
    General..................................................... 17
    Distributions on Certificates............................... 18
    Accounts.................................................... 18
    Amendment................................................... 20
    Termination................................................. 21
    Reports to Certificateholders............................... 21
    The Trustee................................................. 21

THE MORTGAGE POOLS.............................................. 21
    General..................................................... 21
    Assignment of Mortgage Loans................................ 23
    Mortgage Underwriting Standards and Procedures.............. 24
    Representations and Warranties.............................. 25

SERVICING OF THE MORTGAGE LOANS................................. 26
    General..................................................... 26
    Collections and Other Servicing Procedures.................. 26
    Insurance................................................... 27
    Fidelity Bonds and Errors and Omissions Insurance........... 29
    Servicing Compensation and Payment of Expenses.............. 29
    Advances.................................................... 29
    Modifications, Waivers and Amendments....................... 30
    Evidence of Compliance...................................... 30

                                            (v)

<PAGE>


    Certain Matters With Respect to the Master Servicer, the 
       Special Servicer, the Trustee and the Depositor.......... 30
    Events of Default........................................... 32
    Rights Upon Event of Default................................ 32

CREDIT ENHANCEMENT.............................................. 33
    General..................................................... 33
    Subordinate Certificates.................................... 34
    Reserve Funds............................................... 34
    Cross-Support Features...................................... 35
    Certificate Guarantee Insurance............................. 35
    Limited Guarantee........................................... 35
    Letter of Credit............................................ 35
    Pool Insurance Policies; Special Hazard Insurance Policies.. 35
    Surety Bonds................................................ 36
    Fraud Coverage.............................................. 36
    Mortgagor Bankruptcy Bond................................... 36

CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS..................... 36
    General..................................................... 36
    Types of Mortgage Instruments............................... 37
    Personalty.................................................. 37
    Installment Contracts....................................... 38
    Junior Mortgages; Rights of Senior Mortgagees or
       Beneficiaries............................................ 38
    Foreclosure................................................. 39
    Environmental Risks......................................... 45
    Enforceability of Certain Provisions........................ 48
    Soldiers' and Sailors' Relief Act........................... 50
    Applicability of Usury Laws................................. 50
    Alternative Mortgage Instruments............................ 50
    Leases and Rents............................................ 51
    Secondary Financing; Due-on-Encumbrance Provisions.......... 51
    Certain Laws and Regulations................................ 52
    Type of Mortgaged Property.................................. 52
    Criminal Forfeitures........................................ 52
    Americans With Disabilities Act............................. 53

MATERIAL FEDERAL INCOME TAX CONSEQUENCES........................ 53
    General..................................................... 53
    Taxation of the REMIC and its Certificate Holders........... 53
    Qualification as a REMIC ................................... 54
    Taxation of Regular Interests............................... 56
    REMIC Expenses.............................................. 61
    Sale or Exchange of Regular Certificates.................... 62
    Taxation of the REMIC....................................... 62
    Taxation of Holders of Residual Certificates................ 64
    Excess Inclusions........................................... 66
    Restrictions on Ownership and Transfer of Residual
       Certificates............................................. 66
    Mark-to-Market Rules........................................ 68
    Administrative Matters...................................... 68
    Tax Status as a Grantor Trust............................... 69
    Miscellaneous Tax Aspects................................... 73
    Tax Treatment of Foreign Investors.......................... 73

STATE TAX CONSIDERATIONS........................................ 74

ERISA CONSIDERATIONS............................................ 75
    Prohibited Transactions..................................... 75

LEGAL INVESTMENT................................................ 77

PLAN OF DISTRIBUTION............................................ 77

LEGAL MATTERS................................................... 78

FINANCIAL INFORMATION........................................... 78

RATING.......................................................... 78


                                  (vi)

<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
Definitions is included at the end of this Prospectus.

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

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

Master Servicer............ Midland Loan Services, L.P., a Missouri
                            limited partnership. 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-use property, and related property
                            and interests (each such interest or
                            property, as the case may be, a "Mortgaged
                            Property"). Multifamily properties
                            (consisting of apartments, congregate care
                            facilities and/or mobile home parks) and
                            general commercial properties (consisting
                            of retail properties, including shopping centers,
                            office buildings, mini-warehouses, warehouses, 
                            industrial properties and/or other similar types of
                            properties) will represent security for a
                            material concentration of the Mortgage
                            Loans in any Trust Fund, based on
                            principal balance at the time such Trust
                            Fund is formed. Each such mortgage loan or
                            Installment Contract interest is herein referred 
                            to as a "Mortgage Loan." The Mortgage Loans will
                            not be guaranteed or insured by the
    

                                   1

<PAGE>




                            Depositor or any of its affiliates.  The
                            Prospectus Supplement will indicate
                            whether the Mortgage Loans will be
                            guaranteed or insured by any governmental
                            agency or instrumentality or other
                            person.  The Mortgage Loans will have the
                            additional characteristics described under
                            "THE MORTGAGE POOLS" herein and
                            "DESCRIPTION OF THE MORTGAGE POOL" in the
                            related Prospectus Supplement. All
                            Mortgage Loans will have been purchased,
                            either directly or indirectly, by the
                            Depositor on or before the date of initial
                            issuance of the related Series of
                            Certificates.

                            All Mortgage Loans will be of one or more
                            of the following types: Mortgage Loans
                            with fixed interest rates; Mortgage Loans
                            with adjustable interest rates; 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; and Mortgage Loans that
                            provide for recourse against the other
                            assets of the related mortgagors.

                            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.

                            The Depositor will not originate any
                            Mortgage Loan, unless provided in the
                            Prospectus Supplement; however, some or
                            all of the Mortgage Loans may be
                            originated by affiliates of the
                            Depositor.

   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

                                   2

<PAGE>




                            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."  A Certificate
                            Account may be maintained as an interest
                            bearing or a non-interest bearing account,
                            and funds held therein may be held as cash
                            or invested in certain obligations
                            acceptable to each Rating Agency rating
                            one or more classes of the related series
                            of Offered Certificates.  See DESCRIPTION
                            OF THE CERTIFICATES-Accounts.

   C. Credit Enhancement... If so provided in the related
                            Prospectus  Supplement,  protection  against certain
                            defaults  and  losses  with  respect  to one or more
                            Classes of  Certificates  of a Series or the related
                            Mortgage   Loans  ("Credit   Enhancement").   Credit
                            Enhancement  may  be in  the  form  of a  letter  of
                            credit,  the subordination of one or more Classes of
                            the Certificates of such Series,  the  establishment
                            of  one  or  more  reserve   funds,   surety  bonds,
                            certificate guarantee insurance, limited guarantees,
                            or another type of credit support,  or a combination
                            thereof. It is unlikely that Credit Enhancement will
                            protect  against  all  risks  of loss  or  guarantee
                            repayment  of the  entire  principal  balance of the
                            Certificates  and interest  thereon.  The amount and
                            types of coverage,  the identification of the entity
                            providing the coverage (if  applicable)  and related
                            information  with  respect  to each  type of  Credit
                            Enhancement,  if  any,  will  be  described  in  the
                            applicable  Prospectus  Supplement  for a Series  of
                            Certificates.  See "RISK FACTORS--Credit Enhancement
                            Limitations" and "CREDIT ENHANCEMENT--General."

Description of Certificates The Certificates of each Series will
                            be issued pursuant to a Pooling and
                            Servicing Agreement (the "Agreement")
                            and will represent in the aggregate
                            the entire beneficial ownership
                            interest in the related Trust Fund. 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

                                   3

<PAGE>




                            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 as Security for
                            Investment in Certificates; No Personal
                            Liability" and "DESCRIPTION OF THE
                            CERTIFICATES."

Distributions on
   Certificates............ Distributions of principal and interest on
                            the Certificates of each Series will be
                            made to the registered holders thereof on
                            the day (the "Distribution Date")
                            specified in the related Prospectus
                            Supplement, beginning in the period
                            specified in the related Prospectus
                            Supplement following the establishment of
                            the related Trust Fund.


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


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

Termination................ The obligations of the parties to the
                            Agreement for each Series will terminate
                            upon: (i) the purchase of all of the
                            assets of the related Trust Fund, as
                            described in the related Prospectus
                            Supplement; (ii) the later of (a) the
                            distribution to Certificateholders of that
                            Series of final payment with respect to
                            the last outstanding Mortgage Loan or (b)
                            the disposition of all property acquired
                            upon foreclosure or deed-in-lieu of
                            foreclosure with respect to the last
                            outstanding Mortgage Loan and the
                            remittance to the Certificateholders of
                            all funds due under the

                                   4

<PAGE>




                            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."

Risk Factors............... There are material risks associated with
                            an investment in the Certificates.  See
                            "RISK FACTORS."

Listing of Certificates.... The Depositor does not currently intend to
                            make an application to list any Series of
                            Certificates on a national securities
                            exchange or quote any Series of
                            Certificates in the automated quotation
                            system of a registered securities
                            association.  See "RISK FACTORS--Limited
                            Liquidity; Lack of Market for Resale."

Material Federal Income
Tax Consequences........... 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.  The information
                            contained in these sections is supported
                            by the opinion of Morrison & Hecker
                            L.L.P., counsel to the Depositor.
                            Potential purchasers of Certificates,
                            however, are advised to consult their own
                            tax advisers regarding the purchase of
                            Certificates.

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

                                   5

<PAGE>




                            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.



                                   6

<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; Lack of Market for Resale

      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  Depositor  does  not  currently  intend  to  make  an
application to list any Series of Certificates on a national securities exchange
or quote any  Series  of  Certificates  on an  automated  quotation  system of a
Registered  Securities  Association.  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 as Security for Investment in Certificates; No
Personal Liability

      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.

      In general,  neither the Depositor,  nor any partner,  director,  officer,
employee or agent of the Depositor,  will be liable to the related 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.  As a result,  if the
assets of the related Trust Fund are depleted, the  Certificateholders  will not
be able to recover  any  amounts  from such  persons,  provided  the  applicable
standard of care has been met.


Effects of Prepayments on Average Life of Certificates and 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,  as well as Acts of God.  Accordingly,  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

                                   7

<PAGE>



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 over
other Classes of Certificates,  including Classes of Offered Certificates,  and,
as a result,  yields on such Series may be more  sensitive to prepayments on the
Mortgage Loans in the related Trust Fund. A Series of  Certificates  may include
one or more Classes offered at a significant premium or discount. Yields on such
Classes  of  Certificates  will  be  sensitive,  and  in  some  cases  extremely
sensitive,  to prepayments on Mortgage  Loans.  With respect to interest only or
disproportionately  interest  weighted  Classes  purchased  at a  premium,  such
Classes may not return their purchase  prices under rapid  repayment  scenarios.
See "YIELD AND MATURITY CONSIDERATIONS" in the related Prospectus Supplement.

      When  considering the effects of prepayments on the average life and yield
of a  Certificate,  an investor  should also consider  provisions of the related
Agreement  that  permit  the  optional   early   termination  of  the  Class  of
Certificates to which such Certificate  belongs.  If so specified in the related
Prospectus Supplement, a Series of Certificates may be subject to optional early
termination  through the  repurchase  of the Mortgage  Properties in the related
Trust Fund by the party or parties  specified  therein,  under the circumstances
and   in   the   manner   set   forth   therein.   See   "DESCRIPTION   OF   THE
CERTIFICATES--Termination."


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  properties
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
properties.  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.


                                   8

<PAGE>



      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  businesses  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  businesses  operated by such  tenants.  A
number of the Mortgage Loans may be secured by liens on owner-occupied Mortgaged
Properties or on Mortgaged Properties leased to a single tenant.  Accordingly, a
decline  in the  financial  condition  of the  borrower  or  single  tenant,  as
applicable,  may have a  disproportionately  greater effect on the net operating
income from such  Mortgaged  Properties  than would be the case with  respect to
Mortgaged  Properties  with  multiple  tenants.  Furthermore,  the  value of any
mortgaged  property may be  adversely  affected by risks  generally  incident to
interests  in real  property,  including  changes in  general or local  economic
conditions  and/or specific industry  segments;  declines in real estate values;
declines in rental or occupancy rates;  increases in interest rates, real estate
tax  rates  and  other  operating  expenses;   changes  in  governmental  rules,
regulations and fiscal policies,  including environmental  legislation;  natural
disasters;  and other factors  beyond the control of the Master  Servicer or the
Special Servicer, if any.

      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."


Potential Conflicts of Interest.

      The Special  Servicer,  if any,  for a Series of  Certificates,  will have
considerable  latitude in determining  whether to liquidate or modify  defaulted
Mortgage Loans. See SERVICING OF THE MORTGAGE LOANS--Modifications,  Waivers and
Amendments.  If the Special Servicer or anyone else who purchases Mortgage Loans
and has the power to appoint  the  Special  Servicer,  investors  in the Offered
Certificates  should  consider  that,  although  the  Special  Servicer  will be
obligated  to act in  accordance  with the terms of the  Pooling  and  Servicing
Agreement and will be governed by the servicing  standards  described herein, it
may have  interests  when  dealing  with  defaulted  Mortgage  Loans that are in
conflict with those of holders of the Offered Certificates.


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

                                   9

<PAGE>



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.


Limited Nature of Credit Ratings

      Any rating  assigned by a Rating  Agency to a Class of  Certificates  will
reflect only its assessment of the likelihood that holders of such  Certificates
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
related Trust Fund.  Furthermore,  such rating will not address the  possibility
that  prepayment  of the related  Mortgage  Loans at a higher or lower rate than
anticipated  by an investor may cause such  investor to  experience a lower than
anticipated  yield  or  that an  investor  that  purchases  a  Certificate  at a
significant  premium might fail to recoup its initial  investment  under certain
prepayment scenarios.

      The amount, type and nature of Credit  Enhancement,  if any, provided 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.  Those  criteria are sometimes  based upon an actuarial  analysis of the
behavior of mortgage loans in a larger group. However, there can be no assurance
that the historical data supporting any such actuarial  analysis will accurately
reflect  future  experience,  or that  the  data  derived  from a large  pool of
mortgage  loans will  accurately  predict the  delinquency,  foreclosure of loss
experience  of any  particular  pool of Mortgage  Loans.  In other  cases,  such
criteria  may be  based  upon  determinations  of the  values  of the  Mortgaged
Properties that provide security for the Mortgage Loans.  However,  no assurance
can be given that those values will not decline in the future. 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 a 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.  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 may
be  borne,  at  least  in  part,  by  the  holders  of one or  more  Classes  of
Certificates of the related Series. See "RATING".


Potential Inability to Verify Underwriting Standards

      The Mortgage  Loans included in a Trust Fund may be originated by entities
affiliated  with  the  Depositor  or  by  unaffiliated  entities.   Unaffiliated
originators may use  underwriting  criteria that are different from that used by
affiliates of the Depositor.  The Prospectus  Supplement relating to each Series
will, to the extent verifiable,  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. In certain cases, the Depositor
may not be  able to  verify  the  underwriting  standards  used to  originate  a
Mortgage Loan (e.g.,  if the Mortgage  Loans being  purchased from a Seller were
acquired by the Seller in the open market or were  originated over a long period
of  time  pursuant  to  varying  underwriting  standards  which  cannot  now  be
confirmed).  In general,  the Depositor will not engage in the reunderwriting of
Mortgage  Loans  that it  acquires.  Instead,  the  Depositor  will  rely on the
representations  and warranties made by the Seller, and the Seller's  obligation
to repurchase a Mortgage Loan in the event that a representation or warranty was
not true when made.


                                  10

<PAGE>



Nonrecourse Mortgage Loans; Limited Recovery

      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.


Inclusion of Delinquent and Non-Performing Mortgage Loans May
Adversely Affect Yields


      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  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.  Neither the Depositor or any affiliate
will be required to refinance any Mortgage Loan.


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

                                  11

<PAGE>



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   Laws."  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 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,

                                  12

<PAGE>



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; Lower Payment Priority

      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 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."


                                  13

<PAGE>



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."

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

                                  14

<PAGE>



by the transferee Residual  Certificateholder.  See "MATERIAL FEDERAL INCOME TAX
CONSEQUENCES--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.

Special Hazard Losses

      Unless  otherwise  specified  in the related  Prospectus  Supplement,  the
Master  Servicer and Special  Servicer,  if any, for any Trust Fund will each be
required to cause the borrower on each  Mortgage Loan serviced by it to maintain
such  insurance  coverage  in respect of the  related  Mortgaged  Property as is
required under the related Mortgage, including hazard insurance;  provided that,
as and to the extent described herein and in the related Prospectus  Supplement,
each of the Master  Servicer and the Special  Servicer,  if any, may satisfy its
obligation  to cause  hazard  insurance  to be  maintained  with  respect to any
Mortgaged  Property  through the acquisition of a blanket policy or master force
placed  policy.  In general,  the standard  form of fire and  extended  coverage
policy covers  physical  damage to or  destruction  of the  improvements  of the
property by fire,  lightning,  explosion,  smoke,  windstorm and hail, and riot,
strike and civil commotion,  subject to the conditions and exclusions  specified
in each policy.  Although the policies covering the Mortgaged Properties will be
underwritten by different insurers under different state laws in accordance with
different applicable state forms, and therefore will not contain identical terms
and  conditions,  most such policies  typically do not cover any physical damage
resulting  from  war,  revolution,   governmental  actions,   floods  and  other
water-related  causes,  earth movement  (including  earthquakes,  landslides and
mudflows), wet or dry rot, vermin, domestic animals and other kinds of risks not
specified in the preceding  sentence.  Unless the related Mortgage  specifically
requires  the  mortgagor to insure  against  physical  damage  arising from such
causes,  then,  to the extent any  consequent  losses are not  covered by Credit
Enhancement,  such losses may be borne,  at least in part, by the holders of one
or more Classes of  Certificates  of the related  Series.  See "SERVICING OF THE
MORTGAGE LOANS--Insurance."

Control; Decisions by Certificateholders

      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."


                                  15

<PAGE>



                             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.

      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.

                          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.

      The size of the loan portfolio  which the Master Servicer was servicing as
of the  end of the  most  recent  calendar  quarter  will be set  forth  in each
Prospectus  Supplement.  The Master Servicer's  delinquency experience as of the
end of its three most recent fiscal years and the most recent  calendar  quarter
for which such  information  is available on the portfolio of loans  relating to
commercial  mortgage  pass-through  certificates  master  serviced by it will be
summarized in each  Prospectus  Supplement.  There can be no assurance that such
experience will be  representative  of the results that may be experienced  with
respect to any particular Mortgage Pool.


                            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 any  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.  The maturity and interest rate of such indebtedness, if any, will
be set forth in "USE OF PROCEEDS" in the related Prospectus Supplement.

                   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
- --------
*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.

                                  16

<PAGE>



or in  such  other  form  as  may be  described  in  the  applicable  Prospectus
Supplement. The following summaries describe the material 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,  security  agreements
and pledges;  (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;  and (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).  In
addition,  the  Trust  Fund for a Series  may  include  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 material
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.

                                  17

<PAGE>



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.

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  and in the  amounts
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

                                  18

<PAGE>



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 other 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
other 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.

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


      (ii) direct  obligations  of the Federal  Home Loan  Mortgage  Corporation
("FHLMC") (debt  obligations  only), the Federal National  Mortgage  Association
("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 the
highest   short-term  rating  available  from  each  Rating  Agency  rating  the
Certificates of a Series;

      (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 rating the Certificates of
a Series in its highest short-term unsecured rating category;

      (v) units of  taxable  money  market  funds or mutual  funds  that seek to
maintain a constant asset value and have been rated by each Rating Agency rating
the  Certificates  of a Series 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 rating

                                  19

<PAGE>



the  Certificates  of a  Series  as a  permitted  investment  of  funds  backing
securities  having  ratings  equivalent  to each such  Rating  Agency's  highest
initial rating of the Certificates; and

      (vii) such other obligations as are acceptable as Permitted
Investments to each Rating Agency rating the Certificates of a Series;

provided, however, that (a) if Standard and Poor's Rating Service, a division of
the McGraw-Hill Companies, Inc. ("S&P") is a Rating Agency for such Series, none
of such  obligations  or  securities  listed  above may have an "r"  highlighter
affixed to its rating if rated by S&P; (b) except with respect to units of money
market funds pursuant to clause (v) above, each such obligation or security will
have a fixed  dollar  amount of principal  due at maturity  which cannot vary or
change;  and (c) except with respect to units of money market funds  pursuant to
clause (v) above,  if any such  obligation  or security  provides for a variable
rate of interest,  interest will be tied to a single  interest rate index plus a
single  fixed  spread (if any) and move  proportionately  with that  index;  and
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 or this Prospectus or the related Prospectus Supplement,  (iii) to amend
any  provision  thereof to the extent  necessary  or  desirable  to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency or (iv) to make any other provisions with respect to matters or questions
arising  under  the  Agreement  that  will  not  (a) be  inconsistent  with  the
provisions  of the  Agreement  or  this  Prospectus  or the  related  Prospectus
Supplement,  (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 all Classes 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

                                  20

<PAGE>



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 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

                                  21

<PAGE>




property,  and/or mixed-use  property,  and related property and interests (each
such  interest  or  property,  as the  case  may be,  a  "Mortgaged  Property").
Multifamily  properties  (consisting of apartments,  congregate  care facilities
and/or  mobile home  parks) and general  commercial  properties  (consisting  of
retail    properties,    including    shopping   centers,    office   buildings,
mini-warehouses, warehouses, industrial properties and/or other similar types of
properties) will represent security for a material concentration of the Mortgage
Loans in any Trust Fund, based on principal  balance at the time such Trust Fund
is formed. See "CERTAIN LEGAL ASPECTS OF THE MORTGAGE  LOANS--General," "--Types
of Mortgage  Instruments,"  "--Installment  Contracts" and "--Junior  Mortgages;
Rights of Senior  Mortgagees or  Beneficiaries"  for more  detailed  information
regarding the  characteristics  of such types of mortgage loans. A Mortgage Pool
will not include  securities  of the type listed in the  definition of Permitted
Investments.  Each such mortgage loan or Installment Contract 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; and

      6.  Mortgage  Loans that provide for recourse  against the other assets of
the related mortgagors.

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


      Mortgage  Loans may also be secured by one or more  assignments  of leases
and  rents,  management  agreements  or  operating  agreements  relating  to the
Mortgaged  Property  and in some  cases  by  certain  letters  of  credit,  cash
collateral deposits, personal guarantees or combinations thereof. Pursuant to an
assignment  of leases and rents,  the  obligor on the related  promissory  note,
bond, mortgage  consolidation  agreement,  installment contract or other similar
instrument  (each, a "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.  In the event that the Mortgage Pool securing  Certificates  for any
Series includes a Mortgage Loan or a group of Mortgage Loans of a single obligor
or group of affiliated obligors representing 10% or more 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.


                                  22

<PAGE>



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

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

Assignment of Mortgage Loans

      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

                                  23

<PAGE>



issued as of the date of  origination  of the Mortgage Loan; (v) if the security
agreement  and/or  assignment of leases,  rents and profits is separate from the
Mortgage, an executed assignment of such security agreement and/or re-assignment
of such  assignment of leases,  rents and profits to the Trustee;  and (vi) such
other   documents  as  may  be  described  in  the  Agreement   (such  documents
collectively, the "Mortgage Loan File"). Unless otherwise expressly permitted by
the  Agreement,  all  documents  included  in the  Mortgage  Loan File are to be
original executed documents,  provided,  however, that in instances in which the
original recorded  Mortgage,  mortgage  assignment or any document  necessary to
assign the  Depositor's  interest in  Installment  Contracts to the Trustee,  as
described in the Agreement,  has been retained by the applicable jurisdiction or
has not yet  been  returned  from  recordation,  the  Depositor  may  deliver  a
photocopy  thereof  certified to be the true and  complete  copy of the original
thereof submitted for recording.

      The Trustee will hold the  Mortgage  Loan File for each  Mortgage  Loan in
trust for the benefit of all Certificateholders.  Pursuant to the Agreement, the
Trustee is  obligated to review the Mortgage  Loan File for each  Mortgage  Loan
within a  specified  number of days  after the  execution  and  delivery  of the
Agreement. 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 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. 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.  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. In general,  the Depositor will not engage in
the  reunderwriting of Mortgage Loans that it acquires.  Instead,  the Depositor
will rely on the  representations  and  warranties  made by the Seller,  and the
Seller's  obligation  to  repurchase  a  Mortgage  Loan  in  the  event  that  a
representation or warranty was not true when made. See "RISK  FACTORS--Potential
Inability to Verify Underwriting Standards."


      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.  In general,
originators of commercial and multifamily  mortgage loans require each mortgaged
property to be appraised by an  independent  appraiser  in  accordance  with MAI
Standards.  Furthermore,  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.



                                  24

<PAGE>



      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  "Seller"),  which may
be an affiliate of the Depositor,  will have made representations and warranties
in respect of the  Mortgage  Loans sold by such  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 if not yet
issued,  a pro forma or specimen  policy or a "marked-up"  commitment  for title
insurance  furnished  by the related  title  insurance  company for  purposes of
closing) and any required  hazard  insurance was effective at the origination of
each  Mortgage  Loan,  and that each policy (or pro forma or specimen  policy or
"marked-up"  commitment for title  insurance)  remained in effect on the date of
purchase of the Mortgage Loan from the Seller; (ii) that the Seller was the sole
owner and holder of such  Mortgage Loan and had full right and authority to sell
and assign 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 under the terms
of each Mortgage Loan  (inclusive of any  applicable  grace or cure period) have
been made. The Prospectus  Supplement for a Series will identify each Seller and
specify the representations and warranties being made by the Seller.

      All of the  representations  and  warranties  of a Seller in  respect of a
Mortgage Loan  generally will have been made as of the date on which such 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 Seller do not  address  events that may
occur  following  the sale of a  Mortgage  Loan by the  Seller,  the  repurchase
obligation of the Seller described below will not arise if, on or after the date
of the sale of a Mortgage  Loan by the  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 Seller will not be
accurate and complete in all material  respects in respect of such Mortgage Loan
as of the date of sale of the Mortgage Loans or such other date specified in the
applicable  Prospectus  Supplement.  If so specified  in the related  Prospectus
Supplement,  the Depositor will make certain  representations and warranties for
the benefit of Certificateholders 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 Seller in respect of a Mortgage Loan that  materially and adversely  affects
the interests of the  Certificateholders  of the related  Series,  if the Seller
cannot cure such breach within 90 days following  discovery of the breach or the
Seller's  receipt  of notice  of such  breach,  such  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,  plus (a) unpaid
accrued  interest to the due date for such Mortgage Loan in the month  following
the month in which such repurchase  occurs,  (b) the amount of any  unreimbursed
advances made with respect to Property

                                  25

<PAGE>



Protection  Expenses,  (c)  interest on all  advances  made with respect to such
Mortgage Loan at the rate specified in the related Agreement,  (d) the amount of
any unpaid  servicing  compensation  and Trust Fund  expenses  allocable to such
Mortgage  Loan,  and (e) the amount of any expenses  reasonably  incurred by the
Master Servicer, the Special Servicer, if any, or the Trustee in respect of such
repurchase  obligation.  The Master  Servicer  will be required to enforce  such
obligation   of  the  Seller   for  the   benefit   of  the   Trustee   and  the
Certificateholders  in accordance  with  servicing  standards for the applicable
Agreement.  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 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 Seller
will carry out its repurchase obligation with respect to the Mortgage Loans.

      If specified in the related Prospectus Supplement,  the 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 (i) which do not conform in
one or  more  respects  to the  description  thereof  contained  in the  related
Prospectus Supplement, (ii) as to which a breach of a representation or warranty
is discovered,  which breach  materially and adversely  affects the interests of
the Certificateholders,  or (iii) 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.  The Master  Servicer's
collection  procedures  will be  described  under  "THE  POOLING  AND  SERVICING
AGREEMENT--Servicing   of  the  Mortgage  Loans;  Collection  of  Payments"  and
"Collection  Activities" in the related Prospectus Supplement.  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 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 the
Depositor and its affiliates.


Collections and Other Servicing Procedures

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

                                  26

<PAGE>



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 (i) to 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 (or other similar fees)
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  best  efforts  to or  require  each  mortgagor  to  maintain  insurance  in
accordance  with the related  Mortgage  Loan  documents,  which  generally  will
include a standard fire and hazard insurance policy with extended  coverage.  To
the extent  required by the related  Mortgage  Loan,  the  coverage of each such
standard hazard  insurance policy will be in an amount that is at least equal to
the lesser of (i) the full  replacement  cost of the  improvements and equipment
securing such Mortgage Loan or (ii) the outstanding  principal  balance owing on
such  Mortgage  Loan or such amount as is necessary to prevent any  reduction in
such  policy by reason of the  application  of  co-insurance  and to prevent the
Trustee  thereunder  from being deemed to be a  co-insurer,  in each case with a
replacement cost rider. The Master Servicer will also use its reasonable efforts
to require each mortgagor to maintain (i) insurance  providing  coverage against
12 months of rent interruptions and (ii) such other insurance as provided in the
related Mortgage Loan.  Subject to the requirements for modification,  waiver or
amendment of a Mortgage Loan (See  "--Modifications,  Waivers and  Amendments"),
the  Master  Servicer  may in its  reasonable  discretion  consistent  with  the
servicing standard set forth in the related Agreement waive the requirement of a
Mortgage Loan that the related mortgagor  maintain  earthquake  insurance on the
related Mortgaged  Property.  If a Mortgaged  Property is located at the time of
origination of the related Mortgage Loan in a federally designated special flood
hazard area,  the Master  Servicer will also use its best 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 Servicer

                                  27

<PAGE>



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.


                                  28

<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 is 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 the Agreement for the related Series.


      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. In general, the
Master  Servicer  or  the  Special  Servicer,   if  any,  will  be  entitled  to
reimbursement for any advance equal to the amount of such advance, plus interest
thereon at the rate specified in the related Agreement, 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,  which amounts
may  include  funds that would  otherwise  be  applied to the  reduction  of the
principal balance of the Certificates for such Series. The monthly statements to
certificateholders  will  disclose  the amount of any  advances  made during the
prior month. See "THE POOLING AND SERVICING  AGREEMENT--Advances" in the related
Prospectus Supplement.


                                  29

<PAGE>



Modifications, Waivers and Amendments

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

Evidence of Compliance

      The Agreement for each Series will  generally  provide that on or before a
specified date in each year,  with the first such date being a specified  number
of months after the Cut-off Date, there will be furnished to the related Trustee
a report of a firm of independent  certified public accountants stating that (i)
it has obtained a letter of  representation  regarding  certain matters from the
management of the Master Servicer or Special Servicer, if any, which includes an
assertion  that the Master  Servicer or Special  Servicer,  if any, has complied
with certain minimum mortgage loan servicing standards (to the extent applicable
to commercial and multifamily mortgage loans),  identified in the Uniform Single
Attestation  Program for Mortgage  Bankers  established by the Mortgage  Bankers
Association of America, with respect to the Master Servicer's or, if applicable,
the Special  Servicer's  servicing of commercial and multifamily  mortgage loans
during the most  recently  completed  calendar  year and (ii) on 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 of 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,  misrepresentations,  bad faith, fraud
or negligence  or, in the case of the Master  Servicer or Special  Servicer,  if
any,  a breach of the  servicing  standards  set forth in the  Agreement  in the
performance of its duties or by reason of negligent disregard of its obligations
and duties  thereunder.  The Agreement will further  provide that the Depositor,
the Master Servicer,  the Special Servicer,  if any, and any partner,  director,
officer,  employee or agent of the Depositor,  the Master Servicer,  the Special
Servicer,  if any (and of any  general  partner  thereof),  will be  entitled to
indemnification by the Trust Fund for any loss, liability or expense incurred in
connection with any legal action relating to the Agreement or the  Certificates,
other than any loss,  liability or expense  incurred by reason of its respective
willful misfeasance,

                                  30

<PAGE>



misrepresentation,  bad faith, fraud or negligence or, in the case of the Master
Servicer or the Special Servicer, if any, a breach of the servicing standard set
forth in the Agreement in the  performance of duties  thereunder or by reason of
negligent  disregard of its respective  obligations and duties  thereunder.  Any
loss resulting from such  indemnification  will reduce amounts  distributable to
Certificateholders. The Prospectus Supplement will specify any variations to the
foregoing required by the Rating Agencies rating Certificates of a Series.

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


      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
Supplement 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

                                  31

<PAGE>



Supplement. Any resignation and removal of the Trustee, and the
appointment of a successor Trustee, will not become effective until
acceptance of such appointment by the successor Trustee.

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

Events of Default


      Events of  default  with  respect to the Master  Servicer  or the  Special
Servicer,  if any,  as  applicable  (each,  an  "Event  of  Default")  under the
Agreement for each Series will consist of, in summary  form,  (i) any failure by
the Master Servicer or the Special Servicer,  if any, to remit to the Collection
Account or any  failure  by the  Master  Servicer  to remit to the  Trustee  for
deposit  into the  Distribution  Account  any amount  required to be so remitted
pursuant to the  Agreement;  (ii) any failure by the Master  Servicer or Special
Servicer, as applicable,  duly to observe or perform in any material respect any
of its other  covenants or  agreements or the breach of its  representations  or
warranties  (which breach  materially and adversely affects the interests of the
Certificateholders, the Trustee, the Master Servicer or the Special Servicer, if
any, with respect to any Mortgage Loan) under the Agreement,  which in each case
continues  unremedied  for 30 days after the  giving of  written  notice of such
failure to the Master Servicer or the Special  Servicer,  as applicable,  by the
Depositor or the Trustee, or to the Master Servicer or Special Servicer, if any,
the Depositor and the Trustee by the holders of Certificates  evidencing  Voting
Rights of at least 25% of any affected Class;  (iii)  confirmation in writing by
any of the Rating Agencies that the then current rating assigned to any Class of
Certificates  would be  withdrawn,  downgraded  or  qualified  unless the Master
Servicer or Special Servicer, as applicable,  is removed; (iv) certain events of
insolvency,  readjustment  of debt,  marshalling  of assets and  liabilities  or
similar  proceedings  and certain actions by, on behalf of or against the Master
Servicer or Special  Servicer,  as  applicable,  indicating  its  insolvency  or
inability to pay its  obligations;  or (v) any failure by the Master Servicer to
make a required advance. The related Prospectus Supplement may provide for other
Events  of  Default  to the  extent  required  by  the  Rating  Agencies  rating
Certificates of a Series.

Rights Upon Event of Default

      As long as an Event of Default remains unremedied, the Trustee may, and at
the  written  direction  of the holders of  Certificates  entitled to 25% of the
aggregate  Voting Rights of all Certificates  will,  terminate all of the rights
and obligations of the Master Servicer or Special Servicer,  as the case may be.
Notwithstanding  the foregoing,  upon any  termination of the Master Servicer or
the Special Servicer, as applicable,  under the Agreement the Master Servicer or
the Special Servicer, as applicable, will continue to be entitled to receive all
accrued and unpaid servicing  compensation through the date of termination plus,
in the case of the  Master  Servicer,  all  advances  and  interest  thereon  as
provided in the Agreement.


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


      On and after the date of  termination,  the  Trustee  will  succeed to all
authority  and  power  of the  Master  Servicer  or  the  Special  Servicer,  as
applicable,  under the  Agreement  and will be entitled to similar  compensation
arrangements  to  which  the  Master  Servicer  or  the  Special  Servicer,   as
applicable,  would have been entitled.  If the Trustee is unwilling or unable so
to act, or if the holders of Certificates evidencing a majority of the aggregate
Voting  Rights  so  request  or if the  Trustee  is not  rated in one of its two
highest  long-term  unsecured  debt  rating  categories  by each  of the  Rating
Agencies rating the  Certificates of such Series,  the Trustee must appoint,  or
petition  a  court  of  competent   jurisdiction  for  the  appointment  of,  an
established mortgage loan servicing  institution,  the appointment of which will
not result in the downgrading,

                                  32

<PAGE>



withdrawal or  qualification of the rating or ratings then assigned to any Class
of  Certificates  as  evidenced  in writing  by each  Rating  Agency  rating the
Certificates  of such Series,  to act as successor to the Master Servicer or the
Special Servicer, as applicable,  under the Agreement. Pending such appointment,
the Trustee will be obligated to act in such capacity.  The Trustee and any such
successor  may agree upon the  servicing  compensation  to be paid,  which in no
event may be greater than the compensation payable to the Master Servicer or the
Special Servicer, as the case may be, under the Agreement.


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

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

                          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.



                                  33

<PAGE>



Subordinate Certificates

      If so specified in the related Prospectus Supplement,  one or more Classes
of a Series may be  Subordinate  Certificates.  If so  specified  in the related
Prospectus  Supplement,  the rights of the holders of  subordinate  Certificates
(the  "Subordinate  Certificates")  to receive  distributions  of principal  and
interest  from  the  Distribution  Account  on any  Distribution  Date  will  be
subordinated to such rights of the holders of senior  Certificates  (the "Senior
Certificates") to the extent specified in the related Prospectus Supplement.  In
addition,  subordination  may be effected by the  allocation  of losses first to
Subordinate   Certificates  in  reduction  of  the  principal  balance  of  such
Certificates  until the principal  balance thereof is reduced to zero before any
losses are allocated to Senior Certificates. The Agreement may require a trustee
that  is not  the  Trustee  to be  appointed  to act on  behalf  of  holders  of
Subordinate Certificates.

      A Series  may  include  one or more  Classes of  Subordinate  Certificates
entitled to receive cash flows  remaining  after  distributions  are made to all
other Classes designated as being senior thereto. Such right to receive payments
will  effectively  be  subordinate  to the  rights  of  holders  of such  senior
designated  Classes  of  Certificates.  A Series  may also  include  one or more
Classes of Subordinate  Certificates  that will be allocated losses prior to any
losses being  allocated to Classes of  Subordinate  Certificates  designated  as
being senior thereto. If so specified in the related Prospectus Supplement,  the
subordination  of a Class may apply only in the event of (or may be limited  to)
certain  types of losses  not  covered by  insurance  policies  or other  Credit
Enhancement,  such as losses arising from damage to property securing a Mortgage
Loan not covered by standard hazard insurance policies.


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


                                  34

<PAGE>




      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  Master  Servicer  as  additional  servicing
compensation,  and any loss resulting from such  investment will be borne by the
Master  Servicer.  The Reserve  Fund, if any, for a Series will be a part of the
Trust  Fund only if the  related  Prospectus  Supplement  so  specifies.  If the
Reserve  Fund is not a part of the Trust Fund,  the right of the Trustee to make
draws on the Reserve Fund will be an asset of the Trust Fund.


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


Cross-Support Features

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

Certificate Guarantee Insurance

      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

                                  35

<PAGE>



default  to the extent a related  Mortgage  Loan is not  covered by any  primary
mortgage insurance policy. The amount and terms of any such coverage will be set
forth in the Prospectus Supplement.

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

Surety Bonds

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

Fraud Coverage

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

Mortgagor Bankruptcy Bond

      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 a general summary of the material legal
aspects of mortgage  loans.  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 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

                                  36

<PAGE>



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" below. 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. In a case where
the borrower is a land trust,  there would be an additional  party because legal
title to the property is held by a land trustee under a land trust agreement for
the benefit of the borrower.  At origination of a mortgage loan involving a land
trust,  the borrower may execute a separate  undertaking to make payments on the
mortgage  note.  In no event  is the  land  trustee  personally  liable  for the
mortgage note obligation. 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 loans secured by mortgages.


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

Personalty


      Certain  types of mortgaged  properties,  such as nursing  homes,  hotels,
motels and industrial  plants,  are likely to derive a significant part of their
value  from  personal  property  that  does  not  constitute   "fixtures"  under
applicable state real property law, and hence,  would not be subject to the lien
of a mortgage. Such property is generally pledged or assigned as security to the
mortgagee  under the Uniform  Commercial  Code ("UCC").  In order to perfect its
security  interest  therein,  the  mortgagee  generally  must file UCC financing
statements  and,  to  maintain  perfection  of  such  security  interest,   file
continuation  statements generally every five years. In certain cases,  Mortgage
Loans secured in part by personal  property may be included in a Trust Fund even
if the security  interest in such  personal  property  was not  perfected or the
requisite UCC filings were allowed to lapse.


                                  37

<PAGE>



Installment Contracts

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

      The method of enforcing the rights of the mortgagee  under an  Installment
Contract  varies on a  state-by-state  basis  depending upon the extent to which
state courts are willing or able to enforce the  Installment  Contract  strictly
according to its terms.  The terms of Installment  Contracts  generally  provide
that upon a default by the  mortgagor,  the mortgagor  loses his or her right to
occupy the property,  the entire indebtedness is accelerated and the mortgagor's
equitable  interest  in the  property  is  forfeited.  The  mortgagee  in such a
situation  does not have to foreclose in order to obtain title to the  property,
although in some cases both a quiet title  action to clear title to the property
(if the  mortgagor  has  recorded  notice of the  Installment  Contract)  and an
ejectment  action to  recover  possession  may be  necessary.  In a few  states,
particularly  in cases of a default  during  the early  years of an  Installment
Contract,  ejectment of the mortgagor and a forfeiture of his or her interest in
the property  will be permitted.  However,  in most states,  laws  (analogous to
mortgage  laws)  have been  enacted  to  protect  mortgagors  under  Installment
Contracts from the harsh consequences of forfeiture.  These laws may require the
mortgagee to pursue a judicial or  nonjudicial  foreclosure  with respect to the
property,  give the  mortgagor a notice of default and some grace period  during
which the  Installment  Contract  may be  reinstated  upon full  payment  of the
default  amount.  Additionally,   the  mortgagor  may  have  a  post-foreclosure
statutory  redemption right, and, in some states, a mortgagor with a significant
equity  investment  in the property may be permitted to share in the proceeds of
any sale of the property  after the  indebtedness  is repaid or may otherwise be
entitled to a prohibition of the enforcement of the forfeiture clause.


Junior Mortgages; Rights of Senior Mortgagees or Beneficiaries

      Some of the  Mortgage  Loans may be secured by junior  mortgages  that are
subordinate  to  senior   mortgages  held  by  other  lenders  or  institutional
investors.  In such  cases,  the  rights of the Trust  Fund (and  therefore  the
Certificateholders),  as mortgagee under a junior mortgage,  will be subordinate
to those of the mortgagee under the senior mortgage,  including the prior rights
of the senior  mortgagee to: (i) receive rents,  hazard  insurance  proceeds and
condemnation proceeds; and (ii) cause the property securing the Mortgage Loan to
be sold upon the  occurrence  of a default  under the senior  mortgage,  thereby
extinguishing  the lien of the junior  mortgage,  unless the Master  Servicer or
Special Servicer, if applicable, either asserts such subordinate interest in the
related  property in the  foreclosure  of the senior  mortgage or satisfies  the
defaulted  senior loan. As discussed  more fully below,  in many states a junior
mortgagee may satisfy a defaulted  senior loan in full, or may cure such default
and bring the senior loan current,  in either event adding the amounts  expended
to the balance due on the junior loan. Absent a provision in the senior mortgage
or the existence of a recorded  request for notice 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

                                  38

<PAGE>



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 procee ding  purporting to affect the property or the rights of the mortgagee
under the  mortgage.  Upon a failure of the  mortgagor  to perform  any of these
obligations, the mortgage typically provides the mortgagee the option to perform
the obligation  itself,  with the mortgagor  agreeing to reimburse the mortgagee
for any sums  expended by the  mortgagee in  connection  therewith.  All sums so
expended by the mortgagee also typically become part of the indebtedness secured
by the mortgage.  The form of mortgage used by many  institutional  lenders also
typically  requires the  mortgagor to obtain the consent of the  mortgagee as to
all actions affecting the mortgaged property, including, without limitation, all
leasing  activities  (including new leases and  termination or  modification  of
existing  leases),  any  alterations,   modifications  or  improvements  to  the
buildings and other  improvements  forming a part of the mortgaged  property and
all property management  activities  affecting the mortgaged property (including
new  management or leasing  agreements or any  termination  or  modification  of
existing management or leasing agreements). Tenants will often refuse to execute
a lease unless the mortgagee executes a written agreement with the tenant not to
disturb the tenant's possession of its premises in the event of a foreclosure. A
senior mortgagee may refuse to consent to matters approved by a junior mortgagee
with the  result  that the value of the  security  for the  junior  mortgage  is
diminished. For example, a senior mortgagee may decide not to approve a lease or
refuse to grant to a tenant such a non-disturbance  agreement.  If, as a result,
the  lease  is  not  executed,  the  value  of  the  mortgaged  property  may be
diminished.


Foreclosure


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

                                  39

<PAGE>



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  conducted  in a court  having  jurisdiction  over a  Mortgaged  Property
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. If the mortgage covered the tenant's  interest in
a lease and leasehold estate,  the purchaser will acquire such tenant's interest
subject  to the  tenant's  obligations  under the lease to pay rent and  perform
other covenants contained therein.

      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 a notice of sale 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. A notice of
sale must be posted in a public  place  and,  in most  states,  published  for a
specified  period of time in one or more  newspapers.  The  mortgagor  or junior
lienholder may then have the right,  during a  reinstatement  period required in
some states,  to cure the default by paying the entire  actual amount in arrears
(without  regard to the  acceleration  of the  indebtedness),  plus the lender's
costs and expenses (in some states,  limited to  reasonable  costs and expenses)
incurred in enforcing the obligation.  Generally,  state law controls the amount
of  foreclosure  expenses  and  costs,  including  attorneys'  fees which may be
recovered  by a  mortgagee.  In  other  states,  the  mortgagor  or  the  junior
lienholder  is not  provided a period to  reinstate  the loan,  but has only the
right to pay off the entire debt to prevent the foreclosure sale. 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. In case of foreclosure under a mortgage
or a deed of trust, the sale by the referee or other designated  official or the
trustee is often a public sale.  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

                                  40

<PAGE>



United  States Court of Appeals for the Fifth  Circuit in Durrett v.  Washington
National Insurance Company and other decisions that have followed its reasoning.
The  court in  Durrett  held  that  even a  non-collusive,  regularly  conducted
foreclosure sale was a fraudulent transfer under the federal Bankruptcy Code, as
amended from time to time (11 U.S.C.) (the "Bankruptcy  Code"),  and, therefore,
could be rescinded in favor of the bankrupt's  estate,  if: (i) the  foreclosure
sale was held while the debtor was insolvent and not more than one year prior to
the  filing  of the  bankruptcy  petition;  and  (ii)  the  price  paid  for the
foreclosed  property  did  not  represent  "fair   consideration"   ("reasonably
equivalent value" under the Bankruptcy Code).  Although the reasoning and result
of Durrett in respect of the  Bankruptcy  Code was rejected by the United States
Supreme Court in May 1994,  the case could  nonetheless be persuasive to a court
applying a state fraudulent  conveyance law that has provisions similar to those
construed in Durrett.  Furthermore, a bankruptcy trustee or debtor in possession
could  possibly  avoid a  foreclosure  sale by electing  to proceed  under state
fraudulent  conveyance law, and the period of time for which a foreclosure  sale
could be subject to avoidance under such law is often greater than one year. For
these reasons,  it is common for the mortgagee to purchase the property from the
trustee,  referee  or  other  designated  official  for an  amount  equal to the
outstanding principal amount of the secured indebtedness,  together with accrued
and unpaid  interest and the  expenses of  foreclosure,  in which event,  if the
amount bid by the  mortgagee  equals the full amount of such debt,  interest and
expenses,  the secured  debt would be  extinguished,  or for a lesser  amount in
order to preserve its right to seek a  deficiency  judgment if such is available
under state law and under the terms of the Mortgage Loan documents.  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.  There  may  also be  state
transfer taxes due and payable upon obtaining such properties at foreclosure and
such taxes  could be  substantial.  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.

      The holder of a junior  mortgage that  forecloses on a mortgaged  property
does so  subject  to senior  mortgages  and any other  prior  liens,  and may be
obliged to keep senior  mortgage loans current in order to avoid  foreclosure of
its  interest in the  property.  In  addition,  if the  foreclosure  of a junior
mortgage  triggers the  enforcement  of a  "due-on-sale"  clause  contained in a
senior  mortgage,  the junior mortgagee could be required to pay the full amount
of the senior mortgage indebtedness or face foreclosure.

      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

                                  41

<PAGE>



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.  In addition,  some states may have statutory  protection such as the
right  of the  borrower  to  reinstate  mortgage  loans  after  commencement  of
foreclosure proceedings but prior to a foreclosure sale.


      Under the REMIC Regulations and the related Agreement, the Master Servicer
or  Special  Servicer,  if any,  may be  permitted  (and in  some  cases  may be
required) to hire an  independent  contractor to operate any REO  Property.  The
costs of such  operation may be  significantly  greater than the costs of direct
operation by the Master Servicer or Special Servicer,  if any. See "SERVICING OF
THE MORTGAGE LOANS--Collections and Other Servicing Procedures."


      Rights of  Redemption.  The  purposes of a  foreclosure  are to enable the
mortgagee to realize upon its security and to bar the mortgagor, and all persons
who have an interest in the property that is  subordinate  to the mortgage being
foreclosed,  from any exercise of their "equity of redemption."  The doctrine of
equity of redemption provides that, until the property covered by a mortgage has
been sold in accordance with a properly conducted foreclosure sale, those having
an interest that is subordinate to that of the foreclosing  mortgagee 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.  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.
Whether the mortgagee has any rights to recover these  expenses from a mortgagor
who redeems the property depends on the applicable state statute. 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

                                  42

<PAGE>



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.

      Cross-Collateralization.  Certain of the Mortgage  Loans may be secured by
more than one  mortgage  covering  properties  located  in more than one  state.
Because of various state laws  governing  foreclosure or the exercise of a power
of sale and because, in general,  foreclosure actions are brought in state court
and the  courts of one state  cannot  exercise  jurisdiction  over  property  in
another state, it may be necessary upon a default under such a loan to foreclose
on the related  mortgages in a particular  order rather than  simultaneously  in
order to ensure that the lien of the mortgages is not impaired or released.

      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

                                  43

<PAGE>



Bankruptcy  Code  virtually  all  actions  (including  foreclosure  actions  and
deficiency  judgment   proceedings)  related  to  the  "bankrupt"  borrower  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 scheduled  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  effected the curing of a mortgage  loan
default by paying arrearages over a number of years. A bankruptcy court may also
permit a debtor to  de-accelerate  a secured loan and to reinstate the loan even
though the mortgagee had accelerated such loan and final judgment of foreclosure
had been  entered  in state  court  (provided  no sale of the  property  had yet
occurred) prior to the filing of the debtor's petition,  even if the full amount
due  under  the  original  loan is never  repaid.  Other  types  of  significant
modifications  to the terms of the mortgage may be acceptable to the  bankruptcy
court, often depending on the particular facts and circumstances of the specific
case.

      Federal  bankruptcy law may also interfere with or affect the ability of a
mortgagee to enforce an assignment of rents and leases or a security interest in
hotel or nursing home 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 or nursing  home  revenues.  Rents or hotel or
nursing  home  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 or  nursing  home  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

                                  44

<PAGE>



petition and the date that the lease is assumed or rejected. Although the lessee
is  obligated  to  make  all  lease  payments  currently  with  respect  to  the
post-petition period, there is a risk that such payments will not be made due to
the lessee's poor financial condition. If the lease is rejected, the lessor will
be treated as an  unsecured  creditor  with respect to its claim for damages for
termination  of the lease,  and the lessor  must  relet the  mortgaged  property
before the flow of lease  payments  will  recommence.  In addition,  pursuant to
Section 502(b)(6) of the Bankruptcy Code, a lessor's damages for lease rejection
are limited.

      In a bankruptcy  or similar  proceeding,  action may be taken  seeking the
recovery, as a preferential  transfer, of certain payments made by the mortgagor
under the related  Mortgage Loan to the Trust Fund.  Payments on long-term  debt
may be  protected  from  recovery  as  preferences  if they are  payments in the
ordinary  course of business  made on debts  incurred in the ordinary  course of
business.  Whether any  particular  payment would be protected  depends upon the
facts  specific to a particular  transaction.  If a Mortgage  Loan  includes any
guaranty,  and the guaranty  waives any rights of subrogation  or  contribution,
then certain payments by the mortgagor to the Trust Fund also may be avoided and
recovered as fraudulent conveyances.


      A trustee in bankruptcy or a debtor in possession or various creditors who
extend credit after a case is filed,  in some cases,  may be entitled to collect
costs and expenses in  preserving  or selling the  mortgaged  property  ahead of
payment to the mortgagee.  In certain circumstances,  a trustee in bankruptcy or
debtor in  possession  may have the power to grant liens senior to or pari passu
with the lien of a mortgage, and analogous state statutes and general principles
of  equity  may also  provide  a  mortgagor  with  means  to halt a  foreclosure
proceeding  or sale and enforce a  restructuring  of a mortgage  loan on terms a
mortgagee would not otherwise accept.


      A trustee in bankruptcy or a debtor in possession, in some cases, also may
be entitled to subordinate  the lien created by the mortgage loan to other liens
or the claims of general unsecured creditors.  Generally, this requires proof of
"unequitable  conduct" by the mortgagee.  However,  various courts have expanded
the grounds for equitable subordination to apply to various non-pecuniary claims
for such  items as  penalties  and fines.  A court may find that any  prepayment
charge,  various late  payment  charges and other  claims by  mortgagees  may be
subject to equitable subordination on these grounds.


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

Environmental Risks


      Real  property  pledged  as  security  to a  mortgagee  may be  subject to
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  or  have  been  built  with or  contain  asbestos-containing
material  or  other  indoor   pollutants.   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;  (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;  or (iv) the
inability to sell the related Mortgage Loan in the secondary market or lease the
property to potential tenants. In certain circumstances,

                                  45

<PAGE>



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 certain  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.


      Under certain  circumstances,  it is possible that  environmental  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. Excluded from CERCLA's definition of "owner"
or "operator", however, is a person "who without participating in the management
of the facility,  holds  indicia of ownership  primarily to protect his security
interest." This is known as the "secured creditor exemption." Judicial decisions
interpreting the secured creditor exemption had varied widely, and one decision,
United  States v. Fleet Factors  Corp.,  901 F.2d 1550 (11th Cir.  1990),  cert.
denied, 498 U.S. 1046 (1991), had indicated that a lender's mere power to affect
and influence a borrower's  operations  might be sufficient to lead to liability
on  the  part  of  the  lender.  However,  on  September  30,  1996,  the  Asset
Conservation,  Lender Liability,  and Deposit  Insurance  Protection Act of 1996
(the "Lender  Liability Act") became law. The Lender Liability Act clarifies the
secured  creditor  exemption to impose  liability  only on a secured  lender who
exercises  control  over  operational  aspects  of  the  facility  and  thus  is
"participating in management." A number of  environmentally  related  activities
before the loan is made and during its pendency,  as well as "workout"  steps to
protect a security interest, are identified as permissible to protect a security
interest without triggering liability.  The Lender Liability Act also identifies
the circumstances in which foreclosure and post-foreclosure  activities will not
trigger CERCLA liability.

      The Lender Liability Act also amends the Solid Waste Disposal Act to limit
the  liability of lenders  holding a security  interest for costs of cleaning up
contamination from underground storage tanks.  However, the Lender Liability Act
has no effect on state  environmental  laws  similar  to CERCLA  that may impose
liability on mortgagees and other persons, and not all of those laws provide for
a secured  creditor  exemption.  Liability under many of these federal and state
laws  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.


      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

                                  46

<PAGE>



both, and uncertainty  exists as to what kind of  environmental  site assessment
must be performed in order to qualify for the defense.


      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 Materials for which some investigation,
remediation or clean-up action could be required or that it would be in the best
economic  interest of the Trust Fund to take such  actions  with respect to such
Mortgaged Property.  This requirement  effectively  precludes enforcement of the
security for the related Note until a satisfactory  environmental  assessment is
obtained and/or any required  remedial action is taken.  This  requirement  will
reduce  the  likelihood  that a given  Trust  Fund will  become  liable  for any
environmental  conditions affecting a Mortgaged Property,  but will make it more
difficult  to realize on the security  for the  Mortgage  Loan.  There can be no
assurance that any environmental  assessment  obtained by the Master Servicer or
the Special Servicer, if any, will detect all possible environmental  conditions
or that the other  requirements of the Agreement,  even if fully observed by the
Master Servicer or the Special  Servicer,  if any, will in fact insulate a given
Trust Fund from liability for environmental conditions.

      "Hazardous  Materials" are generally  defined as any  dangerous,  toxic or
hazardous  pollutants,  chemicals,  wastes  or  substances,  including,  without
limitation,  those so identified  pursuant to CERCLA or any other  environmental
laws now existing, and specifically including, without limitation,  asbestos and
asbestos-containing  materials,  polychlorinated biphenyls, radon gas, petroleum
and petroleum products, urea formaldehyde and any substances classified as being
"in inventory,"  "usable work in process" or similar  classification that would,
if classified as unusable, be included in the foregoing definition.

      If a mortgagee is or becomes  liable for clean-up  costs,  it may bring an
action for contribution  against the current owners or operators,  the owners or
operators  at the time of  on-site  disposal  activity  or any  other  party who
contributed  to the  environmental  hazard,  but such persons or entities may be
without substantial assets,  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.  Accordingly,  it is possible  that such costs could
become  a   liability   of  the  Trust   Fund  and   occasion   a  loss  to  the
Certificateholders.  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.

      Other  environmental  laws  that  may  affect  the  value  of a  mortgaged
property,  or impose cleanup costs or  liabilities,  including  those related to
asbestos, radon, lead paint and underground storage tanks.

      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

                                  47

<PAGE>



ACMs and may allow third  parties to seek  recovery  from owners or operators of
real  properties  for  personal  injuries  associated  with  such  releases.  In
addition, federal law requires that building owners inspect their facilities for
ACMs and presumed  ACMs  (consisting  of thermal  system  insulation,  surfacing
materials and asphalt and vinyl flooring in buildings constructed prior to 1981)
and  transfer  all  information  regarding  ACMs  and  presumed  ACMs  in  their
facilities to successive owners.

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

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

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

Enforceability of Certain Provisions

      Default Interest;  Late Charges; and Prepayment Fees. Some of the Mortgage
Loans may contain  provisions  requiring  the  mortgagor  to pay late charges or
additional  interest  if  required  payments  are not timely  made,  and in some
circumstances,  may prohibit  payments for a specified  period and/or  condition
prepayments upon the mortgagor's payment of prepayment fees or yield maintenance
penalties. 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"
below.


                                  48

<PAGE>



      Due-on-Sale   Provisions.    The   enforceability   of   due-on-sale   and
due-on-encumbrance  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 under
applicable state law. However, the Garn-St.  Germain Depository Institutions Act
of  1982  (the  "Garn-St.   Germain  Act"),   which  generally   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 have exercised their authority to regulate the enforceability
of such clauses  with respect to mortgage  loans that were:  (i)  originated  or
assumed during the "window  period" under the Garn-St.  Germain Act, which ended
in all cases not later than October 15,  1982;  and (ii)  originated  by lenders
other than  national  banks,  federal  savings  institutions  or federal  credit
unions. The Federal Home Loan Mortgage Corporation has taken the position in its
published  mortgage  servicing  standards that, out of a total of eleven "window
period states," five states (Arizona, Michigan,  Minnesota, New Mexico and Utah)
have enacted statutes extending,  on various terms and for varying periods,  the
prohibition  on  enforcement  of  due-on-sale  clauses  with  respect to certain
categories of loans that were  originated or assumed during the "window  period"
applicable  to such state.  Also,  the  Garn-St.  Germain  Act does  "encourage"
lenders to permit  assumption  of loans at the  original  rate of interest or at
some other rate less than the average of the original rate and the market rates.

      The Agreement for each Series  generally will provide that if any Mortgage
Loan contains a provision in the nature of a "due-on-sale"  clause, which by its
terms  provides  that:  (i) such Mortgage Loan shall (or may at the  mortgagee's
option) become due and payable upon the sale or other transfer of an interest in
the related  Mortgaged  Property or (ii) such  Mortgage  Loan may not be assumed
without the consent of the related mortgagee in connection with any such sale or
other transfer, then, for so long as such Mortgage Loan is included in the Trust
Fund,  the Master  Servicer  or the Special  Servicer,  if any, on behalf of the
Trustee,  shall take such actions as it deems to be in the best  interest of the
Trust Fund in accordance with the servicing standard set forth in the Agreement,
and may waive or enforce any due-on-sale clause contained in the related Note or
Mortgage.

      In addition,  under the federal Bankruptcy Code,  due-on-sale  clauses may
not  be   enforceable   in  bankruptcy   proceedings   and  may,  under  certain
circumstances,  be  eliminated  in any  modified  mortgage  resulting  from such
bankruptcy proceeding.

      Acceleration  on Default.  It is  expected  that the  Mortgage  Loans will
include a "debt-acceleration"  clause, which permits the mortgagee to accelerate
the full debt upon a  monetary  or  nonmonetary  default of the  mortgagor.  The
courts of all states will  enforce such  acceleration  clauses in the event of a
material payment default if appropriate notices of default have been effectively
given.  However,  the  equity  courts  of any state may  refuse to  foreclose  a
mortgage when an acceleration of the indebtedness would be inequitable or unjust
or the circumstances would render the acceleration unconscionable.  Furthermore,
in some states, the mortgagor may avoid foreclosure and reinstate an accelerated
loan by paying only the defaulted amounts and, in certain states,  the costs and
attorneys' fees incurred by the mortgagee in collecting such defaulted payments.


      State  courts  also  are  known  to  apply  various  legal  and  equitable
principles to avoid  enforcement  of the  forfeiture  provisions of  Installment
Contracts.  For example, a mortgagee's  practice of accepting late payments from
the mortgagor may be deemed a waiver of the forfeiture clause. State courts also
may impose equitable grace periods for payment of arrearages or otherwise permit
reinstatement of the Installment Contract following a default. Not infrequently,
if a mortgagor  under an  Installment  Contract  has  significant  equity in the
property,  equitable  principles  will be  applied  to reform or  reinstate  the
Installment  Contract or to permit the  mortgagor to share the  proceeds  upon a
foreclosure sale of the property if the sale price exceeds the debt.


                                  49

<PAGE>



Soldiers' and Sailors' Relief Act


      Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "Relief Act"), a mortgagor who enters military  service  (including
the Army, Navy, Air Force,  Marines,  Coast Guard, members of the National Guard
or any Reserves who are called to active duty status  after the  origination  of
their mortgage loan and officers of the U.S.  Public Health Service  assigned to
duty with the military) after the origination of such mortgagor's  mortgage loan
may not be charged interest (including fees and charges) above an annual rate of
6% during the period of such  mortgagor's  active  duty  status,  unless a court
orders  otherwise upon  application of the mortgagee.  Any shortfall in interest
collections  resulting from the application of the Relief Act, to the extent not
covered by any  applicable  Credit  Enhancement,  could  result in losses to the
holders of the  Certificates.  In addition,  the Relief Act imposes  limitations
that would impair the ability of the Master Servicer or the Special Servicer, if
any, to foreclose on an affected Mortgage Loan during the mortgagor's  period of
active duty status and, under certain circumstances,  during an additional three
months  thereafter.  Thus,  in the  event  that such a  Mortgage  Loan goes into
default,  there may be delays and losses  occasioned by the inability to realize
upon the Mortgaged Property in a timely fashion.  Because the Relief Act applies
to mortgagors who enter  military  service  (including  reservists who are later
called to active  duty) after  origination  of the  related  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,
but may exclude payments in the form of "reimbursement of foreclosure  expenses"
or other charges found to be distinct from "interest".  If, however,  the amount
charged  for the use of the  money  loaned  is  found to  exceed  a  statutorily
established  maximum rate,  the form  employed and the degree of overcharge  are
both immaterial.  Statutes differ in their provision as to the consequences of a
usurious  loan.  One type of statute  requires  the  mortgagee  to  forfeit  the
interest above the applicable limit or imposes a specified  penalty.  Under this
statutory scheme,  the mortgagor may have the recorded mortgage or deed of trust
cancelled  upon  paying its debt with  lawful  interest,  or the  mortgagee  may
foreclose,  but only for the debt plus lawful interest,  in either case, subject
to any applicable credit for excessive interest collected from the mortgagor and
any penalty owed by the  mortgagee.  A second type of statute is more severe.  A
violation  of  this  type  of  usury  law  results  in the  invalidation  of the
transaction,  thereby  permitting the mortgagor to have the recorded mortgage or
deed of trust  cancelled  without any payment and prohibiting the mortgagee from
foreclosing.


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

Alternative Mortgage Instruments


      Alternative  mortgage  instruments,  including  adjustable  rate  mortgage
loans,  originated by non-federally  chartered  lenders have  historically  been
subjected to a variety of restrictions. Such restrictions differed from state to
state, resulting in difficulties in determining whether a particular alternative
mortgage  instrument  originated by a  state-chartered  lender was in compliance
with  applicable law. These  difficulties  were  alleviated  substantially  with
respect  to  residential  (including  multifamily,  but  not  other  commercial)
mortgage  loans as a result  of the  enactment  of  Title  VIII of the  Garn-St.
Germain Act ("Title VIII"). Title VIII

                                  50

<PAGE>



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.

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

                                  51

<PAGE>



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.


      The  Internal  Revenue  Code of 1986,  as  amended,  provides  priority to
certain  tax  liens  over  the  lien of a  mortgage.  In  addition,  substantive
requirements  are imposed on mortgagees in connection  with the  origination and
servicing  of  mortgage  loans  by  numerous  federal  and some  state  consumer
protection  laws.  These laws  include the federal  Truth-in-Lending  Act,  Real
Estate  Settlement  Procedures  Act, Equal Credit  Opportunity  Act, Fair Credit
Billing Act, Fair Credit Reporting Act, and related statutes. These federal laws
impose specific statutory  liabilities upon lenders who originate mortgage loans
and who fail to comply  with the  provisions  of the law.  In some  cases,  this
liability may affect assignees of the mortgage loans.

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 risks to
mortgagees  in that:  (i) such  properties  are typically  operated  pursuant to
franchise,  management  and operating  agreements  that may be terminable by the
franchisor,  manager or operator;  and (ii) the  transferability  of  operating,
liquor and other licenses to the entity acquiring such properties either through
purchase or foreclosure is subject to the vagaries of local law requirements. In
addition,  mortgaged properties that are multifamily  residential  properties or
cooperatively owned multifamily  properties may be subject to rent control laws,
which  could  impact  the  future  cash  flows  of such  properties.  See  "RISK
FACTORS--Risks Associated with Lending on Income Producing Properties."


Criminal Forfeitures

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

                                  52

<PAGE>



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.  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.  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 focuses  primarily upon investors who will hold  Certificates
as "capital assets" (generally, property held for investment) within the meaning
of Section 1221 of the Code,  but much of the  discussion is applicable to other
investors as well.  Potential  purchasers of Certificates are advised to consult
their own tax advisers concerning the state or local tax consequences to them of
the  purchase,  holding  and  disposition  of  Certificates  or the  federal tax
consequences to them resulting from their individual  circumstances or status or
resulting from their being subject to special treatment under the federal income
tax laws.

Taxation of the REMIC and its Certificate 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

                                  53

<PAGE>



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  minimus  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  minimus  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
minimus 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 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. For purposes of this
opinion,  where  the  applicable  Prospectus  Supplement  provides  for a  fixed
retained yield with respect to the Mortgaged  Properties  underlying a Series of
Certificates,  references to the Mortgaged Properties will be deemed to refer to
that portion of the Mortgaged  Properties  held by the Trust Fund which does not
include the fixed retained yield.

      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
("IRS").


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

      Unless otherwise stated in the related Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  any prohibited  transactions  tax,
contributions tax, tax on "net income from foreclosure

                                  54

<PAGE>



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.


      Status of REMIC Certificates.  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.  REMIC Certificates held by a regulated investment company
will not constitute  "government  securities" within the meaning of Code Section
851(b)(4)(A)(i).  REMIC Certificates held by certain financial institutions will
constitute  an  "evidence  of  indebtedness"  within the meaning of Code Section
682(c)(i).


      It is possible that various  reserves or funds will reduce the  proportion
of REMIC assets that qualify under the standards described above.

      Tiered REMIC Structures.  For certain Series of Certificates,  two or more
separate elections may be made to treat designated portions of the related Trust
Fund as REMICs  ("Tiered  REMICs")  for federal  income tax  purposes.  Upon the
issuance  of any such  Series of  Certificates,  counsel to the  Depositor  will
deliver its opinion generally to the effect that,  assuming  compliance with all
provisions  of the related  Agreement,  the Tiered REMICs will each qualify as a
REMIC and the  Certificates  issued by the Tiered REMICs,  will be considered to
evidence  ownership  of Regular  Certificates  or Residual  Certificates  in the
related REMIC within the meaning of the REMIC Regulations of the Code.

      Solely for  purposes  of  determining  whether  the  Certificates  will be
"qualifying  real property loans" under Section 593(d) of the Code, "real estate
assets"  within  the  meaning  of  Section  856(c)(5)(A)  of the Code and "loans
secured by an interest in real  property"  under Section  7701(a)(19)(C)  of the
Code, and whether

                                  55

<PAGE>



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 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
minimus amount determined under the Code.


      Under a de minimus rule, OID on a Regular  Certificate  will be considered
to be zero if such  OID is less  than  .25% of the  stated  redemption  price at
maturity of the Regular Certificate  multiplied by the weighted average maturity
of the Regular Certificate.  Although not specifically addressed by regulations,
it is assumed that the schedule of  distributions  used in determining  weighted
average  maturity  should  be based on the  assumed  rate of  prepayment  of the
Mortgage  Loans and the  anticipated  reinvestment  rate, if any relating to the
Regular Certificates (the "Prepayment  Assumption").  The Prepayment  Assumption
with  respect  to a Series  of  Regular  Certificates  will be set  forth in the
related Prospectus Supplement.  The holder of a Regular Certificate includes any
de minimus OID in income pro rata as stated principal payments are received.

      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.  The
stated  redemption  price  at  maturity  is  the  sum  of  all  payments  on the
Certificate other than any "Qualified Stated Interest" payments.

      If the interval between the issue date and the first  Distribution Date on
a  Regular   Certificate  is  longer  than  the  interval   between   subsequent
Distribution  Dates (and  interest paid on the first  Distribution  Date is less
than  would  have been  earned if the  stated  interest  rate  were  applied  to
outstanding  principal  during each day in such  interval),  the stated interest
distributions  on  such  Regular  Certificate   technically  do  not  constitute
qualified stated interest.  In such case a special rule, applying solely for the
purpose of  determining  whether OID is de minimus,  provides  that the interest
shortfall  for the long first period  (i.e.,  the interest  that would have been
earned if interest had been paid on the first Distribution Date for each day the
Regular  Certificate was  outstanding) is treated as made at a fixed rate if the
value of the rate on which the  payment  is based is  adjusted  in a  reasonable
manner to take into  account  the length of the  interval.  Regular  Certificate
holders  should  consult their own tax advisors to determine the issue price and
stated redemption price at maturity of a Regular Certificate.

                                  56

<PAGE>



      Qualified stated interest is interest that is  unconditionally  payable at
least annually  during the entire term of the Certificate at either (a) a single
fixed rate that  appropriately  takes into  account  the length of the  interval
between payments or (b) the current values of (i) a single  "qualified  floating
rate" or (ii) a single  "objective  rate"  (each a "Single  Variable  Rate").  A
"current  value" is the value of a  variable  rate on any day that is no earlier
than three months prior to the first day on which that value is in effect and no
later than one year following that day. A qualified  floating rate is a rate the
variations  in which  reasonably  can be  expected  to  measure  contemporaneous
variations  in the cost of newly  borrowed  funds in the  currency  in which the
Regular Certificate is denominated (e.g.,  LIBOR). Such a rate remains qualified
even though it is multiplied by a fixed,  positive  multiple not exceeding 1.35,
increased or decreased by a fixed rate, or both.  Certain  combinations of rates
constitute a single qualified floating rate,  including (a) interest stated at a
fixed rate for an initial  period of less than one year  followed by a qualified
floating rate, if the value of the qualified  floating rate on the issue date is
intended to approximate  the fixed rate, and (b) two or more qualified  floating
rates that can  reasonably  be  expected to have  approximately  the same values
throughout the term of the Regular  Certificate.  A combination of such rates is
conclusively  presumed to be a single  qualified  floating rate if the values of
all rates on the issue date are within .25  percentage  points of each other.  A
variable  rate that is subject to an interest  rate cap,  floor,  "governor"  or
similar  restriction on rate adjustment may be a qualified floating rate only if
such  restriction  is fixed  throughout  the term of the  instrument,  or is not
reasonably  expected  as of the  issue  date to  cause  the  yield  on the  debt
instrument  to  differ   significantly   from  the  expected  yield  absent  the
restriction.  An objective rate is a rate, other than a qualified floating rate,
determined by a single formula that is fixed  throughout the term of the Regular
Certificate and is based on (i) one or more qualified  floating rates (including
a multiple or inverse of a qualified floating rate); (ii) one or more rates each
of which would be a qualified floating rate for a debt instrument denominated in
a foreign  currency;  (iii) the yield or the changes in the price of one or more
items of "actively  traded"  personal  property  other than stock or debt of the
issuer or a related party, (iv) a combination of rates described in (i), (ii) or
(iii);  or (v)  other  rates  designated  by the  IRS  in the  Internal  Revenue
Bulletin. Each rate described in (i) through (v) 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.  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 (i) 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 (ii)
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

                                  57

<PAGE>



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 prepaid 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.


      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,  OID, de minimus
OID,  market  discount,  de minimus market  discount and unstated  interest,  as
adjusted  by any  premium.  If a holder of a Regular  Certificate  makes such an
election and (i) the Regular  Certificate  has  amortizable  bond  premium,  the
holder is deemed to have made an election to amortize  bond premium with respect
to  all  debt   instruments   having   amortizable   bond   premium   that  such
Certificateholder  owns or acquires or (ii) the Regular  Certificate  has market
discount,  the  holder  is deemed to have made an  election  to  include  market
discount in income  currently for all debt  instruments  having market  discount
acquired during the year of the election or thereafter.  See "--Market  Discount
and Premium"  above.  A holder of a Regular  Certificate  should consult its tax
adviser before making this election.


      A  subsequent  holder of a Regular  Certificate  will also be  required to
include OID in gross income.  If such a holder  purchases a Regular  Certificate
for an amount that exceeds its adjusted  issue price the holder will be entitled
(as will an  initial  holder  who pays more than a Regular  Certificate's  issue
price) to offset such OID by  comparable  economic  accruals of portions of such
excess.

      Interest  Weighted  Certificates.  It is not  clear how  income  should be
accrued  with  respect to Regular  Certificates  the  payments on which  consist
solely or primarily of a specified portion of the interest payments on qualified
mortgages held by the REMIC  ("Interest  Weighted  Certificate").  The Depositor
intends to take the  position  that all of the income  derived  from an Interest
Weighted  Certificate  should be  treated as OID and that the amount and rate of
accrual of such OID should be  calculated  by  treating  the  Interest  Weighted
Certificate as a Compound Interest  Certificate.  However,  the IRS could assert
that income derived from an Interest Weighted  Certificate  should be calculated
as if the  Interest  Weighted  Certificate  were a  Certificate  purchased  at a
premium equal to the excess of the price paid by such  Certificateholder for the
Interest  Weighted  Certificate over its stated principal  amount, if any. Under
this approach,  a  Certificateholder  would be entitled to amortize such premium
only if it has in effect an election  under Section 171 of the Code with respect
to all  taxable  debt  instruments  held by such  holder,  as  described  below.
Alternatively,  the IRS could  assert  that the  Interest  Weighted  Certificate
should be taxable under the final  regulations under Section 1275 governing debt
issued with contingent  principal  payments,  in which case a  Certificateholder
might  recognize  income  at  a  slower  rate  than  if  the  Interest  Weighted
Certificate were treated as a Compound Interest  Certificate.  If the contingent
payment  rules were  applicable  to  Interest  Weighted  Securities  (which,  as
1272(a)(6)  instruments,  are  specifically  excluded  from  the  scope  of  the
contingent payment regulations) income on certain Certificates would be computed
under the  "noncontingent  bond  method."  The  noncontingent  bond method would
generally  apply in a manner similar to the method  prescribed by the Code under
Section  1272(a)(6).  See  "--Variable  Rate  Regular  Securities."  Because  of
uncertainty in the law,  counsel to the Depositor will not render any opinion on
these issues.

                                  58

<PAGE>



      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  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

                                  59

<PAGE>



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)  allocated to such period in relation
to the sum of such interest  together with the remaining  interest as of the end
of such period.  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.  The deferred  portion of such interest expense in any taxable year
generally will not exceed the accrued market discount on the Regular Certificate
for such year.
 Any such deferred  interest expense is, in general,  allowed as a deduction not
later than the year in which the related market discount income is recognized or
the Regular  Certificate  is disposed of. 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. In Revenue Procedure 92- 67, the IRS set forth procedures for taxpayers (1)
electing  under  Code  Section  1278(b)  to include  market  discount  in income
currently,  (2) electing  under rules of Code Section  1276(b) to use a constant
interest rate to determine accrued market discount on a bond where the holder of
the bond is required to  determine  the amount of accrued  market  discount at a
time prior to the holder's  disposition of the bond, and (3) requesting  consent
to revoke an  election  under Code  Section  1278(b).  Purchasers  who  purchase
Regular  Certificates  at a market  discount  should  consult their tax advisors
regarding the elections for recognition of such discount.

      By analogy  to the OID  Regulations,  market  discount  with  respect to a
Regular  Certificate  will be considered  to be zero if such market  discount is
less than 0.25% of the  remaining  stated  redemption  price at maturity of such
Regular  Certificate  multiplied by the weighted average maturity of the Regular
Certificates  {determined as described above under "- Original Issue  Discount"}
remaining  after the date of purchase.  Treasury  regulations  implementing  the
market discount rules have not yet been issued,  and therefore  investors should
consult their own tax advisors  regarding the application of these rules as well
as the advisability of making any of the elections with respect thereto.


      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.


      The  IRS  has  published  proposed   regulations  (the  "Proposed  Premium
Regulations")  covering the amortization of bond premiums.  The Proposed Premium
Regulations  describe the yield method of  amortizing  premium and provided that
the  Regular  Certificate  holder may offset the premium  against  corresponding
interest  income  only as that  income is taken into  account  under the Regular
Certificate holder's method of accounting. For instruments that may be called or
prepaid  prior to  maturity,  a  Regular  Certificate  holder  will be deemed to
exercise  its option and an issuer  will be deemed to  exercise  its  redemption
right in a manner that maximizes the Regular  Certificate  holder's  yield.  The
Proposed Premium Regulations are proposed to

                                  60

<PAGE>



be  effective  for debt  instruments  acquired  on or after 60 days after  final
regulations are issued. A Regular  Certificate holder may elect to amortize bond
premium under the Proposed  Premium  Regulations for the taxable year containing
the effective  date, with the election  applying to all the Regular  Certificate
holder's  debt  instruments  held on the  first  day of the  taxable  year.  The
Proposed  Regulations  are  subject to  further  administrative  actions  before
becoming  effective,  if at  all,  and may be  modified  before  their  becoming
effective.  Purchasers who pay a premium for their Regular  Certificates  should
consult their tax advisors  regarding  the election to amortize  premium and the
method to be employed.

      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 OID 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 1997,  estimated to be $121,200,  or
$60,600,  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.


                                  61

<PAGE>



Sale or Exchange of Regular Certificates

      A  Regular   Interest   Certificateholder's   tax  basis  in  its  Regular
Certificate is the price such holder pays for a Certificate, plus amounts of OID
or market  discount  included  in income and  reduced by any  payments  received
(other than qualified stated interest payments) and any amortized premium.  Gain
or loss recognized on a sale,  exchange or redemption of a Regular  Certificate,
measured  by  the  difference  between  the  amount  realized  and  the  Regular
Certificate's  basis as so  adjusted,  will  generally  be capital gain or loss,
assuming that the Regular Certificate is held as a capital asset. If, however, a
Certificateholder is a bank, thrift or similar institution  described in Section
582 of the Code,  gain or loss realized on the sale or exchange of a Certificate
will be  taxable  as  ordinary  income  or  loss.  In  addition,  gain  from the
disposition of a Regular  Certificate  that might otherwise be capital gain will
be treated as ordinary  income to the extent of the  excess,  if any, of (i) the
amount that would have been  includible  in the holder's  income if the yield on
such Regular  Certificate had equaled 110% of the applicable  federal rate as of
the beginning of such holder's holding period,  over (ii) the amount of ordinary
income  actually   recognized  by  the  holder  with  respect  to  such  Regular
Certificate  prior  to its  sale.  As of  date of this  Prospectus  the  maximum
marginal tax rate on ordinary  income for  individual  taxpayers  is 39.6%.  The
maximum marginal tax rate on long-term capital gains for non-corporate taxpayers
is 20%.  The  maximum  tax  rate on  midterm  capital  gains  for  non-corporate
taxpayers is 28% and the maximum  marginal tax rate on both ordinary  income and
long-term  capital  gains of corporate  taxpayers is 35%. The Tax Relief bill of
1997 enacted new tax rates for net capital gain income realized by non-corporate
taxpayers.  Net capital  gain  realized  on a capital  asset which is sold after
being held by 12 months or less will be subject  to tax at  ordinary  income tax
rates.  Any gain  realized on a capital asset which is sold after being held for
more  than 12  months  but not more than 18  months  will be  subject  to tax at
ordinary  income tax rates,  subject to a maximum  tax rate of 28% (a  "mid-term
capital  gain").  Gain  realized  on a sale of a capital  asset  after a holding
period of more than 18 months would be subject to tax at 20%,  assuming that the
taxpayer is otherwise in a rate bracket equal to or greater than 28% (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

                                  62

<PAGE>



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 1997, estimated to be $121,200, or $60,600 in the case of
a separate  return of a married  individual  within the meaning of Code  Section
7703, which amounts will be adjusted  annually for inflation) will be reduced by
the lesser of (i) 3% of the excess of adjusted  gross income over the applicable
amount, or (ii) 80% of the amount of itemized deductions otherwise allowable for
such  taxable  year.  The amount of  additional  taxable  income  reportable  by
Certificateholders  that are subject to the  limitations of either Section 67 or
Section  68 of the Code may be  substantial.  Furthermore,  in  determining  the
alternative  minimum  taxable  income  of  such a  Certificateholder  that is an
individual,  estate or trust, or a "pass-through  entity"  beneficially owned by
one or more  individuals,  estates or trusts,  no deduction  will be allowed for
such  holder's  allocable  portion  of  servicing  fees and other  miscellaneous
itemized  deductions of the REMIC,  even though an amount equal to the amount of
such fees and other  deductions  will be included in such holder's gross income.
Accordingly,   such   Certificates  may  not  be  appropriate   investments  for
individuals,  estates or trusts, or pass-through  entities beneficially owned by
one or more individuals,  estates or trusts.  Such prospective  investors should
consult  with  their  tax  advisors  prior  to  making  an  investment  in  such
Certificates.


      For purposes of computing its taxable income or net loss, the REMIC should
have an initial  aggregate tax basis in its assets equal to the  aggregate  fair
market value of the Regular Interests and the Residual Interests on the "Startup
Day"  (generally,  the day that the interests are issued).  That aggregate basis
will be  allocated  among  the  assets  of the  REMIC  in  proportion  to  their
respective fair market values.

      The OID provisions of the Code apply to loans of individuals originated on
or after March 2, 1984, and the market discount  provisions  apply to all loans.
Subject to possible  application of the de minimus 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 minimus 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

                                  63

<PAGE>



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.


      Liquidation  of the  REMIC.  If a REMIC  and the  Trustee  adopt a plan of
complete  liquidation,  within the meaning of Code Section  860F(a)(4)(A)(i) and
sell all the REMIC's assets (other than cash) within a 90- day period  beginning
on the date of the adoption of the plan of liquidation, the REMIC will recognize
no gain or loss on the sale of its assets,  provided  that the REMIC  credits or
distributes  in  liquidation  all the sale  proceeds  plus its cash  (other than
amounts  retained  to meet  claims  against  the  REMIC) to  holders  of Regular
Certificates and Residual Certificateholders within the 90-day period.


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."


      A Residual  Certificateholder  will not be permitted to amortize  directly
the cost of its  Residual  Certificate  as an offset to its share of the taxable
income of the related REMIC.  Such taxable income will not include cash received
by the REMIC that represents a recovery of the REMIC's basis in its assets. Such
recovery of basis by the REMIC will have the effect of amortization of the issue
price of the  Residual  Certificates  over their life.  However,  in view of the
possible  acceleration  of the income of Residual  Certificateholders  discussed
subsequently,  the period of time over which  such  issue  price is  effectively
amortized may be longer than the economic life of the Residual Certificates.

      If a Residual  Certificate  has a negative  value, it is not clear whether
its issue  price  would be  considered  to be zero or such  negative  amount for
purposes of determining the REMIC's basis in its assets.  The REMIC  Regulations
do not address  whether  residual  interests  could have a negative  basis and a
negative issue price. The Depositor does not intend to treat a Class of Residual
Certificates as having a value of less than zero for purposes of determining the
bases of the related REMIC in its assets.

      Further,  to the  extent  that the  initial  adjusted  basis of a Residual
Certificateholder  (other than an original holder) in a Residual  Certificate is
greater  than the  corresponding  portion of the REMIC's  basis in the  Mortgage
Loans, the Residual  Certificateholder  will not recover a portion of such basis
until  termination of the REMIC,  unless  Treasury  regulations yet to be issued
provide for periodic  adjustments  to the REMIC income  otherwise  reportable by
such holder.  The REMIC  Regulations do not currently so provide.  See "Residual
Certificates-Sale or Exchange" below regarding possible treatment of a loss upon
termination of the REMIC as a capital loss.

      The holder of a Residual  Certificate must report its proportionate  share
of the taxable income of the REMIC regardless of whether or not it receives cash
distributions  from the REMIC attributable to such income or loss. The reporting
of taxable income without corresponding  distributions could occur, for example,
in certain  REMICs in which the loans held by the REMIC were  issued or acquired
at a discount,  since mortgage prepayments cause recognition of discount income,
while the  corresponding  portion of the prepayment could be used in whole or in
part to make principal payments on Regular Interests issued without any discount
or at an  insubstantial  discount.  When there is more than one Class of Regular
Certificates that distribute

                                  64

<PAGE>



principal   sequentially,   this   mismatching   of  income  and  deductions  is
particularly  likely  to occur in the  early  years  following  issuance  of the
Regular Certificates when distributions in reduction of principal are being made
in respect of earlier  maturing  Classes of Certificates to the extent that such
Classes are not issued with substantial discount. If taxable income attributable
to such a mismatching  is realized in general,  losses would be allowed in later
years as  distributions  on the later Classes of Regular  Certificates are made.
(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.


      As a result, such investors may have aggregate taxable income in excess of
the  aggregate  amount of cash  received on such  Certificates  with  respect to
interest at the pass-through rate on such  Certificates or discount thereon.  In
addition,  such expenses are not deductible at all for purposes of computing the
alternative  minimum  tax  and  may  cause  such  investors  to  be  subject  to
significant  additional tax liability.  Moreover,  where there is fixed retained
yield with respect to the Mortgage Loans  underlying a series of Certificates or
where the servicing fees are in excess of reasonable servicing compensation, the
transaction  will be  subject  to the  application  of the  "stripped  bond" and
"stripped coupon" rules of the Code, as described below under "--Tax Status as a
Grantor Trust-Discount or Premium on Stripped Certificates."


      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.

                                  65

<PAGE>



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. The Small Business Job Protection
Act of  1996  eliminated  a  prior  law  exception  to  this  rule  for  certain
organizations  taxed under  Section 593 (thrift  institutions)  with  respect to
Residual  Certificates  with  significant  value.  This change is effective  for
Residual  Certificates  acquired in taxable years  beginning  after December 31,
1995. If the holder of a Residual  Certificate is an organization subject to the
tax on unrelated  business income imposed by Code Section 511, such as a pension
fund or other exempt  organization,  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." Although not entirely clear,
the REMIC Regulations  indicate that the significant value determination is made
only on the Startup Day.

      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.

      Alternative  Minimum Tax. The 1996 Act also  provides new rules  affecting
the  determination of alternative  minimal taxable income ("AMTI") of a Residual
Certificateholder.  First, AMTI is calculated without regard to the special rule
that taxable  income cannot be less than excess  inclusion  income for the year.
Second,  AMTI cannot be less than excess inclusion income for the year. Finally,
any AMTI net  operating  loss  deduction  is computed  without  regard to excess
inclusion  income.  These  changes  are  effective  for tax years  ending  after
December 31, 1986, unless a Residual  Certificateholder elects to have the rules
apply only to tax years beginning after August 20, 1996.


      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


      Disqualified  Organizations.  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 and the

                                  66

<PAGE>



transferor provides a statement in writing to the Depositor and the Trustee that
it has no actual knowledge that the statement is false.

      The Prospectus Supplement relating to a Series of Certificates may provide
that a Residual Certificate may not be purchased by or transferred to any person
that is not a U.S.  Person or may describe the  circumstances  and  restrictions
pursuant to which such a transfer may be made.  The term "U.S.  Person"  means a
citizen or resident of the United States,  a  corporation,  partnership or other
entity  created or  organized  in or under the laws of the United  States or any
political  subdivision  thereof  or an estate or trust  that is  subject to U.S.
federal income tax regardless of the source of its income.

      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).

      Such a tax  generally  would be imposed on the  transferor of the Residual
Certificate,  except that where such  transfer is through an agent  (including a
broker,  nominee, or other middleman) for a Disqualified  Organization,  the tax
would instead be imposed on such agent.  A transferor of a Residual  Certificate
would in no event, however, be liable for such tax with respect to a transfer if
the  transferee  furnishes to the transferor an affidavit that the transferee is
not a  Disqualified  Organization  and,  as of the  time  of the  transfer,  the
transferor does not have actual  knowledge that such affidavit is false. The tax
also may be waived by the Treasury  Department if the Disqualified  Organization
promptly disposes of the Residual Certificate and the transferor pays income tax
at the  highest  corporate  rate on the  excess  inclusion  for the  period  the
Residual Certificate is actually held by the Disqualified Organization.

      In addition,  if a "Pass-Through  Entity" has excess inclusion income with
respect  to a  Residual  Certificate  during a taxable  year and a  Disqualified
Organization is the record holder of an equity  interest in such entity,  then a
tax is imposed on such  entity  equal to the product of (i) the amount of excess
inclusions that are allocable to the interest in the Pass-Through  Entity during
the period such interest is held by such Disqualified  Organization and (ii) the
highest marginal federal corporate income tax rate. Such tax would be deductible
from the ordinary gross income of the Pass-Through  Entity for the taxable year.
The  Pass-Through  Entity would not be liable for such tax if it has received an
affidavit  from such record holder that (i) states under penalty of perjury that
it is not a Disqualified Organization or (ii) furnishes a social security number
and states under penalties of perjury that the social security number is that of
the transferee, provided that during the period such person is the record holder
of the  Residual  Certificate,  the  Pass-Through  Entity  does not have  actual
knowledge that such affidavit is false.

      Noneconomic Residual Interests. 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.  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 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

                                  67

<PAGE>



distributions  from the REMIC at or after the time at which the taxes  accrue on
the anticipated excess inclusions in an amount sufficient to satisfy the accrued
taxes. The present value is calculated based on the Prepayment Assumption, using
a  discount  rate  equal to the  applicable  federal  rate  under  Code  Section
1274(d)(1)  that  would  apply  to a debt  instrument  issued  on the  date  the
noneconomic  residual interest was transferred and whose term ended on the close
of the last  quarter in which  excess  inclusions  were  expected to accrue with
respect to the Residual Interest at the time of transfer.  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.  Under  the REMIC  Regulations,  a  transferor  is  presumed  not to have
improper knowledge if (i) the transferor conducted, at the time of the transfer,
a reasonable  investigation of the financial condition of the transferee and, as
a result of the  investigation,  the  transferor  found that the  transferee had
historically  paid its debts as they came due and found no significant  evidence
to indicate that the  transferor  will not continue to pay its debts a they come
due in the future; and (ii) the transferee  represents to the transferor that it
understands  that,  as the  holder of the  noneconomic  residual  interest,  the
transferee may incur tax  liabilities  in excess of any cash flows  generated by
the residual  interest and that the transferee  intends to pay taxes  associated
with holding of residual interest as they become due. The Agreement will require
the  transferee  of a  Residual  Certificate  to state as part of the  affidavit
described  above  under  the  heading  "-Disqualified  Organizations"  that such
transferee (i) has historically paid its debts as they come due, (ii) intends to
continue  to pay its debts as they  come due in the  future,  (iii)  understands
that,  as the  holder  of a  noneconomic  residual  interest,  it may  incur tax
liabilities in excess of any cash flows  generated by the Residual  Certificate,
and (iv) intends to pay any and all taxes  associated  with holding the Residual
Certificate  as they become due. The  transferor  must have no reason to believe
that such statement is untrue. 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 final
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.  Reports of accrued  interest and OID will be made
annually to the IRS and to individuals,  estates,  non-exempt and non-charitable
trusts,   and   partnerships  who  are  either  holders  of  record  of  Regular
Certificates or beneficial owners who own Regular  Certificates through a broker
or middleman as nominee. All brokers, nominees and all other non- exempt holders
of record of Regular  Certificates  (including  corporations,  non-calendar year
taxpayers,  securities or commodities  dealers,  real estate investment  trusts,
investment  companies,  common trust funds,  thrift  institutions and charitable
trusts) may request such information for any calendar quarter by telephone

                                  68

<PAGE>



or in writing by contacting the person  designated in IRS  Publication  938 with
respect to a particular Series of Regular Certificates. Holders through nominees
must request such information from the nominee.

      The IRS's Form 1066 has an  accompanying  Schedule Q, Quarterly  Notice to
Residual  Interest  Holders  of REMIC  Taxable  Income  or Net Loss  Allocation.
Treasury  regulations  require that Schedule Q be furnished by the REMIC to each
Residual  Certificateholder  by the end of the month following the close of each
calendar  quarter (41 days after the end of a quarter  under  proposed  Treasury
regulations) in which the REMIC is in existence.

      Treasury   regulations   require   that,  in  addition  to  the  foregoing
requirements,    information   must   be   furnished   quarterly   to   Residual
Certificateholders,  furnished  annually,  if applicable,  to holders of Regular
Certificates,  and  filed  annually  with the IRS  concerning  Code  Section  67
expenses (see  "Calculation  of REMIC Income" above)  allocable to such holders.
Furthermore, under such regulations,  information must be furnished quarterly to
Residual   Certificateholders,   furnished   annually   to  holders  of  Regular
Certificates,  and filed  annually with the IRS concerning the percentage of the
REMIC's  assets  meeting  the  qualified   asset  tests  described  above  under
"--Qualification  as a REMIC--Status of REMIC  Certificates."  The holder of the
largest percentage  interest of the Residual  Certificates will be designated as
and  will act as the "tax  matters  person"  with  respect  to the  REMIC in all
respects.


      In general, the Trustee will act as attorney in fact and agent for the tax
matters  person  and,  subject  to  certain  notice   requirements  and  various
restrictions and limitations, generally will have the authority to act on behalf
of the REMIC and the Residual Interest Certificateholders in connection with the
administrative and judicial review of items of income,  deduction,  gain or loss
of  the  REMIC,  as  well  as  the  REMIC's  classification.  Residual  Interest
Certificateholders  generally  will be  required  to  report  such  REMIC  items
consistently  with their  treatment on the related REMIC's tax return and may in
some  circumstances  be bound by a settlement  agreement  between the Trustee as
attorney in fact and agent for tax matters  person,  and the IRS  concerning any
such REMIC item. Adjustments made to the REMIC tax return may require a Residual
Interest  Certificateholder to make corresponding adjustments on its return, and
an audit of the REMIC's tax return,  or the  adjustments  resulting from such an
audit,  could  result  in an audit of a  Residual  Interest  Certificateholder's
return. No REMIC will be registered as a tax shelter pursuant to Section 6111 of
the Code because it is not  anticipated  that any REMIC will have a net loss for
any of the first five taxable  years of its  existence.  Any person that holds a
Residual  Certificate as a nominee for another person may be required to furnish
to the related REMIC,  in a manner to be provided in Treasury  regulations,  the
name and address of such person and other information.

Tax Status as a Grantor Trust


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

      Each  Certificateholder  will be required to 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 provided that such
amounts are

                                  69

<PAGE>



reasonable  compensation  for services  rendered  (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  1997,  $120,200,  or $60,600 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.

Stripped Certificates

      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.

      Original  Issue  Discount.  The  treatment of any discount  will depend on
whether  the  discount  represents  OID or  market  discount.  In the  case of a
Mortgage Loan with OID 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 OID that accrues during that year, determined under a
constant  yield  method by  reference  to the  initial  yield to maturity of the
Mortgage Loan, in advance of receipt of the cash attributable to such income and
regardless  of the method of  federal  income tax  accounting  employed  by that
holder. OID 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 OID 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 OID 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 OID will be reduced or eliminated.

      Market  Discount.  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 minimus
amount of "market  discount"  (generally,  the excess of the principal amount of
the

                                  70

<PAGE>



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 OID,  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, OID in the relevant period to
total OID 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 applies the OID rules to stripped bonds and stripped coupons.  For purposes
of  computing  OID,  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  OID  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

                                  71

<PAGE>



of reporting income for such  Certificates,  and it is expected that OID 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  OID  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  OID  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 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

                                  72

<PAGE>



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. Any amounts withheld from distribution on Regular Certificates
would be allowed as a credit against such Certificate holders federal income tax
liability or would be refunded by the IRS.

Tax Treatment of Foreign Investors

      Regular Certificates. 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 not be subject to the 30% United  States  withholding  tax. Upon receipt of
appropriate ownership statements signed under penalties of perjury,  identifying
the  beneficial  owner and stating,  together  with other  statements,  that the
beneficial  owner  of the  Regular  Certificate  is a  Nonresident,  the  issuer
normally will be relieved of obligations to withhold tax from

                                  73

<PAGE>



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 United States federal income tax at regular rates.

      Residual  Certificates.  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.  If the amounts paid to
Residual  Certificateholders who are Nonresidents are effectively connected with
the  conduct  of  a  trade  or  business   within  the  United  States  by  such
Nonresidents,  30% (or lower treaty rate)  withholding will not apply.  Instead,
the amounts paid to such  Nonresidents  will be subject to United States federal
income tax at regular  rates.  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.  See
"--Excess  Inclusions"  herein.  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."


      On April 22, 1996, the IRS issued proposed  regulations  which, if adopted
in final  form,  could have an affect on the United  States  taxation of foreign
investors holding Regular  Certificates or Residual  Certificates.  The proposed
regulations  would apply to payments after December 31, 1997.  Investors who are
Non-U.S.  Persons should  consult their tax advisors  regarding the specific tax
consequences to them of owning Regular Certificates or Residual Certificates.


                       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.

                                  74

<PAGE>



                         ERISA CONSIDERATIONS

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain  requirements on employee benefit plans subject to ERISA ("ERISA
Plans") and prohibits certain  transactions  between ERISA Plans and persons who
are  "parties in  interest"  (as defined  under ERISA) with respect to assets of
such Plans.  Section  4975 of the Code  prohibits a similar set of  transactions
between certain plans ("Code Plans," and together with ERISA Plans, "Plans") and
persons who are "disqualified  persons" (as defined in the Code) with respect to
Code Plans.  Certain  employee  benefit plans,  such as  governmental  plans and
church  plans (if no election has been made under  Section  410(d) of the Code),
are not subject to the  requirements  of ERISA or Section 4975 of the Code,  and
assets of such plans may be invested in Certificates,  subject to the provisions
of other  applicable  federal  and state law.  Any such plan which is  qualified
under Section  401(a) of the Code and exempt from taxation  under Section 501(a)
of the Code is, however,  subject to the prohibited  transaction rules set forth
in Section 503 of the Code.

      Investments  by ERISA  Plans are  subject  to  ERISA's  general  fiduciary
requirements,   including   the   requirement   of   investment   prudence   and
diversification  and the requirement that investments be made in accordance with
the documents  governing the ERISA Plan.  Before investing in a Certificate,  an
ERISA Plan fiduciary should consider,  among other factors,  whether to do so is
appropriate in view of the overall  investment policy and liquidity needs of the
ERISA Plan.  Such fiduciary  should  especially  consider the sensitivity of the
investments to the rate of principal  payments  (including  prepayments)  on the
Mortgage Loans, as discussed in the Prospectus Supplement related to a Series.

Prohibited Transactions


      Section  406 of ERISA and  Section  4975 of the Code  prohibit  parties in
interest  and  disqualified  persons  with respect to ERISA Plans and Code Plans
from engaging in certain  transactions  involving such Plans or "plan assets" of
such  Plans,  unless a  statutory  or  administrative  exemption  applies to the
transaction.  Section 4975 of the Code and  Sections  502(i) and 502(l) of ERISA
provide  for the  imposition  of certain  excise  taxes and civil  penalties  on
certain persons that engage or participate in such prohibited transactions.  The
Depositor,  the 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 the  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.


                                  75

<PAGE>




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

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


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

      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

                                  76

<PAGE>



with respect to ERISA Plans and Code Plans consult with their counsel  regarding
the consequences  under ERISA and/or the Code of their acquisition and ownership
of Certificates.

      The sale of  Certificates to a Plan is in no respect a  representation  by
the  Depositor,  the applicable  underwriter or any other service  provider with
respect to the  Certificates,  such as the Trustee,  the Master Servicer and the
Special  Servicer,  if any,  that  this  investment  meets  all  relevant  legal
requirements  with respect to investments  by Plans  generally or any particular
Plan  or  that  this  investment  is  appropriate  for  Plans  generally  or any
particular Plan.

                           LEGAL INVESTMENT

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


      All depository institutions  considering an investment in the Certificates
should review the Supervisory  Policy  Statement on Securities  Activities dated
January 28, 1992 (the "Policy Statement") of the Federal Financial  Institutions
Examination  Council  (to the extent  adopted by their  respective  regulators),
which in relevant  part  prohibits  depository  institutions  from  investing in
certain "high-risk" mortgage securities, except under limited circumstances, and
sets forth certain  investment  practices  deemed to be unsuitable for regulated
institutions.

      The  foregoing  does not take  into  consideration  the  applicability  of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to, "prudent investor" provisions,  percentage-of-assets limits, provisions that
may  restrict  or  prohibit  investment  in  securities  that are not  "interest
bearing"  or  "income-paying,"  and  provisions  that may  restrict  or prohibit
investments in securities that are issued in book-entry form.


      The appropriate  characterization  of the Certificates under various legal
investment  restrictions,  and thus the  ability of  investors  subject to these
restrictions   to  purchase   Certificates,   may  be  subject  to   significant
interpretive uncertainties.  All investors whose investment authority is subject
to legal  restrictions  should  consult  their own legal  advisers to  determine
whether,  and to what extent, the Certificates will constitute legal investments
for them.

                         PLAN OF DISTRIBUTION

      The Depositor may sell the  Certificates  offered  hereby in Series either
directly  or  through   underwriters.   The  related  Prospectus  Supplement  or
Prospectus  Supplements  for each Series will describe the terms of the offering
for that Series and will state the public  offering  or  purchase  price of each
Class of Certificates of such Series, or the method by which such price is to be
determined, and the net proceeds to the Depositor from such sale.

      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

                                  77

<PAGE>



with respect to a sale of any Class of Certificates  will generally be obligated
to purchase all such  Certificates  if any are purchased.  Pursuant to each such
underwriting  agreement,  the Depositor will indemnify the related  underwriters
against certain civil liabilities, including liabilities under the 1933 Act.

      If any Certificates are offered other than through  underwriters  pursuant
to such underwriting agreements, the related Prospectus Supplement or Prospectus
Supplements  will contain  information  regarding the terms of such offering and
any agreements to be entered into in connection with such offering.

      Purchasers of Certificates, including dealers, may, depending on the facts
and circumstances of such purchases,  be deemed to be "underwriters"  within the
meaning  of the  1933  Act in  connection  with  reoffers  and  sales by them of
Certificates.  Certificateholders  should  consult with their legal  advisors in
this regard prior to any such reoffer and sale.

                             LEGAL MATTERS

      Certain legal matters relating to the Certificates  offered hereby will be
passed  upon for the  Depositor  by  Morrison  &  Hecker  L.L.P.,  Kansas  City,
Missouri,  and for the  Underwriters  as  specified  in the  related  Prospectus
Supplement.

                         FINANCIAL INFORMATION

      A  new  Trust  Fund  will  be  formed  with  respect  to  each  Series  of
Certificates  and no Trust Fund will engage in any business  activities  or have
any  assets  or  obligations  prior to the  issuance  of the  related  Series of
Certificates.  Accordingly,  no financial  statements  with respect to any Trust
Fund  will  be  included  in  this  Prospectus  or  in  the  related  Prospectus
Supplement.

                                RATING

      It is a condition  to the  issuance  of any Class of Offered  Certificates
that they shall have been rated not lower than investment grade, that is, in one
of the four highest categories, by a Rating Agency.


      Ratings on mortgage  pass-through  certificates  address the likelihood of
receipt by  certificateholders  of all distributions on the underlying  mortgage
loans. These ratings address the structural,  legal and  issuer-related  aspects
associated with such certificates,  the nature of the underlying  mortgage loans
and  the  credit  quality  of  the  guarantor,   if  any.  Ratings  on  mortgage
pass-through  certificates  do not represent any assessment of the likelihood of
principal  prepayments by mortgagors or of the degree by which such  prepayments
might differ from those originally anticipated. As a result,  certificateholders
might  suffer a lower than  anticipated  yield,  and,  in  addition,  holders of
stripped  interest  certificates  in extreme  cases  might fail to recoup  their
initial investments. See "RISK FACTORS--Limited Nature of Credit Ratings."


      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.


                                  78

<PAGE>



                         INDEX OF DEFINITIONS

ACMs.................................................................47
ADA..................................................................53
Agreement.............................................................3
AMTI.................................................................66
Bankruptcy Code......................................................41
Cash Flow Bond Method................................................71
CERCLA...............................................................14
Certificateholders...................................................15
Certificates........................................................(i)
Classes.............................................................(i)
Closing Date.........................................................23
Code..................................................................5
Code Plans...........................................................75
Collection Account....................................................2
Commission........................................................(iii)
Compound Interest Certificates.......................................56
Credit Enhancement....................................................3
Cut-off Date..........................................................4
Department...........................................................75
Depositor...........................................................(i)
Disqualified Organization............................................14
Disqualified Organizations...........................................66
Distribution Account..................................................2
Distribution Date.....................................................4
Enhancement Act......................................................77
EPA..................................................................48
ERISA.................................................................5
ERISA Plans..........................................................75
Escrow Account.......................................................27
Escrow Payments......................................................27
Event of Default.....................................................32
Fannie Mae...........................................................19
FHA..................................................................24
FHLMC................................................................19
Final Regulations....................................................56
Forfeiture Laws......................................................52
Form 8-K.............................................................23
Garn-St Germain Act..................................................49
Hazardous Materials..................................................47
HUD..................................................................24
Installment Contracts.................................................1
Interest Weighted Certificate........................................58
IRS..................................................................54
Lead Paint Act.......................................................48
Master Servicer......................................................26
Master Servicer Remittance Date......................................18
Mortgage..............................................................1
Mortgage Loan.....................................................1, 22
Mortgage Loan File...................................................24
Mortgage Loan Groups.................................................23
Mortgage Loan Schedule...............................................23
Mortgage Loans.....................................................(ii)
Mortgage Pool......................................................(ii)
Mortgaged Property....................................................1
Multiple Variable Rate...............................................59
NCUA.................................................................51
Negative Adjustment..................................................72
Nonresidents.........................................................73
Note.................................................................22
Offered Certificates................................................(i)
OID..................................................................56
Pass-Through Certificates............................................69
Pass-Through Rate.................................................(iii)
Permitted Investments................................................19
Plans................................................................75
Policy Statement.....................................................77
Prepayment Assumption................................................57
Property Protection Expenses.........................................18
PTCE.................................................................76
Rating Agency.........................................................6
Ratio Strip Certificates.............................................71
Registration Statement............................................(iii)
Regular Certificates..................................................5
Regular Interests.....................................................5
Regulations..........................................................75
Relief Act...........................................................50
REMIC..............................................................(ii)
REO Account..........................................................19
Reserve Account......................................................17
Reserve Fund.........................................................34
Residual Certificate.................................................64
Residual Certificates.................................................5
Residual Interests....................................................5
Securities Act of 1933..............................................(i)
Seller...............................................................25
Senior Certificates..................................................34
Series..............................................................(i)
Servicing Fee........................................................29
Simple Interest Loans................................................22
Single Variable Rate.................................................57
Special Servicer......................................................1
Special Servicing Fee................................................29
Specially Serviced Mortgage Loans....................................26
Startup Day..........................................................54
Stripped Certificates................................................69
Subordinate Certificates.............................................34
Tax Reform Act of 1986...............................................57
Tiered REMICs........................................................55
TIN..................................................................73
Title V..............................................................50
Title VIII...........................................................50
Trust Fund..........................................................(i)
Trustee...............................................................1
U.S. Person..........................................................67
UCC..................................................................37
Underwriter's Exemption..............................................76
USTs.................................................................48
Voting Rights........................................................15

                                  79
<PAGE>


NO  DEALER,  SALES  PERSON  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
PRESENTATION  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

Available Information...............................................S-2
Summary of Prospectus...............................................S-3
Risk Factors.....................................................  S-25
Description of the Mortgage Pool...................................S-39
The Mortgage Loan Seller...........................................S-61
The Master Servicer................................................S-61
The Special Servicer...............................................S-64
Description of the Certificates................................... S-65
Yield Considerations...............................................S-78
The Pooling and Servicing Agreement................................S-85
Material Federal Income Tax Consequences......................... S-101
ERISA Considerations............................................. S-102
Legal Investment................................................. S-106
Plan of Distribution............................................. S-107
Use of Proceeds...................................................S-107
Legal Matters.................................................... S-107
Ratings.......................................................... S-107
Index of Significant Definitions..................................S-109

                              PROSPECTUS

Prospectus Supplement.............................................(iii)
Additional Information............................................(iii)
Incorporation of Certain Information by Reference..................(iv)
Reports............................................................(iv)
Table of Contents...................................................(v)
Summary of Prospectus.................................................1
Risk Factors..........................................................7
The Depositor........................................................16
The Master Servicer..................................................16
Use of Proceeds......................................................16
Description of the Certificates......................................16
The Mortgage Pools...................................................21
Servicing of the Mortgage Loans......................................26
Credit Enhancement...................................................33
Certain Legal Aspects of the Mortgage Loans..........................36
Material Federal Income Tax Consequences.............................53
State Tax Considerations.............................................74
ERISA Considerations.................................................75
Legal Investment.....................................................77
Plan of Distribution.................................................77
Legal Matters........................................................78
Financial Information................................................78
Rating...............................................................78
Index of Definitions.................................................79








                  $__________________ (Approximate)



                          COMMERCIAL MORTGAGE
                           ACCEPTANCE CORP.
                               Depositor





                      MIDLAND LOAN SERVICES, L.P.
                               Servicer






              Class ___, Class ___, Class ___, Class ___




                          Commercial Mortgage
                       Pass-Through Certificates
                           Series 1997-____




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

                         PROSPECTUS SUPPLEMENT

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




<PAGE>


VERSION 2: MULTIFAMILY, GENERAL COMMERCIAL AND HOTELS

Replace  the  first  paragraph  of the  cover  page of the  prospectus  with the
following:


   
          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-use 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.   See
     "DESCRIPTION OF THE  CERTIFICATES--General"  herein.  The percentage of any
     mixed-use residential/commercial property used for commercial purposes will
     be  set  forth  in  the  Prospectus   Supplement.   Multifamily  properties
     (consisting of apartments,  congregate care  facilities  and/or mobile home
     parks),  general  commercial  properties  (consisting of retail properties,
     including shopping centers, office buildings, mini-warehouses,  warehouses,
     industrial  properties and/or other similar types of properties) and hotels
     will represent security for a material  concentration of the Mortgage Loans
     in any Trust Fund,  based on principal  balance at the time such Trust Fund
     is  formed.  See  "DESCRIPTION  OF THE  MORTGAGE  POOL"  in the  Prospectus
     Supplement.  If so  specified  in the related  Prospectus  Supplement,  the
     Mortgage Pool may also include  installment  contracts for the sale of such
     types of  properties.  Such mortgage  loans and  installment  contracts 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.  The  Mortgage  Loans may be
     originated by affiliated  entities,  including Midland Loan Services,  L.P.
     and  unaffiliated  entities.  See "RISK  FACTORS--Origination  of  Mortgage
     Loans."  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 master  serviced  by
     Midland Loan Services, L.P.
    



In "Summary of the  Prospectus--The  Trust Fund--A.  Mortgage Pool," replace the
second sentence with the following:

   
     Multifamily   properties   (consisting  of  apartments,   congregate   care
     facilities  and/or  mobile  home  parks),   general  commercial  properties
     (consisting  of  retail  properties,  including  shopping  centers,  office
     buildings, mini- warehouses, warehouses, industrial properties and/or other
     similar types of properties) and hotels will


<PAGE>



      represent  security for a material  concentration of the Mortgage Loans in
      any Trust Fund, based on principal  balance at the time such Trust Fund is
      formed.
    

In "Risk  Factors"  insert  the  following  after the  section  entitled  "Risks
Associated with Lending on Income Producing Properties":

      Risks Particular to Hotel Properties

           The Mortgaged  Properties  securing the Mortgage  Loans for any Trust
      Fund will  contain a material  concentration  of hotel  properties.  Hotel
      properties may involve  different types of hotels,  including full service
      hotels,  limited service hotels, hotels associated with national franchise
      chains,  hotels associated with regional  franchise chains and hotels that
      are not affiliated  with any franchise  chain but may have their own brand
      identity.

           These Mortgaged  Properties will be subject to operating risks common
      to  the  hotel  industry.   These  risks  include,   among  other  things,
      competition  from  other  hotels,  increases  in  operating  costs  (which
      increases  may  not  necessarily  be  offset  by  increased  room  rates),
      dependence on business and commercial travelers and tourism,  increases in
      energy costs and other expenses of travel, strikes, relocation of highways
      and the construction of additional highways.  A hotel's location,  quality
      and  franchise  affiliation  can also  affect  its  economic  performance.
      Adverse economic conditions, either local, regional or national, may limit
      the amount that can be charged for a room and may result in a reduction in
      occupancy levels. In addition,  as hotel revenues are primarily  generated
      by room occupancy and such occupancy is usually for short periods of time,
      hotel  revenues may be more sensitive to general  economic  conditions and
      competition   than  other   income   producing   properties.   This  daily
      mark-to-market  also  accentuates  the highs and lows of economic  cycles.
      Additionally,  the revenues of certain hotels,  particularly those located
      in regions whose economy  depends upon tourism,  may be highly seasonal in
      nature,   and  this   seasonality   can  be  expected  to  cause  periodic
      fluctuations in room and other revenues,  occupancy levels, room rates and
      operating expenses.  Since limited service hotels are relatively quick and
      inexpensive  to construct  and may quickly  reflect a positive  value,  an
      over-building of such hotels could occur in any given region,  which would
      likely adversely affect occupancy and daily room rates.

           To meet competition in the industry and to maintain  economic values,
      continuing  expenditures  must be made for  modernizing,  refurbishing and
      maintaining   existing   facilities  prior  to  the  expiration  of  their
      anticipated  useful lives.  As a result of relatively high operating costs
      due to more  frequent  improvements  and  renovations  than other types of
      income producing properties,  relatively small decreases in hotel revenues
      can cause significant stress on a hotel's cash flow.

           The viability of any hotel property that is a franchise of a national
      or regional  hotel chain  depends in part on the  continued  existence and
      financial strength of the franchisor,  the public perception of such hotel
      chain  and  the  duration  of  the  franchise  licensing  agreement.   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 a hotel 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

                                 V2-ii

<PAGE>



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.


           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.  In the event of a foreclosure on a hotel property,
      it is unlikely that the Trustee, the Master Servicer (or Special Servicer,
      if  applicable) or the purchaser of such hotel property may be entitled to
      the rights under any  operating,  liquor and other licenses for such hotel
      property,  and such party  would be required to apply in its own right for
      such  licenses.  There  can be no  assurance  that new  licenses  could be
      obtained or that they could be obtained promptly.  The  transferability of
      franchise  license  agreements  may be  restricted  and, in the event of a
      foreclosure on any such hotel property,  the consent of the franchisor for
      the  continued use the franchise  license by the hotel  property  would be
      required.  Conversely,  a lender may be unable to remove a franchisor that
      it desires to replace following a foreclosure.


In "Mortgage Pools--General," replace the second sentence with the following:

   
     Multifamily   properties   (consisting  of  apartments,   congregate   care
     facilities  and/or  mobile  home  parks),   general  commercial  properties
     (consisting  of  retail  properties,  including  shopping  centers,  office
     buildings, mini- warehouses, warehouses, industrial properties and/or other
     similar  types of  properties)  and hotels will  represent  security  for a
     material  concentration  of the Mortgage Loans in any Trust Fund,  based on
     principal balance at the time such Trust Fund is formed.
    






                                V2-iii

<PAGE>



VERSION 3: MULTIFAMILY, GENERAL COMMERCIAL AND NURSING HOMES


Replace  the  first  paragraph  of the  cover  page of the  prospectus  with the
following:


   
          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-use 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.   See
     "DESCRIPTION OF THE  CERTIFICATES--General"  herein.  The percentage of any
     mixed-use residential/commercial property used for commercial purposes will
     be  set  forth  in  the  Prospectus   Supplement.   Multifamily  properties
     (consisting of apartments,  congregate care  facilities  and/or mobile home
     parks),  general  commercial  properties  (consisting of retail properties,
     including shopping centers, office buildings, mini-warehouses,  warehouses,
     industrial properties and/or other similar types of properties) and nursing
     homes will represent security for a material  concentration of the Mortgage
     Loans in any Trust Fund, based on principal  balance at the time such Trust
     Fund is formed.  See  "DESCRIPTION  OF THE MORTGAGE POOL" in the Prospectus
     Supplement.  If so  specified  in the related  Prospectus  Supplement,  the
     Mortgage Pool may also include  installment  contracts for the sale of such
     types of  properties.  Such mortgage  loans and  installment  contracts 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.  The  Mortgage  Loans may be
     originated by affiliated  entities,  including Midland Loan Services,  L.P.
     and  unaffiliated  entities.  See "RISK  FACTORS--Origination  of  Mortgage
     Loans."  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 master  serviced  by
     Midland Loan Services, L.P.
    


In "Summary of the  Prospectus--The  Trust Fund--A.  Mortgage Pool," replace the
second sentence with the following:

   
     Multifamily   properties   (consisting  of  apartments,   congregate   care
     facilities  and/or  mobile  home  parks),   general  commercial  properties
     (consisting  of  retail  properties,  including  shopping  centers,  office
     buildings, mini-warehouses, warehouses, industrial properties  and/or other
     similar types of properties) and nursing


                                 V3-i

<PAGE>



      homes will represent security for a material concentration of the Mortgage
      Loans in any Trust Fund, based on principal balance at the time such Trust
      Fund is formed.
    

In "Risk  Factors"  insert  the  following  after the  section  entitled  "Risks
Associated with Lending on Income Producing Properties":

      Risks Particular to Nursing Homes

           The Mortgaged  Properties  securing the Mortgage  Loans for any Trust
      Fund will contain a material  concentration  of nursing  home  properties.
      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.

           Nursing  homes 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,  all of which can adversely  affect revenues from operation.
      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 these payments.  Accordingly, there can be no assurance that
      payments under government  reimbursement  programs will, in the future, be
      sufficient   to  fully   reimburse   the  cost  of  caring   for   program
      beneficiaries.  If such payments are insufficient, net operating income of
      those  nursing  homes  that  receive  revenues  from  those  sources,  and
      consequently   the  ability  of  the  related   borrowers  to  meet  their
      obligations  under any Mortgage Loans secured thereby,  could be adversely
      affected.

           Moreover,  nursing homes are  generally  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 an  operator  to maintain or renew any  required
      license or regulatory approval could prevent it from continuing operations
      at a  nursing  home  or,  if  applicable,  bar it  from  participation  in
      government reimbursement programs. Any or all of the foregoing factors can
      increase the cost of operation, limit growth and in extreme cases, require
      or result in suspension or cessation of operations.


           Under applicable federal and state laws and regulations, Medicare and
      Medicaid  reimbursements  are  generally  not  permitted to be made to any
      person other than the provider who actually  furnished the related medical
      goods  and  services.  Accordingly,  in  the  event  of  foreclosure  on a
      Mortgaged  Property  that  is  operated  as a  nursing  home,  none of the
      Trustee, the Master Servicer (or the Special Servicer, if applicable) or a
      subsequent lessee or operator of the Mortgaged Property would generally be
      entitled  to obtain  from  federal or state  governments  any  outstanding
      reimbursement  payments  relating to services  furnished at the respective
      Mortgaged Properties prior to such foreclosure.  Furthermore, in the event
      of  foreclosure,  there can be no assurance  that the Trustee,  the Master
      Servicer  (or the Special  Servicer,  if  applicable)  or  purchaser  in a
      foreclosure sale

                                 V3-ii

<PAGE>



      would be entitled to the rights under any required licenses and regulatory
      approvals  and such  party  may have to  apply in its own  right  for such
      licenses and approvals. There can be no assurance that a new license could
      be obtained or that a new approval would be granted. In addition,  nursing
      homes are generally "special purpose" properties that could not be readily
      converted to general  residential,  retail or office use, and transfers of
      nursing homes are subject to regulatory approvals under state, and in some
      cases federal, law not required for transfers of other types of commercial
      operations  and other  types of real  estate,  all of which may  adversely
      affect the liquidation value of the related Mortgaged Property.


           Government regulation applying specifically to nursing homes includes
      health planning legislation, enacted by most states, intended, at least in
      part,  to regulate the supply of nursing  beds.  The most common method of
      control  is  the   requirement   that  a  state  authority  first  make  a
      determination of need,  evidenced by its issuance of a Certificate of Need
      ("CON"),  before a long-term  care  provider can establish a new facility,
      add beds to an existing  facility or, in some states,  take certain  other
      actions (for example, acquire major medical equipment,  make major capital
      expenditures,   add  services,   refinance  long-term  debt,  or  transfer
      ownership of a facility). States also regulate nursing bed supply in other
      ways. For example,  some states have imposed moratoria on the licensing of
      new beds or on the certification of new Medicaid beds, or have discouraged
      the   construction  of  new  nursing   facilities  by  limiting   Medicaid
      reimbursements allocable to the cost of new construction and equipment. In
      general,  a CON is site  specific  and  operator  specific,  and cannot be
      transferred to another site or to another operator without the approval of
      the appropriate state agency. Accordingly, if a Mortgage Loan secured by a
      lien on such a Mortgaged  Property were foreclosed  upon, the purchaser at
      foreclosure  might  be  required  to  obtain  a new CON or an  appropriate
      exemption.  In  addition,   compliance  by  a  purchaser  with  applicable
      regulations  may in any case require the  engagement of a new operator and
      the  issuance of a new  operating  license.  Upon a  foreclosure,  a state
      regulatory  agency may be willing to  expedite  any  necessary  review and
      approval process to avoid interruption of care to a facility's  residents,
      but there can be no  assurance  that any will do so or that any  necessary
      licenses or approvals will be issued.

           Further government regulation applicable to nursing homes is found in
      the form of  federal  and state  "fraud  and  abuse"  laws that  generally
      prohibit  payment  or  fee-splitting   arrangements  between  health  care
      providers  that are  designed  to  induce or  encourage  the  referral  of
      patients to, or the recommendation  of, a particular  provider for medical
      products  or  services.  Violation  of these  restrictions  can  result in
      license  revocation,  civil and  criminal  penalties  and  exclusion  from
      participation in Medicare or Medicaid programs. The state law restrictions
      in this  area vary  consider-  ably from  state to  state.  Moreover,  the
      federal  anti-kickback  law includes broad language that potentially could
      be applied  to a wide  range of  referral  arrangements,  and  regulations
      designed  to create  "safe  harbors"  under the law provide  only  limited
      guidance.  Accordingly,  there can be no assurance  that such laws will be
      interpreted  in a manner  consistent  with the  practices of the owners or
      operators of the nursing homes included in the Mortgage Pool for any Trust
      Fund that are subject to such laws.


           The  operators of nursing  homes 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 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

                                V3-iii

<PAGE>



      quality of care and the cost of that care. The inability of a nursing home
      to  flourish  in a  competitive  market may  increase  the  likelihood  of
      foreclosure on the related Mortgage Loan,  possibly affecting the yield on
      one or more Classes of the related Series of Offered Certificates.


In "Mortgage Pools--General," replace the second sentence with the following:

   
     Multifamily   properties   (consisting  of  apartments,   congregate   care
     facilities  and/or  mobile  home  parks),   general  commercial  properties
     (consisting  of  retail  properties,  including  shopping  centers,  office
     buildings, mini-warehouses, warehouses, industrial properties and/or other
     similar types of properties) and nursing homes will represent  security for
     a material  concentration of the Mortgage Loans in any Trust Fund, based on
     principal balance at the time such Trust Fund is formed.
    


                                 V3-iv

<PAGE>



VERSION 4: MULTIFAMILY, GENERAL COMMERCIAL, HOTELS AND NURSING HOMES

Replace  the  first  paragraph  of the  cover  page of the  prospectus  with the
following:


   
     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-use  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.
See  "DESCRIPTION OF THE  CERTIFICATES--General"  herein.  The percentage of any
mixed-use  residential/commercial  property used for commercial purposes will be
set forth in the Prospectus  Supplement.  Multifamily  properties (consisting of
apartments,  congregate  care  facilities  and/or  mobile home  parks),  general
commercial  properties  (consisting  of retail  properties,  including  shopping
centers, office buildings,  mini-warehouses,  warehouses,  industrial properties
and/or  other  similar  types of  properties),  hotels  and  nursing  homes will
represent  security for a material  concentration  of the Mortgage  Loans in any
Trust Fund,  based on  principal  balance at the time such Trust Fund is formed.
See  "DESCRIPTION  OF THE MORTGAGE  POOL" in the  Prospectus  Supplement.  If so
specified  in the related  Prospectus  Supplement,  the  Mortgage  Pool may also
include  installment  contracts for the sale of such types of  properties.  Such
mortgage  loans and  installment  contracts 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.  The Mortgage Loans
may be originated by affiliated entities,  including Midland Loan Services, L.P.
and unaffiliated  entities. See "RISK  FACTORS--Origination  of Mortgage Loans."
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 master serviced by Midland Loan Services, L.P.
    


In "Summary of the  Prospectus--The  Trust Fund--A.  Mortgage Pool," replace the
second sentence with the following:

   
     Multifamily   properties   (consisting  of  apartments,   congregate   care
     facilities  and/or  mobile  home  parks),   general  commercial  properties
     (consisting  of  retail  properties,  including  shopping  centers,  office
     buildings, mini-warehouses,  warehouses, industrial properties and/or other
     similar types of properties), hotels and


                                 V4-i

<PAGE>



      nursing homes will represent security for a material  concentration of the
      Mortgage Loans in any Trust Fund,  based on principal  balance at the time
      such Trust Fund is formed.
    

In "Risk  Factors"  insert  the  following  after the  section  entitled  "Risks
Associated with Lending on Income Producing Properties":

      Risks Particular to Nursing Homes

           The Mortgaged  Properties  securing the Mortgage  Loans for any Trust
      Fund will contain a material  concentration  of nursing  home  properties.
      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.

           Nursing  homes 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,  all of which can adversely  affect revenues from operation.
      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 these payments.  Accordingly, there can be no assurance that
      payments under government  reimbursement  programs will, in the future, be
      sufficient   to  fully   reimburse   the  cost  of  caring   for   program
      beneficiaries.  If such payments are insufficient, net operating income of
      those  nursing  homes  that  receive  revenues  from  those  sources,  and
      consequently   the  ability  of  the  related   borrowers  to  meet  their
      obligations  under any Mortgage Loans secured thereby,  could be adversely
      affected.

           Moreover,  nursing homes are  generally  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 an  operator  to maintain or renew any  required
      license or regulatory approval could prevent it from continuing operations
      at a  nursing  home  or,  if  applicable,  bar it  from  participation  in
      government reimbursement programs. Any or all of the foregoing factors can
      increase the cost of operation, limit growth and in extreme cases, require
      or result in suspension or cessation of operations.


           Under applicable federal and state laws and regulations, Medicare and
      Medicaid  reimbursements  are  generally  not  permitted to be made to any
      person other than the provider who actually  furnished the related medical
      goods  and  services.  Accordingly,  in  the  event  of  foreclosure  on a
      Mortgaged  Property  that  is  operated  as a  nursing  home,  none of the
      Trustee, the Master Servicer (or the Special Servicer, if applicable) or a
      subsequent lessee or operator of the Mortgaged Property would generally be
      entitled  to obtain  from  federal or state  governments  any  outstanding
      reimbursement  payments  relating to services  furnished at the respective
      Mortgaged Properties prior to such foreclosure.  Furthermore, in the event
      of  foreclosure,  there can be no assurance  that the Trustee,  the Master
      Servicer  (or the Special  Servicer,  if  applicable)  or  purchaser  in a
      foreclosure sale

                                 V4-ii

<PAGE>



      would be entitled to the rights under any required licenses and regulatory
      approvals  and such  party  may have to  apply in its own  right  for such
      licenses and approvals. There can be no assurance that a new license could
      be obtained or that a new approval would be granted. In addition,  nursing
      homes are generally "special purpose" properties that could not be readily
      converted to general  residential,  retail or office use, and transfers of
      nursing homes are subject to regulatory approvals under state, and in some
      cases federal, law not required for transfers of other types of commercial
      operations  and other  types of real  estate,  all of which may  adversely
      affect the liquidation value of the related Mortgaged Property.


           Government regulation applying specifically to nursing homes includes
      health planning legislation, enacted by most states, intended, at least in
      part,  to regulate the supply of nursing  beds.  The most common method of
      control  is  the   requirement   that  a  state  authority  first  make  a
      determination of need,  evidenced by its issuance of a Certificate of Need
      ("CON"),  before a long-term  care  provider can establish a new facility,
      add beds to an existing  facility or, in some states,  take certain  other
      actions (for example, acquire major medical equipment,  make major capital
      expenditures,   add  services,   refinance  long-term  debt,  or  transfer
      ownership of a facility). States also regulate nursing bed supply in other
      ways. For example,  some states have imposed moratoria on the licensing of
      new beds or on the certification of new Medicaid beds, or have discouraged
      the   construction  of  new  nursing   facilities  by  limiting   Medicaid
      reimbursements allocable to the cost of new construction and equipment. In
      general,  a CON is site  specific  and  operator  specific,  and cannot be
      transferred to another site or to another operator without the approval of
      the appropriate state agency. Accordingly, if a Mortgage Loan secured by a
      lien on such a Mortgaged  Property were foreclosed  upon, the purchaser at
      foreclosure  might  be  required  to  obtain  a new CON or an  appropriate
      exemption.  In  addition,   compliance  by  a  purchaser  with  applicable
      regulations  may in any case require the  engagement of a new operator and
      the  issuance of a new  operating  license.  Upon a  foreclosure,  a state
      regulatory  agency may be willing to  expedite  any  necessary  review and
      approval process to avoid interruption of care to a facility's  residents,
      but there can be no  assurance  that any will do so or that any  necessary
      licenses or approvals will be issued.

           Further government regulation applicable to nursing homes is found in
      the form of  federal  and state  "fraud  and  abuse"  laws that  generally
      prohibit  payment  or  fee-splitting   arrangements  between  health  care
      providers  that are  designed  to  induce or  encourage  the  referral  of
      patients to, or the recommendation  of, a particular  provider for medical
      products  or  services.  Violation  of these  restrictions  can  result in
      license  revocation,  civil and  criminal  penalties  and  exclusion  from
      participation in Medicare or Medicaid programs. The state law restrictions
      in this  area vary  consider-  ably from  state to  state.  Moreover,  the
      federal  anti-kickback  law includes broad language that potentially could
      be applied  to a wide  range of  referral  arrangements,  and  regulations
      designed  to create  "safe  harbors"  under the law provide  only  limited
      guidance.  Accordingly,  there can be no assurance  that such laws will be
      interpreted  in a manner  consistent  with the  practices of the owners or
      operators of the nursing homes included in the Mortgage Pool for any Trust
      Fund that are subject to such laws.


           The  operators of nursing  homes 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 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

                                V4-iii

<PAGE>



      quality of care and the cost of that care. The inability of a nursing home
      to  flourish  in a  competitive  market may  increase  the  likelihood  of
      foreclosure on the related Mortgage Loan,  possibly affecting the yield on
      one or more Classes of the related Series of Offered Certificates.


      Risks Particular to Hotel Properties

           The Mortgaged  Properties  securing the Mortgage  Loans for any Trust
      Fund will  contain a material  concentration  of hotel  properties.  Hotel
      properties may involve  different types of hotels,  including full service
      hotels,  limited service hotels, hotels associated with national franchise
      chains,  hotels associated with regional  franchise chains and hotels that
      are not affiliated  with any franchise  chain but may have their own brand
      identity.

           These Mortgaged  Properties will be subject to operating risks common
      to  the  hotel  industry.   These  risks  include,   among  other  things,
      competition  from  other  hotels,  increases  in  operating  costs  (which
      increases  may  not  necessarily  be  offset  by  increased  room  rates),
      dependence on business and commercial travelers and tourism,  increases in
      energy costs and other expenses of travel, strikes, relocation of highways
      and the construction of additional highways.  A hotel's location,  quality
      and  franchise  affiliation  can also  affect  its  economic  performance.
      Adverse economic conditions, either local, regional or national, may limit
      the amount that can be charged for a room and may result in a reduction in
      occupancy levels. In addition,  as hotel revenues are primarily  generated
      by room occupancy and such occupancy is usually for short periods of time,
      hotel  revenues may be more sensitive to general  economic  conditions and
      competition than other income producing properties.

           This  daily  mark-to-market  also  accentuates  the highs and lows of
      economic   cycles.   Additionally,   the   revenues  of  certain   hotels,
      particularly  those located in regions whose economy depends upon tourism,
      may be highly seasonal in nature,  and this seasonality can be expected to
      cause periodic fluctuations in room and other revenues,  occupancy levels,
      room  rates and  operating  expenses.  Since  limited  service  hotels are
      relatively  quick and  inexpensive to construct and may quickly  reflect a
      positive value, an  over-building  of such hotels could occur in any given
      region,  which would  likely  adversely  affect  occupancy  and daily room
      rates.

           To meet competition in the industry and to maintain  economic values,
      continuing  expenditures  must be made for  modernizing,  refurbishing and
      maintaining   existing   facilities  prior  to  the  expiration  of  their
      anticipated  useful lives.  As a result of relatively high operating costs
      due to more  frequent  improvements  and  renovations  than other types of
      income producing properties,  relatively small decreases in hotel revenues
      can cause significant stress on a hotel's cash flow.

           The viability of any hotel property that is a franchise of a national
      or regional  hotel chain  depends in part on the  continued  existence and
      financial strength of the franchisor,  the public perception of such hotel
      chain  and  the  duration  of  the  franchise  licensing  agreement.   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 a hotel 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

                                 V4-iv

<PAGE>



      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.


           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.  In the event of a foreclosure on a hotel property,
      it is unlikely that the Trustee, the Master Servicer (or Special Servicer,
      if  applicable) or the purchaser of such hotel property may be entitled to
      the rights under any  operating,  liquor and other licenses for such hotel
      property,  and such party  would be required to apply in its own right for
      such  licenses.  There  can be no  assurance  that new  licenses  could be
      obtained or that they could be obtained promptly.  The  transferability of
      franchise  license  agreements  may be  restricted  and, in the event of a
      foreclosure on any such hotel property,  the consent of the franchisor for
      the  continued use the franchise  license by the hotel  property  would be
      required.  Conversely,  a lender may be unable to remove a franchisor that
      it desires to replace following a foreclosure.


In "Mortgage Pools--General," replace the second sentence with the following:

   
     Multifamily   properties   (consisting  of  apartments,   congregate   care
     facilities  and/or  mobile  home  parks),   general  commercial  properties
     (consisting  of  retail  properties,  including  shopping  centers,  office
     buildings, mini-warehouses, warehouses, industrial properties and/or other
     similar  types of  properties),  hotels and  nursing  homes will  represent
     security for a material  concentration  of the Mortgage  Loans in any Trust
     Fund, based on principal balance at the time such Trust Fund is formed.
    

                                 V4-v

<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................................. $221,253.92
      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...............................................$1,456,253.92
                                                          =============
    


      *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.


<PAGE>



      Section  355 of the  General  and  Business  Corporation  Law of  Missouri
further provides that a corporation may give any further indemnity,  in addition
to the  indemnity  set  forth  above  to any  person  who is or was a  director,
officer,  employee  or agent,  or to any  person  who is or was  serving  at the
request of the corporation as a director,  officer, employee or agent of another
corporation,  partnership,  joint venture,  trust or other enterprise,  provided
such further  indemnity is either (i) authorized,  directed,  or provided for in
the articles of incorporation  of the corporation or any duly adopted  amendment
thereof  or (ii) is  authorized,  directed,  or  provided  for in any  bylaw  or
agreement  of  the  corporation  which  has  been  adopted  by  a  vote  of  the
shareholders  of the  corporation,  and provided  further that no such indemnity
shall indemnify any person from or on account of such person's conduct which was
finally adjudged to have been knowingly  fraudulent,  deliberately  dishonest or
willful  misconduct.  The Articles of Incorporation of the Registrant  contain a
provision  requiring the  Registrant to indemnify each such person to the extent
his  or  her  conduct  is  not  adjudged  to  have  been  knowingly  fraudulent,
deliberately dishonest or willful misconduct.

      The  Registrant  is  authorized  to purchase  liability  insurance for its
directors and officers if it has not currently obtained such a policy.

      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 Regis- trant 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 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, fraud,
misrepresentation or negligence in the performance of its duties or by reason of
negligent  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  incurred  by reason of its  respective
willful  misfeasance,  bad faith, fraud,  misrepresentation or negligence in the
performance  of duties  thereunder  or by reason of  negligent  disregard of its
respective obligations and duties thereunder.


                                 II-2

<PAGE>



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  legality  (including
               consent of such firm).

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

   23.1**      Consent of Morrison & Hecker L.L.P. (included in Exhibits 5.1
               and 8.1).

   24.1**      Power of Attorney (included on signature page).

- ------------------
*     Filed herewith.
**    Previously filed.



(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.

                                 II-3

<PAGE>



      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
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 Amendment No. 4 to 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 21st day of November, 1997.


                          COMMERCIAL MORTGAGE ACCEPTANCE CORP.

                          By:    /s/ Clarence A. Krantz
                                 --------------------------------------------
                                 Clarence A. Krantz, Executive Vice President


      Pursuant to the  requirements  of the  Securities Act of 1933, as amended,
this Amendment No. 4 to Registration  Statement has been signed by the following
persons in the capacities and as of the dates indicated.



Signature                               Position               Date

     *                                                  November 21, 1997
- ----------------------
Alan L. Atterbury           Director and President         
                            (Principal Executive
                            Officer)

     *                                                  November 21, 1997
- ----------------------
Leon E. Bergman             Chief Financial Officer        
                            (Principal Financial and
                            Accounting Officer)

/s/ Clarence A. Krantz                                  November 21, 1997
- ----------------------
Clarence A. Krantz          Director                      


      *                                                 November 21, 1997
- ----------------------
William V. Morgan           Director                  


*By: /s/ Clarence A. Krantz
     ----------------------
     Clarence A. Krantz
     Attorney-in-Fact
    



                      [Morrison & Hecker L.L.P. Letterhead]


                                November 21, 1997




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.   333-13725)  (the
"Registration  Statement")  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 master  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.


<PAGE>

Commercial Mortgage Acceptance Corp.
November 21, 1997
Page 2

   
     It is our opinion  that all material  federal  income tax  consequences  to
holders of the Certificates are as described under the heading "MATERIAL FEDERAL
INCOME TAX CONSEQUENCES" in the Prospectus and we hereby confirm our opinion set
forth therein.

     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.
    

     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,


                                /s/ Morrison & Hecker L.L.P.





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