COMMERCIAL MORTGAGE ACCEPTANCE CORP
S-3/A, 1997-07-31
ASSET-BACKED SECURITIES
Previous: NATIONAL AUTO FINANCE CO INC, 8-K, 1997-07-31
Next: FIRST AVIATION SERVICES INC, DEF 14A, 1997-07-31



   
  As filed with the Securities Exchange Commission on July 31, 1997

                           Registration No. 333-13725


                 SECURITIES AND EXCHANGE COMMISSION
                       WASHINGTON, D.C. 20549
               --------------------------------------
                           Amendment No. 2
    
                              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
<S>                          <C>                  <C>                     <C>                      <C>    
========================================================================================================================
Title of securities to       Amount to be          Proposed maximum        Proposed maximum            Amount of
    be registered             registered          offering price per      aggregate offering       registration fee
                                                      security<F1>               price<F1>
- ------------------------------------------------------------------------------------------------------------------------
Mortgage
Pass-Through                  $1,000,000                 100%                 $1,000,000              $344.83<F2>
Certificates, issued
in series
========================================================================================================================

<FN>
<F1>Estimated  solely for the purpose of calculating the registration
fee.
<F2>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 Front
                                    Cover Page**

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

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

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

5.   Determination of Offering Price*

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

7.   Selling Security Holders.....  *

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

9.   Description of Securities to 
     Be Registered................  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,  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 JULY 31, 1997
                   SUBJECT TO COMPLETION
    
PROSPECTUS SUPPLEMENT
(To Prospectus dated ______ ____, 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     CERTIFI-
     CATES--Distribution--Prepayment  Premiums"  herein.  (3)  The  Rated  Final
     Distribution   Dates  for  each  Class  of  Offered   Certificates  is  the
     Distribution  Date  occurring two years after the latest  Assumed  Maturity
     Date of any of the Mortgage Loans.  The "Assumed  Maturity Date" of (a) any
     Mortgage  Loan  that is not a  Balloon  Loan is the  maturity  date of such
     Mortgage  Loan and (b) any Balloon Loan is the date on which such  Mortgage
     Loan would be deemed to mature in accordance with its original amortization
     schedule absent its Balloon Payment.

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

                       _______, 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 on
         Class A
         through Class
         [ ]

         Ratings:
         (     )
                         ----------------------------
%                         Class B       Ratings:     %
                          ( )
                         ----------------------------
%                         Class [ ]     Ratings:  (  %
                          )
                         ----------------------------
%
        ---------------------------------------------
%        Class [ ]       Ratings:  ( )
        ---------------------------------------------
%        Class [          Class [ ]     Principal    %
         ]                only
         Interest only    (      )
         (      )
        ---------------------------------------------
               Not offered hereby: Classes [ ]
                        Ratings: ( )


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

<S>           <C>          <C>            <C>          <C>           <C>            <C>           <C>           
=================================================================================================================
                           Initial
                           Aggregate
                           Certificate
                           Principal or                                                           Principal
                           Notional                                                 Weighted      Window
             Rating by     Amount          % of                      Pass-Through   Average Life  (years) <F1>
Class        (    )        Aggregate       Total       Description   Rate           (years) <F1>  Window
- -----------------------------------------------------------------------------------------------------------------
Senior Certificates
- -----------------------------------------------------------------------------------------------------------------
A                          $                    %                          %
- -----------------------------------------------------------------------------------------------------------------
[EC]
- -----------------------------------------------------------------------------------------------------------------
Subordinate Certificates
- -----------------------------------------------------------------------------------------------------------------
B                          $                    %                           %
- -----------------------------------------------------------------------------------------------------------------
[ ]                        $                    %                           %
- -----------------------------------------------------------------------------------------------------------------
[ ]                        $                    %                           %
- -----------------------------------------------------------------------------------------------------------------
[ ]                        $                    %                           %
- -----------------------------------------------------------------------------------------------------------------
[ ]                        $                    %                           %
- -----------------------------------------------------------------------------------------------------------------
                                                       Principal
[PO]                       $                    %      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
                        [                     ], 1996 (the
                        ----------------------
                        "Pooling and Servicing
                        Agreement"), by and among the
                        Depositor, Midland Loan Services,
                        L.P., as servicer (the "Master
                        Servicer"), [                ],
                                     ----------------
                        as special servicer (the "Special
                        Servicer"), _______________, as
                        trustee (the "Trustee"), and
                        _______________, as fiscal agent
                        (the "Fiscal Agent").  The
                        obligations of the Master
                        Servicer with respect to the
                        Certificates will be limited to
                        its contractual servicing
                        obligations and the obligation
                        under certain circumstances to
                        make Advances with respect to the
                        Mortgage Loans. See "THE POOLING
                        AND SERVICING AGREEMENT" herein.

     .................  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 [                ], 1996
                               ----------------
                        (the "Pooling and Servicing
                        Agreement") among the Depositor,
                        the Master Servicer, the Special
                        Servicer, the Trustee and the
                        Fiscal Agent.  Only the Class A,
                        Class B and Class [   ]
                                           --- 
                        Certificates are offered hereby.

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

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

                            S-5

<PAGE>




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

Distribution Date.....  The 25th day of each month, or if
                        such 25th day is not a Business
                        Day, the Business Day immediately
                        following such day, commencing on
                        [                   ], 1996.  As
                         -------------------
                        used herein, a "Business Day" is
                        any day other than a Saturday,
                        Sunday or a day in which banking
                        institutions in the States of New
                        York, Missouri or Illinois are
                        authorized or obligated by law,
                        executive order or governmental
                        decree to close.

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 the month in which such Distribution Date occurs.

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

Collection           Period...  With respect to each  Distribution  Date and any
                     Mortgage  Loan,  the period  beginning on the day following
                     the Determination  Date in the month preceding the month in
                     which such Distribution Date occurs (or, in the case of the
                     Distribution  Date  occurring in [ ], 1996 on the day after
                     the Cut-off Date) and ending on the  Determination  Date in
                     the month in which such Distribution Date occurs.


                            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 [               ], 1996.

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.

                            S-7

<PAGE>




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

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

                            S-8

<PAGE>




     ............... Distribution Date, all as provided
                     herein.  [The Class [PO]
                     Certificates are principal-only
                     certificates and have no Class
                     Interest Distribution Amount.]

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

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

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

                            S-9

<PAGE>




     ............... principal, including Insurance
                     Proceeds, Condemnation Proceeds,
                     Liquidation Proceeds and Net REO
                     Proceeds.

     ............... 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--Prepay- ment
                           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

                           S-10

<PAGE>




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

                           S-11

<PAGE>




     ............... or Special Servicer compensation,
                     interest on Advances, extraordinary
                     expenses of the Trust Fund or
                     otherwise will be allocated in the
                     same manner as Realized Losses.  No
                     other form of credit enhancement is
                     offered for the benefit of the
                     holders of the Offered Certificates.

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

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

                           S-12

<PAGE>




     ............... retirement of the then outstanding
                     Certificates.  The Trustee will
                     accept no bid lower than the
                     Certificate Balances of all
                     Certificates outstanding on the
                     Auction Valuation Date plus
                     expenses.  See "POOLING AND
                     SERVICING AGREEMENT--Auction" herein.

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

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

                           S-13

<PAGE>




     ............... to a Certificateholder as such
                     amounts accrue.  See "DESCRIPTION OF
                     THE CERTIFICATES--Distributions"
                     herein.]

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

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

                           S-14

<PAGE>




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

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

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

                           S-15

<PAGE>




     ............... various legal investment
                     restrictions, and thus the ability
                     of investors subject to these
                     restrictions to purchase the
                     Certificates, may be subject to
                     significant interpretative
                     uncertainties.  Accordingly,
                     investors should consult their own
                     legal advisors to determine whether
                     and to what extent the Certificates
                     constitute legal investments for
                     them.  See "LEGAL INVESTMENT" herein
                     and in the Prospectus.

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......                                 %



                           S-16

<PAGE>




(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.

<TABLE>
<CAPTION>
                                Cut-off Date Principal Balances

                            
<S>                                                    <C>                 <C> 
                                                       % by Cut-off           Number
Cut-off Date                                            Date Principal          of
Principal Balance                                           Balance        Mortgage Loans
                     

    $   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                 ..............................
</TABLE>


<TABLE>
<CAPTION>
                                   Geographical Distribution

<S>                                                    <C>                 <C>
                                                       % by Cut-off           Number
                                                        Date Principal          of
Jurisdiction                                                Balance        Mortgage Loans
    .....................................................
    .....................................................
    .....................................................
    .....................................................
    .....................................................
    .....................................................
    .....................................................
Other <F1>................................................

    Total................................................
<FN>

<F1>No other  jurisdiction has Mortgage Loans  aggregating more than ___% of the
    Initial Pool Balance.
</FN>
</TABLE>

                                             S-17

<PAGE>



<TABLE>
<CAPTION>

                               Debt Service Coverage Ratios <F1>

<S>                                                   <C>                  <C>
                                                       % by Cut-off           Number
Range of Debt                                           Date Principal          of
Service Cover Ratios                                        Balance        Mortgage Loans

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................................................
<FN>
<F1>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.
</FN>
</TABLE>

<TABLE>
<CAPTION>
                                     Loan to Value Ratios

<S>                                                    <C>                 <C>
                                                       % by Cut-off           Number
Range of Loan                                           Date Principal          of
to Value Ratios                                             Balance        Mortgage Loans

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....................................
</TABLE>




                                             S-18

<PAGE>




<TABLE>
<CAPTION>
                                      Property Types       

<S>                                                    <C>                 <C>
                                                       % by Cut-off           Number
                                                        Date Principal          of
Property Types                                              Balance        Mortgage Loans

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................................................
</TABLE>


<TABLE>
<CAPTION>
                                     Maturity Years         

<S>                                                    <C>                 <C>
                                                       % by Cut-off           Number
                                                        Date Principal          of
Year                                                        Balance        Mortgage Loans













    Total................................................
</TABLE>




                                             S-19

<PAGE>




<TABLE>
<CAPTION>
                                     Delinquency Status of [_______________]

<S>                                                    <C>                 <C>
                                                       % by Cut-off           Number
                                                        Date Principal          of
Status                                                      Balance        Mortgage Loans





</TABLE>

                           S-20

<PAGE>



<TABLE>
<CAPTION>

                Prepayment Lockout/Premium Analysis <F1>


                       Percentage of Mortgage Pool by Prepayment
                          Restriction Assuming No Prepayments
<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-21

<PAGE>



                       RISK FACTORS

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

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

The Mortgage Loans; Investment in Commercial and
Multifamily Mortgage Loans

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

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

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

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

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

                           S-22

<PAGE>



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

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

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

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

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

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

                           S-23

<PAGE>



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

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

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

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

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

                           S-24

<PAGE>



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

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

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

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

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

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


                           S-25

<PAGE>

by that borrower.  Such borrower could attempt to avert  foreclosure by filing a
bankruptcy petition that might have the effect of interrupting  Monthly Payments
for an indefinite  period on all of the related Mortgage Loans. See "DESCRIPTION
OF THE MORTGAGE POOL--Concentration of Mortgage Loans and Borrowers" herein.
   
     [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-26

<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-27

<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-28

<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-29

<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-30

<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-31

<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-32

<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-33

<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-34

<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-35

<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-36

<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-37

<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-38

<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-39

<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.


                           S-40

<PAGE>




                   Range of Cut-off Date Principal Balances

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




















                            Range of Mortgage Rates

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



















                                 S-41

<PAGE>




              Range of Remaining Term of Amortization (in Months)

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


















Wtd Avg Term:



                            Range of Maturity Years

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




















                                 S-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:


                                 S-44

<PAGE>




                         Types of Mortgaged Properties

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




















                                 S-45

<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






<TABLE>
<CAPTION>

                           Prepayment Lock-out/Premium Analysis <F1>


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



                           S-46

<PAGE>



Changes in Mortgage Pool Characteristics

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

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

Investment in Commercial and Multifamily Mortgage Loans

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

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

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

     [With respect to [ ] of the Mortgage Loans representing  approximately [ ]%
of the  Initial  Pool  Balance,  [the  Originator]  obtained  the  unconditional
guaranty  of the  corporate  parent  company  of  the  related  borrower  of the
obligations  of such borrower in connection  with such Mortgage Loan. The Master
Servicer or the Special  Servicer,  as applicable,  on behalf of the Trustee and
Certificateholders, will be entitled to

                           S-47

<PAGE>



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

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

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

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

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

                           S-48

<PAGE>



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

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

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

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

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

     Nursing home facilities may receive a substantial portion of their revenues
from  government  reimbursement  programs,   primarily  Medicaid  and  Medicare.
Medicaid  and  Medicare  are  subject  to  statutory  and  regulatory   changes,
retroactive rate adjustments,  administrative  rulings,  policy interpretations,
delays by fiscal intermediaries and government funding  restrictions.  Moreover,
governmental payors have employed  cost-containment measures that limit payments
to health care providers, and from time to time Congress has

                           S-49

<PAGE>



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

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

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

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

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

     Hotel  Properties  may  present  additional  risks as compared to the other
property types in that: (i) hotels are typically operated pursuant to franchise,
management and operating  agreements  that may be terminable by the  franchisor,
the manager or the operator;  (ii) the  transferability  of a hotel's operating,
liquor and other

                           S-50

<PAGE>



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

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

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

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

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

     [The  Mortgage  Pool  consists  of  [ ]  Mortgage  Loans  to  [ ]  separate
borrowers.  [ ] of the Mortgage Loans were made to borrowers that are affiliated
with the borrower of another  Mortgage Loan.  However,  no set of Mortgage Loans
made to a single group of affiliated borrowers constitutes more than

                           S-51

<PAGE>



approximately  [ ]% of the Initial  Pool  Balance.  [ ] of such  Mortgage  Loans
(which  together  represent  approximately [ ]% of the Initial Pool Balance) are
cross-collateralized  and  cross-defaulted  with the  Mortgage  Loan made to the
related   affiliated   borrower.   See   "--Limitations   on  Enforceability  of
Cross-Collateralization" below. In addition, with respect to [ ] of the Mortgage
Loans, the sole tenant of the related Mortgaged  Property is affiliated with the
related borrower under each such Mortgage Loan.]

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

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

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

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

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

                           S-52

<PAGE>



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

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

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

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

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

     Certain federal,  state and local laws,  regulations and ordinances  govern
the removal,  encapsulation  or  disturbance  of  asbestos-containing  materials
("ACMs") in the event of the remodeling, renovation or demolition of a building.
Such laws, as well as common law standards, may impose liability for releases of
ACMs and may allow third  parties to seek  recovery  from owners or operators of
real properties for personal

                           S-53

<PAGE>



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

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

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

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

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

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

                           S-54

<PAGE>



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

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

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

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

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

                           S-55

<PAGE>



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

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

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

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

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

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

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


                           S-56

<PAGE>



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

     [Describe generally any known non-conforming uses.]

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

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

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

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

                           S-57

<PAGE>



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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                           S-58

<PAGE>



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

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

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


                 THE MORTGAGE LOAN SELLER

     Description to be provided.

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


                    THE MASTER SERVICER

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

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



                           S-59

<PAGE>

<TABLE>
<CAPTION>

                                  As of December 31,         As of December 31,        As of December 31,
                                         1994                       1995                      1996
<S>                              <C>        <C>           <C>           <C>         <C>          <C>

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

                                                       (Dollar amounts in thousands)

Total Portfolio...............        118      $470,415        651      $1,899,207      2,782     $6,557,024
                                    =====     =========      =====      ==========     ======     ==========

Period of delinquency<F1>
        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<F2>...         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 No.      By Dollar        By No.     By Dollar
                                                    of          Amount            of        Amount
                                                   Loans       of Loans         Loans      of Loans

                                                              (Dollar amounts in thousands)

Total Portfolio...............................         1,312     $4,172,418         2,866     $7,160,214
                                                     =======     ==========       =======     ==========

Period of delinquency<F1>                                        $   11,469           318     $  110,821
        30 to 59 days.........................             6             --            31         20,859
        60 to 89 days.........................            --
        90 days or more<F2>...................             5          6,244            24         35,560
                                                     -------     ----------       -------     ----------

Total delinquent loans........................            11     $   17,714           373     $  167,240
                                                     =======     ==========       =======     ==========

Percent of portfolio..........................            1%              *           13%             2%


*Less than 1%.
<FN>
<F1> 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.
<F2> Includes pending foreclosures.
</FN>
</TABLE>



                           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").

<TABLE>
<CAPTION>

                                  As of December 31,         As of December 31,        As of December 31,
                                          1994                       1995                      1996
<S>                           <C>          <C>           <C>          <C>           <C>        <C>

                                 By        By Dollar        By        By Dollar       By No.   By Dollar
                               No. of      Amount         No. of      Amount        of Loans     Amount
                               Loans       of Loans       Loans       of 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<F1>
        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<F2>.         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 No.      By Dollar        By No.     By Dollar
                                                    of          Amount            of        Amount
                                                   Loans       of Loans         Loans      of Loans

                                                              (Dollar amounts in thousands)

Total Portfolio...............................         9,212     $4,185,913         7,497     $3,307,452
                                                       =====     ==========         =====     ==========

Period of delinquency<F1>
        30 to 59 days.........................            93     $   56,451           100     $   57,094
        60 to 89 days.........................            58         37,453            43         30,346
        90 days or more<F2>...................           433        286,580           355        144,892
                                                         ---        -------           ---        -------

Total delinquent loans........................           584       $380,484           498     $  232,332
                                                         ===       ========           ===     ==========

Percent of portfolio..........................            6%             9%            7%             7%

<FN>
<F1> 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.
<F2> Includes pending foreclosures.
</FN>
</TABLE>

     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 [_______________], 1996,
(each,  a  "Distribution   Date").  All  distributions  (other  than  the  final
distribution on any  Certificate)  will be made by the Trustee to the persons in
whose names the Certificates are registered at the close of business on the last
Business Day of the month  preceding the month in which such  Distribution  Date
occurs (the "Record Date"). Such distributions will be made (i) by wire transfer
of immediately available funds to the account specified by the Certificateholder
at a bank or  other  entity  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business Days prior to the related Record Date and is the registered  owner
of Certificates the aggregate Certificate Balance [or Notional Balance] of which
is  at  least   $5,000,000   or   otherwise   (ii)  by  check   mailed  to  such
Certificateholder. [The "Class [EC] Notional Balance" as of any date is equal to
the sum of the

                           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 [____________], 1996 on the day after the Cut-off
Date)  and  ending  on  the  Determination  Date  in the  month  in  which  such
Distribution Date occurs.

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

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

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

                           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.

<TABLE>
<CAPTION>

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




</TABLE>


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

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

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

     The rate of  prepayment  on the  Mortgage  Pool is likely to be affected by
prevailing  market interest rates for mortgage loans of a comparable  type, term
and risk level.  When prevailing market interest rates are below a mortgage note
rate, a borrower may have an increased incentive to refinance its Mortgage Loan.
In addition,  as prevailing market interest rates decline, the related borrowers
may have an  increased  incentive  to  refinance  for  purposes  of  either  (i)
converting to another fixed rate loan with a lower interest rate and

                           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 [ ], 1996 (notwithstanding that any
such day is not a Business Day); (vi) there are no additional ongoing Trust Fund
expenses  payable out of the Trust Fund other than the Servicing  Fee; and (vii)
the Regular Certificates will be purchased on [_____________].

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

                           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  [____________________],
1996,  then at a rate equal to 0.5% CPR for the 12 months  beginning  on the Due
Date in [ ], 2000, then at a rate equal to 1.5% CPR for the 24 months  beginning
on the Due Date in [ ], 2001, then at a rate equal to 4.2% CPR for the 24 months
beginning on the Due Date in [ ], 2003, then at a rate equal to 5.0% CPR for the
24 months beginning on the Due Date in [ ], 2005, and finally at a rate equal to
15.0% CPR for the period  beginning on the Due Date in [ ], 2007. In the case of
Scenario 3, the prepayment  assumptions set forth in Scenario 2 were assumed and
it was further  assumed  that the Trust Fund will be  terminated  pursuant to an
auction  on the  Distribution  Date  occurring  in [ ].  See  "THE  POOLING  AND
SERVICING AGREEMENT--Auction" herein.



                           S-81

<PAGE>



         Percentage of Initial Certificate Balance
                      Outstanding for
                 Each Designated Scenario


                       CLASS A             CLASS B             CLASS C
                      SCENARIO            SCENARIO            SCENARIO

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

Initial
Percentage



















Weighted
Average Life
1

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


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

Mortgage Defaults

     Effect on Subordinate  Certificates.  The aggregate amount of distributions
on the Subordinate  Certificates  offered hereby,  the yield to maturity of such
Subordinate  Certificates,  the rate of principal  payments on such  Subordinate
Certificates and the weighted average life of such Subordinate Certificates will
be  affected  by the rate and the timing of  delinquencies  and  defaults on the
Mortgage  Loans.  If a  purchaser  of a  Subordinate  Certificate  of any  Class
calculates its anticipated yield based on an assumed rate of default

                           S-82

<PAGE>



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

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

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

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

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

                           S-83

<PAGE>



Allocation to each Class of Certificates that is senior
to such Class.  See "THE POOLING AND SERVICING
AGREEMENT--Advances" herein.

Residual Certificates

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

            THE POOLING AND SERVICING AGREEMENT

General

     The  Certificates  will be  issued  pursuant  to a  Pooling  and  Servicing
Agreement to be dated as of [ ], 1996 (the "Pooling and  Servicing  Agreement"),
by and among the  Depositor,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal Agent.

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

Assignment of the Mortgage Loans

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

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

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

                           S-84

<PAGE>



each  Mortgage  Loan  within [ ] days after the later of delivery or the Cut-off
Date and report any missing documents or certain types of defects therein to the
Depositor.

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

Representations and Warranties; Repurchase

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

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

     [Describe material representations and warranties.]

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

     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

                           S-85

<PAGE>



Seller.  Neither the Depositor nor the Master Servicer or Special  Servicer will
be obligated to purchase a Mortgage Loan if the Mortgage Loan Seller defaults on
its  obligation  to  repurchase  or cure and no assurance  can be given that the
Mortgage Loan Seller will fulfill its obligation. If such obligation is not met,
as to a Mortgage Loan that is not a "qualified  mortgage," the Upper-Tier  REMIC
and Lower-Tier REMIC may be disqualified.

Servicing of the Mortgage Loans; Collection of Payments

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

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


                           S-86

<PAGE>



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

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 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

                           S-87

<PAGE>



the event that more than one Mortgage Loan is a Seriously  Delinquent  Loan, any
such P&I Advances will be  designated by the Master  Servicer to have been made,
first,  with respect to Seriously  Delinquent  Loans (excluding any REO Mortgage
Loans) as to which the  related  borrower is  delinquent  only in the payment of
Monthly Payments;  second, with respect to Seriously Delinquent Loans (excluding
any REO Mortgage  Loans) as to which the related  Borrower is  delinquent in the
payment of a Balloon Payment;  and third,  with respect to Seriously  Delinquent
Loans that are REO Mortgage Loans;  provided however,  that any such designation
will be made first to those Seriously  Delinquent  Loans in respect of which the
Master Servicer reasonably determines that such P&I Advance is most likely to be
recoverable.

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

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

     The obligation of the Master Servicer,  the Trustee or the Fiscal Agent, as
applicable,  to make  Advances with respect to any Mortgage Loan pursuant to the
Pooling  and  Servicing  Agreement  continues  through the  foreclosure  of such
Mortgage  Loan  and  until  the  liquidation  of the  Mortgage  Loan or  related
Mortgaged  Properties.  Advances  are  intended  to provide a limited  amount of
liquidity,  not to  guarantee  or  insure  against  losses.  None of the  Master
Servicer,  the Trustee or the Fiscal  Agent will be required to make any Advance
that it determines will not be recoverable by the Master  Servicer,  the Trustee
or the Fiscal Agent,  as  applicable,  out of related late  payments,  Insurance
Proceeds, Liquidation Proceeds and certain other collections with respect to the
Mortgage  Loan as to which  such  Advances  were made.  To the  extent  that any
borrower is not obligated  under its Mortgage Loan documents to pay or reimburse
any portion of any  Advances  that are  outstanding  with respect to the related
Mortgage Loan as a result of a modification of such Mortgage Loan by the Special
Servicer that  forgives loan payments or other 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.

                           S-88

<PAGE>



     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  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.


                           S-89

<PAGE>



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

Withdrawals from the Collection Account

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

                           S-90

<PAGE>



is  reasonably  likely to  result in  meritorious  legal  action by the  related
borrower  or to the extent the  Master  Servicer  or the  Special  Servicer,  as
applicable,  acting in accordance with the servicing  standard described herein,
determines that such enforcement is not in the best interests of the Trust Fund.
A "due-on-sale" or "due-on-encumbrance" clause may, under certain circumstances,
be  unenforceable  against  a  borrower  that is a debtor  in a case  under  the
Bankruptcy Code.

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

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

Inspections; Appraisals

     The Master  Servicer  (or the Special  Servicer  with  respect to Specially
Serviced  Mortgage  Loans or REO  Property)  is required (at its own expense) to
inspect  each  Mortgaged  Property  at  such  times  and in such  manner  as are
consistent with the servicing  standards described herein, but will in any event
(i) inspect each Mortgaged  Property at least once every 12 months commencing in
[__________], 1997 unless each of the

                           S-91

<PAGE>



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  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.

                           S-92

<PAGE>



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

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

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

                           S-93

<PAGE>



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).

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

                           S-94

<PAGE>



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 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

                           S-95

<PAGE>



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.


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.

                           S-96

<PAGE>



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

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

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

Duties of the Trustee

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

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

     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.

                           S-97

<PAGE>



The Fiscal Agent will be entitled to reimbursement for
each Advance made by it in the same manner and to the
same extent as the Trustee and the Master Servicer.  See
"--Advances" herein.

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

Servicing Compensation and Payment of Expenses

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

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

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

                           S-98

<PAGE>



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

                           S-99

<PAGE>



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

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

         MATERIAL FEDERAL INCOME TAX CONSEQUENCES

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

                           S-100

<PAGE>



"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-101

<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-102

<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-103

<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-104

<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-105

<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-106

<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-107

<PAGE>



             INDEX OF SIGNIFICANT DEFINITIONS
Definitions                                            Page

1933 Act................................................S-2
[199__] Net Operating Income...........................S-39
ACMs...................................................S-53
ADA..............................................S-29, S-57
Adjusted Annualized Year To Date Net Operating Income..S-40
Advance Rate...........................................S-89
Advances...............................................S-88
Aggregate Certificate Balance..........................S-95
Annual Debt Service....................................S-39
Anticipated Loss.......................................S-87
Appraised Value........................................S-39
Assumed Maturity Date...................................S-1
Assumed Scheduled Payment..............................S-68
Auction Agent..........................................S-95
Auction Fees...........................................S-95
Auction Valuation Date...........................S-12, S-95
Available Funds........................................S-64
Available Funds Allocation.............................S-68
Balloon Amount.........................................S-40
Balloon LTV............................................S-40
Bankruptcy Code..................................S-30, S-31
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-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-89
Collection Period.................................S-6, S-65
Commission..............................................S-2
Condemnation Proceeds..................................S-64
Congregate Care Loan...................................S-36
Congregate Care Property...............................S-36
Constant Prepayment Rate...............................S-80
CPR....................................................S-80
Cross-Collateralized Loans.......................S-29, S-57
Cut-off Date Principal Balance...................S-16, S-36
Cut-off Date............................................S-5
Debt Service Coverage Ratio............................S-39

                           S-108

<PAGE>



Default Interest.......................................S-65
Default Rate...........................................S-65
Definitive Certificate.................................S-73
Delivery Date...........................................S-1
Department............................................S-102
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-105
Distribution Account...................................S-89
Distribution Date.................................S-6, S-63
DSCR.............................................S-17, S-39
DTC................................................S-1, S-7
Due Date................................................S-7
EC Maturity Date........................................S-7
Eligible Bank..........................................S-90
EPA....................................................S-54
ERISA...........................................S-15, S-102
Exemption.............................................S-103
Extension Advisor......................................S-92
Final Recovery Determination...........................S-72
Fiscal Agent.......................................S-4, S-5
Form 8-K...............................................S-47
Hotel Loan.............................................S-36
Hotel Property.........................................S-36
Indirect Participants..................................S-74
Initial Pool Balance...................................S-36
Insurance Proceeds.....................................S-64
Interest Accrual Period...........................S-6, S-67
Lead Paint Act.........................................S-54
Light Industrial/Industrial Loan.......................S-36
Light Industrial/Industrial Property...................S-36
Liquidation Proceeds...................................S-64
Loan Portfolio Analysis System.........................S-96
Loan Purchase Closing Date.............................S-37
Loan-to-Value Ratio....................................S-40
Lower-Tier Regular Interests...........................S-13
Lower-Tier REMIC.......................................S-13
LPAS...................................................S-96
LTV..............................................S-38, S-40
Major Tenant.....................................S-30, S-57
Master Servicer....................................S-4, S-5
Master Servicer Mortgage File..........................S-85
Midland................................................S-59
Mobile Home Park Loan..................................S-36
Mobile Home Park Property..............................S-36
Monthly Payment........................................S-65
Mortgage...............................................S-36
Mortgage File..........................................S-85

                           S-109

<PAGE>



Mortgage Loan Purchase and Sale Agreement..............S-37
Mortgage Loans....................................S-4, S-36
Mortgage Pool...........................................S-4
Mortgaged Property................................S-4, S-36
Multifamily Loan.......................................S-36
Multifamily Property...................................S-36
Net Mortgage Rate......................................S-67
Net REO Proceeds.......................................S-65
Note...................................................S-36
Notional Balances......................................S-64
Nursing Home Loan......................................S-36
Nursing Home Property..................................S-36
Occupancy Rate.........................................S-40
Offered Certificates....................................S-1
Office Building Loan...................................S-36
Office Building Property...............................S-36
Office/Multifamily/Retail Loan.........................S-36
Office/Multifamily/Retail Property.....................S-36
Office/Warehouse Loan..................................S-36
Office/Warehouse Property..............................S-36
OID Regulations.......................................S-100
Originators............................................S-37
P&I Advance......................................S-10, S-87
Participants...........................................S-73
Pass-Through Rate.................................S-7, S-67
Paying Agent...........................................S-74
Percentage Interest....................................S-64
Permitted Investments..................................S-90
Plan............................................S-15, S-102
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-88
Property Protection Expenses...........................S-88
Rated Final
        Distribution Date...............................S-6
Realized Loss..........................................S-72
Record Date............................................S-63
Regular Certificates..............................S-1, S-13
Regulations...........................................S-103
REMIC...........................................S-13, S-100
Remittance Date........................................S-87
REO Account............................................S-63
REO Mortgage Loan......................................S-68
REO Property...........................................S-63
Repurchase Price.......................................S-85
Reserve Accounts.......................................S-38

                           S-110

<PAGE>



Residual Certificates...................................S-1
Restricted Group...............................S-104, S-105
Retail Loan............................................S-36
Retail Property........................................S-36
Retail/Multifamily Loan................................S-36
Retail/Multifamily Property............................S-36
Retail/Office Loan.....................................S-36
Retail/Office Property.................................S-36
Rules..................................................S-74
Scenarios..............................................S-81
Scheduled Final
       Distribution Date................................S-6
Scheduled Principal Balance............................S-72
Self-Storage Loan......................................S-36
Self-Storage Property..................................S-36
Senior Principal Distribution Cross-Over Date..........S-70
Seriously Delinquent Loan..............................S-87
Servicing Fee..........................................S-98
Servicing Fee Rate.....................................S-98
Similar Law...........................................S-102
SMMEA.................................................S-106
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-106
Underwriting Agreement................................S-106
Underwritten Cash Flow.................................S-39
Unscheduled Payments...................................S-65
Updated Appraisal......................................S-92
Upper-Tier REMIC.......................................S-13
USTs...................................................S-54
Voting Rights..........................................S-97
Weighted Average Net Mortgage Rate.....................S-67
Yield Maintenance Loan.................................S-71
Yield Maintenance Period...............................S-71
Zoning Laws......................................S-29, S-57


                           S-111

<PAGE>


<TABLE>
<CAPTION>

Annex A
Table A:  Collateral Properties

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





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





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





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





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





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





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





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





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





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





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


                                  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>      <C>
====================================================================================================================================
       Prprty  Ann Debt  Undrwrit.  Undrwrit.  NOI/Debt  Undrwrit.  Cash Flow/ 199_  199_   12   Trlng  Trail. 12   Annl'd   Annl'd
Loan    Name   Service    Value        NOI     Service   Cash Flow  Debt Srvc  NOI    CF    NOI  NOI    as of       YTD NOI    CF
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                                        A-3

<PAGE>


<TABLE>
<CAPTION>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                                       A-4

<PAGE>


<TABLE>
<CAPTION>

Annex A

Table D:  Mortgage Loan Terms

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





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





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





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





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





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





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





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





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





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


                                                       A-5

<PAGE>


<TABLE>
<CAPTION>

Annex A

Table E:  Retail Subcategories

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

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




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





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





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





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





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





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





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

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










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


                                               A-6

<PAGE>

<TABLE>
<CAPTION>

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





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





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





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





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





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





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





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





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





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





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


                                                       B-1

<PAGE>

  

   
      VERSION 1: GENERAL COMMERCIAL AND MULTIFAMILY

           Commercial Mortgage Acceptance Corp.
                         Depositor

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


  Commercial  Mortgage Acceptance Corp. (the "Depositor") from time to time will
offer  Commercial/Multifamily  Mortgage Pass-Through  Certificates (the "Offered
Certificates") in "Series" by means of this Prospectus and a separate Prospectus
Supplement for each Series.  The Offered  Certificates,  together with any other
Commercial/Multifamily  Mortgage  Pass-Through  Certificates of such Series, are
collectively  referred to herein as the "Certificates." The Certificates of each
Series will evidence beneficial  ownership interests in a trust fund (the "Trust
Fund") to be established by the Depositor.  The  Certificates of a Series may be
divided into two or more "Classes," which may have different  interest rates and
which may receive principal  payments in differing  proportions and at different
times.  In  addition,  rights of the  holders  of  certain  Classes  to  receive
principal and interest may be subordinated to those of other Classes. Each Trust
Fund will consist of a pool (the "Mortgage  Pool") of one or more mortgage loans
secured  by first or  junior  liens on fee  simple  or  leasehold  interests  in
commercial real estate  properties,  multifamily  residential  properties and/or
mixed-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
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) and general  commercial
properties (consisting of retail properties, 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  "DESCRIPTION  OF THE MORTGAGE  POOL" in the  Prospectus  Supplement.  If so
specified  in the related  Prospectus  Supplement,  the  Mortgage  Pool may also
include  participation   interests  in  such  types  of  mortgage  loans  and/or
installment  contracts for the sale of such types of  properties.  Such mortgage
loans,   participation  interests  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 Midland  Commercial  Financing Corp.,
and/or 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 serviced by a Master  Servicer  identified in the related
Prospectus Supplement.
    
  The  Certificates  do not  represent  an  obligation  of or an interest in the
Depositor  or  any  affiliate  thereof.  Unless  so  specified  in  the  related
Prospectus  Supplement,  neither the  Certificates  nor the  Mortgage  Loans are
insured or guaranteed by any governmental  agency or  instrumentality  or by any
other person or entity.

  Prospective Investors should consider the factors discussed herein under "RISK
FACTORS"  at page 8 and such  information  as may be set forth under the caption
"RISK FACTORS" in the related Prospectus Supplement before purchasing any of the
Offered Certificates.

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

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

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

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



<PAGE>



  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 _______ ___, 1997.

                             2

<PAGE>



                   PROSPECTUS SUPPLEMENT

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

                  ADDITIONAL INFORMATION

  This  Prospectus  contains,  and the Prospectus  Supplement for each Series of
Certificates  will  contain,  a summary of the material  terms of the  documents
referred to herein and therein, but neither contains nor will contain all of the
information  set  forth  in  the  Registration   Statement  (the   "Registration
Statement") of which this Prospectus and the related Prospectus  Supplement is a
part. For further information,  reference is made to such Registration Statement
and the exhibits  thereto which the Depositor has filed with the  Securities and
Exchange  Commission  (the  "Commission"),  under the Securities Act of 1933, as
amended  (the "1933  Act").  Statements  contained  in this  Prospectus  and any
Prospectus  Supplement  as to the  contents of any  contract  or other  document
referred to are summaries and in each instance  reference is made to the copy of
the  contract  or  other  document  filed  as an  exhibit  to  the  Registration
Statement,  each  such  statement  being  qualified  in  all  respects  by  such
reference.  Copies  of the  Registration  Statement  may be  obtained  from  the
Commission,  upon payment of the prescribed  charges, or may be examined free of
charge at the Commission's offices. Reports and other information filed with the
Commission  can be  inspected  and  copied  at  prescribed  rates at the  public
reference  facilities  maintained by the  Commission at 450 Fifth Street,  N.W.,
Washington,  D.C. 20549,  and at the Regional Offices of the Commission at Seven
World Trade  Center,  13th Floor,  New York,  New York 10048;  and  Northwestern
Atrium Center,  500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661.
Copies of the  Agreement  pursuant to which a Series of  Certificates  is issued
will be provided to each person to whom a Prospectus and the related  Prospectus
Supplement are delivered,  upon written or oral request directed to:  Commercial
Mortgage  Acceptance  Corp.,  201 West 10th  Street,  6th  Floor,  Kansas  City,
Missouri 64105,  Attention:  E. J. Burke,  telephone number (816) 435-5000.  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.

     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

                             3

<PAGE>



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:  E. J. Burke, telephone number (816) 435-5000.

                          REPORTS

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

  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 these  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.



                             4

<PAGE>




                   SUMMARY OF PROSPECTUS

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

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

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

Master Servicer...  The master servicer (the "Master
                    Servicer") for each Series of
                    Certificates will be Midland Loan
                    Services, L.P., the parent of the
                    Depositor.  See "SERVICING OF THE
                    MORTGAGE LOANS--General."

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

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

The Trust Fund....  Each Series of Certificates will
                    represent in the aggregate the entire
                    beneficial ownership interest in a
                    Trust Fund consisting primarily of the
                    following:
   
   A.               Mortgage  Pool The  primary  assets of each  Trust Fund will
                    consist of a pool of mortgage  loans (the  "Mortgage  Pool")
                    secured  by first  or  junior  mortgages,  deeds of trust or
                    similar  security  instruments  (each, a "Mortgage")  on, or
                    installment contracts ("Installment Contracts") for the sale
                    of, fee simple or  leasehold  interests in  commercial  real
                    estate property,  multifamily  residential property,  and/or
                    mixed-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,   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.
                    A  Mortgage  Pool  may  also  include  any  or  all  of  the
                    participation  interests  in such types of  mortgage  loans.
                    Each  such   mortgage   loan,   Installment   Contract,   or
                    participation  interest is herein referred to as a "Mortgage
                    Loan." The Mortgage  Loans will not be guaranteed or insured
                    by the Depositor or any of its  affiliates.  The  Prospectus
                    Supplement will indicate  whether the Mortgage Loans will be
                    guaranteed  or  insured  by  any   governmental   agency  or
                    instrumentality  or other  person.  The Mortgage  Loans will
                    have the  additional  characteristics  described  under "THE
                    MORTGAGE  POOLS"  herein and  "DESCRIPTION  OF THE  MORTGAGE
                    POOL" in the related  Prospectus  Supplement.  All  Mortgage
                    Loans will have been

                             5

<PAGE>




     .............  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; Mortgage
                    Loans that provide for recourse
                    against the other assets of the
                    related mortgagors; and any other
                    types of Mortgages described in the
                    related Prospectus Supplement.

     .............  Certain Mortgage Loans may provide
                    that scheduled interest and principal
                    payments thereon are applied first to
                    interest accrued from the last date to
                    which interest has been paid to the
                    date such payment is received and the
                    balance thereof is applied to
                    principal, and other Mortgage Loans
                    may provide for payment of interest in
                    advance rather than in arrears.  Each
                    Mortgage Loan may contain prohibitions
                    on prepayment or require payment of a
                    premium or a yield maintenance penalty
                    in connection with a prepayment, in
                    each case as described in the related
                    Prospectus Supplement.  The Mortgage
                    Loans may provide for payments of
                    principal, interest or both, on due
                    dates that occur monthly, quarterly,
                    semi-annually or at such other
                    interval as is specified in the
                    related Prospectus Supplement.  See
                    "DESCRIPTION OF THE MORTGAGE POOL" in
                    the related Prospectus Supplement.

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

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

                             6

<PAGE>




     .............  Series of Certificates.  See "RISK
                           FACTORS--Credit Enhancement
                            Limitations" and "CREDIT
                             ENHANCEMENT--General."

Description of Certificates     The Certificates of each
                                Series will be issued
                                pursuant to a Pooling and
                                Servicing Agreement (the
                                "Agreement").  If so
                                specified in the
                                applicable Prospectus
                                Supplement, Certificates
                                of a given Series may be
                                issued in several Classes,
                                which may pay interest at
                                different rates, may
                                represent different
                                allocations of the right
                                to receive principal and
                                interest payments, and
                                certain of which may be
                                subordinated to other
                                Classes in the event of
                                shortfalls in available
                                cash flow from the
                                underlying mortgage
                                loans.  Alternatively, or
                                in addition, Classes may
                                be structured to receive
                                principal payments in
                                sequence.  Each Class in a
                                group of sequential pay
                                Classes would be entitled
                                to be paid in full before
                                the next Class in the
                                group is entitled to
                                receive any principal
                                payments.  A Class of
                                Certificates may also
                                provide for payments of
                                principal only or interest
                                only or for
                                disproportionate payments
                                of principal and interest.
                                 Each  Series  of  Certificates  (including  any
                                Class or Classes of  Certificates of such Series
                                not  offered   hereby)  will  represent  in  the
                                aggregate   the  entire   beneficial   ownership
                                interest  in the  Trust  Fund.  See  "PROSPECTUS
                                SUPPLEMENT"   for  a   listing   of   additional
                                characteristics of the Certificates that will be
                                included in the  Prospectus  Supplement for each
                                Series.

     .............  The Certificates will not be
                    guaranteed or insured by the Depositor
                    or any of its affiliates.  Unless so
                    specified in the related Prospectus
                    Supplement, neither the Certificates
                    nor the Mortgage Loans are insured or
                    guaranteed by any governmental agency
                    or instrumentality or by any other
                    person or entity.  See "RISK
                    FACTORS--Limited Assets" and
                    "DESCRIPTION OF THE CERTIFICATES."

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

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

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


                             7

<PAGE>




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

                             8

<PAGE>



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



                             9

<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.

Average Life of Certificates; Prepayments; Yields

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

                            10

<PAGE>



at or above the rates borne by those  Mortgage  Loans.  As a result,  the actual
maturity of any Class of  Certificates  could occur  significantly  earlier than
expected.  Alternatively, the actual maturity of any Class of Certificates could
occur  significantly  later than expected as a result of prepayment  premiums or
the existence of defaults on the Mortgage  Loans,  particularly at or near their
maturity dates. In addition,  the Master  Servicer or the Special  Servicer,  if
any,  may have the  option  under the  Agreement  for such  Series to extend the
maturity of the Mortgage  Loans  following a default in the payment of a balloon
payment,  which would also have the effect of extending the average life of each
Class of related Certificates.  A Series of Certificates may include one or more
Classes of Certificates  with priorities of payment and, as a result,  yields on
other Classes of Certificates,  including  Classes of Offered  Certificates,  of
such Series may be more sensitive to prepayments on Mortgage  Loans. A Series of
Certificates may include one or more Classes offered at a significant premium or
discount.  Yields on such Classes of Certificates will be sensitive, and in some
cases extremely  sensitive,  to prepayments on Mortgage  Loans.  With respect to
interest only or  disproportionately  interest  weighted Classes  purchased at a
premium, such Classes may not return their purchase prices under rapid repayment
scenarios. See "YIELD CONSIDERATIONS" in the related Prospectus Supplement.

Limited Nature of Ratings

  Any rating assigned by a Rating Agency to a Class of Certificates will reflect
such  Rating  Agency's  assessment  solely of the  likelihood  that  holders  of
Certificates   of   such   Class   will   receive   payments   to   which   such
Certificateholders  are entitled under the related  Agreement.  Such rating will
not constitute an assessment of the likelihood that principal prepayments on the
related  Mortgage  Loans  will be made,  the  degree  to which  the rate of such
prepayments  might differ from that originally  anticipated or the likelihood of
early optional  termination of the Series of Certificates.  Such rating will not
address  the  possibility   that  prepayment  at  higher  or  lower  rates  than
anticipated  by an investor may cause such  investor to  experience a lower than
anticipated yield or that an investor  purchasing a Certificate at a significant
premium, or a Certificate that is entitled to disproportionately low, nominal or
no principal  distributions,  might fail to recoup its initial  investment under
certain  prepayment  scenarios.  Each  Prospectus  Supplement  will identify any
payment to which  holders  of Offered  Certificates  of the  related  Series are
entitled that is not covered by the applicable rating. See "--Credit Enhancement
Limitations."

Risks Associated with Lending on Income Producing
Properties

  Mortgage  loans made with respect to  multifamily  or commercial  property may
entail  risks of  delinquency  and  foreclosure,  and risks of loss in the event
thereof,  that are greater  than similar  risks  associated  with  single-family
property.  For example, the ability of a mortgagor to repay a loan secured by an
income-producing  property typically is dependent  primarily upon the successful
operation of such property rather than any  independent  income or assets of the
mortgagor;  thus, the value of an income-producing  property is directly related
to the net operating income derived from such property. In contrast, the ability
of a mortgagor to repay a  single-family  loan typically is dependent  primarily
upon the mortgagor's  household income, rather than the capacity of the property
to produce income;  thus,  other than in geographical  areas where employment is
dependent  upon a particular  employer or an industry,  the  mortgagor's  income
tends not to reflect  directly the value of such property.  A decline in the net
operating  income of an  income-producing  property  will likely affect both the
performance  of the  related  loan  as  well as the  liquidation  value  of such
property,  whereas a decline in the  income of a  mortgagor  on a  single-family
property  will likely  affect the  performance  of the related  loan but may not
affect the liquidation value of such property.

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

  The  performance  of a mortgage loan secured by an  income-producing  property
leased by the  mortgagor  to  tenants as well as the  liquidation  value of such
property  may be  dependent  upon  the  business  operated  by such  tenants  in
connection with such property, the creditworthiness of such tenants or both; the
risks  associated  with such loans may be offset by the number of tenants or, if
applicable, a diversity of types of

                            11

<PAGE>



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

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

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

Certain Tax Considerations of Variable Rate Certificates

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


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.


                            12

<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.

Delinquent and Non-Performing Mortgage Loans

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

Junior Mortgage Loans

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

Balloon Payments

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

Extensions and Modifications of Defaulted Mortgage Loans;
Additional Servicing Fees

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

                            13

<PAGE>



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

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

Credit Enhancement Limitations

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

  A Series of  Certificates  may  include  one or more  Classes  of  Subordinate
Certificates  (which may include  Offered  Certificates),  if so provided in the
related Prospectus Supplement.  Although subordination is intended to reduce the
risk to holders of Senior  Certificates of delinquent  distributions or ultimate
losses,  the  amount of  subordination  will be  limited  and may  decline or be
reduced to zero under certain circumstances.  In addition, if principal payments
on one or more Classes of Certificates of a Series are made in a specified order
of priority, any limits with respect to the aggregate amount of claims under any
related Credit  Enhancement  may be exhausted  before the principal of the lower
priority  Classes of Certificates  of such Series has been repaid.  As a result,
the impact of significant losses and shortfalls on the Mortgaged  Properties may
fall  primarily  upon those Classes of  Certificates  having a lower priority of
payment.  Moreover,  if a form of Credit Enhancement covers more than one Series
of  Certificates,  holders of  Certificates of one Series will be subject to the
risk that such Credit Enhancement will be exhausted by the claims of the holders
of Certificates of one or more other Series.

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

                            14

<PAGE>



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."

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

                            15

<PAGE>



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 by the transferee  Residual  Certificateholder.  See "MATERIAL  FEDERAL
INCOME TAX CONSE-  QUENCES--Restrictions  on Ownership  and Transfer of Residual
Certificates."  Because of the special tax  treatment of Residual  Certificates,
the taxable income arising in a given year on Residual  Certificates will not be
equal to the taxable income  associated  with  investment in a corporate bond or
stripped instrument having similar cash flow  characteristics and pre-tax yield.
Therefore, the after-tax yield on the Residual Certificates may be significantly
less than that of a corporate  bond or stripped  instrument  having similar cash
flow characteristics.

Control; 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

                            16

<PAGE>



decision-making  under the related  Agreement,  which will be  specified  in the
related Prospectus Supplement ("Voting Rights"), will be required to direct, and
will be sufficient  to bind all  Certificateholders  of such Series to,  certain
actions, including amending the related Agreement in certain circumstances.  See
"SERVICING OF THE MORTGAGE  LOANS--Events  of Default,"  "--Rights Upon Event of
Default" and "DESCRIPTION OF THE CERTIFICATES--Amendment."

Book-Entry Registration

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

                       THE DEPOSITOR

  Commercial Mortgage Acceptance Corp. was incorporated in the State of Missouri
on September 17, 1996 as a wholly owned,  limited purpose finance  subsidiary of
Midland Loan Services, L.P. The principal executive offices of the Depositor are
located at 210 West 10th Street,  6th Floor,  Kansas City,  Missouri 64105.  Its
telephone number is (816) 435-5000.

  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  relating  to a  Mortgage  Pool  master  serviced  by it.  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  relating to a Mortgage  Pool.  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.

                            17

<PAGE>



             DESCRIPTION OF THE CERTIFICATES*

  The  Certificates of each Series will be issued pursuant to a separate Pooling
and  Servicing  Agreement  (the  "Agreement")  to  be  entered  into  among  the
Depositor,  the Master Servicer,  the Special Servicer,  if any, and the Trustee
for that Series and any other  parties  described in the  applicable  Prospectus
Supplement,  substantially  in the form filed as an exhibit to the  Registration
Statement  of which  this  Prospectus  is a part or in such other form as may be
described in the  applicable  Prospectus  Supplement.  The  following  summaries
describe  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
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
- --------
*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.

                            18

<PAGE>



disproportionately  interest  weighted,  Classes  purchased at a premium may not
return their purchase  prices under rapid  prepayment  scenarios;  and (iii) the
degree to which an investor's yield is sensitive to principal prepayments.

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

Distributions on Certificates

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

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

Accounts

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

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


                            19

<PAGE>



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

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

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

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

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

     (ii) direct  obligations  of the  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 a
  short term debt obligation rating from Standard & Poor's Ratings  Services,  a
  division of The McGraw-Hill Companies,  Inc. ("S&P") of "A-1+" and the highest
  short-term  rating available from each of the other Rating  Agencies,  or such
  lower rating as will not result in the  downgrade or  withdrawal of the rating
  or ratings then assigned to the Certificates by any Rating Agency;

     (iv) commercial paper having a maturity of 365 days or less (including both
  non-interest-bearing  discount  obligations and  interest-bearing  obligations
  payable on demand or on a specified date not more than one year after the date
  of issuance thereof and demand notes that constitute vehicles for investment

                            20

<PAGE>



  in commercial paper) that is rated by each Rating Agency
  in its highest short-term unsecured rating category;

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

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

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

provided,  however, that (a) none of such obligations or securities listed above
may have an "r" highlighter affixed to its rating if rated by S&P; (b) each such
obligation  or security  will have a fixed  dollar  amount of  principal  due at
maturity  which cannot vary or change;  (c) if any such  obligation  or security
provides  for a variable  rate of  interest,  interest  will be tied to a single
interest rate index plus a single fixed spread (if any) and move proportionately
with that  index;  and (d) if any of the  obligations  or  securities  listed in
paragraphs  (iii)  - (vi)  above  are not  rated  by each  Rating  Agency,  such
investment will nonetheless qualify as a Permitted  Investment if it is rated by
S&P and one other nationally  recognized  statistical rating  organization;  and
provided,  further,  that such  instrument  continues to qualify as a "cash flow
investment"  pursuant to Code Section 860G(a)(6) earning a passive return in the
nature of  interest  and that no  instrument  or  security  will be a  Permitted
Investment if (i) such instrument or security  evidences a right to receive only
interest  payments or (ii) the right to receive  principal and interest payments
derived from the underlying investment provides a yield to maturity in excess of
120% of the yield to maturity  at par of such  underlying  investment  as of the
date of its acquisition.

Amendment

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

  Each  Agreement  will also provide that it may be amended from time to time by
the  parties  thereto  with the consent of the holders of each of the Classes of
Regular  Certificates  representing not less than a percentage  specified in the
related  Agreement of each Class of  Certificates  affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the  provisions of the Agreement or of modifying in any manner the rights
of the Certificateholders;  provided, however, that no such amendment shall: (i)
reduce in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans that are required to be distributed  on any  Certificate  without
the consent of each affected  Certificateholder;  (ii) change the  percentage of
Certificates  the  holders  of which are  required  to  consent to any action or
inaction  under  the  Agreement,  without  the  consent  of the  holders  of all
Certificates  then  outstanding;  or (iii) alter the  obligations  of the Master
Servicer or the Trustee to make an advance without the consent of the holders of
all  Certificates  representing all of the Voting Rights of the Class or Classes
affected thereby.

  Further,  the Agreement for each Series may provide that the parties  thereto,
at  any  time   and   from   time  to  time,   without   the   consent   of  the
Certificateholders,  may amend the Agreement to modify,  eliminate or add to any
of its  provisions  to such  extent  as  shall  be  necessary  to  maintain  the
qualification  of any REMIC related to such Series or to prevent the  imposition
of any additional  material  state or local taxes,  at all times that any of the
Certificates are outstanding,  provided, however, that such action, as evidenced
by an opinion of counsel,

                            21

<PAGE>



is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

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

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

  The  Prospectus  Supplement  for a Series  may  describe  other  or  different
provisions  concerning  the amendment of the related  Agreement  required by the
Rating Agencies rating Certificates of such Series.

Termination

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


                            22

<PAGE>



                    THE MORTGAGE POOLS

General
   
  Each Mortgage  Pool will consist of mortgage  loans secured by first or junior
mortgages,  deeds of trust or similar security  instruments (each, a "Mortgage")
on, or  installment  contracts  ("Installment  Contracts")  for the sale of, fee
simple or leasehold  interests in commercial real estate  property,  multifamily
residential  property,  and/or  mixed-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, 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 may also
include  any or all of the  participation  interests  in 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,  Installment
Contract, or participation interest 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 (the  "Note")
assigns  its right,  title and  interest  as  landlord  under each lease and the
income derived therefrom to the related mortgagee,  while retaining a license to
collect the rents for so long as there is no default.  If the obligor  defaults,
the  license  terminates  and the related  mortgagee  is entitled to collect the
rents from  tenants to be applied to the  monetary  obligations  of the obligor.
State law may limit or restrict the  enforcement of the assignment of leases and
rents by a  mortgagee  until  the  mortgagee  takes  possession  of the  related
mortgaged property and/or a receiver is appointed. See "CERTAIN LEGAL ASPECTS OF
THE MORTGAGE LOANS--Leases and Rents."

  If so specified in the related Prospectus Supplement, a Trust Fund may include
a number of Mortgage Loans with a single obligor or related obligors thereunder.
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

                            23

<PAGE>



of the obligors.  The Mortgage Loans will be newly  originated or seasoned,  and
will be  acquired  by the  Depositor  either  directly  or  through  one or more
affiliates.
    
  Unless  otherwise  specified in the Prospectus  Supplement  for a Series,  the
Mortgage  Loans will not be  insured or  guaranteed  by the United  States,  any
governmental agency, any private mortgage insurer or any other person or entity.

  The  Prospectus  Supplement  relating  to  each  Series  will,  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

                            24

<PAGE>



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

  The Trustee will hold the Mortgage  Loan File for each  Mortgage Loan in trust
for the  benefit  of all  Certificateholders.  Pursuant  to the  Agreement,  the
Trustee is  obligated to review the Mortgage  Loan File for each  Mortgage  Loan
within a  specified  number of days  after the  execution  and  delivery  of the
Agreement. If any document in the Mortgage Loan File is found to be defective in
any material respect, the Trustee will promptly notify the Depositor, the Master
Servicer and the Mortgage Loan Seller.

Mortgage Underwriting Standards and Procedures

  The  underwriting  procedures  and standards for Mortgage  Loans included in a
Mortgage  Pool will be specified  in the related  Prospectus  Supplement  to the
extent such procedures and standards are known or available. Such Mortgage Loans
may be  originated  by an  affiliate  of  the  Depositor  or  third  parties  in
contemplation  of the  transactions  contemplated  by  this  Prospectus  and the
related  Prospectus  Supplement or may have been originated by third-parties and
acquired  by the  Depositor  directly or through its  affiliates  in  negotiated
transactions.
   
  The  originator of a Mortgage Loan  generally  will have applied  underwriting
procedures intended to evaluate, among other things, the income derived from the
Mortgaged Property, the capabilities of the management of the project, including
a review of management's past performance  record, its management  reporting and
control  procedures  (to  determine  its  ability to  recognize  and  respond to
problems) and its accounting  procedures to determine cash  management  ability,
the obligor's  credit standing and repayment  ability and the value and adequacy
of the Mortgaged Property as collateral. 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,
each  Mortgaged  Property  must 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.

  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

                            25

<PAGE>



residential  properties.  If the commercial real estate market should experience
an overall decline in property values such that the outstanding  balances of the
Mortgage  Loans and any  additional  financing on the Mortgaged  Properties in a
particular  Mortgage  Pool  become  equal to or  greater  than the  value of the
Mortgaged Properties, the actual rates of delinquencies, foreclosures and losses
could be higher than those now  generally  experienced  in the mortgage  lending
industry.  To the  extent  that such  losses are not  covered by the  methods of
Credit  Enhancement  or the insurance  policies  described  herein and/or in the
related Prospectus Supplement, the ability of the Trust Fund to pay principal of
and  interest on the  Certificates  may be  adversely  affected.  Even if credit
support covers all losses resulting from defaults and foreclosure, the effect of
defaults  and  foreclosures  may be to  increase  prepayment  experience  on the
Mortgage  Loans,  thus shortening  weighted  average life and affecting yield to
maturity.

Representations and Warranties

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

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

  Upon the discovery of the breach of any representation or warranty made by the
Mortgage Loan Seller in respect of a Mortgage Loan that materially and adversely
affects the  interests of the  Certificateholders  of the related  Series,  such
Mortgage Loan Seller  generally  will be obligated to  repurchase  such Mortgage
Loan at a purchase price equal to 100% of the unpaid  principal  balance thereof
at the date of  repurchase  or,  in the case of a Series of  Certificates  as to
which the Depositor  has elected to treat the related Trust Fund as a REMIC,  as
defined in the Code, at such other price as may be necessary to avoid a tax on a
prohibited  transaction,  as described in Section  860F(a) of the Code,  in each
case together with accrued interest at the interest rate for such Mortgage Loan,
to the first day of the month  following  such  repurchase and the amount of any
unreimbursed  advances  made by the Master  Servicer in respect of such Mortgage
Loan,  together  with interest  thereon at the  reimbursement  rate.  The Master
Servicer will be required to enforce such obligation of the Mortgage Loan Seller
for the  benefit  of the  Trustee  and  the  Certificateholders,  following  the
practices it would employ in its good faith business  judgment were it the owner
of such Mortgage Loan. This repurchase  obligation will generally constitute the
sole remedy available to the Certificateholders of such

                            26

<PAGE>



Series for a breach of a  representation  or warranty by a Mortgage  Loan Seller
and the  Depositor  and the Master  Servicer will have no liability to the Trust
Fund for any such breach.  The applicable  Prospectus  Supplement  will indicate
whether any additional remedies will be available to the Certificateholders.  No
assurance can be given that a Mortgage Loan Seller will carry out its repurchase
obligation with respect to the Mortgage Loans.

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

              SERVICING OF THE MORTGAGE LOANS

General

  The servicer of the Mortgage  Loans (the  "Master  Servicer")  will be Midland
Loan Services,  L.P., the parent of the Depositor. The Prospectus Supplement for
the related  Series will set forth  certain  information  concerning  the Master
Servicer.  The Master  Servicer will be  responsible  for servicing the Mortgage
Loans pursuant to the Agreement for the related  Series.  The Master  Servicer's
collection  procedures  shall be  described  under "THE  POOLING  AND  SERVICING
AGREEMENT--Servicing  of the  Mortgage  Loans;  Collection  of  Payments" 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 Regular
Certificates   representing  a  certain  percentage  specified  in  the  related
Agreement  of such  Class or  Classes of  Certificates  or by another  specified
party.  Certain  information  with respect to the Special  Servicer  will be set
forth in such  Prospectus  Supplement.  A  Special  Servicer  for any  Series of
Certificates may be an affiliate of the Depositor or the Master Servicer and may
hold,  or be affiliated  with the holder of,  Subordinate  Certificates  of such
Series. A Special Servicer may be entitled to any of the rights,  and subject to
any of the obligations,  described  herein in respect of a Master  Servicer.  In
general,  a Special Servicer's duties will relate to defaulted Mortgage Loans or
those  Mortgage  Loans that  otherwise  require  special  servicing  ("Specially
Serviced Mortgage Loans"),  including  instituting  foreclosures and negotiating
work-outs and will also include asset management  activities with respect to any
REO  Property.  The related  Prospectus  Supplement  will  describe  the rights,
obligations and compensation of any Special Servicer for a particular  Series of
Certificates.  The Master Servicer or Special Servicer generally may subcontract
the  servicing  of all  or a  portion  of  the  Mortgage  Loans  to one or  more
sub-servicers  provided certain  conditions are met. Such sub-servicer may be an
affiliate  of the  Depositor  and may have  other  business  relationships  with
Depositor and its affiliates.

Collections and Other Servicing Procedures

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

  It is expected that the Agreement for each Series will provide that the Master
Servicer  establish  and maintain an escrow  account  (the "Escrow  Account") in
which the Master Servicer will be required to deposit amounts received from each
mortgagor, if required by the terms of the related Mortgage Loan documents,  for
the  payment  of taxes,  assessments,  certain  mortgage  and  hazard  insurance
premiums and other comparable items ("Escrow  Payments").  The Special Servicer,
if any, will be required to remit amounts received for such purposes on Mortgage
Loans serviced by it to the Master Servicer for deposit into the Escrow Account,
and

                            27

<PAGE>



will be entitled  to direct the Master  Servicer  to make  withdrawals  from the
Escrow  Account  as may be  required  for  servicing  of  such  Mortgage  Loans.
Withdrawals  from the Escrow Account  generally may be made to (i) effect timely
payment of taxes, assessments,  mortgage and hazard insurance premiums and other
comparable items, (ii) to transfer funds to the Collection  Account to reimburse
the Master Servicer or the Trustee, as applicable, for any advance with interest
thereon  relating to Escrow  Payments,  (iii) to restore or repair the Mortgaged
Properties,  (iv) to clear and terminate  such  account,  (v) to pay interest to
mortgagors  on balances in the Escrow  Account,  if required by the terms of the
related  Mortgage  Loan  documents or by  applicable  law,  (vi) to remit to the
related  borrower the Financial  Lease and Reporting Fee as and when required by
the related  Mortgage,  and (vii) to remove amounts not required to be deposited
therein.  The related  Prospectus  Supplement  may  provide for other  permitted
withdrawals from the Escrow Account. The Master Servicer will be entitled to all
income on the funds in the Escrow Account invested in Permitted  Investments not
required  to be paid to  mortgagors  by the terms of the related  Mortgage  Loan
documents or by applicable  law. The Master Servicer will be responsible for the
administration of the Escrow Account.

Insurance

  The  Agreement  for each Series will require that the Master  Servicer use its
reasonable  efforts  to or require  each  mortgagor  to  maintain  insurance  in
accordance  with the related  Mortgage  Loan  documents,  which  generally  will
include a standard fire and hazard insurance policy with extended  coverage.  To
the extent  required by the related  Mortgage  Loan,  the  coverage of each such
standard hazard  insurance policy will be in an amount that is at least equal to
the lesser of (i) the full  replacement  cost of the  improvements and equipment
securing such Mortgage Loan or (ii) the outstanding  principal  balance owing on
such  Mortgage  Loan or such amount as is necessary to prevent any  reduction in
such  policy by reason of the  application  of  co-insurance  and to prevent the
Trustee  thereunder  from being deemed to be a co-insurer.  The Master  Servicer
will also use its  reasonable  efforts to require each mortgagor to maintain (i)
insurance  providing  coverage against 12 months of rent  interruptions and (ii)
such other  insurance as provided in the related  Mortgage  Loan. If a Mortgaged
Property is located at the time of origination of the related Mortgage Loan in a
federally  designated  special flood hazard area, the Master  Servicer will also
use its  reasonable  efforts to require the related  mortgagor to maintain flood
insurance  in an amount equal to the lesser of the unpaid  principal  balance of
the related Mortgage Loan and the maximum amount  obtainable with respect to the
Mortgage Loan. The related  Agreement will provide that the Master Servicer will
be required to maintain the foregoing  insurance if the related  mortgagor fails
to  maintain  such  insurance  to the extent  such  insurance  is  available  at
commercially  reasonable rates and to the extent the Trustee, as mortgagee,  has
an insurable interest.  The cost of any such insurance  maintained by the Master
Servicer  will be advanced by the Master  Servicer.  The Master  Servicer or the
Special Servicer,  if any, will cause to be maintained fire and hazard insurance
with extended  coverage on each REO Property in an amount that is at least equal
to the full replacement cost of the improvements and equipment.  The cost of any
such insurance with respect to an REO Property will be payable out of amounts on
deposit in the related  REO Account or will be advanced by the Master  Servicer.
The Master  Servicer  or the  Special  Servicer,  if any,  will  maintain  flood
insurance  providing  substantially  the same coverage as described above on any
REO Property  that was located in a federally  designated  special  flood hazard
area at the time the related  mortgage loan was originated.  The Master Servicer
or the Special Servicer, if any, will maintain with respect to each REO Property
(i) public liability  insurance,  (ii) loss of rent  endorsements and (iii) such
other  insurance as provided in the related  Mortgage  Loan.  Any such insurance
that is required to be maintained  with respect to any REO Property will only be
so required to the extent such insurance is available at commercially reasonable
rates.  The related  Agreement will provide that the Master  Servicer or Special
Servicer,  if any, may satisfy its obligation to cause hazard insurance policies
to be maintained by maintaining a master force placed  insurance policy insuring
against losses on the Mortgage Loans or REO Properties,  as the case may be. The
incremental cost of such insurance  allocable to any particular Mortgage Loan or
REO Property,  if not borne by the related mortgagor,  will be an expense of the
Trust Fund. Alternatively,  the Master Servicer or Special Servicer, if any, may
satisfy its obligation by maintaining,  at its expense,  a blanket policy (i.e.,
not a master force placed policy)  insuring against losses on the Mortgage Loans
or REO Properties,  as the case may be. If such a blanket or master force placed
policy  contains  a  deductible  clause,  the  Master  Servicer  or the  Special
Servicer,  if any,  will be obligated to deposit in the  Collection  Account all
sums that would have been  deposited  therein  but for such clause to the extent
any such  deductible  exceeds the  deductible  limitation  that pertained to the
related Mortgage Loan, or in the absence of any such deductible limitation,  the
deductible  limitation that is consistent with the servicing  standard under the
related Agreement.

                            28

<PAGE>



  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.

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.


                            29

<PAGE>



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

  The Master Servicer will generally pay the fees and expenses of the Trustee.

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

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

Advances

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

Modifications, Waivers and Amendments

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

Evidence of Compliance

  The  Agreement  for each Series  will  generally  provide  that on or before a
specified  date in each year,  beginning  the first such date that is at least a
specified  number of months after the Cut-off  Date,  there will be furnished to
the  related  Trustee  a  report  of a  firm  of  independent  certified  public
accountants  stating  that  (i) it  has  obtained  a  letter  of  representation
regarding  certain matters from the management of the Master Servicer or Special
Servicer,  if any,  which  includes  an  assertion  that the Master  Servicer or
Special  Servicer,  if any, has  complied  with certain  minimum  mortgage  loan
servicing  standards (to the extent  applicable to  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

                            30

<PAGE>



certified public accountants  relating to the servicing of mortgage loans may be
required to be delivered to the Trustee.

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

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

  The  Agreement  for each Series will also provide that none of the  Depositor,
the Master Servicer,  the Special  Servicer,  if any, or any partner,  director,
officer,  employee or agent of the Depositor, the Master Servicer or the Special
Servicer,  if any, (or any general partner  thereof) will be under any liability
to the  Trust  Fund or the  Certificateholders  for  any  action  taken,  or for
refraining  from  the  taking  of any  action,  in good  faith  pursuant  to the
Agreement,  or for errors in  judgment;  provided,  however,  that  neither  the
Depositor,  the Master  Servicer,  the Special  Servicer,  if any,  nor any such
person  will  be  protected   against  any   liability   for  a  breach  of  any
representations  or warranties  under the  Agreement or that would  otherwise be
imposed by reason of willful  misfeasance,  bad faith or negligence  (or, in the
case of the  Master  Servicer  or  Special  Servicer,  if any,  a breach  of the
servicing standards set forth in the Agreement) in the performance of its duties
or by reason of reckless disregard of its obligations and duties thereunder. The
Agreement will further  provide that the  Depositor,  the Master  Servicer,  the
Special Servicer,  if any, and any director,  officer,  employee or agent of the
Depositor,  the Master Servicer,  the Special Servicer, if any, (and any general
partner thereof) will be entitled to  indemnification  by the Trust Fund for any
loss, liability or expense incurred in connection with any legal action relating
to the Agreement or the Certificates,  other than any loss, liability or expense
(i) incurred by reason of its respective willful  misfeasance,  bad faith, fraud
or negligence (or, in the case of the Master  Servicer or the Special  Servicer,
if any, a breach of the  servicing  standard set forth in the  Agreement) in the
performance  of duties  thereunder  or by reason of  reckless  disregard  of its
respective  obligations  and  duties  thereunder  or (ii)  imposed by any taxing
authority  which loss,  liability  or expense is not  specifically  reimbursable
pursuant to the terms of the  Agreement  and which  results from a breach of the
Agreement  (other  than a breach  with  respect to which the Master  Servicer or
Special Servicer, as applicable,  would have no liability under the standard set
forth in the first  sentence of this  paragraph)  by the Master  Servicer or the
Special Servicer,  if any, or any of their respective agents. Any loss resulting
from   such    indemnification    will   reduce   amounts    distributable    to
Certificateholders. The Prospectus Supplement will specify any variations to the
foregoing required by the Rating Agencies rating Certificates of a Series.

  In addition,  the Agreement will generally provide that none of the Depositor,
the  Special  Servicer  or the  Master  Servicer,  if  any,  will be  under  any
obligation to appear in, prosecute or defend any legal action unless such action
is related to its duties under the  Agreement  and which in its opinion does not
involve it in any  expense or  liability.  The Master  Servicer  or the  Special
Servicer, if any, may, however, in its discretion undertake any such action that
is related to its respective obligations under the related Agreement and that it
may deem necessary or desirable with respect to the Agreement and the rights and
duties of the parties  thereto and the interests of the holders of  Certificates
thereunder.  In such event,  the legal expenses and costs of such 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

                            31

<PAGE>



writing that such merger or  consolidation  and succession  will not result in a
downgrading,  withdrawal  or  qualification  of the rating then assigned by such
Rating  Agency  to  any  Class  of  the  Certificates.  The  related  Prospectus
Supplement  will  describe  any  additional  restrictions  on such a  merger  or
consolidation.

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

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

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

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

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

Events of Default

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


                            32

<PAGE>



Rights Upon Event of Default

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

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

  On and  after  the  date of  termination,  the  Trustee  will  succeed  to all
authority  and  power  of the  Master  Servicer  or  the  Special  Servicer,  as
applicable,  under the  Agreement  and will be entitled to similar  compensation
arrangements  to  which  the  Master  Servicer  or  the  Special  Servicer,   as
applicable,  would have been entitled.  If the Trustee is unwilling or unable so
to act, or if the holders of Certificates evidencing a majority of the aggregate
Voting  Rights  so  request  or if the  Trustee  is not  rated in one of its two
highest long- term debt rating  categories by each of the Rating  Agencies or if
the Trustee is not listed on S&Ps list of approved  servicers,  the Trustee must
appoint,  or petition a court of competent  jurisdiction for the appointment of,
an established mortgage loan servicing  institution with a net worth of at least
$10,000,000 and which is either Fannie Mae or FHLMC approved, the appointment of
which will not result in the  downgrading,  withdrawal or  qualification  of the
rating or ratings  then  assigned to any Class of  Certificates  as evidenced in
writing by each Rating Agency, to act as successor to the Master Servicer or the
Special Servicer, as applicable,  under the Agreement. Pending such appointment,
the Trustee will be obligated to act in such capacity.  The Trustee and any such
successor  may agree upon the  servicing  compensation  to be paid,  which in no
event may be greater than the compensation payable to the Master Servicer or the
Special Servicer, as the case may be, under the Agreement.

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

  The  Trustee  will have no  obligation  to  institute,  conduct  or defend any
litigation under the Agreement or in relation  thereto at the request,  order or
direction  of any  of the  holders  of  Certificates,  unless  such  holders  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

                            33

<PAGE>



insurance,  the use of  cross-support  features,  limited  guarantees or another
method of Credit Enhancement described in the related Prospectus Supplement,  or
any combination of the foregoing.

  It is unlikely that Credit  Enhancement  will provide  protection  against all
risks of loss or  guarantee  repayment  of the entire  principal  balance of the
Certificates  and  interest  thereon.  If losses  occur  that  exceed the amount
covered by Credit  Enhancement  or that are not  covered by Credit  Enhancement,
Certificateholders  will bear their allocable share of  deficiencies.  See "RISK
FACTORS--Credit Enhancement Limitations."

  If Credit  Enhancement  is provided  with respect to a Series,  or the related
Mortgage Loans, the applicable  Prospectus Supplement will include a description
of (a) the amount payable under such Credit  Enhancement,  (b) any conditions to
payment  thereunder not otherwise  described herein, (c) the conditions (if any)
under which the amount payable under such Credit  Enhancement may be reduced and
under which such Credit  Enhancement  may be  terminated or replaced and (d) the
material  provisions  of any  agreement  relating  to such  Credit  Enhancement.
Additionally,  the  applicable  Prospectus  Supplement  will set  forth  certain
information  with respect to the issuer of any third-party  Credit  Enhancement,
including (i) a brief description of its principal business activities, (ii) its
principal  place  of  business,   the   jurisdiction  of  organization  and  the
jurisdictions  under which it is chartered or licensed to do business,  (iii) if
applicable,   the  identity  of  regulatory   agencies  that  exercise   primary
jurisdiction  over the conduct of its business and (iv) its total assets and its
stockholders' or policyholders' surplus, if applicable, as of the date specified
in such Prospectus Supplement.  If the holders of any Certificates of any Series
will  be  materially  dependent  upon  the  issuer  of any  third  party  Credit
Enhancement   for  timely  payment  of  interest   and/or   principal  on  their
Certificates,  the  Depositor  will file a current  report on Form 8-K within 15
days after the initial  issuance of such  Certificates,  which will  include any
material  information   regarding  such  issuer,   including  audited  financial
statements to the extent required.

Subordinate Certificates

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

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

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

                            34

<PAGE>



Reserve Funds

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

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

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

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

Cross-Support Features

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

Certificate Guarantee Insurance

  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

                            35

<PAGE>



Commission as an exhibit to the Form 8-K to be filed with the Commission  within
15 days of issuance of the Certificates of the applicable Series.

Limited Guarantee

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

Letter of Credit

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

Pool Insurance Policies; Special Hazard Insurance Policies

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

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

Surety Bonds

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

Fraud Coverage

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

Mortgagor Bankruptcy Bond

  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.

                            36

<PAGE>



        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 (or, in the case of mortgage
pass-through  certificates,  supported  by) a note or bond that is  secured by a
lien  and  security   interest  in  property   created  under  related  security
instruments,  which may be  mortgages,  deeds of trust or deeds to secure  debt,
depending  upon the  prevailing  practice  and law in the  state  in  which  the
Mortgaged  Property is located.  As used  herein,  unless the context  otherwise
requires,  the term "mortgage" includes  mortgages,  deeds of trust and deeds to
secure debt. Any of the foregoing  mortgages will create a lien upon, or grant a
title interest in, the mortgaged property,  the priority of which will depend on
the  terms  of  the  mortgage,   the  existence  of  any  separate   contractual
arrangements with others holding interests in the mortgaged property,  the order
of recordation of the mortgage in the appropriate  public  recording  office and
the actual or  constructive  knowledge  of the  mortgagee  as to any  unrecorded
liens,  leases or other interests  affecting the mortgaged  property.  Mortgages
typically  do not  possess  priority  over  governmental  claims for real estate
taxes,  assessments and, in some states,  for reimbursement of remediation costs
of certain environmental  conditions.  See "--Environmental Risks." In addition,
the Code  provides  priority to certain tax liens over the lien of the mortgage.
The  mortgagor is generally  responsible  for  maintaining  the property in good
condition and for paying real estate  taxes,  assessments  and hazard  insurance
premiums associated with the property.

Types of Mortgage Instruments

  A mortgage  either  creates a lien against or  constitutes  a conveyance of an
interest in real property  between two  parties--a  mortgagor  (the borrower and
usually the owner of the subject property) and a mortgagee (the lender).  A deed
of trust is a  three-party  instrument,  wherein a trustor (the  equivalent of a
mortgagor), grants the property to a trustee, in trust with a power of sale, for
the benefit of a  beneficiary  (the  lender) as security  for the payment of the
secured  indebtedness.  A deed to secure debt is a two party instrument  wherein
the grantor  (the  equivalent  of a mortgagor)  conveys  title to, as opposed to
merely  creating a lien upon,  the subject  property to the grantee (the lender)
until such time as the underlying debt is repaid, generally with a power of sale
as security for the indebtedness  evidenced by the related note. As used herein,
unless the context otherwise requires, the term "mortgagor" includes a mortgagor
under a mortgage,  a trustor under a deed of trust and a grantor under a deed to
secure debt, and the term "mortgagee"  includes a mortgagee under a mortgage,  a
beneficiary under a deed of trust and a grantee under a deed to secure debt. The
mortgagee's authority under a mortgage,  the trustee's authority under a deed of
trust and the  grantee's  authority  under a deed to secure debt are governed by
the express  provisions of the mortgage,  the law of the state in which the real
property is located,  certain  federal laws and, in some cases, in deed of trust
transactions,  the directions of the beneficiary. The Mortgage Loans (other than
Installment Contracts) will consist of (or, in the case of mortgage pass-through
certificates, be supported by) loans secured by mortgages.

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


                            37

<PAGE>



Personalty

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

Installment Contracts

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

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

Junior Mortgages; Rights of Senior Mortgagees or
Beneficiaries

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

                            38

<PAGE>



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

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

  Another  provision  typically  found in the form of the mortgage  used by many
institutional  lenders  obligates  the  mortgagor:  (i) to  pay  all  taxes  and
assessments affecting the property prior to delinquency;  (ii) to pay, when due,
all other  encumbrances,  charges and liens  affecting  the property that may be
prior  to the  lien of the  mortgage;  (iii)  to  provide  and  maintain  hazard
insurance on the  property;  (iv) to maintain and repair the property and not to
commit or permit any waste  thereof;  and (v) to appear in and defend any action
or  proceeding  purporting to affect the property or the rights of the mortgagee
under the  mortgage.  Upon a failure of the  mortgagor  to perform  any of these
obligations, the mortgage typically provides the mortgagee the option to perform
the obligation  itself,  with the mortgagor  agreeing to reimburse the mortgagee
for any sums  expended by the  mortgagee in  connection  therewith.  All sums so
expended by the mortgagee also typically become part of the indebtedness secured
by the mortgage.  The form of mortgage used by many  institutional  lenders also
typically  requires the  mortgagor to obtain the consent of the  mortgagee as to
all actions affecting the mortgaged property, including, without limitation, all
leasing  activities  (including new leases and  termination or  modification  of
existing  leases),  any  alterations,   modifications  or  improvements  to  the
buildings and other  improvements  forming a part of the mortgaged  property and
all property management  activities  affecting the mortgaged property (including
new  management or leasing  agreements or any  termination  or  modification  of
existing management or leasing agreements). Tenants will often refuse to execute
a lease unless the mortgagee executes a written agreement with the tenant not to
disturb the tenant's possession of its premises in the event of a foreclosure. A
senior mortgagee may refuse to consent to matters approved by a junior mortgagee
with the  result  that the value of the  security  for the  junior  mortgage  is
diminished. For example, a senior mortgagee may decide not to approve a lease or
refuse to grant to a tenant such a non-disturbance  agreement.  If, as a result,
the  lease  is  not  executed,  the  value  of  the  mortgaged  property  may be
diminished.

Foreclosure

  Foreclosure  is a legal  procedure  that allows the  mortgagee  to recover its
mortgage  debt by enforcing its rights and available  legal  remedies  under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage and, by reason  thereof,  the  indebtedness  has been
accelerated, 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

                            39

<PAGE>



sale of the mortgaged property by a designated  official or by the trustee under
a deed of trust.  The  purchaser  at any such sale  acquires  only the estate or
interest in the mortgaged property  encumbered by the mortgage.  For example, if
the mortgage only encumbered a tenant's leasehold interest in the property, such
purchaser  will only acquire such  leasehold  interest,  subject to the tenant's
obligations  under the lease to pay rent and perform other  covenants  contained
therein.

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

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

  Limitations on Mortgagee's Rights. Because of the difficulty a potential buyer
at any  foreclosure  sale might have in determining the exact status of title to
the  mortgaged  property,  the  potential  existence of  redemption  rights (see
"--Rights of Redemption" below) and because the physical condition and financial
performance  of  the  mortgaged  property  may  have  deteriorated   during  the
foreclosure proceedings and/or for a variety of other reasons, a third party may
be  unwilling  to purchase the  property at the  foreclosure  sale.  Some states
require that the  mortgagee  disclose all known facts  materially  affecting the
value of the mortgaged  property to potential  bidders at a trustee's sale. Such
disclosure  may have an  adverse  affect on the  trustee's  ability  to sell the
mortgaged property or the sale price thereof.  Potential buyers may be reluctant
to purchase  property at a foreclosure  sale as a result of the 1980 decision of
the  United  States  Court of  Appeals  for the  Fifth  Circuit  in  Durrett  v.
Washington National Insurance Company and other decisions that have followed its
reasoning.  The  court in  Durrett  held that  even a  non-collusive,  regularly
conducted   foreclosure  sale  was  a  fraudulent  transfer  under  the  federal
Bankruptcy  Code,  as amended  from time to time (11  U.S.C.)  (the  "Bankruptcy
Code"),  and,  therefore,  could be rescinded in favor of the bankrupt's estate,
if: (i) the  foreclosure  sale was held while the debtor was  insolvent  and not
more than one year prior to the filing of the bankruptcy petition;  and (ii) the
price paid for the foreclosed  property did not represent  "fair  consideration"
("reasonably   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

                            40

<PAGE>



the  mortgagee  to purchase  the  property  from the  trustee,  referee or other
designated  official for an amount equal to the outstanding  principal amount of
the secured  indebtedness,  together  with  accrued and unpaid  interest and the
expenses of  foreclosure,  in which  event,  if the amount bid by the  mortgagee
equals the full amount of such debt,  interest  and  expenses,  the secured debt
would  be  extinguished.  Thereafter,  the  mortgagee  assumes  the  burdens  of
ownership and management of the property (frequently,  through the employment of
a third party  management  company),  including  third party  liability,  paying
operating expenses and real estate taxes and making repairs, until a sale of the
property  to a  third  party  can  be  arranged.  The  costs  of  operating  and
maintaining  commercial  property may be significant and may be greater than the
income  derived from that  property.  The costs of  management  and operation of
those mortgaged  properties  that are hotels,  motels or nursing or convalescent
homes or hospitals may be  particularly  significant,  because of the expertise,
knowledge  and,  with  respect to nursing or  convalescent  homes or  hospitals,
regulatory  compliance  required  to run such  operations  and the  effect  that
foreclosure  and a  change  in  ownership  may  have  on the  public's  and  the
industry's   (including   franchisors')   perception  of  the  quality  of  such
operations.  The mortgagee  will  commonly  obtain the services of a real estate
broker  and pay the  broker's  commission  in  connection  with  the sale of the
property. Depending upon market conditions, the ultimate proceeds of the sale of
the property may not equal the mortgagee's investment in the property. Moreover,
a mortgagee  commonly incurs substantial legal fees and court costs in acquiring
a  mortgaged   property  through   contested   foreclosure   and/or   bankruptcy
proceedings.  In addition, a mortgagee may be responsible under federal or state
law for the cost of  cleaning up a mortgaged  property  that is  environmentally
contaminated.  See "--Environmental Risks" below. As a result, a mortgagee could
realize  an  overall  loss on a  mortgage  loan  even if the  related  mortgaged
property  is  sold  at  foreclosure  or  resold  after  it is  acquired  through
foreclosure for an amount equal to the full outstanding  principal amount of the
mortgage loan, plus accrued interest.

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

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

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


                            41

<PAGE>



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

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

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

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

  Leasehold  Risks.  Certain of the Mortgage  Loans may be secured by a mortgage
encumbering the mortgagor's  leasehold interest under a ground lease.  Leasehold
mortgages are subject to certain risks not associated with mortgages encumbering
a fee ownership  interest in the mortgaged  property.  The most  significant  of
these  risks is that the  ground  lease  creating  the  leasehold  estate  could
terminate, thereby depriving the leasehold mortgagee of its security. The ground
lease may  terminate  if, among other  reasons,  the ground  lessee  breaches or
defaults in its  obligations  under the ground lease or there is a bankruptcy of
the 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

                            42

<PAGE>



thereunder;  the right of the  mortgagee  to enter into a ground  lease with the
ground  lessor on the same terms and  conditions  as the old ground lease in the
event of a termination  thereof; and provisions for disposition of any insurance
proceeds or condemnation  awards payable upon a casualty to, or condemnation of,
the mortgaged property. In addition to the foregoing protections,  the leasehold
mortgage  may  prohibit  the ground  lessee from  treating  the ground  lease as
terminated in the event of the ground  lessor's  bankruptcy and rejection of the
ground lease by the trustee for the debtor-ground  lessor, and may assign to the
mortgagee  the  debtor-  ground  lessee's  right to reject a lease  pursuant  to
Section  365 of  the  Bankruptcy  Code,  although  the  enforceability  of  such
assignment  has not been  established.  An additional  manner in which to obtain
protection  against the  termination  of the ground  lease is to have the ground
lessor  enter into a mortgage  encumbering  the fee  estate in  addition  to the
mortgage  encumbering the leasehold interest under the ground lease.  Additional
protection  is  afforded  to the  mortgagee,  because  if the  ground  lease  is
terminated,  the mortgagee may nonetheless  possess rights  contained in the fee
mortgage.  Without the  protections  described  in this  paragraph,  a leasehold
mortgagee  may be more  likely to lose the  collateral  securing  its  leasehold
mortgage.  No  assurance  can be given  that any or all of the  above  described
provisions will be obtained in connection with any particular Mortgage Loan.

  Bankruptcy Laws. Mortgagors often file bankruptcy to delay or prevent exercise
of remedies under loan documents.  Numerous statutory and common law provisions,
including the Bankruptcy  Code and state laws affording  relief to debtors,  may
interfere  with and delay the  ability of a mortgagee  to obtain  payment of the
loan, to realize upon collateral  and/or to enforce a deficiency  judgment.  For
example,  under the Bankruptcy Code virtually all actions (including foreclosure
actions and deficiency judgment  proceedings) are automatically  stayed upon the
filing of the  bankruptcy  petition and often no interest or principal  payments
are made  during the course of the  bankruptcy  proceeding  (although  "adequate
protection"  payments for  anticipated  diminution,  if any, in the value of the
mortgaged  property may be made). The delay and  consequences  thereof caused by
such  automatic  stay can be  significant.  A  particular  mortgagor  may become
subject to the  Bankruptcy  Code either by a voluntary or  involuntary  petition
with respect to such  mortgagor  or, by virtue of the  doctrine of  "substantive
consolidation"  by an  affiliate of such  mortgagor  becoming a debtor under the
Bankruptcy Code.  Additionally,  the filing of a petition in bankruptcy by or on
behalf of a junior lienor or junior mortgagee may stay the senior mortgagee from
taking action to foreclose out such junior lien.

  Under  the  Bankruptcy  Code,  provided  certain  substantive  and  procedural
safeguards for the mortgagee are met, the amount and terms of a mortgage or deed
of trust  secured  by  property  of the  debtor may be  modified  under  certain
circumstances.  The outstanding  amount of the loan secured by the real property
may be reduced to the then current value of the property  (with a  corresponding
partial  reduction of the amount of the  mortgagee's  security  interest),  thus
leaving the mortgagee a general  unsecured  creditor for the difference  between
such value and the  outstanding  balance of the loan.  Other  modifications  may
include the reduction in the amount of each monthly payment, which reduction may
result from a reduction  in the rate of interest  and/or the  alteration  of the
repayment  schedule (with or without  affecting the unpaid principal  balance of
the loan) and/or an extension (or acceleration) of the final maturity date. Some
bankruptcy  courts have approved  plans,  based on the  particular  facts of the
reorganization  case before them,  that  affected the curing of a mortgage  loan
default by paying arrearages over a number of years. A bankruptcy court may also
permit a debtor to  de-accelerate  a secured loan and to reinstate the loan even
though the mortgagee had accelerated such loan and final judgment of foreclosure
had been  entered  in state  court  (provided  no sale of the  property  had yet
occurred) prior to the filing of the debtor's petition,  even if the full amount
due  under  the  original  loan is never  repaid.  Other  types  of  significant
modifications  to the terms of the mortgage may be acceptable to the  bankruptcy
court, often depending on the particular facts and circumstances of the specific
case.

  Federal  bankruptcy  law may also  interfere  with or affect the  ability of a
mortgagee to enforce an assignment of rents and leases or a security interest in
hotel  revenues  related  to  the  mortgaged  property.  In  connection  with  a
bankruptcy proceeding involving a mortgagor,  Section 362 of the Bankruptcy Code
automatically stays any attempts by the mortgagee to enforce any such assignment
or  security  interest.  The  legal  proceedings  necessary  to  resolve  such a
situation  can be  time-consuming  and may result in  significant  delays in the
receipt of the rents or hotel revenues. Rents or hotel revenues may also be lost
(i) if the assignment or security  interest is not fully documented or perfected
under state law prior to commencement of the bankruptcy proceeding;  (ii) to the
extent such rents or hotel  revenues  are used by the  mortgagor to maintain the
mortgaged property or for other court authorized  expenses;  (iii) to the extent
other collateral may

                            43

<PAGE>



be substituted therefor; and (iv) if the bankruptcy court
determines that it is necessary or appropriate "based on
the equities of the case."

  To the  extent a  mortgagor's  ability to make  payment on a mortgage  loan is
dependent on payments under a lease of the related property, such ability may be
impaired by the commencement of a bankruptcy  proceeding  relating to the lessee
under such  lease.  Under the  Bankruptcy  Code,  the  filing of a  petition  in
bankruptcy by or on behalf of a lessee  results in an automatic stay barring the
commencement or  continuation  of any state court  proceeding for past due rent,
for accelerated  rent, for damages or for a summary  eviction order with respect
to a default under the lease that  occurred  prior to the filing of the lessee's
petition.

  In addition,  the Bankruptcy Code generally provides that a bankruptcy trustee
or debtor in possession may, subject to approval of the bankruptcy court, either
(i) assume the lease and retain it or assign it to a third  party or (ii) reject
the  lease.  If the  lease is  assumed,  the  bankruptcy  trustee  or  debtor in
possession (or assignee,  if applicable) must cure any defaults under the lease,
compensate  the  lessor for its losses and  provide  the lessor  with  "adequate
assurance" of future performance. Such remedies may be insufficient, however, as
the lessor  may be forced to  continue  under the lease with a lessee  that is a
poor  credit risk or an  unfamiliar  tenant if the lease was  assigned,  and any
assurances  provided  to the lessor may, in fact,  be  inadequate.  Furthermore,
there may be a significant period of time between the date that a lessee files a
bankruptcy petition and the date that the lease is assumed or rejected. Although
the lessee is obligated to make all lease payments currently with respect to the
post-petition period, there is a risk that such payments will not be made due to
the lessee's poor financial condition. If the lease is rejected, the lessor will
be treated as an  unsecured  creditor  with respect to its claim for damages for
termination  of the lease,  and the lessor  must  relet the  mortgaged  property
before the flow of lease  payments  will  recommence.  In addition,  pursuant to
Section 502(b)(6) of the Bankruptcy Code, a lessor's damages for lease rejection
are limited.

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

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

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

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

Environmental Risks

  Real property pledged as security to a mortgagee may be
subject to potential environmental risks arising from the
presence of hazardous or toxic substances on, under,
adjacent to, or in such property.  The

                            44

<PAGE>



environmental  condition of mortgaged  properties may be affected by the actions
and  operations  of tenants and  occupants  of such  properties.  Of  particular
concern may be those  mortgaged  properties  that are, or have been, the site of
manufacturing,  industrial or disposal activity. In addition, current and future
environmental  laws,  ordinances  or  regulations,  including  new  requirements
developed  by federal  agencies  pursuant  to the  mandates of the Clean Air Act
Amendments of 1990,  may impose  additional  compliance  obligations on business
operations that can be met only by significant capital expenditures.

  A mortgagee may be exposed to risks related to  environmental  conditions such
as the following:  (i) a diminution in the value of a mortgaged  property;  (ii)
the  potential  that the  mortgagor  may  default on a mortgage  loan due to the
mortgagor's  inability to pay high  remediation  costs or difficulty in bringing
its operations  into  compliance  with  environmental  laws; or (iii) in certain
circumstances  as more fully  described  below,  liability for clean-up costs or
other remedial actions, which liability could exceed the value of such mortgaged
property  or the  unpaid  balance  of the  related  mortgage  loan.  In  certain
circumstances,  a mortgagee may choose not to foreclose on contaminated property
rather than risk incurring liability for remedial actions.

  In addition, a mortgagee may be obligated to disclose environmental conditions
on a property to government  entities  and/or to prospective  buyers  (including
prospective  buyers  at a  foreclosure  sale  or  following  foreclosure).  Such
disclosure  may decrease the amount that  prospective  buyers are willing to pay
for the affected  property,  sometimes  substantially,  and thereby decrease the
ability of the mortgagee to recoup its investment in a loan upon foreclosure.

  In a few states,  transfers of some types of properties are  conditioned  upon
cleanup of  contamination  prior to transfer.  In these cases,  a mortgagee that
becomes the owner of a property through foreclosure, deed in lieu of foreclosure
or otherwise,  may be required to clean up the  contamination  before selling or
otherwise transferring the property.

  Under  federal  and  certain  states'  laws,  the  owner's  failure to perform
remedial actions required under environmental laws may in certain  circumstances
give rise to a lien on the  mortgaged  property to ensure the  reimbursement  of
remedial costs  incurred by federal and state  regulatory  agencies.  In several
states such lien has priority over the lien of an existing mortgage against such
property. Since the costs of remedial action could be substantial,  the value of
a  mortgaged  property  as  collateral  for a mortgage  loan could be  adversely
affected by the existence of an environmental condition giving rise to a lien.

  The  state of the law is  currently  unclear  as to  whether  and  under  what
circumstances  cleanup costs, or the obligation to take remedial actions, can be
imposed on a mortgagee such as the Trust Fund with respect to each Series. Under
the laws of some  states  and  under  the  federal  Comprehensive  Environmental
Response,  Compensation and Liability Act of 1980, as amended ("CERCLA"), strict
liability  may be  imposed on  present  and past  "owners"  and  "operators"  of
contaminated real property for the costs of clean-up.  A mortgagee may be liable
as an "owner" or "operator" of a  contaminated  mortgaged  property if agents or
employees of the mortgagee have participated in the management of such mortgaged
property or the  operations of the  mortgagor.  Such liability may exist even if
the mortgagee did not cause or contribute to the contamination and regardless of
whether the mortgagee  has actually  taken  possession  of a mortgaged  property
through foreclosure,  deed in lieu of foreclosure or otherwise.  Moreover,  such
liability is not limited to the original or unamortized  principal  balance of a
loan or to the value of the property  securing a loan.  Excluded  from  CERCLA's
definition  of  "owner"  or  "operator",  however,  is  a  person  "who  without
participating  in the  management  of the  facility,  holds indicia of ownership
primarily  to protect  his  security  interest."  This is known as the  "secured
creditor exemption."

  In general, what constitutes  sufficient management of a mortgaged property or
the business of a borrower to render the secured creditor exemption  unavailable
to a mortgagee  is based upon  judicial  interpretation  of  CERCLA's  statutory
language,  and court decisions have been  inconsistent in this matter. In United
States v. Fleet Factors,  901 F.2d 1550 (11th Cir.  1990),  cert.  den. 498 U.S.
1046 (1991),  the Court of Appeals for the Eleventh  Circuit  suggested that the
mere capacity of the mortgagee to influence a mortgagor's  disposal of hazardous
substances was  sufficient  participation  in the management of the  mortgagor's
business to deny the secured creditor exemption to the mortgagee. However, in In
re Bergsoe Metal Corp.,  910 F.2d 668 (9th Cir. 1990),  the Court of Appeals for
the Ninth Circuit  disagreed with the Fleet Factors decision and held that there
must be some  degree  of  "actual  management"  of a  facility  on the part of a
mortgagee in order to bar

                            45

<PAGE>



its  reliance on the secured  creditor  exemption.  In addition,  certain  cases
decided in the First  Circuit and the Fourth  Circuit have held that  mortgagees
were entitled to the secured creditor  exemption,  notwithstanding a mortgagee's
taking  title to a mortgaged  property  through  foreclosure  or deed in lieu of
foreclosure.  Many states have statutes similar to CERCLA,  and not all of those
statutes provide for a secured creditor exemption.

  CERCLA's "innocent  landowner" defense to strict liability may be available to
a mortgagee  that has taken title to a mortgaged  property and has  performed an
appropriate  environmental  site  assessment  that  does not  disclose  existing
contamination and that meets other requirements of the defense.  However,  it is
unclear  whether the  environmental  site assessment must be conducted upon loan
origination,  prior to foreclosure or both,  and  uncertainty  exists as to what
kind of environmental  site assessment must be performed in order to qualify for
the defense.

  In addition to the foregoing,  mortgagees also could be potentially liable for
releases from underground storage tanks under the federal Resource  Conservation
and Recovery Act.  Beyond  statute-based  environmental  liability,  there exist
common  law  causes  of  action  that  can  be  asserted  to  redress  hazardous
environmental  conditions on a property (e.g.,  actions based on nuisance for so
called toxic torts  resulting in death,  personal injury or damage to property).
Although  it may be more  difficult  to hold a  mortgagee  liable in such cases,
unanticipated  or uninsured  liabilities  of the  mortgagor may  jeopardize  the
mortgagor's ability to meet its loan obligations.

  At the time  the  Mortgage  Loans  were  originated,  it is  possible  that no
environmental  assessment  or a very  limited  environmental  assessment  of the
Mortgaged Properties was conducted.

  The related  Agreement  will provide  that the Master  Servicer or the Special
Servicer,  if any,  acting on behalf of the Trust Fund, may not acquire title to
any Mortgaged  Property or take over its operation unless the Master Servicer or
the Special Servicer, if any, has previously determined, based upon a phase I or
other  specified  environmental  assessment  prepared by a person who  regularly
conducts such environmental  assessments,  that (a) the Mortgaged Property is in
compliance  with applicable  environmental  laws or that it would be in the best
economic interest of the Trust Fund to take the actions necessary to comply with
such  laws and (b) there  are no  circumstances  or  conditions  present  at the
Mortgaged   Property   relating   to   hazardous   substances   for  which  some
investigation, remediation or clean-up action could be required or that it would
be in the best  economic  interest of the Trust Fund to take such  actions  with
respect to such  Mortgaged  Property.  This  requirement  effectively  precludes
enforcement   of  the  security  for  the  related  Note  until  a  satisfactory
environmental  assessment  is obtained  and/or any required  remedial  action is
taken.  This requirement will reduce the likelihood that a given Trust Fund will
become liable for any environmental  conditions  affecting a Mortgaged Property,
but will make it more  difficult  to realize on the  security  for the  Mortgage
Loan. There can be no assurance that any  environmental  assessment  obtained by
the Master  Servicer or the Special  Servicer,  if any, will detect all possible
environmental  conditions or that the other requirements of the Agreement,  even
if fully observed by the Master Servicer or the Special  Servicer,  if any, will
in fact insulate a given Trust Fund from liability for environmental conditions.

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

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

                            46

<PAGE>



as the result of  imposition  of any  clean-up  costs will be  addressed  in the
Prospectus Supplement and Agreement for the related Series.

Enforceability of Certain Provisions

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

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

  The Agreement for each Series generally will provide that if any Mortgage Loan
contains a provision in the nature of a "Due-on-Sale" clause, which by its terms
provides that: (i) such Mortgage Loan shall (or may at the  mortgagee's  option)
become due and  payable  upon the sale or other  transfer  of an interest in the
related Mortgaged Property or (ii) such Mortgage Loan may not be assumed without
the consent of the related  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.


                            47

<PAGE>



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

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

Soldiers' and Sailors' Relief Act

  Under the terms of the  Soldiers'  and Sailors'  Civil Relief Act of 1940,  as
amended (the "Relief Act"), a mortgagor who enters military  service  (including
the Army, Navy, Air Force,  Marines,  Coast Guard, members of the National Guard
or any Reserves who are called to active duty status  after the  origination  of
their mortgage loan and officers of the U.S.  Public Health Service  assigned to
duty with the military) after the origination of such mortgagor's  mortgage loan
may not be charged interest (including fees and charges) above an annual rate of
6% during the period of such  mortgagor's  active  duty  status,  unless a court
orders  otherwise upon  application of the mortgagee.  Any shortfall in interest
collections  resulting from the application of the Relief Act, to the extent not
covered by any  applicable  Credit  Enhancement,  could  result in losses to the
holders of the  Certificates.  In addition,  the Relief Act imposes  limitations
that would impair the ability of the Master Servicer or the Special Servicer, if
any, to foreclose on an affected Mortgage Loan during the mortgagor's  period of
active duty status and, under certain circumstances,  during an additional three
months  thereafter.  Thus,  in the  event  that such a  Mortgage  Loan goes into
default,  there may be delays and losses  occasioned by the inability to realize
upon the Mortgaged Property in a timely fashion.  Because the Relief Act applies
to mortgagors who enter  military  service  (including  reservists who are later
called to active duty) after  origination of their mortgage loan, no information
can be provided  as to the number of Mortgage  Loans that may be affected by the
Relief Act. The Relief Act may also be  applicable if the mortgagor is an entity
owned or controlled by a person in a military service.

Applicability of Usury Laws

  State and federal usury laws limit the interest that  mortgagees  are entitled
to receive on a mortgage  loan. In  determining  whether a given  transaction is
usurious,  courts may include  charges in the form of "points" and "fees" in the
determination of the "interest"  charged in connection with a loan. If, however,
the  amount  charged  for the use of the  money  loaned  is  found  to  exceed a
statutorily  established  maximum  rate,  the form  employed  and the  degree of
overcharge are both  immaterial.  Statutes  differ in their  provision as to the
consequences  of a usurious loan. One type of statute  requires the mortgagee to
forfeit the interest above the applicable limit or imposes a specified  penalty.
Under this  statutory  scheme,  the mortgagor may have the recorded  mortgage or
deed of trust  cancelled  upon  paying  its debt with  lawful  interest,  or the
mortgagee may 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

                            48

<PAGE>



statute  authorized  any state to reimpose  interest  rate  limits by  adopting,
before April 1, 1983, a law or  constitutional  provision that expressly rejects
application  of the  federal  law.  In  addition,  even where  Title V is not so
rejected,  any state is authorized by law to adopt a provision limiting discount
points or other  charges on mortgage  loans  covered by Title V. Certain  states
have taken  action to reimpose  interest  rate limits  and/or to limit  discount
points or other charges.

Alternative Mortgage Instruments

  Alternative  mortgage  instruments,  including adjustable rate mortgage loans,
originated by non-federally  chartered  lenders have historically been subjected
to a variety of restrictions.  Such  restrictions  differed from state to state,
resulting  in  difficulties  in  determining  whether a  particular  alternative
mortgage  instrument  originated by a  state-chartered  lender was in compliance
with  applicable law. These  difficulties  were  alleviated  substantially  with
respect  to  residential  (including  multifamily,  but  not  other  commercial)
mortgage loans as a result of the enactment of Title VIII of the Garn-St Germain
Act ("Title VIII").  Title VIII provides that,  notwithstanding any state law to
the  contrary:  (i)  state-chartered  banks may originate  alternative  mortgage
instruments in accordance with regulations promulgated by the Comptroller of the
Currency with respect to  origination  of  alternative  mortgage  instruments by
national banks;  (ii)  state-chartered  credit unions may originate  alternative
mortgage instruments in accordance with regulations  promulgated by the National
Credit  Union  Administration  (the  "NCUA")  with  respect  to  origination  of
alternative  mortgage  instruments by federal credit unions; and (iii) all other
non-federally chartered housing creditors, including state-chartered savings and
loan associations, state-chartered savings banks and mortgage banking companies,
may  originate   alternative   mortgage   instruments  in  accordance  with  the
regulations  promulgated  by the Federal Home Loan Bank Board (now the Office of
Thrift  Supervision)  with  respect  to  origination  of  alternative   mortgage
instruments by federal savings and loan associations.  Title VIII authorized any
state to reject applicability of the provisions of Title VIII by adopting, prior
to October 15, 1985, a law or constitutional  provision  expressly rejecting the
applicability  of such  provisions.  Certain  states have taken such  action.  A
mortgagee's  failure  to  comply  with the  applicable  federal  regulations  in
connection  with the  origination of an alternative  mortgage  instrument  could
subject such  mortgage  loan to state  restrictions  that would not otherwise be
applicable.

Leases and Rents

  Some of the  Mortgage  Loans may be  secured  by an  assignment  of leases and
rents,  either  through  assignment  provisions  incorporated  in the  mortgage,
through a separate  assignment  document or both.  Under an assignment of leases
and rents,  the mortgagor  typically  assigns to the  mortgagee the  mortgagor's
right,  title and interest as landlord  under each lease and the income  derived
therefrom,  while retaining a revocable license to collect the rents for so long
as there is no default  under the mortgage loan  documentation.  In the event of
such a default,  the license  terminates  and the  mortgagee  may be entitled to
collect rents. A mortgagee's  failure to perfect  properly its interest in rents
may result in the loss of a substantial pool of funds that could otherwise serve
as a source of  repayment  for the loan.  Some  state laws may  require  that in
addition to recording properly the assignment of leases and rents, the mortgagee
must also take possession of the property and/or obtain judicial  appointment of
a  receiver  before  such  mortgagee  is  entitled  to collect  rents.  Although
mortgagees  actually  taking  possession of the property may become  entitled to
collect  the  rents  therefrom,  such  mortgagees  may  also  incur  potentially
substantial  risks  attendant  to  such  possession,   including  liability  for
environmental  clean-up costs and other risks inherent to property ownership and
operation. In addition, if a bankruptcy or similar proceeding is commenced by or
in respect of the mortgagor,  the  mortgagee's  ability to collect the rents may
also be adversely affected.

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

                            49

<PAGE>



or other  encumbrance on the related  Mortgaged  Property;  or (ii) requires the
consent  of the  related  mortgagee  to the  creation  of any such lien or other
encumbrance on the related Mortgaged Property; then for so long as such Mortgage
Loan is included in a given Trust Fund, the Master Servicer or, if such Mortgage
Loan is a Specially  Serviced  Mortgage Loan, the Special  Servicer,  if any, on
behalf of such Trust Fund,  will  exercise (or decline to exercise) any right it
may have as the  mortgagee of record with respect to such  Mortgage  Loan to (x)
accelerate  the payments  thereon or (y) withhold its consent to the creation of
any such lien or other  encumbrance,  in a manner  consistent with the servicing
standard set forth in the Agreement.

  If a mortgagor  encumbers a mortgaged  property with one or more junior liens,
the senior  mortgagee is subjected to additional  risk,  such as the  following.
First, the mortgagor may have difficulty  servicing and repaying multiple loans.
In addition, if the junior loan permits recourse to the mortgagor and the senior
loan does not, a  mortgagor  may be more  likely to repay sums due on the junior
loan than those due on the senior  loan.  Second,  acts of the senior  mortgagee
that prejudice the junior  mortgagee or impair the junior  mortgagee's  security
may create a superior equity in favor of the junior mortgagee.  For example,  if
the  mortgagor  and the senior  mortgagee  agree to an increase in the principal
amount  of, or the  interest  rate  payable  on,  the  senior  loan,  the senior
mortgagee  may lose its priority to the extent an existing  junior  mortgagee is
prejudiced or the mortgagor is  additionally  burdened.  Third, if the mortgagor
defaults on the senior loan and/or any junior loan or loans,  the  existence  of
junior  loans and actions  taken by junior  mortgagees  can impair the  security
available to the senior  mortgagee and can interfere with,  delay and in certain
circumstances even prevent the taking of action by the senior mortgagee. Fourth,
the bankruptcy of a junior  mortgagee may operate to stay foreclosure or similar
proceedings by the senior mortgagee.

Certain Laws and Regulations

  The Mortgaged  Properties will be subject to compliance with various  federal,
state and local statutes and  regulations.  Failure to comply  (together with an
inability to remedy any such failure) could result in material diminution in the
value of a Mortgaged  Property,  which could,  together with the  possibility of
limited alternative uses for a particular Mortgaged Property (e.g., a nursing or
convalescent  home or  hospital),  result  in a  failure  to  realize  the  full
principal amount of and interest on the related Mortgage Loan.

Type of Mortgaged Property

  A mortgagee may be subject to additional  risk depending upon the type and use
of the mortgaged property in question.  For instance,  mortgaged properties that
are hospitals,  nursing homes or convalescent homes may present special risks to
mortgagees  in large  part due to  significant  governmental  regulation  of the
ownership,  operation,   maintenance,  control  and  financing  of  health  care
institutions.  Mortgages  encumbering mortgaged properties that are owned by the
mortgagor under a condominium  form of ownership are subject to the declaration,
by-laws  and  other  rules  and  regulations  of  the  condominium  association.
Mortgaged  properties  that are hotels or motels may present  additional risk to
the mortgagee in that: (i) hotels and motels are typically  operated pursuant to
franchise,  management  and operating  agreements  that may be terminable by the
operator;  and (ii) the  transferability  of the hotel's  operating,  liquor and
other  licenses to the entity  acquiring  the hotel either  through  purchase or
foreclosure is subject to the vagaries of local law  requirements.  In addition,
mortgaged   properties   that  are   multifamily   residential   properties   or
cooperatively owned multifamily  properties may be subject to rent control laws,
which  could  impact  the  future  cash  flows  of such  properties.  See  "RISK
FACTORS--Risks Associated with Lending on Income Producing Properties."

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

                            50

<PAGE>



Law with respect to any Mortgaged  Property  would not deprive the Trust Fund of
its security for the related Mortgage Loan.

Americans With Disabilities Act

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

         MATERIAL FEDERAL INCOME TAX CONSEQUENCES

General

  The  following  is a  summary  of  anticipated  material  federal  income  tax
consequences of the purchase, ownership and disposition of the Certificates, and
represents  the  opinion of Morrison & Hecker  L.L.P.  on the  material  matters
associated with such  consequences.  The summary is based upon the provisions of
the Code, the regulations promulgated thereunder,  including,  where applicable,
proposed regulations,  and the judicial and administrative rulings and decisions
now in  effect,  all of which  are  subject  to  change  or  possible  differing
interpretations.  The statutory  provisions,  regulations and interpretations on
which this  summary is based are subject to change,  and such change could apply
retroactively.

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

  This  summary  does not  purport to deal with all  aspects  of federal  income
taxation  that may  affect  particular  investors  in light of their  individual
circumstances or status,  nor with certain types of investors subject to special
treatment under the federal income tax laws. This summary focuses primarily upon
investors who will hold  Certificates as "capital assets"  (generally,  property
held for investment) within the meaning of Section 1221 of the Code, but much of
the discussion is applicable to other investors as well. Potential purchasers of
Certificates are advised to consult their own tax advisers  concerning the state
or local tax  consequences  to them of the purchase,  holding and disposition of
Certificates  or the  federal  tax  consequences  to them  resulting  from their
individual  circumstances  or status or  resulting  from their being  subject to
special treatment under the federal income tax laws.

Taxation of the REMIC and its Holders

  General. If a REMIC election is made with respect to a Series of Certificates,
then the arrangement by which the Certificates of that Series are issued will be
treated as one or more REMICs as long as all of the provisions of the applicable
Agreement  are  complied  with and the  statutory  and  regulatory  requirements
concerning  REMICs are  satisfied.  In such a case,  Morrison  & Hecker  L.L.P.,
counsel to the  Depositor,  will  deliver  its  opinion  to the effect  that the
arrangement by which the Certificates of that Series are issued will

                            51

<PAGE>



be  treated  as one or  more  REMICs  as long  as all of the  provisions  of the
applicable  Agreement  are  complied  with  and  the  statutory  and  regulatory
requirements concerning REMICs are satisfied. Certificates will be designated as
"Regular  Interests" or "Residual  Interests" in the REMICs, as specified in the
related Prospectus Supplement.

Qualification as a REMIC

  In order for a Series of  Certificates  to qualify  as a REMIC,  there must be
ongoing compliance on the part of the Trust Fund with the requirements set forth
in the Code.  The Trust Fund must fulfill an asset test,  which requires that no
more  than a de  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 Pooling and Servicing Agreement will
contain  provisions to assure that the asset and reasonable  arrangements  tests
will be met at all times that the Certificates are outstanding.

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

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

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

  Unless  otherwise  stated in the  related  Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  any prohibited  transactions  tax,
contributions  tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the related Master Servicer,  Special Servicer or Trustee in any case out of its
own  funds,  provided  that such  person  has  sufficient  assets to do so,  and
provided  further  that  such  tax  arises  out of a  breach  of  such  person's
obligations  under the  related  Agreement  and in  respect of  compliance  with
applicable laws and regulations.

                            52

<PAGE>



Any such tax not borne by a Master Servicer, Special Servicer or Trustee will be
charged  against  the related  Trust Fund  resulting  in a reduction  in amounts
payable to holders of the related REMIC Certificates.

  If an entity  electing  to be treated as a REMIC  fails to comply  with one or
more of the ongoing  requirements of the Code for such status during any taxable
year,  the Code provides that the entity will not be treated as a REMIC for such
year and thereafter.  In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related Certificates may not be accorded the
status or given the tax treatment described below.  Although the Code authorizes
the U.S. Department of the Treasury to issue regulations providing relief in the
event of an inadvertent  termination of REMIC status,  no such  regulations have
been issued. Any such relief, moreover, may be accompanied by sanctions, such as
the imposition of a corporate tax on all or a portion of the Trust Fund's income
for the period in which the requirements for such status are not satisfied.  The
related Agreement with respect to each REMIC will include provisions designed to
maintain the Trust Fund's status as a REMIC under the REMIC Regulations.

  If a REMIC  election  is made with  respect to a Series of  Certificates,  (i)
Certificates  held by a  mutual  savings  bank or  domestic  building  and  loan
association will represent  interests in "qualifying real property loans" within
the meaning of Code Section  593(d)  (assuming  that at least 95% of the REMIC's
assets are  "qualifying  real  property  loans");  (ii)  Certificates  held by a
domestic  building and loan association will constitute "a regular or a residual
interest  in a REMIC"  within  the  meaning of Code  Section  7701(a)(19)(C)(xi)
(assuming that at least 95% of the REMIC's  assets  consist of cash,  government
securities,  "loans  secured by an interest in real property" and other types of
assets described in Code Section  7701(a)(19)(C)  (except that if the underlying
mortgage loans are not residential  mortgage loans, the Certificates will not so
qualify));  and (iii)  Certificates  held by a real estate investment trust will
constitute "real estate assets" within the meaning of Code Section 856(c)(5)(A),
and income with  respect to the  Certificates  will be  considered  "interest on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property" within the meaning of Code Section  856(c)(3)(B)  (assuming,  for both
purposes,  that at least 95% of the REMIC's  assets are qualifying  assets).  If
less than 95% of the REMIC's assets consist of assets  described in (i), (ii) or
(iii) above, then a Certificate will qualify for the tax treatment  described in
(i),  (ii) or (iii) in the  proportion  that such REMIC  assets  are  qualifying
assets.  The  determination  as to the  percentage  of the  REMIC's  assets that
constitute  assets described in the foregoing  sections of the Code will be made
with respect to each  calendar  quarter based on the average  adjusted  basis of
each category of the assets held by the REMIC during such calendar quarter.  The
Trustee will report those determinations to Certificateholders in the manner and
at the times required by applicable Treasury regulations.

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

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

  Solely  for  purposes  of  determining   whether  the  Certificates   will  be
"qualifying  real property loans" under Section 593(d) of the Code, "real estate
assets"  within  the  meaning  of  Section  856(c)(5)(A)  of the Code and "loans
secured by an interest in real  property"  under Section  7701(a)(19)(C)  of the
Code,  and whether the income on such  Certificates  is  interest  described  in
Section  856(c)(3)(B)  of the Code,  the  Tiered  REMICs  will be treated as one
REMIC.

Taxation of Regular Interests

  Interest and Acquisition Discount. Certificates representing Regular Interests
in a REMIC ("Regular  Certificates") are generally taxable to Certificateholders
in the same manner as  evidences  of  indebtedness  issued by the REMIC.  Stated
interest on the  Regular  Certificates  will be taxable as  ordinary  income and
taken into account  using the accrual  method of  accounting,  regardless of the
Certificateholder's normal accounting

                            53

<PAGE>



method.  Reports  will be made  annually to the  Internal  Revenue  Service (the
"IRS") and to holders of Regular  Certificates  that are not  excepted  from the
reporting  requirements regarding amounts treated as interest (including accrual
of original issue discount) on Regular Certificates.

  Certificates  on which  interest  is not paid  currently  ("Compound  Interest
Certificates") will, and certain of the other Certificates  constituting Regular
Interests may, be issued with original issue discount ("OID") within the meaning
of Code Section 1273. Rules governing OID are set forth in Sections 1271-1275 of
the Code and certain final  regulations  of the U.S.  Department of the Treasury
issued in 1994 and 1996 (the "Final  Regulations").  Although the Code  contains
specific provisions governing the calculation of OID on securities,  such as the
Certificates,  on which principal is required to be prepaid based on prepayments
of the underlying assets, regulations interpreting those provisions have not yet
been issued.

  A holder of a Regular Certificate must include OID in gross income as ordinary
income as it accrues under a method  taking into account an economic  accrual of
the  discount.  In  general,  OID must be  included  in income in advance of the
receipt of the cash  representing  that  income.  The amount of OID on a Regular
Certificate will be considered to be zero if it is less than a de minimus amount
determined under the Code.

  In  general,  OID,  if any,  will  equal the  difference  between  the  stated
redemption  price at maturity of a Regular  Certificate and its issue price. The
issue price of a Regular  Certificate  of a Class will  generally be the initial
offering price at which a substantial amount of the Certificates in the Class is
sold to the  public,  and will be  treated by the  Depositor  as  including,  in
addition,  the amount paid by the  Certificateholder  for accrued  interest that
relates to a period prior to the issue date of such Regular  Certificate.  Under
the Final Regulations, the stated redemption price at maturity is the sum of all
payments on the Certificate other than any "Qualified Stated Interest" payments.
Qualified stated interest is interest that is  unconditionally  payable at least
annually  during the entire term of the Certificate at either (a) a single fixed
rate that  appropriately  takes into account the length of the interval  between
payments or (b) the current values of (i) a single "qualified  floating rate" or
(ii) a single  "objective  rate"  (each a "Single  Variable  Rate").  A "current
value" is the value of a variable  rate on any day that is no earlier than three
months prior to the first day on which that value is in effect and no later than
one year following that day. A qualified  floating rate is a rate the variations
in which reasonably can be expected to measure contemporaneous variations in the
cost of newly borrowed funds in the currency in which the Regular Certificate is
denominated  (e.g.,  LIBOR).  Such a rate  remains  qualified  even though it is
multiplied  by a fixed,  positive  multiple  not  exceeding  1.35,  increased or
decreased by a fixed rate, or both.  Certain  combinations of rates constitute a
single  qualified  floating rate,  including (a) interest stated at a fixed rate
for an initial  period of less than one year  followed by a  qualified  floating
rate, if the value of the qualified  floating rate on the issue date is intended
to approximate the fixed rate, and (b) two or more qualified floating rates that
can reasonably be expected to have  approximately the same values throughout the
term of the Regular  Certificate.  A combination  of such rates is  conclusively
presumed to be a single  qualified  floating  rate if the values of all rates on
the issue date are within .25  percentage  points of each other. A variable rate
that  is  subject  to  an  interest  rate  cap,  floor,  "governor"  or  similar
restriction  on rate  adjustment  may be a qualified  floating rate only if such
restriction is fixed throughout the term of the instrument, or is not reasonably
expected  as of the  issue  date to cause the  yield on the debt  instrument  to
differ  significantly  from  the  expected  yield  absent  the  restriction.  An
objective rate is a rate, other than a qualified floating rate,  determined by a
single formula that is fixed throughout the term of the Regular  Certificate and
is based on (i) one or more qualified  floating  rates  (including a multiple or
inverse  of a  qualified  floating  rate);  (ii) one or more rates each of which
would be a  qualified  floating  rate  for a debt  instrument  denominated  in a
foreign  currency;  (iii) the yield or the  changes  in the price of one or more
items of "actively  traded"  personal  property  other than stock or debt of the
issuer or a related party, (iv) a combination of rates described in (i), (ii) or
(iii);  or  (iv)  other  rates  designated  by the IRS in the  Internal  Revenue
Bulletin.  Each rate  described in (i) through (iv) above will not be considered
an objective rate,  however, if it is reasonably expected that the average value
of the rate during the first half of the Regular  Certificate's term will differ
significantly  from the  average  value of the rate during the final half of its
term. A combination of interest  stated at a fixed rate for an initial period of
less  than  one  year  followed  by an  objective  rate is  treated  as a single
objective  rate if the value of the objective rate on the issue date is intended
to  approximate  the fixed rate;  such a  combination  of rates is  conclusively
presumed to be a single objective rate if the value of the objective rate on the
issue  date does not  differ  from the value of the fixed  rate by more than .25
percentage  points.  The rules for  determining  the qualified  stated  interest
payable with respect to certain  variable rate Regular  Certificates not bearing
interest at a Single Variable Rate are discussed below

                            54

<PAGE>



under "--Variable Rate Regular  Interests." In the case of the Compound Interest
Certificates,  Interest Weighted  Certificates (as defined below) and certain of
the other Regular  Certificates,  none of the payments under the instrument will
be considered  qualified stated  interest,  and thus the aggregate amount of all
payments will be included in the stated  redemption  price at maturity.  Because
Certificateholders  are  entitled  to receive  interest  only to the extent that
payments are made on the Mortgage Loans,  interest might not be considered to be
"unconditionally payable."

  The  holder of a Regular  Certificate  issued  with OID must  include in gross
income,  for all days  during its  taxable  year on which it holds such  Regular
Certificate,  the sum of the "daily  portions"  of such OID.  Under Code Section
1272(a)(6),  the  amount of OID to be  included  in income by a holder of a debt
instrument,  such as a Regular Certificate,  that is subject to acceleration due
to prepayments on other debt obligations  securing such instrument,  is computed
by taking into account the  anticipated  rate of prepayments  assumed in pricing
the debt instrument (the  "Prepayment  Assumption").  The IRS has not yet issued
regulations  that  address  Prepayment  Assumptions;   however,  the  Conference
Committee  Report to the Tax Reform Act of 1986  indicates that the assumed rate
of prepayments  used in pricing can be used for purposes of OID  calculations if
such  assumption is reasonable  for comparable  transactions.  The amount of OID
includible  in income by a  Certificateholder  will be computed by allocating to
each day during a taxable year a pro-rata portion of the OID that accrued during
the  relevant  accrual  period.  The  amount of OID that will  accrue  during an
accrual period  (generally the period between  interest  payments or compounding
dates)  is the  excess  (if  any)  of the sum of (a) the  present  value  of all
payments remaining to be made on the Regular  Certificate as of the close of the
accrual  period  and (b) the  payments  during  the  accrual  period of  amounts
included in the stated  redemption  price of the Regular  Certificate,  over the
"adjusted  issue  price" of the  Regular  Certificate  at the  beginning  of the
accrual period. The adjusted issue price of a Regular  Certificate is the sum of
its issue price plus prior accruals of OID, reduced by the total payments, other
than  qualified  stated  interest  payments,  made with  respect to such Regular
Certificate in all prior periods.  Code Section 1272(a)(6)  requires the present
value of the remaining  payments to be determined on the basis of three factors:
(i) the original yield to maturity of the Regular Certificate (determined on the
basis of compounding at the end of each accrual period and properly adjusted for
the length of the accrual period); (ii) events that have occurred before the end
of the accrual period; and (iii) the assumption that the remaining payments will
be made in accordance  with the original  Prepayment  Assumption.  The effect of
this method  would be to increase  the portion of OID required to be included in
income by a  Certificateholder  taking into account  prepayments with respect to
the Mortgage  Loans at a rate that  exceeds the  Prepayment  Assumption,  and to
decrease  (but not below zero for any period) the portions of OID required to be
included in income by a  Certificateholder  taking into account prepayments with
respect  to the  Mortgage  Loans at a rate  that is slower  than the  Prepayment
Assumption.  Although  OID will be reported to  Certificateholders  based on the
Prepayment Assumption,  there is no assurance that Mortgage Loans will be repaid
at that rate and no representation is made to  Certificateholders  that Mortgage
Loans will be prepaid at that rate or at any other rate.

  Certain Classes of  Certificates  may represent more than one Class of Regular
Interests. The Trustee intends, based on the Final Regulations, to calculate OID
on such  Certificates  as if,  solely for the  purposes of  computing  OID,  the
separate Regular Interests were a single debt instrument.

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

  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

                            55

<PAGE>



respect to all taxable debt instruments held by such holder, as described below.
Alternatively,  the IRS could  assert  that the  Interest  Weighted  Certificate
should be taxable under the final  regulations under Section 1275 governing debt
issued with contingent  principal  payments,  in which case a  Certificateholder
might  recognize  income  at  a  slower  rate  than  if  the  Interest  Weighted
Certificate were treated as a Compound Interest  Certificate.  If the contingent
payment  rules were  applicable  to  Interest  Weighted  Securities  (which,  as
1272(a)(6)  instruments,  are  specifically  excluded  from  the  scope  of  the
contingent payment regulations) income on certain Certificates would be computed
under the  "noncontingent  bond  method."  The  noncontingent  bond method would
generally  apply in a manner similar to the method  prescribed by the Code under
Section  1272(a)(6).  See  "--Variable  Rate  Regular  Securities."  Because  of
uncertainty in the law,  counsel to the Depositor will not render any opinion on
these issues.

  Variable Rate Regular Interests.  Regular Certificates bearing interest at one
or more  variable  rates are subject to certain  special  rules.  The  qualified
stated interest  payable with respect to certain  variable rate debt instruments
not bearing interest at a Single Variable Rate generally is determined under the
Final   Regulations  by  converting  such   instruments  into  fixed  rate  debt
instruments.  Instruments  qualifying for such treatment generally include those
providing for stated  interest at (i) more than one qualified  floating rates or
(ii) a single fixed rate and (a) one or more  qualified  floating rates or (b) a
single "qualified  inverse floating rate" (each, a "Multiple  Variable Rate"). A
qualified  inverse  floating  rate is an  objective  rate  equal to a fixed rate
reduced by a qualified  floating rate, the variations in which can reasonably be
expected to inversely  reflect  contemporaneous  variations in the cost of newly
borrowed  funds  (disregarding  permissible  rate caps,  floors,  governors  and
similar restrictions such as are described above).

  Purchasers of Regular  Certificates bearing a variable rate of interest should
be aware that there is uncertainty  concerning  the  application of Code Section
1272(a)(6)  and the Final  Regulations to such  Certificates.  In the absence of
other  authority,  the Depositor  intends to be guided by the  provisions of the
Final  Regulations  governing  variable  rate debt  instruments  in adapting the
provisions of Code Section  1272(a)(6) to such  Certificates  for the purpose of
preparing  tax  reports  furnished  to the IRS and  Certificateholders.  In that
regard, in determining OID with respect to Regular Certificates bearing interest
at a Single  Variable  Rate,  (a) all stated  interest with respect to a Regular
Certificate  is  treated as  qualified  stated  interest  and (b) the amount and
accrual of OID, if any, is  determined  under the OID rules  applicable to fixed
rate debt instruments  discussed above by assuming that the Single Variable Rate
is a fixed  rate  equal  to (i) in the  case  of a  qualified  floating  rate or
qualified inverse floating rate, the issue date value of the rate or (ii) in the
case of any other  objective  rate, a fixed rate that reflects the yield that is
reasonably expected for the Regular  Certificate.  Interest and OID attributable
to the  Regular  Certificates  bearing  interest  at a  Multiple  Variable  Rate
similarly  will be taken into  account  under a  methodology  that  converts the
Certificate  into  an  equivalent  fixed  rate  debt  instrument.   However,  in
determining  the amount and accrual of OID, the assumed  fixed rates are (a) for
each  qualified  floating rate, the value of each such rate as of the issue date
(with  appropriate  adjustment for any differences in intervals between interest
adjustment  dates);  (b) for a qualified inverse floating rate, the value of the
rate as of the issue date; and (c) for any other  objective rate, the fixed rate
that reflects the yield that is reasonably expected for the Certificate.  In the
case of a Certificate  that provides for stated  interest at a fixed rate in one
or more accrual  periods and either one or more  qualified  floating  rates or a
qualified  inverse  floating  rate in other accrual  periods,  the fixed rate is
initially  converted  into a qualified  floating  rate (or a  qualified  inverse
floating  rate, if the  Certificate  provides for a qualified  inverse  floating
rate).  The  qualified  floating  rate or qualified  inverse  floating rate that
replaces  the fixed rate must be such that the fair market  value of the Regular
Certificate  as of its issue date is  approximately  the same as the fair market
value of an otherwise  identical  debt-instrument  that  provides for either the
qualified  floating rate or the qualified  inverse floating rate.  Subsequent to
converting  the fixed rate into either a qualified  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

                            56

<PAGE>



applicable  to  debt  instruments   having  contingent   payments.   Prospective
purchasers  of variable  rate  Regular  Certificates  should  consult  their tax
advisers concerning the appropriate tax treatment of such Certificates.

  Market Discount and Premium. A purchaser of a Regular  Certificate may also be
subject  to the  market  discount  rules  of Code  Section  1276  if the  stated
redemption  price at maturity (or the revised  issue price where OID has accrued
on such  Certificate)  exceeds the basis of the  Certificate in the hands of the
purchaser. Such purchaser generally will be required to recognize accrued market
discount  as  ordinary  income as payments  of  principal  are  received on such
Regular Certificate, or upon the sale or exchange of the Regular Certificate. In
general terms, until regulations are promulgated, market discount may be treated
as  accruing,  at the  election  of the  Certificateholder,  either  (i) under a
constant yield method, taking into account the Prepayment Assumption, or (ii) in
proportion to accruals of OID (or, if there is no OID, in proportion to accruals
of stated interest).  A holder of a Regular  Certificate  having market discount
may also be required to defer a portion of the interest deductions  attributable
to any  indebtedness  incurred  or  continued  to  purchase or carry the Regular
Certificate.  As an alternative to the inclusion of market discount in income on
the  foregoing  basis,  the  Certificateholder  may elect to include such market
discount in income  currently as it accrues on all market  discount  instruments
acquired by such holder in that  taxable year or  thereafter,  in which case the
interest  deferral rule will not apply.  Such election will apply to all taxable
debt instruments (including all Regular Interests) held by the Certificateholder
at the  beginning of the taxable year in which the election is made,  and to all
taxable  debt  instruments  acquired  thereafter  by such  holder,  and  will be
irrevocable  without the consent of the IRS.  Purchasers  who  purchase  Regular
Certificates at a market  discount  should consult their tax advisors  regarding
the elections for recognition of such discount.

  A  Certificateholder  who  purchases  a  Regular  Certificate  (other  than an
Interest Weighted Certificate,  to the extent described above) at a cost greater
than its stated  redemption  price at maturity,  generally will be considered to
have  purchased  the  Certificate  at a premium,  which it may elect  under Code
Section 171 to amortize as an offset to interest income on such Certificate (and
not as a  separate  deduction  item) on a constant  yield  method.  Although  no
regulations  addressing  the  computation of premium  accrual on  collateralized
mortgage  obligations  or Regular  Interests have been issued,  the  legislative
history of the Tax Reform Act of 1986 (the "1986 Act") indicates that premium is
to be accrued in the same  manner as market  discount.  Accordingly,  it appears
that the accrual of premium on a Regular  Certificate  will be calculated  using
the Prepayment Assumption.  If a Certificateholder makes an election to amortize
premium  on a  Certificate,  such  election  will  apply  to  all  taxable  debt
instruments  (including  all  Regular  Interests)  held  by  the  holder  at the
beginning of the taxable year in which the election is made,  and to all taxable
debt  instruments  acquired  thereafter by such holder,  and will be irrevocable
without  the  consent  of the IRS.  Purchasers  who pay a  premium  for  Regular
Certificates  should  consult  their tax  advisers  regarding  the  election  to
amortize premium and the method to be employed.

  Interest   Election.   Under  the  Final   Regulations,   holders  of  Regular
Certificates  generally  may elect to include all accrued  interest on a Regular
Certificate  in gross income using the constant  yield to maturity  method.  For
purposes of this election,  interest  includes stated  interest,  original issue
discount, de minimus original issue discount, 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.

  Treatment  of  Subordinate  Certificates.  As  described  above under  "CREDIT
ENHANCEMENT--Subordinate  Certificates,"  certain  Series  of  Certificates  may
contain one or more Classes of Subordinate Certificates.  Holders of Subordinate
Certificates  will be required to accrue  interest and original  issue  discount
with respect to such Certificates on the accrual method without giving effect to
delays and reductions in distributions attributable to defaults or delinquencies
on any Mortgage Loans,  except possibly to the extent that it can be established
that such amounts are uncollectible.  As a result, the amount of income reported
by a holder of a  Subordinate  Certificate  in any  period  could  significantly
exceed the amount of cash distributed to such holder in that period.

                            57

<PAGE>



  Although not  entirely  clear,  it appears that a corporate  Certificateholder
generally  should be allowed to deduct as an ordinary loss any loss sustained on
account of partial  or  complete  worthlessness  of a  Subordinate  Certificate.
Although similarly unclear, a noncorporate Certificateholder generally should be
allowed to deduct as a short-term  capital loss any loss sustained on account of
complete   worthlessness   of  a   Subordinate   Certificate.   A   noncorporate
Certificateholder alternatively,  depending on the factual circumstances, may be
allowed  such a  loss  deduction  as  the  principal  balance  of a  Subordinate
Certificate is reduced by reason of realized  losses  resulting from  liquidated
Mortgage   Loans;   however,   the  IRS  could   contend  that  a   noncorporate
Certificateholder should be allowed such losses only after all Mortgage Loans in
the Trust Fund have been  liquidated or the Subordinate  Certificates  otherwise
have  been  retired.   Special   rules  are   applicable  to  banks  and  thrift
institutions,  including  rules  regarding  reserves  for bad debts.  Holders of
Subordinate  Certificates  should  consult their own tax advisers  regarding the
appropriate  timing,  character and amount of any loss sustained with respect to
Subordinate Certificates.

REMIC Expenses

  As a general  rule,  all of the expenses of a REMIC will be taken into account
by holders of the Residual Certificates.  In the case of a "Single-Class REMIC,"
however, the expenses will be allocated,  under temporary Treasury  regulations,
among the holders of the Regular  Certificates  and the holders of the  Residual
Certificates  on a daily basis in proportion  to the relative  amounts of income
accruing  to  each  Certificateholder  on that  day.  In the  case of a  Regular
Interest  Certificateholder  who is an  individual or a  "pass-through  interest
holder" (including certain  pass-through  entities but not including real estate
investment  trusts),  such expenses  will be deductible  only to the extent that
such  expenses,   plus  other   "miscellaneous   itemized   deductions"  of  the
Certificateholder,  exceed 2% of such Certificateholder's adjusted gross income.
In  addition,  Code Section 68 provides  that the amount of itemized  deductions
otherwise  allowable for the taxable year for an individual whose adjusted gross
income exceeds the  applicable  amount (for 1996,  estimated to be $117,950,  or
$58,975,  in the case of a separate  return of a married  individual  within the
meaning of Code  Section  7703,  which  amounts  will be adjusted  annually  for
inflation)  will be reduced  by the  lesser of (i) 3% of the excess of  adjusted
gross  income over the  applicable  amount or (ii) 80% of the amount of itemized
deductions  otherwise  allowable  for such  taxable  year.  The partial or total
disallowance of this deduction may have a significant impact on the yield of the
Regular  Certificate to such a holder. In general terms, a single-class REMIC is
one that either (i) would qualify,  under existing  Treasury  regulations,  as a
grantor  trust if it were  not a REMIC  (treating  all  interests  as  ownership
interests,  even if they  would be  classified  as debt for  federal  income tax
purposes)  or  (ii)  is  similar  to such a trust  and is  structured  with  the
principal purpose of avoiding the single-class REMIC rules.

Sale or Exchange of Regular Certificates

  A Regular Interest Certificateholder's tax basis in its Regular Certificate is
the price such  holder  pays for a  Certificate,  plus  amounts of OID or market
discount  included in income and reduced by any  payments  received  (other than
qualified  stated  interest  payments) and any amortized  premium.  Gain or loss
recognized on a sale, exchange or redemption of a Regular Certificate,  measured
by the  difference  between the amount  realized  and the Regular  Certificate's
basis as so adjusted,  will generally be capital gain or loss, assuming that the
Regular Certificate is held as a capital asset. If, however, a Certificateholder
is a bank, thrift or similar  institution  described in Section 582 of the Code,
gain or loss realized on the sale or exchange of a  Certificate  will be taxable
as ordinary income or loss. In addition,  gain from the disposition of a Regular
Certificate  that might  otherwise  be capital  gain will be treated as ordinary
income to the extent of the  excess,  if any,  of (i) the amount that would have
been includible in the holder's income if the yield on such Regular  Certificate
had equaled  110% of the  applicable  federal  rate as of the  beginning of such
holder's  holding  period,  over (ii) the  amount of  ordinary  income  actually
recognized by the holder with respect to such Regular  Certificate  prior to its
sale. As of date of this  Prospectus  the maximum  marginal tax rate on ordinary
income for  individual  taxpayers is 39.6% and the maximum  marginal tax rate on
long-term capital gains for non-corporate taxpayers is 28%. The maximum tax rate
on both ordinary  income and long-term  capital gains of corporate  taxpayers is
35% (subject to higher rates of up to 39% on certain ranges of marginal  taxable
income which phase out the benefits of the graduated rate structure).

  In addition,  all or a portion of any gain from the sale of a Certificate that
might  otherwise be capital  gain may be treated as ordinary  income (i) if such
Certificate is held as part of a "Conversion Transaction" as

                            58

<PAGE>



defined in Code Section  1258(c),  in an amount equal to the interest that would
have accrued on the holder's net  investment in the  conversion  transaction  at
120% of the  appropriate  applicable  federal rate under Code Section 1274(d) in
effect at the time the  taxpayer  entered  into the  transaction  reduced by any
amount  treated as ordinary  income  with  respect to any prior  disposition  of
property that was held as part of such transaction, or (ii) if, in the case of a
noncorporate taxpayer, election is made under Code Section 163(d)(4) to have net
capital gains taxed as investment  income at ordinary  income rates for purposes
of the rule that limits the  deduction of interest on  indebtedness  incurred to
purchase or carry  property held for  investment to a taxpayer's  net investment
income.

Taxation of the REMIC

  General.  Although  a REMIC  is a  separate  entity  for  federal  income  tax
purposes,  a REMIC is not generally  subject to entity-level  taxation.  Rather,
except in the case of a "Single-Class  REMIC," the taxable income or net loss of
a REMIC is taken into account by the holders of Residual Interests.  The Regular
Interests are generally treated as debt of the REMIC and taxed accordingly.  See
"--Taxation of Regular Interests" above.

  Calculation  of REMIC  Income.  The  taxable  income or net loss of a REMIC is
determined  under an accrual  method of accounting  and in the same manner as in
the case of an  individual  having the  calendar  year as a taxable  year,  with
certain  adjustments as required  under Code Section  860C(b).  In general,  the
taxable income or net loss will be the  difference  between (i) the gross income
produced by the REMIC's assets,  including stated interest and any OID or market
discount on loans and other assets, plus any cancellation of indebtedness income
due to the allocation of realized losses to the Regular  Certificates,  and (ii)
deductions,  including stated interest and OID accrued on Regular  Certificates,
amortization  of any premium with respect to loans and servicing  fees and other
expenses of the REMIC. A holder of a Residual  Certificate that is an individual
or a "Pass-Through  Interest Holder" (including certain  pass-through  entities,
but not  including  real  estate  investment  trusts)  will be  unable to deduct
servicing  fees  payable on the loans or other  administrative  expenses  of the
REMIC for a given taxable year to the extent that such expenses, when aggregated
with the Residual  Interest  Certificateholder's  other  miscellaneous  itemized
deductions  for that year,  do not  exceed 2% of such  holder's  adjusted  gross
income.  In  addition,  Code  Section 68  provides  that the amount of  itemized
deductions  otherwise  allowable  for the taxable year for an  individual  whose
adjusted gross income exceeds the applicable  amount (for 1996,  estimated to be
$117,950,  or $58,975 in the case of a separate  return of a married  individual
within the meaning of Code Section 7703, which amounts will be adjusted annually
for inflation) will be reduced by the lesser of (i) 3% of the excess of adjusted
gross income over the applicable  amount,  or (ii) 80% of the amount of itemized
deductions  otherwise  allowable for such taxable year. The amount of additional
taxable  income  reportable  by  Certificateholders  that  are  subject  to  the
limitations of either  Section 67 or Section 68 of the Code may be  substantial.
Furthermore,  in determining  the  alternative  minimum taxable income of such a
Certificateholder  that is an individual,  estate or trust,  or a  "pass-through
entity"  beneficially  owned by one or more  individuals,  estates or trusts, no
deduction will be allowed for such holder's  allocable portion of servicing fees
and other miscellaneous  itemized deductions of the REMIC, even though an amount
equal to the amount of such fees and other  deductions  will be included in such
holder's gross income.  Accordingly,  such  Certificates  may not be appropriate
investments  for  individuals,  estates  or  trusts,  or  pass-through  entities
beneficially  owned  by  one  or  more  individuals,  estates  or  trusts.  Such
prospective  investors should consult with their tax advisors prior to making an
investment in such Certificates.

  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.

                            59

<PAGE>



  To the extent that the REMIC's basis  allocable to loans that it holds exceeds
their principal  amounts,  the resulting  premium,  if attributable to mortgages
originated  after  September  27, 1985,  will be amortized  over the life of the
loans  (taking  into  account the  Prepayment  Assumption)  on a constant  yield
method.  Although the law is somewhat unclear  regarding the recovery of premium
attributable  to loans  originated  on or before such date,  it is possible that
such premium may be recovered in proportion to payments of loan principal.

  Prohibited  Transactions  Tax and Other Taxes.  The REMIC will be subject to a
100% tax on any net income  derived from a  "prohibited  transaction."  For this
purpose,  net income will be calculated  without  taking into account any losses
from prohibited  transactions  or any deductions  attributable to any prohibited
transaction that resulted in a loss. In general, prohibited transactions include
(i)  subject  to  limited  exceptions,  the  sale or  other  disposition  of any
qualified  mortgage  transferred  to  the  REMIC;  (ii)  subject  to  a  limited
exception,  the sale or other  disposition of a cash flow investment;  (iii) the
receipt of any income from assets not permitted to be held by the REMIC pursuant
to the Code; or (iv) the receipt of any fees or other  compensation for services
rendered  by the REMIC.  It is  anticipated  that a REMIC will not engage in any
prohibited  transactions  in which it would  recognize a material  amount of net
income.  In  addition,  subject  to a  number  of  limited  exceptions  for cash
contributions,  a tax is imposed at the rate of 100% on amounts contributed to a
REMIC after the close of the three-month period beginning on the Startup Day. It
is not anticipated that any such  contributions  will occur or that any such tax
will be imposed.

  REMICs also are subject to federal income tax at the highest corporate rate on
"net income from  foreclosure  property,"  determined  by reference to the rules
applicable  to real estate  investment  trusts.  "Net  income  from  foreclosure
property"  generally means gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
It is not anticipated that any REMIC will recognize "net income from foreclosure
property" subject to federal income tax.

Taxation of Holders of Residual Certificates

  The holder of a  Certificate  representing  a residual  interest (a  "Residual
Certificate")  will take into account the "daily  portion" of the taxable income
or net loss of the REMIC for each day  during  the  taxable  year on which  such
holder  held the  Residual  Certificate.  The daily  portion  is  determined  by
allocating  to each day in any  calendar  quarter  its  ratable  portion  of the
taxable income or net loss of the REMIC for such quarter, and by allocating that
amount  among  the  holders  (on  such  day)  of the  Residual  Certificates  in
proportion  to their  respective  holdings on such day.  For this  purpose,  the
taxable income or net loss of the REMIC,  in general,  will be allocated to each
day in the  calendar  quarter  ratably  using a "30 days per  month/90  days per
quarter/360 days per year" convention.  The related  Prospectus  Supplement will
indicate  whether a different  allocation  method will be used.  Ordinary income
derived from  Residual  Certificates  will be  "portfolio  income" for taxpayers
subject to Code Section 469 limitation on the deductibility of "passive losses."

  The holder of a Residual  Certificate must report its  proportionate  share of
the taxable income of the REMIC whether it receives cash  distributions from the
REMIC  attributable  to such income or loss.  The  reporting  of taxable  income
without corresponding  distributions could occur, for example, in certain REMICs
in which the loans  held by the REMIC were  issued or  acquired  at a  discount,
since  mortgage  prepayments  cause  recognition of discount  income,  while the
corresponding  portion  of the  prepayment  could be used in whole or in part to
make principal  payments on Regular  Interests issued without any discount or at
an insubstantial discount. (If this occurs, it is likely that cash distributions
to holders of Residual  Certificates will exceed taxable income in later years.)
Taxable  income may also be greater in the earlier years of certain  REMICs as a
result  of the  fact  that  interest  expense  deductions,  as a  percentage  of
outstanding principal of Regular Certificates, will typically increase over time
as lower yielding Certificates are paid, whereas interest income with respect to
loans will  generally  remain  constant over time as a percentage of outstanding
loan principal.

  In any event,  because  the holder of a Residual  Interest is taxed on the net
income of the REMIC, the taxable income derived from a Residual Certificate in a
given  taxable  year will not be equal to the  taxable  income  associated  with
investment in a corporate bond or stripped  instrument  having similar cash flow
characteristics  and  pre-tax  yield.  Therefore,  the  after-tax  yield  on the
Residual  Certificate  will  most  likely  be less  than  that of such a bond or
instrument.

                            60

<PAGE>



  Limitation   on  Losses.   The  amount  of  the   REMIC's   net  loss  that  a
Certificateholder  may take into  account  currently  is limited to the holder's
adjusted basis at the end of the calendar  quarter in which such loss arises.  A
holder's  basis in a Residual  Certificate  will  initially  equal such holder's
purchase price, and will  subsequently be increased by the amount of the REMIC's
taxable  income  allocated to the holder,  and decreased (but not below zero) by
the  amount  of  distributions  made  and the  amount  of the  REMIC's  net loss
allocated  to  the  holder.   Any  disallowed   loss  may  be  carried   forward
indefinitely,  but may be used only to offset  income of the REMIC  generated by
the same REMIC. The ability of Residual  Interest  Certificateholders  to deduct
net losses may be subject to additional  limitations under the Code, as to which
such holders should consult their tax advisers.

  Distributions. Distributions on a Residual Certificate, if any, will generally
not result in any  additional  taxable  income or loss to a holder of a Residual
Certificate.  If the amount of such  distribution  exceeds a  holder's  adjusted
basis in the  Residual  Certificate,  however,  the holder will  recognize  gain
(treated  as gain from the sale of the  Residual  Certificate)  to the extent of
such excess. If the Residual  Certificate is property held for investment,  such
gain will generally be capital in nature.

  Sale or Exchange.  A holder of a Residual  Certificate  will recognize gain or
loss on the sale or exchange of a Residual  Certificate equal to the difference,
if any, between the amount realized and such Certificateholder's  adjusted basis
in the Residual Certificate at the time of such sale or exchange.  Any such loss
may be a capital  loss  subject to  limitation;  gain which might  otherwise  be
capital may be treated as  ordinary  income  under  certain  circumstances.  See
"--Sale  or  Exchange  of  Regular  Certificates"  above.  Except to the  extent
provided in regulations,  which have not yet been issued,  the "wash sale" rules
of Code  Section  1091 will  disallow  any loss upon  disposition  or a Residual
Certificate if the selling Certificateholder acquires any Residual Interest in a
REMIC  or  similar  mortgage  pool  within  six  months  before  or  after  such
disposition.  Any such disallowed  loss would be added to the Residual  Interest
Certificateholder's adjusted basis in the newly acquired Residual Interest.

Excess Inclusions

  The portion of a Residual  Interest  Certificateholder's  REMIC taxable income
consisting of "excess inclusion" income may not be offset by other deductions or
losses,  including net operating  losses,  on such  Certificateholder's  federal
income tax return.  An exception  applies to organizations to which Code Section
593 applies (generally,  certain thrift  institutions);  however, such exception
will  not  apply if the  aggregate  value of the  Residual  Certificates  is not
considered to be "significant," as described below.  Further, if the holder of a
Residual Certificate is an organization subject to the tax on unrelated business
income imposed by Code Section 511, such Residual  Interest  Certificateholder's
excess inclusion income will be treated as unrelated  business taxable income of
such  Certificateholder.  In  addition,  under  Treasury  regulations  yet to be
issued,  if a real estate investment trust, a regulated  investment  company,  a
common trust fund or certain cooperatives were to own a Residual Certificate,  a
portion of dividends (or other distributions) paid by the real estate investment
trust (or other  entity)  would be  treated  as excess  inclusion  income.  If a
Residual  Certificate is owned by a foreign person,  excess  inclusion income is
subject to tax at a rate of 30%,  which rate may not be reduced by treaty and is
not eligible for treatment as "portfolio  interest." Treasury  regulations under
the  REMIC  provisions  of the Code (the  "REMIC  Regulations")  provide  that a
Residual Certificate has significant value only if (i) the aggregate issue price
of the Residual Certificates is at least 2% of the aggregate of the issue prices
of all Regular Certificates and Residual  Certificates in the REMIC and (ii) the
anticipated  weighted  average  life  (determined  as  specified  in  the  REMIC
Regulations)  of the Residual  Certificates  is at least 20% of the  anticipated
weighted average life of the REMIC.

  The excess  inclusion  portion of a REMIC's  income is generally  equal to the
excess,  if any, of REMIC taxable income for the quarterly period allocable to a
Residual  Certificate,  over the daily accruals for such quarterly period of (i)
120% of the long term  applicable  federal rate on the Startup Day multiplied by
(ii) the adjusted  issue price of such Residual  Certificate at the beginning of
such quarterly  period.  The adjusted issue price of a Residual  Interest at the
beginning of each calendar  quarter will equal its issue price  (calculated in a
manner analogous to the determination of the issue price of a Regular Interest),
increased by the aggregate of the daily  accruals for prior  calendar  quarters,
and decreased  (but not below zero) by the amount of loss  allocated to a holder
and the amount of  distributions  made on the  Residual  Certificate  before the
beginning  of the quarter.  The  long-term  applicable  federal  rate,  which is
announced monthly by the Treasury

                            61

<PAGE>



Department,  is an interest  rate that is based on the average  market  yield of
outstanding  marketable  obligations  of the  United  States  government  having
remaining maturities in excess of nine years.

  Under the REMIC Regulations, in certain circumstances,
transfers of Residual Certificates may be disregarded.
See "--Restrictions on Ownership and Transfer of Residual
Certificates" and "--Tax Treatment of Foreign Investors."

Restrictions on Ownership and Transfer of Residual
Certificates

  As a condition to qualification as a REMIC,  reasonable  arrangements  must be
made to prevent  the  ownership  of a  Residual  Interest  by any  "Disqualified
Organization."  Disqualified  Organizations include the United States, any state
or political  subdivision  thereof,  any foreign  government,  any international
organization,  or any agency or instrumentality of any of the foregoing, a rural
electric or  telephone  cooperative  described in Section  1381(a)(2)(C)  of the
Code, or any entity exempt from the tax imposed by Sections  1-1399 of the Code,
if  such  entity  is  not  subject  to tax on  its  unrelated  business  income.
Accordingly,  the applicable Agreement will prohibit Disqualified  Organizations
from  owning a Residual  Certificate.  In  addition,  no  transfer of a Residual
Certificate  will  be  permitted  unless  the  proposed  transferee  shall  have
furnished to the Trustee an affidavit  representing  and  warranting  that it is
neither a Disqualified  Organization nor an agent or nominee acting on behalf of
a Disqualified Organization.

  If a Residual  Certificate is transferred to a Disqualified  Organization  (in
violation of the  restrictions  set forth  above),  a tax will be imposed on the
transferor of such Residual  Certificate at the time of the transfer pursuant to
Code  Section  860E(e)(2)  equal  to  the  product  of  (i)  the  present  value
(discounted using the "applicable  federal rate" for obligations whose term ends
on the close of the last  quarter in which  excess  inclusions  are  expected to
accrue with respect to the Residual Certificate) of the total anticipated excess
inclusions  with  respect to such  Residual  Certificate  for periods  after the
transfer and (ii) the highest  marginal  federal  income tax rate  applicable to
corporations.  In addition, if a Disqualified  Organization is the record holder
of an interest in a pass-through entity (including, among others, a partnership,
trust, real estate investment trust,  regulated investment company or any person
holding as nominee) that owns a Residual  Certificate,  the pass-through  entity
will be  required  to pay tax equal to its  product  of (i) the amount of excess
inclusion  income of the REMIC for such taxable  year  allocable to the interest
held by such Disqualified Organization;  multiplied by (ii) the highest marginal
federal income tax rate imposed on corporations by Code Section 11(b)(1).

  Under the REMIC  Regulations,  if a  Residual  Certificate  is a  "noneconomic
residual interest," as described below, a transfer of a Residual  Certificate to
a United  States  person will be  disregarded  for all federal tax purposes if a
significant  purpose of the transfer was to impede the  assessment or collection
of tax. A Residual  Certificate is a "noneconomic  residual interest" unless, at
the  time  of  the  transfer  (i)  the  present  value  of the  expected  future
distributions  on the  Residual  Certificate  at least equals the product of the
present value of the anticipated  excess  inclusions and the highest rate of tax
imposed on  corporations  for the year in which the transfer occurs and (ii) the
transferor  reasonably  expects that the transferee  will receive  distributions
from the REMIC at or after the time at which the taxes accrue on the anticipated
excess  inclusions  in an amount  sufficient to satisfy the accrued  taxes.  The
present value is calculated based on the Prepayment Assumption, using a discount
rate equal to the  applicable  federal rate under Code Section  1274(d)(1)  that
would apply to a debt  instrument  issued on the date the  noneconomic  residual
interest was  transferred  and whose term ended on the close of the last quarter
in which excess  inclusions were expected to accrue with respect to the Residual
Interest  at the time of  transfer.  If a  transfer  of a Residual  Interest  is
disregarded,  the transferor  would be liable for any federal income tax imposed
upon the taxable income derived by the transferee  from the REMIC. A significant
purpose to impede the assessment or collection of tax exists if the  transferor,
at the time of transfer,  knew or should have known that the transferee would be
unwilling  or  unable to pay  taxes on its  share of the  taxable  income of the
REMIC. A similar type of limitation  exists with respect to certain transfers of
Residual  Interests  by foreign  persons to United  States  persons.  See "--Tax
Treatment of Foreign Investors."


                            62

<PAGE>



Mark-to-Market Rules

  A "negative value" Residual Interest (and any Residual Interest or arrangement
that  the IRS  deems to have  substantially  the same  economic  effect)  is not
treated as a security and thus may not be marked to market  under the  temporary
Treasury  regulations  under  Section 475 of the Code that  generally  require a
securities  dealer to mark to market  securities held for sale to customers.  In
general,  a  Residual  Interest  has  negative  value if, as of the date a payer
acquires  the  Residual  Interest,  the  present  value  of the tax  liabilities
associated with holding the Residual Interest exceeds the sum of (i) the present
value of the expected future  distributions on the Residual  Interest,  and (ii)
the present value of the  anticipated  tax savings  associated  with holding the
Residual Interest as the REMIC generates losses. In addition, in the Preamble to
the temporary Treasury regulations, the IRS requested comments regarding whether
additional  rules are needed to carry out the  purposes  of  Section  475 of the
Code. Consequently,  the IRS may further limit,  prospectively or retroactively,
the  definition of "security" for purposes of Section 475 of the Code by carving
out of such definition all Residual Interests.

Administrative Matters

  The REMIC's  books must be  maintained  on a calendar year basis and the REMIC
must file an annual federal income tax return. The REMIC will also be subject to
the procedural and administrative  rules of the Code applicable to partnerships,
including the determination of any adjustments to, among other things,  items of
REMIC  income,  gain,  loss,  deduction  or  credit  by  the  IRS  in a  unified
administrative proceeding.

  In general,  the Trustee will, to the extent  permitted by applicable law, act
as agent of the REMIC,  and will file REMIC federal income tax returns on behalf
of the  related  REMIC.  The holder of the  largest  percentage  interest of the
Residual  Certificates  will be  designated  as and will act as the "tax matters
person" with respect to the REMIC in all respects.

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

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

                            63

<PAGE>



Certificates  will  produce  a  separation  in the  ownership  of the  principal
payments and interest payments on the Mortgage Loans.

  Each  Certificateholder  must report on its federal  income tax return its pro
rata share of the gross income  derived from the Mortgage  Loans (not reduced by
the amount payable as fees to the Trustee,  the Master  Servicer and the Special
Servicer, if any, and similar fees (collectively,  the "Servicing Fee")), at the
same time and in the same  manner as such items would have been  reported  under
the  Certificateholder's  tax accounting  method had it held its interest in the
Mortgage Loans  directly,  received  directly its share of the amounts  received
with respect to the Mortgage  Loans and paid directly its share of the Servicing
Fees. In the case of Pass-Through  Certificates,  such gross income will consist
of a pro rata share of all of the income  derived from all of the Mortgage Loans
and, in the case of  Stripped  Certificates,  such income will  consist of a pro
rata share of the income  derived from each stripped bond or stripped  coupon in
which the Certificateholder  owns an interest.  The holder of a Certificate will
generally be entitled to deduct such Servicing Fees under Section 162 or Section
212 of the Code to the extent that such Servicing  Fees  represent  "reasonable"
compensation for the services  rendered by the Trustee,  the Master Servicer and
the Special  Servicer,  if any. In the case of a noncorporate  holder,  however,
Servicing  Fees (to the extent not  otherwise  disallowed,  e.g.,  because  they
exceed  reasonable  compensation)  will be deductible in computing such holder's
regular tax  liability  only to the extent  that such fees,  when added to other
miscellaneous  itemized  deductions,  exceed 2% of adjusted gross income and may
not be deductible to any extent in computing such holder's  alternative  minimum
tax liability.  In addition,  Section 68 of the Code provides that the amount of
itemized  deductions  otherwise allowable for the taxable year for an individual
whose adjusted gross income exceeds the applicable  amount (for 1996,  $117,950,
or $58,975 in the case of a separate return by a married  individual  within the
meaning of Code  Section  7703,  which  amounts  will be adjusted  annually  for
inflation)  will be reduced  by the  lesser of (i) 3% of the excess of  adjusted
gross  income over the  applicable  amount or (ii) 80% of the amount of itemized
deductions otherwise allowable for such taxable year.

  Discount or Premium on Pass-Through Certificates.  The holder's purchase price
of a  Pass-Through  Certificate  is to be allocated  among the Mortgage Loans in
proportion to their fair market values, determined as of the time of purchase of
the Certificates.  In the typical case, the Depositor  believes it is reasonable
for this  purpose  to treat each  Mortgage  Loan as having a fair  market  value
proportional  to the share of the  aggregate  principal  balances  of all of the
Mortgage  Loans  that it  represents,  since  the  Mortgage  Loans  will  have a
relatively uniform interest rate and other common characteristics. To the extent
that the portion of the purchase price of a Certificate  allocated to a Mortgage
Loan  (other than to a right to receive  any  accrued  interest  thereon and any
undistributed  principal  payments)  is less than or greater than the portion of
the principal  balance of the Mortgage Loan  allocable to the  Certificate,  the
interest in the Mortgage  Loan  allocable to the  Certificate  will be deemed to
have been acquired at a discount or premium, respectively.

  The treatment of any discount  will depend on whether the discount  represents
original issue discount or market discount.  In the case of a Mortgage Loan with
original issue discount in excess of a prescribed de minimus amount, a holder of
a Certificate will be required to report as interest income in each taxable year
its share of the amount of original  issue  discount  that  accrues  during that
year, determined under a constant yield method by reference to the initial yield
to maturity of the Mortgage Loan, in advance of receipt of the cash attributable
to such income and  regardless  of the method of federal  income tax  accounting
employed by that holder. Original issue discount with respect to a Mortgage Loan
could arise for example by virtue of the  financing of points by the  originator
of the Mortgage  Loan, or by virtue of the charging of points by the  originator
of the Mortgage Loan in an amount greater than a statutory de minimus exception,
in circumstances under which the points are not currently deductible pursuant to
applicable  Code  provisions.  However,  the OID  Regulations  provide that if a
holder  acquires an  obligation  at a price that  exceeds its stated  redemption
price,  the holder will not include any original issue discount in gross income.
In addition,  if a subsequent  holder  acquires an obligation for an amount that
exceeds  its  adjusted  issue  price the  subsequent  holder will be entitled to
offset the original  issue  discount with economic  accruals of portions of such
excess.  Accordingly,  if the Mortgage Loans acquired by a Certificateholder are
purchased  at a price that  exceeds the  adjusted  issue price of such  Mortgage
Loans, any original issue discount will be reduced or eliminated.

  Certificateholders  also  may be  subject  to the  market  discount  rules  of
Sections 1276-1278 of the Code. A Certificateholder that acquires an interest in
Mortgage  Loans  with more  than a  prescribed  de  minimis  amount  of  "market
discount"  (generally,  the excess of the principal amount of the Mortgage Loans
over the

                            64

<PAGE>



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

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

  A Certificateholder who purchases a Certificate at a premium generally will be
deemed to have  purchased  its interest in the  underlying  Mortgage  Loans at a
premium.  A  Certificateholder  who holds a  Certificate  as a capital asset may
generally  elect under  Section 171 of the Code to amortize  such  premium as an
offset to interest income on the Mortgage Loans (and not as a separate deduction
item) on a  constant  yield  method.  The  legislative  history  of the 1986 Act
suggests  that the same rules that will apply to the accrual of market  discount
(described  above) will generally also apply in amortizing  premium with respect
to Mortgage  Loans  originated  after  September  27, 1985. If a holder makes an
election to  amortize  premium,  such  election  will apply to all taxable  debt
instruments  held by such holder at the  beginning  of the taxable year in which
the election is made, and to all taxable debt instruments acquired thereafter by
such holder, and will be irrevocable  without the consent of the IRS. Purchasers
who pay a  premium  for the  Certificates  should  consult  their  tax  advisers
regarding  the  election  to  amortize  premium  and the method to be  employed.
Although the law is somewhat unclear regarding  recovery of premium allocable to
Mortgage Loans  originated  before  September 28, 1985, it is possible that such
premium may be recovered in proportion to payments of Mortgage Loan principal.

  Discount  or Premium on  Stripped  Certificates.  A Stripped  Certificate  may
represent  a right to receive  only a portion of the  interest  payments  on the
Mortgage  Loans,  a right to receive  only  principal  payments on the  Mortgage
Loans,  or a right to receive  certain  payments of both interest and principal.
Certain Stripped Certificates ("Ratio Strip Certificates") may represent a right
to receive  differing  percentages  of both the interest  and  principal on each
Mortgage Loan. Pursuant to Section 1286 of the Code, the separation of ownership
of the right to receive  some or all of the interest  payments on an  obligation
from  ownership  of the right to receive some or all of the  principal  payments
results in the creation of "stripped  bonds" with respect to principal  payments
and "stripped  coupons" with respect to interest  payments.  Section 1286 of the
Code applies the original  issue  discount  rules to stripped bonds and stripped
coupons. For purposes of computing original issue discount, a stripped bond or a
stripped  coupon is  treated as a debt  instrument  issued on the date that such
stripped  interest is purchased  with an issue price equal to its purchase price
or, if more than one stripped  interest is  purchased,  the ratable share of the
purchase  price  allocable  to  such  stripped  interest.   The  Code,  the  OID
Regulations  and  judicial  decisions  provide no direct  guidance as to how the
interest  and  original   issue   discount   rules  are  to  apply  to  Stripped
Certificates.  Under the  method  described  above for  REMIC  Regular  Interest
Certificates (the "Cash Flow Bond Method"), a prepayment  assumption is used and
periodic  recalculations  are made which take into  account with respect to each
accrual  period the  effect of  prepayments  during  such  period.  The 1986 Act
prescribed  the same  method  for  debt  instruments  "secured  by"  other  debt
instruments,  the  maturity  of which  may be  affected  by  prepayments  on the
underlying  debt  instruments.  However,  the 1986 Act does not, absent Treasury
regulations,  appear  specifically  to cover  instruments  such as the  Stripped
Certificates which technically  represent  ownership interests in the underlying
Mortgage  Loans,  rather than being debt  instruments  "secured by" those loans.
Nevertheless,  it is  believed  that the Cash Flow Bond  Method is a  reasonable
method of reporting income for such Certificates, and it is

                            65

<PAGE>



expected  that  original  issue  discount  will be reported  on that  basis.  In
applying  the  calculation  to such  Certificates,  the  Trustee  will treat all
payments to be received with respect to the Certificates,  whether  attributable
to  principal  or  interest on the loans,  as  payments on a single  installment
obligation and as includible in the stated redemption price at maturity. The IRS
could,  however,   assert  that  original  issue  discount  must  be  calculated
separately for each Mortgage Loan underlying a Certificate.  In addition, in the
case of Ratio  Strip  Certificates,  the IRS could  assert that  original  issue
discount must be calculated separately for each stripped coupon or stripped bond
underlying a Certificate.

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

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

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

  Possible Alternative Characterizations.  The characterizations of the Stripped
Certificates  described above are not the only possible  interpretations  of the
applicable Code  provisions.  Among other  possibilities,  the IRS could contend
that (i) in certain Series, each non-Interest  Weighted  Certificate is composed
of  an  unstripped  undivided  ownership  interest  in  Mortgage  Loans  and  an
installment  obligation  consisting  of stripped  principal  payments;  (ii) the
non-Interest  Weighted  Certificates are subject to the contingent payment Final
Regulations;  (iii)  each  Interest  Weighted  Certificate  is  composed  of  an
unstripped undivided ownership interest in the Mortgage Loans and an installment
obligation  consisting of stripped interest payments;  or (iv) there are as many
stripped bonds or stripped coupons as there are scheduled  payments of principal
and/or interest on each Mortgage Loan.

  Character as Qualifying  Mortgage Loans. In the case of Stripped  Certificates
there is no specific legal authority existing regarding whether the character of
the  Certificates,  for  federal  income tax  purposes,  will be the same as the
Mortgage  Loans.  The IRS  could  take the  position  that the  Mortgage  Loans'
character  is not  carried  over  to the  Certificates  in  such  circumstances.
Pass-Through  Certificates  will be, and,  although  the matter is not free from
doubt,  Stripped Certificates should be considered to represent "qualifying real
property  loans" within the meaning of Section 593(d) of the Code,  "real estate
assets" within the meaning of

                            66

<PAGE>



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.

Tax Treatment of Foreign Investors

  Under the Code, unless interest  (including OID) paid on a Certificate  (other
than a Residual Certificate) is considered to be "effectively  connected" with a
trade  or  business  conducted  in the  United  States  by a  nonresident  alien
individual,  foreign partnership or foreign corporation  ("Nonresidents"),  such
interest  will  normally  qualify  as  portfolio  interest  (except  if (i)  the
recipient is a holder, directly or by attribution, of 10% or more of the capital
or profits interest in the issuer or (ii) the recipient is a controlled  foreign
corporation as to which the issuer is a related  person) and will be exempt from
federal income tax. Upon receipt of appropriate ownership statements, the issuer
normally  will be relieved of  obligations  to withhold  tax from such  interest
payments.  These  provisions  supersede the generally  applicable  provisions of
United States law that would  otherwise  require the issuer to withhold at a 30%
rate (unless  reduced or eliminated by an applicable tax treaty) on, among other
things, interest and other fixed or determinable, annual or periodic income paid
to Nonresidents.  Holders of  Certificates,  including  "stripped  certificates"
(i.e.,  Certificates that separate  ownership of principal payments and interest
payments on the Mortgage Loans),  however,  may be subject to withholding to the
extent that the Mortgage Loans were originated on or before July 18, 1984.


                            67

<PAGE>



  Interest and OID of Certificateholders who are foreign persons are not subject
to withholding if they are  effectively  connected with a United States business
conducted by the Certificateholder.  They will, however, generally be subject to
the regular United States income tax.

  Payments to holders of Residual  Certificates  who are  foreign  persons  will
generally be treated as interest and be subject to United States withholding tax
at 30% or any lower  applicable  treaty rate.  Holders  should  assume that such
income does not qualify for  exemption  from United  States  withholding  tax as
portfolio interest.  It is clear that, to the extent that a payment represents a
portion of REMIC taxable income that  constitutes  excess  inclusion  income,  a
holder of a Residual  Certificate  will not be entitled to an exemption  from or
reduction of the 30% (or lower treaty rate) withholding tax. If the payments are
subject to United  States  withholding  tax, they  generally  will be taken into
account for  withholding tax purposes only when paid or distributed (or when the
Residual  Certificate  is disposed  of). The Treasury has  statutory  authority,
however,  to promulgate  regulations that would require such amounts to be taken
into account at an earlier time in order to prevent the  avoidance of tax.  Such
regulations could, for example, require withholding prior to the distribution of
cash in the case of Residual Certificates that do not have significant value. If
a Residual  Certificate  has tax avoidance  potential,  a transfer of a Residual
Certificate to a Nonresident will be disregarded for all federal tax purposes. A
Residual  Certificate  has tax avoidance  potential  unless,  at the time of the
transfer,  the transferor  reasonably  expects that the REMIC will distribute to
the transferee  Residual Interest holder amounts that will equal at least 30% of
each excess inclusion, and that such amounts will be distributed at or after the
time at which the excess  inclusion  accrues and not later than the close of the
calendar year following the calendar year of accrual. If a Nonresident transfers
a Residual  Certificate to a United States  person,  and if the transfer has the
effect of allowing the  transferor  to avoid tax on accrued  excess  inclusions,
then the transfer is disregarded  and the transferor  continues to be treated as
the owner of the  Residual  Certificate  for  purposes  of the  withholding  tax
provisions of the Code. See "--Excess Inclusions."

                 STATE TAX CONSIDERATIONS

  In addition to the federal  income tax  consequences  described  in  "MATERIAL
FEDERAL INCOME TAX CONSEQUENCES,"  potential investors should consider the state
income tax  consequences  of the  acquisition,  ownership and disposition of the
Certificates.   State  income  tax  law  may  differ   substantially   from  the
corresponding  federal law, and this discussion does not purport to describe any
aspect of the  income  tax laws of any  state.  Therefore,  potential  investors
should  consult  their own tax advisers  with  respect to the various  state tax
consequences of an investment in the Certificates.

                   ERISA CONSIDERATIONS

  The Employee  Retirement  Income  Security Act of 1974, as amended  ("ERISA"),
imposes certain  requirements on employee benefit plans subject to ERISA ("ERISA
Plans") and prohibits certain  transactions  between ERISA Plans and persons who
are  "parties in  interest"  (as defined  under ERISA) with respect to assets of
such Plans.  Section  4975 of the Code  prohibits a similar set of  transactions
between certain plans ("Code Plans," and together with ERISA Plans, "Plans") and
persons who are "disqualified  persons" (as 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.


                            68

<PAGE>



Prohibited Transactions

  Section 406 of ERISA and Section 4975 of the Code prohibit parties in interest
and  disqualified  persons  with  respect  to ERISA  Plans and Code  Plans  from
engaging in certain  transactions  involving such Plans or "plan assets" of such
Plans,   unless  a  statutory  or   administrative   exemption  applies  to  the
transaction.  Section 4975 of the Code and  Sections  502(i) and 502(l) of ERISA
provide  for the  imposition  of certain  excise  taxes and civil  penalties  on
certain persons that engage or participate in such prohibited transactions.  The
Depositor,  the Underwriter,  the Master Servicer, the Special Servicer, if any,
or the Trustee or certain  affiliates  thereof may be  considered  or may become
parties in interest or  disqualified  persons with respect to a Plan. If so, the
acquisition or holding of Certificates by, on behalf of or with "plan assets" of
such Plan may be considered to give rise to a  "prohibited  transaction"  within
the meaning of ERISA and/or Section 4975 of the Code,  unless an  administrative
exemption described below or some other exemption is available.

  Special caution should be exercised before "plan assets" of a Plan are used to
purchase a  Certificate  if, with respect to such  assets,  the  Depositor,  the
Underwriter,  the Master Servicer,  the Special Servicer, if any, or the Trustee
or an affiliate thereof either (a) has  discretionary  authority or control with
respect to the  investment  or management of such assets or (b) has authority or
responsibility  to give, or regularly gives,  investment  advice with respect to
such assets  pursuant to an  agreement  or  understanding  that such advice will
serve as a primary basis for  investment  decisions  with respect to such assets
and that such advice will be based on the particular needs of the Plan.

  Further,  if the  underlying  assets  included  in a Trust Fund were deemed to
constitute "plan assets," certain transactions  involved in the operation of the
Trust  Fund may be deemed to  constitute  prohibited  transactions  under  ERISA
and/or the Code.  Neither  ERISA nor Section  4975 of the Code  defines the term
"plan assets."

  The U.S.  Department of Labor (the  "Department") has issued  regulations (the
"Regulations")  concerning whether a Plan's assets would be deemed to include an
undivided  interest in each of the  underlying  assets of an entity (such as the
Trust Fund), for purposes of the reporting and disclosure and general  fiduciary
responsibility  provisions of ERISA and the prohibited transaction provisions of
ERISA and Section 4975 of the Code,  if the Plan  acquires an "equity  interest"
(such as a Certificate) in such an entity.

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

  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,

                            69

<PAGE>



that any exemption would apply to all prohibited  transactions that may occur in
connection  with such  investment.  Also, the  Department has issued  individual
administrative  exemptions from  application of certain  prohibited  transaction
restrictions  of ERISA  and the  Code to most  underwriters  of  mortgage-backed
securities (each, an "Underwriter's Exemption"). Such an Underwriter's Exemption
can only apply to mortgage-backed  securities which, among other conditions, are
sold in an offering with respect to which such an underwriter serves as the sole
or a  managing  underwriter,  or as a selling  or  placement  agent.  If such an
Underwriter's  Exemption  might be applicable to a Series of  Certificates,  the
related  Prospectus  Supplement  will refer to such  possibility.  Further,  the
related  Prospectus  Supplement  may provide that  certain  Classes or Series of
Certificates  may not be purchased by, or  transferred  to, Plans or may only be
purchased by, or transferred  to, an insurance  company for its general  account
under circumstances that would not result in a prohibited transaction.

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

Unrelated Business Taxable Income -- Residual Interests

  The purchase of a Certificate  evidencing an interest in the Residual Interest
in a Series  that is  treated as a REMIC by any  employee  benefit or other plan
that is exempt from taxation under Code Section 501(a), including most varieties
of Plans,  may give rise to "unrelated  business taxable income" as described in
Code Sections 511-515 and 860E. Further, prior to the purchase of an interest in
a Residual  Interest,  a  prospective  transferee  may be required to provide an
affidavit to a transferor  that it is not, nor is it purchasing an interest in a
Residual  Interest on behalf of, a  "Disqualified  Organization,"  which term as
defined above includes certain  tax-exempt  entities not subject to Code Section
511, such as certain  governmental  plans,  as discussed  above under  "MATERIAL
FEDERAL INCOME TAX CONSEQUENCES  --Taxation of Holders of Residual Certificates"
and "--Restrictions on Ownership and Transfer of Residual Certificates."

  Due to the  complexity of these rules and the  penalties  imposed upon persons
involved  in  prohibited   transactions,   it  is  particularly  important  that
individuals responsible for investment decisions with respect to ERISA Plans and
Code Plans consult with their counsel  regarding  the  consequences  under ERISA
and/or the Code of their acquisition and ownership of Certificates.

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

                     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

                            70

<PAGE>



investment in securities that are not "interest bearing" or "income-paying," and
provisions  that may restrict or prohibit  investments  in  securities  that are
issued in book-entry form.

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

                   PLAN OF DISTRIBUTION

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

  If the sale of any Certificates is made pursuant to an underwriting  agreement
pursuant to which one or more underwriters  agree to act in such capacity,  such
Certificates will be acquired by such underwriters for their own account and may
be resold from time to time in one or more  transactions,  including  negotiated
transactions,  at a fixed  public  offering  price or at  varying  prices  to be
determined  at the  time of sale or at the  time of  commitment  therefor.  Firm
commitment  underwriting  and  public  reoffering  by  underwriters  may be done
through  underwriting  syndicates or through one or more firms acting alone. The
specific managing underwriter or underwriters, if any, with respect to the offer
and sale of a particular  Series of Certificates  will be set forth on the cover
of the  Prospectus  Supplement  related to such  Series  and the  members of the
underwriting syndicate, if any, will be named in such Prospectus Supplement. The
Prospectus  Supplement will describe any discounts and commissions to be allowed
or paid by the  Depositor  to the  underwriters,  any other  items  constituting
underwriting  compensation  and any discounts and  commissions  to be allowed or
paid to the dealers.  The  obligations  of the  underwriters  will be subject to
certain  conditions  precedent.  The underwriters  with respect to a sale of any
Class  of  Certificates  will  generally  be  obligated  to  purchase  all  such
Certificates if any are purchased. Pursuant to each such underwriting agreement,
the Depositor  will  indemnify the related  underwriters  against  certain civil
liabilities, including liabilities under the 1933 Act.

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

  Purchasers of Certificates, including dealers, may, depending on the facts and
circumstances  of such  purchases,  be deemed to be  "underwriters"  within  the
meaning  of the  1933  Act in  connection  with  reoffers  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.


                            71

<PAGE>



                          RATING

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

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

  A security rating is not a recommendation  to buy, sell or hold securities and
may be subject to revision or  withdrawal  at any time by the  assigning  rating
organization.  Each  security  rating should be evaluated  independently  of any
other security rating.


                            72

<PAGE>



             INDEX OF SIGNIFICANT DEFINITIONS

Definitions                                            Page

1933 Act..................................................3
1986 Act.................................................57
ADA......................................................51
Agreement.............................................7, 18
Bankruptcy Code..........................................40
Cash Flow Bond Method....................................65
CERCLA...............................................15, 45
Certificateholders.......................................19
Certificates..................................1, 5, 1, 4, 7
Classes.............................................1, 4, 7
Closing Date.............................................24
Code......................................................8
Code Plans...............................................68
Collection Account....................................6, 19
Commission................................................3
Compound Interest Certificates...........................54
Credit Enhancement....................................6, 33
Cut-off Date..........................................7, 19
Department...............................................69
Depositor...........................................1, 4, 7
Disqualified Organization................................62
Distribution Account..................................6, 19
Distribution Date.....................................7, 19
Enhancement Act..........................................70
ERISA.................................................8, 68
ERISA Plans..............................................68
Escrow Account...........................................27
Escrow Payments..........................................27
Event of Default.........................................32
Fannie Mae...............................................20
FHA......................................................25
FHLMC....................................................20
Final Regulations........................................54
Forfeiture Laws..........................................50
Form 8-K.................................................24
Garn-St Germain Act......................................47
Hazardous Materials......................................46
HUD......................................................25
Installment Contracts.................................5, 23
Interest Weighted Certificate........................55, 66
IRS......................................................54
Master Servicer.......................................5, 27
Master Servicer Remittance Date..........................20
Mortgage..........................................5, 23, 37
Mortgage Loan.........................................5, 23
Mortgage Loan File.......................................25
Mortgage Loan Groups.....................................24
Mortgage Loan Schedule...................................24
Mortgage Loan Seller.....................................26
Mortgage Loans......................................1, 4, 7
Mortgage Pool.................................1, 5, 1, 4, 7
Mortgaged Property....................................5, 23
Mortgagee................................................37

                            73

<PAGE>



Mortgagor................................................37
Multiple Variable Rate...................................56
NCUA.....................................................49
Negative Adjustment......................................66
Nonresidents.............................................67
Note.....................................................23
Offered Certificates................................1, 4, 7
OID......................................................54
Pass-Through Certificates................................63
Pass-Through Rate.........................................3
Permitted Investments....................................20
Plans....................................................68
Policy Statement.........................................70
Prepayment Assumption....................................55
Property Protection Expenses.............................19
PTCE.....................................................69
Rating Agency.........................................9, 18
Ratio Strip Certificates.................................65
Registration Statement....................................3
Regular Certificates..................................8, 53
Regular Interests.....................................8, 52
Regulations..............................................69
Relief Act...............................................48
REMIC.....................................................1
REMIC Regulations........................................61
REO Account..............................................20
Reserve Account..........................................18
Reserve Fund.............................................35
Residual Certificate.....................................60
Residual Certificates.....................................8
Residual Interests....................................8, 52
S&P......................................................20
Senior Certificates......................................34
Series..............................................1, 4, 7
Servicing Fee........................................29, 64
Simple Interest Loans....................................23
Single Variable Rate.....................................54
Special Servicer..........................................5
Special Servicing Fee....................................30
Specially Serviced Mortgage Loans........................27
Startup Day..........................................52, 59
Stripped Certificates....................................63
Subordinate Certificates.................................34
Tiered REMICs............................................53
TIN......................................................67
Title V..................................................48
Title VIII...............................................49
Trust Fund...................................1, 18, 1, 4, 7
Trustee...............................................5, 22
UCC......................................................38
Underwriter's Exemption..................................70
Voting Rights............................................17


                            74

<PAGE>





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


                     TABLE OF CONTENTS
                   PROSPECTUS SUPPLEMENT
                                                                            Page

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


         PROSPECTUS

Prospectus Supplement...................................  3
Additional Information..................................  3
Incorporation of Certain Information by Reference.......  3
Reports.................................................  4
Summary of Prospectus...................................  5
Risk Factors............................................ 10
The Depositor........................................... 17
The Master Servicer..................................... 17
Use of Proceeds......................................... 17
Description of the Certificates......................... 18
The Mortgage Pools...................................... 22
Servicing of the Mortgage Loans......................... 27
Credit Enhancement...................................... 33
Certain Legal Aspects of the Mortgage Loans............. 36
Material Federal Income Tax Consequences................ 51
State Tax Considerations................................ 68
ERISA Considerations.................................... 68
Legal Investment........................................ 70
Plan of Distribution.................................... 71
Legal Matters........................................... 71
Financial Information................................... 71
Rating.................................................. 71
Index of Significant Definitions........................ 73





               $_____________ (Approximate)





                    Commercial Mortgage
                     Acceptance Corp.
                         Depositor



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



                Midland Loan Services, L.P.
                      Master Servicer


          Class __, Class __, Class __, Class __


                    Commercial Mortgage
                 Pass-Through Certificates
                      Series ________











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


                   PROSPECTUS SUPPLEMENT

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







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



                      _______, 199__







   
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 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,  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
     participation  interests in such types of mortgage loans and/or installment
     contracts for the sale of such types of  properties.  Such mortgage  loans,
     participation  interests 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 Midland  Commercial  Financing Corp., 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
     serviced  by  a  Master  Servicer  identified  in  the  related  Prospectus
     Supplement.


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,  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.

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



<PAGE>



     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 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  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

                          II-2

<PAGE>



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,  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.






                          II-3

<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 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,  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
     participation  interests in such types of mortgage loans and/or installment
     contracts for the sale of such types of  properties.  Such mortgage  loans,
     participation  interests 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 Midland  Commercial  Financing Corp., 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
     serviced  by  a  Master  Servicer  identified  in  the  related  Prospectus
     Supplement.

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,  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.


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


                          II-4

<PAGE>



     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
     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 Servicer (or the Special  Servicer,  if
     applicable)  or  purchaser in a  foreclosure  sale 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

                          II-5

<PAGE>



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
     considerably 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 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,  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.


                          II-6

<PAGE>



VERSION 4MULTIFAMILY, 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 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,  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  participation  interests  in such types of mortgage  loans  and/or
     installment  contracts  for the  sale of such  types  of  properties.  Such
     mortgage  loans,  participation  interests  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 Midland  Commercial  Financing Corp., 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
     serviced  by  a  Master  Servicer  identified  in  the  related  Prospectus
     Supplement.

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,  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.


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


                          II-7

<PAGE>



     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
     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 Servicer (or the Special  Servicer,  if
     applicable)  or  purchaser in a  foreclosure  sale 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

                          II-8

<PAGE>



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
     considerably 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 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.

                          II-9

<PAGE>



     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 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  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,  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.
    
                          II-10

<PAGE>



                          PART II

          INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution

         The expenses  expected to be incurred in  connection  with the issuance
and distribution of the securities  being  registered,  other than  underwriting
compensation,  are as set forth  below.  All such  expenses,  except for the SEC
registration and filing fees, are estimated:

     SEC Registration Fee.......................$    344.83
     NASD Filing Fee.................................   N/A
     Legal Fees and Expenses....................$260,000.00
     Accounting Fees and Expenses...............$ 70,000.00
     Trustee's Fees and Expenses (including counsel fees)$ 60,000.00
     Blue Sky Qualification Fees and Expenses...$  5,000.00
     Printing and Engraving Fees.... . . .  . . $ 90,000.00
     Rating Agency Fees.........................$650,000.00
     Miscellaneous..............................$100,000.00

     Total....................................$1,235,344.83

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

Item 15. Indemnification of Directors and Officers

         Section  355 of the General and  Business  Corporation  Law of Missouri
empowers  a  corporation  to  indemnify  any  person who was or is a party or is
threatened to be made a party to any  threatened,  pending or completed  action,
suit or proceeding,  whether civil,  criminal,  administrative  or investigative
(other  than an action by or in the right of the  corporation)  by reason of the
fact  that he or she is or was a  director,  officer,  employee  or agent of the
corporation  or is or  was  serving  at the  request  of  the  corporation  as a
director,  officer,  employee  or agent of another  corporation  or  enterprise.
Depending on the  character  of the  proceeding,  a  corporation  may  indemnify
against expenses, costs and fees (including attorney's fees), judgements,  fines
and amounts paid in settlement  actually and  reasonably  incurred in connection
with such action,  suit or  proceeding if the person  indemnified  acted in good
faith and in a manner he or she  reasonably  believed to be in or not opposed to
the best interests of the corporation,  and, with respect to any criminal action
or  proceeding,  had no  reasonable  cause to  believe  his or her  conduct  was
unlawful.  If the person  indemnified  is not wholly  successful in such action,
suit or  proceeding,  but is successful,  on the merits or otherwise,  in one or
more but less than all claims,  issues or matters in such proceeding,  he or she
may  be  indemnified  against  expenses  actually  and  reasonably  incurred  in
connection with each successfully  resolved claim,  issue or matter. In the case
of an action or suit by or in the right of the corporation,  no  indemnification
may be made in  respect to any  claim,  issue or matter as to which such  person
shall have been adjudged to be liable to the corporation  unless and only to the
extent that the court in which such action or suit was brought  shall  determine
that despite the  adjudication of liability such person is fairly and reasonably
entitled to  indemnity  for such  expenses  which the court  shall deem  proper.
Section 355 provides that to the extent a director,  officer,  employee or agent
of a  corporation  has been  successful  in the defense of any  action,  suit or
proceeding  referred  to above or in the  defense of any claim,  issue or matter
therein, he or she shall be indemnified  against expenses (including  attorney's
fees) actually and reasonably incurred by him or her in connection therewith.

     Section 355 of the General and Business Corporation Law of Missouri further
provides that a corporation may give any further  indemnity,  in addition to the
indemnity  set forth  above to any  person  who is or was a  director,  officer,
employee or agent,  or to any person who is or was serving at the request of the
corporation as a director,  officer,  employee or agent of another  corporation,
partnership,  joint venture,  trust or other  enterprise,  provided such further
indemnity is either (i) authorized, directed, or provided for in the articles of
incorporation of the corporation or any duly adopted  amendment  thereof or (ii)
is authorized,

                          II-11

<PAGE>



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

     Unless  otherwise  specified,  the  Agreement  relating to each Series will
provide that neither the Registrant nor any partner, director, officer, employee
or  agent  of  the  Registrant   will  be  liable  to  the  Trust  Fund  or  the
Certificateholders  for any action taken,  or for refraining  from the taking of
any action, in good faith pursuant to the Agreement,  or for errors in judgment,
provided,  however,  that  neither  the  Registrant  nor any such person will be
protected against liability for a breach of its  representations  and warranties
under the  Agreement  or that  would  otherwise  be imposed by reason of willful
misfeasance,  bad faith or  negligence  in the  performance  of its duties or by
reason of reckless  disregard  of its  obligations  and duties  thereunder.  The
Agreement  relating to each Series will further  provide that the Registrant and
any director,  officer,  employee or agent of the Registrant will be entitled to
indemnification by the Trust Fund for any loss, liability or expense incurred in
connection with any legal action relating to the Agreement or the  Certificates,
other than loss,  liability or expense (i) incurred by reason of its  respective
willful misfeasance, bad faith, fraud or negligence in the performance of duties
thereunder or by reason of reckless disregard of its respective  obligations and
duties thereunder or (ii) imposed by any taxing authority which loss,  liability
or  expense  is not  specifically  reimbursable  pursuant  to the  terms  of the
Agreement or which  results  from a breach  (other than a breach with respect to
which the Master  Servicer or Special  Servicer,  as  applicable,  would have no
liability  under the standard set forth in the first sentence of this paragraph)
by the Master  Servicer,  the Special  Servicer or its agents of its  respective
obligations under the Agreement.


Item 16. Exhibits and Financial Statements


(a) Exhibit

   * 1.1     Form of Underwriting Agreement.

   * 4.1     Form of Pooling and Servicing Agreement.

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


                          II-12

<PAGE>





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


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

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

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

       *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.

     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.


                          II-13

<PAGE>



         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-14

<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. 2 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 31st day of July, 1997.
    
                       COMMERCIAL MORTGAGE ACCEPTANCE CORP.



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


         Pursuant to the requirements of the Securities
Act of 1933, this Amendment No. 2 to Registration
Statement has been signed by the following persons in the
capacities and on the dates indicated.


Signature                           Position         Date

By:                     Director and President  July 31, 1997
*                       (Principal Executive
      Alan L.           Officer)
Atterbury

By: /s/ Leon E.         Chief Financial         July 31, 1997
Bergman                 Officer
      Leon E. Bergman   (Principal Financial
                        and Accounting
                        Officer)

By:                     Director                July 31, 1997
*
      Clarence A.
Krantz

By:                     Director                July 31, 1997
*
      William V.
Morgan


     * By:/s/ Leon E. Bergman
             Leon E. Bergman

Attorney-in-fact









                          II-15

<PAGE>




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