COMMERCIAL MORTGAGE ACCEPTANCE CORP
S-3, 1998-08-05
ASSET-BACKED SECURITIES
Previous: ISONICS CORP, 8-K, 1998-08-05
Next: ZAP POWER SYSTEMS INC, 10QSB, 1998-08-05



     As filed with the Securities Exchange Commission on August 5, 1998

                                           Registration No. 333-__________

==========================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                     ______________________________________
                                    FORM S-3
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                     --------------------------------------

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

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

                      Commercial Mortgage Acceptance Corp.
                         210 West 10th Street, 6th Floor
                           Kansas City, Missouri 64105
                                 ---------------

               (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
                              Patrick J. Respeliers
                            Morrison & Hecker L.L.P.
                                2600 Grand Avenue
                           Kansas City, Missouri 64108


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

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

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


<PAGE>

<TABLE>
<CAPTION>

                         CALCULATION OF REGISTRATION FEE


- ----------------------------------------------------------------------------------------
    Title of       Amount to be        Proposed          Proposed             Amount
 securities to     registered<F1>   maximum offering  maximum aggregate  of registration
 be registered                           price       offering price<F2>       fee
                                    per security<F2>
- ----------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------
<S>                <C>                   <C>          <C>                <C> 
    Mortgage
  Pass-Through     $3,200,000,000        100%         $3,200,000,000     $944,000<F3>
  Certificates,
issued in series
- ----------------------------------------------------------------------------------------
<FN>

<F1>or, if  any  of  the  securities  registered  hereunder  are  interest  only
securities,   such   greater   amount  as  shall   result  in  net  proceeds  of
$3,200,000,000 to the registrant.
<F2>Estimated   solely  for  the   purpose  of   calculating   the  registration
fee.
<F3>$1,867,771,558   aggregate   principal   amount  of  Mortgage   Pass-Through
Certificates  registered  by the  Registrant  under  Registration  Statement No.
333-51817  and  not  previously  sold  are  consolidated  in  this  Registration
Statement  pursuant to Rule 429.  $550,992.61  has been  previously  paid by the
Registrant under the foregoing  Registration  Statements in connection with such
unsold amount of Mortgage Pass-Through Certificates.
</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>



                         EXPLANATORY NOTE

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



<PAGE>



Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  supplement  and the prospectus to which it relates
shall not constitute an offer to sell or the solicitation of an offer to buy nor
shall  there by 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.  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 by 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 August 5, 1998
                             SUBJECT TO COMPLETION
PROSPECTUS SUPPLEMENT 
(To Prospectus dated _______________) 
                                 $ (Approximate)

                      Commercial Mortgage Acceptance Corp.
                                   (Depositor)
       Midland Loan Services, Inc. (Master Servicer and Special Servicer)
         Commercial Mortgage Pass-Through Certificates, Series 1998-____

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

     The Commercial Mortgage  Pass-Through  Certificates,  Series 1998-____ (the
"Certificates")  will consist of 16 Classes of  Certificates,  designated as the
Class A-1 Certificates,  the Class A-2  Certificates,  the Class X Certificates,
the Class B Certificates,  the Class C  Certificates,  the Class D Certificates,
the Class E Certificates,  the Class F  Certificates,  the Class G Certificates,
the Class H Certificates,  the Class J  Certificates,  the Class K Certificates,
the Class L-PO Certificates and the Class L-IO Certificates  (collectively,  the
"Regular  Certificates")  and the Class  R-I  Certificates  and the  Class  R-II
Certificates (together, the "Residual Certificates").  Only the Class A-1, Class
A-2,  Class  B,  Class  C,  Class  D and  Class  E  Certificates  (the  "Offered
Certificates")  are offered  hereby.  (cover page continued on following  pages)
                           -------------------------

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,  THE  UNDERWRITER  OR ANY OF THEIR  RESPECTIVE
AFFILIATES.  NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED
OR GUARANTEED BY THE UNITED STATES  GOVERNMENT,  THE FEDERAL  DEPOSIT  INSURANCE
CORPORATION   OR   ANY   OTHER   GOVERNMENTAL    AGENCY   OR    INSTRUMENTALITY.
                           -------------------------

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

     Prospective  Investors  should review fully this Prospectus  Supplement and
the  Prospectus,  including,  without  limitation,  the material risks discussed
under "RISK  FACTORS" at page S-19 in this  Prospectus  Supplement and Page 6 of
the Prospectus before purchasing any of the Offered Certificates.


<PAGE>

<TABLE>
<CAPTION>

- ------------------------- ------------------ ----------------- --------------------- ---------------------
         Class                 Initial         Pass-Through        Rated Final         Scheduled Final
                             Certificate         Rate <F2>      Distribution Date     Distribution Date
                             Balance <F1>                              <F3>                  <F4>
- ------------------------- ------------------ ----------------- --------------------- ---------------------
<S>                       <C>                <C>               <C>                   <C>
  Class A-1...........    $                  ___%
- ------------------------- ------------------ ----------------- --------------------- ---------------------
  Class A-2...........    $                  ___%
- ------------------------- ------------------ ----------------- --------------------- ---------------------
  Class B ............    $                  ___%
- ------------------------- ------------------ ----------------- --------------------- ---------------------
  Class C ............    $                  ___%
- ------------------------- ------------------ ----------------- --------------------- ---------------------
  Class D ............    $                  ___%
- ------------------------- ------------------ ----------------- --------------------- =====================
  Class E ............    $                  ___%
- ------------------------- ------------------ ----------------- --------------------- =====================

<FN>
<F1>Approximate,  subject to an upward or downward  variance  of up to 5%.  
<F2>In addition to distributions  of principal and interest,  holders of certain
Classes of Certificates  will be entitled to receive a portion of the Prepayment
Premiums  received from the borrowers as described  herein.  See "DESCRIPTION OF
THE CERTIFICATES--Distributions--Prepayment Premiums" herein. 
<F3>The Rated Final Distribution Date (the "Rated Final Distribution  Date") for
each Class of Offered  Certificates is the Distribution Date occurring two years
after  the  latest  Assumed  Maturity  Date of any of the  Mortgage  Loans.  The
"Assumed  Maturity  Date" of (a) any Mortgage Loan that is not a Balloon Loan is
the maturity  date of such Mortgage Loan and (b) any Balloon Loan is the date on
which  such  Mortgage  Loan  would be deemed to  mature in  accordance  with its
original  amortization  schedule absent its Balloon Payment.  
<F4>The "Scheduled  Final  Distribution  Date"  with  respect  to any  Class  of
Certificates  is the  Distribution  Date on which the final  distribution  would
occur for such  Class of  Certificates  based on the  assumptions  described  in
"DESCRIPTION OF THE CERTIFICATES-Distributions" herein.
</FN>
</TABLE>

      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"),  on or
about  _____________,  1998 (the "Delivery  Date"),  against payment therefor in
immediately available funds.

                         -------------------------------
                                __________, 1998


                                      S-ii
<PAGE>


(continued from cover)

[IN  CONNECTION  WITH THIS  OFFERING,  THE  UNDERWRITER  MAY EFFECT
TRANSACTIONS  WHICH  STABILIZE,  MAINTAIN OR  OTHERWISE  AFFECT THE
PRICE  OF  THE  OFFERED  CERTIFICATES,  INCLUDING  [LIST  TYPES  OF
TRANSACTIONS].  FOR A DESCRIPTION  OF THESE  ACTIVITIES,  SEE "PLAN
OF DISTRIBUTION."]

      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  to deliver a
Prospectus Supplement and Prospectus when acting as underwriters with respect to
their unsold allotments or subscriptions.

      There is currently no secondary market for the Offered  Certificates.  The
Underwriter  has  advised  the  Depositor  that it  currently  intends to make a
secondary market in the Offered  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.

                              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  the  Web  site  is  http://www.sec.gov.  See  "ADDITIONAL  INFORMATION"  AND
"REPORTS" in the Prospectus.


                                     S-iii
<PAGE>



                        SUMMARY OF PROSPECTUS SUPPLEMENT

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

- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- ==============
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
<S>         <C>             <C>             <C>       <C>           <C>          <C>            <C>        <C>
Class       Rating by       Initial         % of      Approximate   Description  Pass-Through   Weighted   Principal
            ____________    Aggregate       Total     Credit                     Rate           Average    Window
                            Certificate               Support                                   Life       (years) <F1>
                            Principal                                                           (years)
                            Amount                                                              <F1>

=========================================================================================================================
Senior Certificates
=========================================================================================================================
A-1                         $               %                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
A-2                         $               %                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
X                           N/A <F2>        N/A                     Excess       % <F3>         N/A        N/A
                                                                    Interest
=========================================================================================================================
Subordinate Certificates
=========================================================================================================================
B                           $               %                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
C                           $               %                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
D                           $               %                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
E                           $               %                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
F                           $               %                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
G                           $               %                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
H                           $               %                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
J                           $               %                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
K           $               %                                       Fixed Rate   %
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
L-PO        Unrated         $               %                       Principal    N/A
                                                                    Only
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
L-IO        Unrated         $N/A            N/A                     Interest     %              N/A        N/A
                                                                    Only
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
- ----------- --------------- --------------- --------- ------------- ------------ -------------- ---------- --------------
<FN>

<F1>Based respectively on Scenario 2, which assumes a 0% CPR, no defaults and an
auction in ____________  and Scenario 1, which assumes a 0% CPR and no defaults.
See "YIELD AND MATURITY  CONSIDERATIONS-Weighted  Average Life"  herein.  
<F2>The Class X Notional Balance is equal to the aggregate  Certificate  Balance
of  the   Regular   Certificates   (other  than  the  Class  X  and  Class  L-IO
Certificates). 
<F3>Initial Pass-Through Rate. The Pass-Through Rate will be equal to the excess
of the Weighted Average Net Mortgage Rate over the Weighted Average Pass-Through
Rate.
</FN>
</TABLE>


                                      S-1
<PAGE>


Title of
 Certificates.......Commercial  Mortgage  Acceptance Corp.  Commercial  Mortgage
                    Pass-Through    Certificates,    Series    1998-____    (the
                    "Certificates").

                    The  Certificates  will be issued  pursuant to a Pooling and
                    Servicing Agreement to be dated as of ________________, 1998
                    (the "Pooling and Servicing Agreement") among the Depositor,
                    the Master Servicer,  the Special Servicer,  the Trustee and
                    the Fiscal Agent.

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

                    The Class X,  Class F,  Class G,  Class H, Class J, Class K,
                    Class   L-PO,   Class   L-IO,   Class  R-I  and  Class  R-II
                    Certificates (collectively, the "Private Certificates") have
                    not been  registered  under the 1933 Act and are not offered
                    hereby.   Accordingly,   to  the  extent   this   Prospectus
                    Supplement contains  information  regarding the terms of the
                    Private  Certificates,  such  information is provided solely
                    because of its  relevance to a  prospective  purchaser of an
                    Offered Certificate.

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

Master Servicer.....Midland  Loan  Services,  Inc.  (the "Master  Servicer"),  a
                    wholly owned subsidiary of PNC Bank,  National  Association.
                    See "MIDLAND LOAN SERVICES, INC." herein.

Special Servicer....Midland Loan  Services,  Inc.  (the "Special  Servicer"),  a
                    wholly owned subsidiary of PNC Bank,  National  Association.
                    See "MIDLAND LOAN SERVICES, INC." herein.

Trustee.............___________________________,   a  ____________________  (the
                    "Trustee"). See "THE  POOLING AND  SERVICING  AGREEMENT--The
                    Trustee" herein.

Fiscal Agent........________________________________,  a  ______________________
                    (the  "Fiscal  Agent").   See  "THE  POOLING  AND  SERVICING
                    AGREEMENT--The Fiscal Agent" herein.

Cut-off Date........__________________,  1998, [except with respect to the Newly
                    Originated Loans for which the Cut-off Date will be the date
                    each such Mortgage Loan was funded.]

Closing Date........On or about ___________________, 1998.

                                      S-2
<PAGE>


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 in ________________  1998. 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 __________  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-1 .....................
                          Class A-2 .....................
                          Class X    ....................
                          Class B    ....................
                          Class C    ....................
                          Class D    ....................
                          Class E    ....................
                          Class F  ......................
                          Class G    ....................
                          Class H    ....................
                          Class J    ....................
                          Class K  ......................
                          Class L-PO.....................
                          Class L-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.

                                      S-3
<PAGE>


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  ______________,  1998 on the
                    day after the  Cut-off  Date) and  ending on the  Determina-
                    tion  Date in the  month in  which  such  Distribution  Date
                    occurs.

Determination Date..The [17th] day of any month,  or if such [17th] day is not a
                    Business Day, the Business Day  immediately  preceding  such
                    [17th] day, commencing in _______________, 1998.

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

Denominations.......The Class  A-1,  Class  A-2,  Class B,  Class C, Class D and
                    Class E Certificates will be issued in minimum denominations
                    of Certificate  Balance or Notional Balance,  as applicable,
                    of  $100,000  and  integral  multiples  of  $1,000 in excess
                    thereof and will be  registered  in the name of a nominee of
                    The Depository  Trust Company ("DTC" and,  together with any
                    successor   depository   selected  by  the  Depositor,   the
                    "Depository") and beneficial  interests therein will be held
                    by  investors  through  the  book-entry  facilities  of  the
                    Depository.  The Depositor has been informed by DTC that its
                    nominee will be Cede & Co.  Beneficial  Owners will hold and
                    transfer their respective ownership interests in and to such
                    Book-Entry  Certificates  through the book- entry facilities
                    of  DTC  and  will  not be  entitled  to  definitive,  fully
                    registered  Certificates except in the limited circumstances
                    set    forth    herein.     See    "DESCRIPTION    OF    THE
                    CERTIFICATES--Delivery, Form and Denomination" herein.

Distributions.......Distributions  on the  Certificates  will  be  made  on each
                    Distribution  Date,  commencing in ____________ 1998, to the
                    holders of record at the close of  business  on the  related
                    Record Date.

                    The aggregate amount available for distribution with respect
                    to the  Certificates on any  Distribution  Date,  other than
                    Distributions  of  Prepayment  Premiums,  is  the  Available
                    Funds.    See    "DESCRIPTION    OF    THE    CERTIFICATES--
                    Distributions-Method,  Timing,  and  Amount"  for a detailed
                    description  of what  constitutes  Available  Funds  for any
                    Distribution Date.

                    On each  Distribution  Date,  the  Available  Funds  will be
                    applied to make  distributions  to the  holders of the Class
                    A-1, Class A-2 and Class X Certificates,  concurrently,  and
                    then  to  the   holders  of  each  other  Class  of  Regular
                    Certificates,  in the order of their alphabetic designation,
                    as follows: first, in payment of interest

                                      S-4
<PAGE>


                    accrued on such Class  during  the  preceding  month and any
                    interest  accrued  on such  Class  in prior  months  but not
                    previously  paid,  second,  if such Class has a  Certificate
                    Balance  and the  Certificate  Balance of each Class with an
                    earlier alphabetic  designation has been reduced to zero, in
                    distribution  of  principal,  up to an  amount  equal to the
                    lesser of (x) the Certificate  Balance of such Class and (y)
                    the   Pooled   Principal   Distribution   Amount   for  such
                    Distribution  Date (less any portion thereof  distributed on
                    such   Distribution  Date  to  any  Class  with  an  earlier
                    alphabetic  designation)  and third, in reimbursement of any
                    Realized   Loss   allocated   to  such   Class  on  a  prior
                    Distribution  Date,  together with  interest  thereon at the
                    Pass-Through Rate for such Class.

                    [In the event that, on any Distribution Date, any portion of
                    Available    Funds    has   not    been    distributed    to
                    Certificateholders  after  applying  Available  Funds in the
                    manner  and  in  the  amounts  described  in  the  preceding
                    paragraph,  the  remaining  amount  will be  applied to make
                    principal  distributions to the Regular  Certificates (other
                    than the Class X and Class  L-IO  Certificates),  in reverse
                    order of their alphabetic  designations,  in each case until
                    the  Certificate  Balance of such Class has been  reduced to
                    zero,  and any remaining  amount will be  distributed to the
                    holder of the applicable Class of Residual Certificates.  No
                    such additional distributions are anticipated.]

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

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

Distribution of
 Prepayment
 Premiums...........Any  Prepayment  Premium  (whether  described in the related
                    Mortgage  Loan  documents  as a fixed  payment  premium or a
                    yield maintenance amount) actually collected with respect to
                    a Mortgage Loan during any particular Collection Period will
                    be  distributed  on the  related  Distribution  Date  to the
                    holders of the  Certificates as set forth in "DESCRIPTION OF
                    THE CERTIFICATES--Distributions- -Prepayment Premiums".

Yield
 Considerations.....The yield to an  investor in the  Certificates  ("Investor")
                    will depend on,  among other  things,  the price paid by the
                    Certificateholder, the rate and timing of principal payments
                    (including prepayments) on the Mortgage Loans, the magnitude
                    and timing of losses on the  Mortgage  Loans due to liquida-
                    tions of defaulted Mortgage Loans and modifications, waivers
                    and amendments (including  forbearance of scheduled payments
                    of

                                      S-5
<PAGE>


                    interest and principal,  debt  forgiveness and extensions of
                    Balloon  Payments)  with respect to the  Specially  Serviced
                    Mortgage   Loans.   Each   Mortgage  Loan  is  either  fully
                    amortizing  or  provides  for  payments  only of interest or
                    payments of principal and interest based on an  amortization
                    schedule  that  extends  beyond its  maturity  date with all
                    unpaid  principal  and  interest  due at maturity  (i.e.,  a
                    Balloon   Payment).   The  yield  to  an   Investor  in  the
                    Certificates  also will be affected by, among other  things,
                    Pass-Through  Rates in effect from time to time,  additional
                    Trust Fund expenses, Anticipated Losses and Realized Losses,
                    which may adversely affect the amounts  distributable to one
                    or more Classes of Regular Certificates.  See DESCRIPTION OF
                    THE     CERTIFICATES--Distributions".     Prepayments    and
                    liquidations  of  defaulted  Mortgage  Loans  are  likely to
                    reduce the amount of interest  and/or  principal  payable to
                    the holders of the Regular Certificates. See "DESCRIPTION OF
                    THE CERTIFICATES" and "YIELD AND MATURITY CONSIDERATIONS".

Advances............Subject  to the  limitations  described  herein,  the Master
                    Servicer is required to make advances  (each such amount,  a
                    "P&I Advance") in respect of delinquent  Monthly Payments on
                    the Mortgage Loans. The Master Servicer will not be required
                    to advance the full  amount of any Balloon  Payment not made
                    by the related borrower on its due date, but will advance an
                    amount equal to the monthly  payment (or portion thereof not
                    received)  deemed to be due on the Mortgage  Loan after such
                    default, calculated on the original amortization schedule of
                    such Mortgage Loan with interest as described  herein.  Upon
                    determination  of the  Anticipated  Loss with respect to any
                    Seriously  Delinquent  Loan,  the amount of any P&I  Advance
                    required  to  be  made  with   respect  to  such   Seriously
                    Delinquent Loan on any  Distribution  Date will be an amount
                    equal to the  product of (A) the  amount of the P&I  Advance
                    that  would  be  required  to be  made  in  respect  of such
                    Seriously  Delinquent Loan without regard to the application
                    of  this  sentence,   multiplied  by  (B)  a  fraction,  the
                    numerator  of  which is  equal  to the  Scheduled  Principal
                    Balance  of  such  Seriously   Delinquent  Loan  as  of  the
                    immediately   preceding    Determination   Date   less   the
                    Anticipated  Loss  and  the  denominator  of  which  is such
                    Scheduled Principal Balance.  See "THE POOLING AND SERVICING
                    AGREEMENT-- Advances" herein.  Subject to a determination of
                    non-recoverability,  if the Master  Servicer fails to make a
                    required P&I Advance, the Trustee, acting in accordance with
                    the  servicing  standard,  will be required to make such P&I
                    Advance,  and if the  Trustee  fails to make a required  P&I
                    Advance,  the Fiscal Agent will be required to make such P&I
                    Advance.  See  "THE  POOLING  AND  SERVICING  AGREEMENT--The
                    Fiscal Agent" herein.

                                      S-6
<PAGE>


Subordination;
 Allocation of
 Realized Losses....The  rights of the Class B, Class C, Class D, Class E, Class
                    F,  Class G, Class H, Class J, Class K, Class L-IO and Class
                    L-PO  Certificates   (the  "Subordinate   Certificates")  to
                    receive   payments  of  principal   and  interest   will  be
                    subordinated  to the rights of the Class A-1,  Class A-2 and
                    Class X  Certificates  (the "Senior  Certificates"),  to the
                    extent  described  herein and,  further,  in the case of any
                    particular  Class of Subordinate  Certificates to the rights
                    of  the   holders  of  each  other   Class  of   Subordinate
                    Certificates,  if any,  with an earlier  alphabetical  Class
                    designation, as described herein. Such subordination will be
                    accomplished  by (i) the  application of Available  Funds in
                    the order described above under  "--Distributions"  and (ii)
                    the   allocation   of   Realized   Losses  to  the   Regular
                    Certificates   (other  than  the  Class  X  and  Class  L-IO
                    Certificates,  which may  nonetheless  incur  reductions  of
                    their   Notional   Balances)  in  reverse   order  of  their
                    alphabetical  Class  designations;  provided  that  Realized
                    Losses are allocated pro rata to the Class A-1 and Class A-2
                    Certificates in accordance with their respective Certificate
                    Balances.  In  addition,  the  rights of the  holders of the
                    Residual  Certificates to receive distributions with respect
                    to the Mortgage Loans will be  subordinated to the rights of
                    the  holders  of the  Regular  Certificates,  to the  extent
                    described  herein.  No other form of credit  enhancement  is
                    offered for the benefit of the holders of the Certificates.

Early Termination...Any holder of the Class R-I Certificates  representing  more
                    than  a  50%   Percentage   Interest   of  the   Class   R-I
                    Certificates,  the Master  Servicer and the  Depositor  will
                    each have the  option to  purchase,  at the  purchase  price
                    specified  herein,  all  of  the  Mortgage  Loans,  and  all
                    property acquired through exercise of remedies in respect of
                    any Mortgage Loans, remaining in the Trust Fund, and thereby
                    effect a termination of the Trust Fund and early  retirement
                    of the then  outstanding  Certificates,  on any Distribution
                    Date on which the aggregate  Scheduled  Principal Balance of
                    the Mortgage Loans  remaining in the Trust Fund is less than
                    10% of the Initial Pool  Balance.  See  "DESCRIPTION  OF THE
                    CERTIFICATES--Early Termination" herein.

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

                                      S-7
<PAGE>


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

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

                    Because  they  represent  regular  interests,   the  Regular
                    Certificates  generally will be treated as newly  originated
                    debt instruments for federal income tax purposes. Holders of
                    the  Regular  Certificates  will be  required  to include in
                    income all interest on such  Certificates in accordance with
                    the  accrual   method  of   accounting,   regardless   of  a
                    Certificateholder's   usual   method  of   accounting.   The
                    [Identify  Classes,  if any]  Certificates will not, and the
                    [Identify Classes, if any] Certificates,  will be treated as
                    having been issued with original  issue discount for federal
                    income  tax   reporting   purposes.   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 not be
                    voluntarily prepaid prior to their respective maturity dates
                    and  that  the  Trust  Fund  will  be   terminated   on  the
                    Distribution  Date  occurring in __________  pursuant to the
                    auction   termination   procedure   described   herein.   No
                    representation is made as to whether the Mortgage Loans will
                    prepay at that rate or any other rate or  whether  the Trust
                    Fund

                                      S-8
<PAGE>


                    will be  terminated  on such  date.  See  "MATERIAL  FEDERAL
                    INCOME     TAX     CONSEQUENCES--Taxation     of     Regular
                    Interests-Interest   and   Acquisition   Discount"   in  the
                    Prospectus.

                    The amount of income  reported by a holder of a  Subordinate
                    Certificate may exceed cash distributions as a result of the
                    preferential right of other Classes of Regular  Certificates
                    to  receive  cash  distributions  in the  event of losses or
                    delinquencies on the Mortgage Loans.

                    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 real estate investment trust
                    will  constitute  "real estate assets" within the meaning of
                    Section  856(c)(6)(B)  of the Internal  Revenue Code of 1986
                    (the  "Code"),   and  interest   (including  original  issue
                    discount)  with  respect  to  Offered  Certificates  will be
                    considered  "interest on obligations secured by mortgages on
                    real  property  or on  interests  in  property"  within  the
                    meaning  of  Section   856(c)(3)(B)  of  the  Code.  Offered
                    Certificates   held  by  a   domestic   building   and  loan
                    association  will  generally  constitute  "a  regular  or  a
                    residual  interest in a REMIC" within the meaning of Section
                    7701(a)(19)(C)(xi)  of the Code only in the proportion  that
                    the   underlying   assets  of  the  REMIC  are   secured  by
                    residential  property or otherwise  are assets  described in
                    Section  7701(a)(19)(C) of  the  Code and,  accordingly,  an
                    investment in the  Certificates may not be suitable for some
                    thrift  institutions.   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  and "MATERIAL  FEDERAL INCOME TAX
                    CONSEQUENCES" herein.

                                      S-9
<PAGE>


ERISA
 Considerations.....The  United  States   Department  of  Labor  has  issued  to
                    ______________________  an individual prohibited transaction
                    exemption,  Prohibited  Transaction  Exemption ______, which
                    generally  exempts  from the  application  of certain of the
                    prohibited  transaction  provisions  of  Section  406 of the
                    Employee  Retirement Income Security Act of 1974, as amended
                    ("ERISA"),  and ----- the excise  taxes  imposed by Sections
                    4975(a) and (b) of the Code and the civil penalties  imposed
                    by 502(i) of ERISA,  transactions  relating to the purchase,
                    sale and holding of pass-through Senior  Certificates,  such
                    as the Class A-1, Class A-2 and Class X Certificates, by (a)
                    employee   benefit  plans  and  certain   other   retirement
                    arrangements,  including individual  retirement accounts and
                    Keogh  plans,  which are  subject  to  ERISA,  the Code or a
                    governmental  plan  subject to any Similar Law (all of which
                    are   hereinafter   referred  to  as  "Plans"),   (b)  -----
                    collective   investment   funds  in  which  such  Plans  are
                    invested,  (c)  other  persons  acting on behalf of any such
                    Plan or using  the  assets  of any such  Plan or any  entity
                    whose  underlying  assets include Plan assets by reason of a
                    Plan's  investment  in the  entity  (within  the  meaning of
                    Department of Labor Regulations  Section 2510.3-101) and (d)
                    insurance  companies  that are using assets of any insurance
                    company  separate  account or  general  account in which the
                    assets of such  Plans  are  invested  (or  which are  deemed
                    pursuant to ERISA or any  Similar  Law to include  assets of
                    such  Plans) and the  servicing  and  operation  of mortgage
                    pools  such as the  Mortgage  Pool,  provided  that  certain
                    conditions are satisfied. See "ERISA CONSIDERATIONS" herein.

                    THE SUBORDINATE  CERTIFICATES AND THE RESIDUAL  CERTIFICATES
                    DO NOT MEET THE REQUIREMENTS OF THE FOREGOING EXEMPTION AND,
                    ACCORDINGLY,  THE SUBORDINATE  CERTIFICATES AND THE RESIDUAL
                    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 TO AN INSURANCE  COMPANY
                    USING ASSETS OF ITS GENERAL ACCOUNT UNDER  CIRCUMSTANCES  IN
                    WHICH SUCH  PURCHASE OR TRANSFER AND  SUBSEQUENT  HOLDING OF
                    SUCH  CERTIFICATES  WOULD  NOT  CONSTITUTE  OR  RESULT  IN A
                    PROHIBITED  TRANSACTION.  THE RESIDUAL CERTIFICATES MAY ALSO
                    NOT BE PURCHASED BY OR TRANSFERRED TO A PLAN.

                                      S-10
<PAGE>


Ratings.............It is  anticipated  that  the  Certificates  will  have  the
                    following ratings from _______________________________, (the
                    "Rating Agencies"):

                    Class           ______
                    -------
                    A-1
                    A-2
                    X
                    B
                    C
                    D
                    E
                    F
                    G
                    H
                    J
                    K
                    L-PO
                    L-IO
                    R-I
                    R-II


                    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.

                    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 X
                    Certificates consist only of interest. If the entire pool of
                    Mortgage Loans were to prepay in the initial month, with the
                    result that the holders of the Class X  Certificates receive
                    only a single month's interest and thus suffer a nearly

                                      S-11
<PAGE>


                    complete loss of their investment, all amounts "due" to such
                    holders will nevertheless have been paid, and such result is
                    consistent  with  the " " and " "  ratings  received  on the
                    Class X  Certificates.  The Class X  Notional  Balance  upon
                    which interest is calculated is reduced by the allocation of
                    Realized  Losses,  scheduled  payments on the Mortgage Loans
                    and  prepayments,  whether  voluntary  or  involuntary.  The
                    rating  does  not  address  the  timing  or   magnitude   of
                    reductions  of the Class X  Notional  Balance,  but only the
                    obligation  to pay  interest  timely on the Class X Notional
                    Balance as so reduced  from time to time.  Accordingly,  the
                    ratings  of the Class X  Certificates  should  be  evaluated
                    independently   from  similar  ratings  on  other  types  of
                    securities. See "RISK FACTORS" and "RATINGS" herein.

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

Collateral Overview:
 Loan Details.......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  (the  "Mortgage  Loans")
                    ---------------  secured by first  liens on  commercial  and
                    multifamily   residential  properties  (each,  a  "Mortgaged
                    Property").  ----------------------  of the  Mortgage  Loans
                    were originated by Midland Loan Services,  Inc.  ("Midland")
                    or its  predecessor in interest.  of the Mortgage Loans were
                    originated by -----------------  ("-------------").  Midland
                    and _______________ are sometimes  collectively  referred to
                    herein as the "Mortgage  Loan  Seller").  The Mortgage Loans
                    will be sold to the  Depositor  by the  applicable  Mortgage
                    Loan  Seller on or prior to the date of initial  issuance of
                    the Certificates.  The characteristics of the Mortgage Loans
                    and the related  Mortgaged  Properties  are described  under
                    "RISK  FACTORS"  and  "DESCRIPTION  OF  THE  MORTGAGE  POOL"
                    herein.

                                      S-12
<PAGE>


                    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  weighing
                    of the  Mortgage  Loans  by  their  Cut-off  Date  Principal
                    Balances.  The  "Cut-off  Date  Principal  Balance"  of each
                    Mortgage  Loan is  equal  to the  unpaid  principal  balance
                    thereof as of the Cut-off  Date,  after  application  of all
                    payments of principal due on or before such date, whether or
                    not received.  See also  "DESCRIPTION  OF THE MORTGAGE POOL"
                    for  additional   statistical   information   regarding  the
                    Mortgage Loans.

Characteristics

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

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



                                      S-13
<PAGE>


                         Cut-off Date Principal Balances

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

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

      Total       .......................


                            Geographical Distribution

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

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

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




                                      S-14
<PAGE>


                        Debt Service Coverage Ratios (1)

                                          % by Cut-off                Number
                                          Date Principal                of
Range of Debt Service Coverage 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..........................
- ------------
      Weighted Average DSCR
- ------------
(1)   Calculated  based on the ratio of  Underwritten  Cash Flow to Annual  Debt
      Service. See "DESCRIPTION OF THE MORTGAGE POOL--Certain Characteristics of
      the Mortgage Pool" herein for more information relating to the calculation
      of debt service coverage ratios.

                              Loan-to-Value Ratios

                                          % by Cut-off                Number
                                          Date Principal                of
Range of Loan-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% ..........
85.0% to less than 90.0%...........

    Total         .................
- ------------
Weighted Average LTV

                                      S-15
<PAGE>


                                 Property Types

                                          % 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.................
Other

         Total......................


                                 Maturity Years

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

  2001 .............................
  2002 .............................
  2003 .............................
  2004 .............................
  2005 .............................
  2006 .............................
  2007 .............................
  2008 .............................
  2010 .............................
  2011 .............................
  2016 .............................
  2021 .............................

         Total......................


                                      S-16
<PAGE>


                     Delinquency Status as of [___________]

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


No Delinquencies ...................



                                      S-17
<PAGE>

<TABLE>
<CAPTION>

                                  Prepayment Lockout/Premium Analysis <F1>

                                 Percentage of Mortgage Pool by Prepayment
                                    Restriction Assuming No Prepayments

                     1998  1999  2000 2001  2002  2003  2004 2005  2006  2007  2008  2009 2010  2011  2012  2013
                     ----  ----  ---- ----  ----  ----  ---- ----  ----  ----  ----  ---- ----  ----  ----  ----
<S>                  <C>   <C>   <C>  <C>   <C>   <C>   <C>  <C>   <C>   <C>   <C>   <C>  <C>   <C>   <C>   <C> 
Prepayment
Restrictions
Lockout...........
Greater of Yield
 Maintenance or
 Percentage Premium
 of:
 5.00% or greater.
 4.00% to 3.99%...
 3.00% to 2.99%...
 2.00% 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 3.99%...
 3.00% to 2.99%...
 2.00% to 1.99%...
 0.00% to 0.99%...

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>


<PAGE>

                                        RISK FACTORS

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

Investment in Commercial and Multifamily Mortgage Loans

      Commercial and Multifamily  Lending Generally.  Commercial and multifamily
lending  generally  is viewed as exposing a lender to risks which are  different
from many of the risks faced in  connection  with other types of lending such as
residential  mortgage  lending  secured by single family  residences or projects
consisting  of four or fewer single  family units.  Commercial  and  multifamily
lending  generally  involves larger loans,  thereby  providing lenders with less
diversification  of risk and the potential for greater losses resulting from the
delinquency  and/or  default of individual  loans.  The ability of a borrower to
repay a loan  secured by an  income-producing  property  typically  is dependent
primarily upon the successful  operation of such property,  rather than upon the
existence of independent income or assets of the borrower; thus, the value of an
income-producing  property is directly  related to the net income  derived  from
such  property.  If the  net  operating  income  of  the  property  is  reduced,
borrower's  ability  to repay  its loan may be  impaired.  This may  occur for a
variety of reasons,  including an increase in vacancy rates, a decline in rental
rates, an increase in operating expenses and/or an increase in necessary capital
expenditures.  The income from and market value of a Mortgaged Property may also
be  adversely  affected  by such  factors  as changes  in the  general  economic
climate,  the existence of an  oversupply of comparable  space or a reduction in
demand  for real  estate in the area,  the  attractiveness  of the  property  to
tenants and guests and perceptions regarding such property's safety, convenience
and services. Real estate values and income are also affected by such factors as
government  regulations  and  changes in real  estate,  zoning or tax laws,  the
willingness  and  ability of a property  owner to  provide  capable  management,
changes in interest  rate levels,  the  availability  of financing and potential
liability  under  environmental  and other  laws.  Accordingly,  commercial  and
multifamily property values and net operating income are subject to volatility.

      In addition, as described in more detail below with respect to the various
types of properties  constituting the Mortgaged Properties,  additional risk may
be  presented  by the  type  and use of a  particular  Mortgaged  Property.  For
example, a Mortgaged Property may not readily be converted to an alternative use
in the event that the  operation  of such  Mortgaged  Property  for its original
purpose becomes  unprofitable  for any reason.  In such cases, the conversion of
the Mortgaged Property to an alternative use would generally require substantial
capital  expenditures.  Thus,  if  the  borrower  becomes  unable  to  meet  its
obligations  under the related Mortgage Loan, the liquidation  value of any such
Mortgaged Property may be substantially less, relative to the amount outstanding
on the related Mortgage Loan, than would be the case if such Mortgaged  Property
were readily adaptable to other uses.

      Many of the  Mortgage  Loans  are  nonrecourse  loans or loans  for  which
recourse  may be  restricted  or  unenforceable.  As to  those  Mortgage  Loans,
recourse in the event of a borrower default will be limited to the specific real
property  and other  assets,  if any,  that were  pledged to secure the Mortgage
Loan.  However,  even with  respect to those  Mortgage  Loans that  provide  for
recourse  against  the  borrower  and  its  assets  generally,  there  can be no
assurance that the enforcement of such recourse  provisions will be practicable,
or that the assets of the borrower  will be  sufficient  to permit a recovery in
respect of a defaulted  Mortgage Loan in excess of the liquidation  value of the
related Mortgaged Property.  None of the Mortgage Loans is insured or guaranteed
by any governmental agency or instrumentality or by any other person.

                                      S-19
<PAGE>


           a.  Property Location and Condition.  In general, the location,  age,
construction  quality and design of a particular  Mortgaged  Property may affect
the  occupancy  level as well as the rents  that may be charged  for  individual
leases or, in the case of any Hotel  Property,  the amount that the customer may
be  charged  for  the  occupancy  thereof.  The  characteristics  of an  area or
neighborhood in which a Mortgaged Property is located may change over time or in
relation to competing  facilities.  The effects of poor construction quality are
likely to require the  borrower to spend  increasing  amounts of money over time
for maintenance and capital  improvements.  Even Mortgaged  Properties that were
well  constructed  will  deteriorate  over time if adequate  maintenance  is not
scheduled and performed in a timely manner.

           b.  Leases.  In  general,  except in the case of any Hotel  Property,
borrowers  rely upon periodic  lease or rental  payments from tenants to pay for
maintenance and other operating expenses of their related Mortgaged Property, to
fund capital improvements and to service the related Mortgage Loan and any other
outstanding  debt or other  obligations.  There can be no guarantee that tenants
will renew leases upon expiration or, in the case of a commercial  tenant,  that
it will continue  operations  throughout the term of its lease.  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.  Accordingly,
repayment of the Mortgage Loans may be affected by the expiration or termination
of  occupancy  leases and the  ability of the  related  borrowers  to renew such
leases  with the  existing  occupants  or to  relet  the  space on  economically
favorable terms to new occupants,  or the existence of a market which requires a
reduced rental rate,  substantial  tenant  improvements or expenditures or other
concessions to a tenant in connection with a lease renewal.  No assurance can be
given that leases that expire can be renewed,  that the space  covered by leases
that expire or are  terminated  can be leased in a timely  manner at  comparable
rents or on comparable  terms or that the borrower will have the cash or be able
to obtain the financing to fund any required tenant  improvements.  In addition,
upon the  occurrence  of an event of  default  by a tenant,  delays and costs in
enforcing the lessor's  rights could occur and a recovery with respect  thereto,
if  any,  may be  significantly  less  than if no  default  had  occurred.  If a
significant  portion of a Mortgaged  Property is leased to a single tenant,  the
consequences  of the  failure  of the  borrower  to relet  such  portion of such
Mortgaged  Property in the event that such tenant vacates the space leased to it
(either as a result of the  expiration  of the term of the lease or a default by
the  tenant) or a failure of such tenant to perform  its  obligations  under the
related lease,  will be more  pronounced  than if such  Mortgaged  Property were
leased to a greater number of tenants.  See "--Tenant  Matters" herein.  Certain
tenants at the Mortgaged Properties may be entitled to terminate their leases or
reduce their rents based upon negotiated  lease  provisions,  e.g., if an anchor
tenant ceases operations at the related Mortgaged Property. In such cases, there
can be no assurance that the operation of such  provisions will not allow such a
termination  or rent  reduction.  A  tenant's  lease may also be  terminated  or
otherwise   affected  if  such  tenant  becomes  the  subject  of  a  bankruptcy
proceeding.

      In the case of retail, office and industrial  properties,  the performance
and  liquidation  value of such  properties  may be dependent  upon the business
operated by tenants,  the  creditworthiness of such tenants and/or the number of
tenants.  In some cases, a single tenant or a relatively small number of tenants
may account for all or a disproportionately large share of the rentable space or
rental  income  of  such  property.  Accordingly,  a  decline  in the  financial
condition  of a  significant  or the sole  tenant,  as the case may be, or other
adverse circumstances of such a tenant (such as a bankruptcy or insolvency), may
have a  disproportionately  greater  effect on the net operating  income derived
from such  property  than would be the case if rentable  space or rental  income
were more evenly distributed among a greater number of tenants at such property.

                                      S-20
<PAGE>


           c. Competition.  Other multifamily and commercial  properties located
in the areas of the Mortgaged  Properties compete with the Mortgaged  Properties
of  similar  types to  attract  customers,  tenants  and other  occupants.  Such
properties generally compete on the basis of rental rates,  location,  condition
and features of the property.  If competing  properties in the applicable market
have lower rents,  lower  operating  costs,  more favorable  locations or better
facilities, the rental rates for a Mortgaged Property may be adversely affected.
While a borrower  may  renovate,  refurbish  or expand a  Mortgaged  Property to
maintain  the  Mortgaged  Property  and  remain  competitive,  such  renovation,
refurbishment or expansion may itself entail significant risks. In addition,  if
any oversupply of competing  properties exists in a particular market (either as
a result of the  building  of new  construction  or a decrease  in the number of
customers,  tenants or other occupants due to a decline in economic  activity in
the area), the rental rates for a Mortgaged Property may be adversely  affected.
Commercial or multifamily  properties may also face competition from other types
of property as such properties are converted to competitive  uses in the future.
Such  conversions  may occur based upon future  trends in the use of property by
tenants and occupants,  e.g., the  establishment  of more home based offices and
businesses and the conversion of warehouse space for multifamily use.  Increased
competition  could  adversely  affect  income  from and the market  value of the
Mortgaged Properties.

           d. Quality of  Management.  The  successful  operation of a Mortgaged
Property  may  also  be  dependent  on  the  performance  and  viability  of the
respective property managers of the Mortgaged Properties. Such property managers
are  responsible  for  responding to changes in the local  market,  planning and
implementing the rental rate structure  (including  establishing  levels of rent
payments)  and advising  the related  borrower so that  maintenance  and capital
improvements  can be  carried  out in a timely  fashion.  Management  errors may
adversely affect the long-term viability of a Mortgaged  Property.  In addition,
property  managers are generally  operating  companies  which are not restricted
from incurring debt and other  liabilities in the ordinary course of business or
otherwise. There can be no assurance regarding the performance of any present or
future property manager,  or that any such property manager will at all times be
in a financial condition to continue to fulfill its management  responsibilities
under the related management agreement throughout the term thereof.

      Risks Particular to Multifamily  Properties.  Adverse economic conditions,
either  local,  regional or national,  may limit the amount of rent which can be
charged and may result in a reduction in timely rent  payments or a reduction in
occupancy  levels.  Multifamily  apartment  units  are  typically  leased  on  a
short-term basis, and consequently, the occupancy rate of a Multifamily Property
may be subject to rapid  declines for various  reasons,  e.g., the relocation of
tenants to new projects with better  amenities or the adverse  impact on tenants
as a result of adverse economic conditions in the locale. Mortgage lenders whose
loans are secured by mortgages encumbering Multifamily Properties may be subject
to additional  risks not faced by lenders whose loans are secured by other types
of income producing properties.  Mortgages encumbering mortgaged properties that
are owned under a condominium  or  cooperative  form of ownership are subject to
the  documentation  creating and  regulating  such form of ownership,  e.g., the
organizational   documents   creating  the   cooperative  and  other  rules  and
regulations of such cooperative or the declaration,  by-laws and other rules and
regulations  of  the  condominium  association,   as  applicable.  In  addition,
Mortgaged  Properties  that are  Multifamily  Properties  may be subject to rent
control laws or other laws  affecting  such  properties,  which could impact the
future cash flows of such  properties.  The market for  multifamily  projects is
generally  characterized  by low  barriers to entry.  As a result,  a particular
apartment market with  historically  low vacancies could experience  substantial
new  construction,  and a resultant  oversupply of units, in a relatively  short
period of time.

                                      S-21
<PAGE>


      Risks Particular to Office Properties. Office Properties generally require
their owners to expend  significant  amounts for general  capital  improvements,
tenant improvements and costs of reletting space. In addition, Office Properties
that are not  equipped to  accommodate  the needs of modern  business may become
functionally  obsolete and thus  non-competitive.  Office Properties may also be
adversely affected if there is an economic decline in the businesses operated by
their  tenants.  The risk of such an adverse  effect is  increased if revenue is
dependent  on a single  tenant  or if there is a  significant  concentration  of
tenants in a particular business or industry.

      Risks Particular to Retail  Properties.  Retail Properties are affected by
the overall health of the applicable  economy.  The retail industry is currently
undergoing a consolidation and is experiencing changes due to the growing market
share of direct mail retailing and "off-price" or "factory outlet" retailing and
the growth of other alternative forms of retailing.  Further,  a Retail Property
may be adversely affected by the bankruptcy, decline in drawing power, departure
or cessation of operations of an anchor tenant,  a shift in consumer  demand due
to demographic changes (for example,  population decreases or changes in average
age or income) and/or changes in consumer preference and spending patterns.

      Significant  tenants  at a  Retail  Property  play  an  important  part in
generating  customer  traffic and making a Retail Property a desirable  location
for other tenants at such property.  Accordingly,  a Retail Property may also be
adversely  affected if a significant  tenant ceases  operations at such location
(which  may  occur on  account  of a  voluntary  decision  not to renew a lease,
bankruptcy  or insolvency of such tenant,  such  tenant's  general  cessation of
business activities or for other reasons).  Certain tenants at Retail Properties
may be entitled to terminate their leases if an anchor tenant ceases  operations
at such property.  In such cases, there can be no assurance that any such anchor
tenants will continue to occupy space in the related Retail Property.

      Risks Particular to Mini Warehouse Facilities.  Tenant privacy,  anonymity
and unsupervised  access may heighten  environmental  risks to a lender making a
loan secured by a Mini Warehouse  Property.  The environmental  site assessments
discussed  herein  did  not  include  an  inspection  of  the  contents  of  the
self-storage  units  included in the Mini  Warehouse  Properties and there is no
assurance that all of the units  included in the Mini  Warehouse  Properties are
free from  hazardous  substances  or other  pollutants or  contaminants  or will
remain so in the future.  See  "--Environmental  Risks" below.  Due to the short
term nature of Mini  Warehouse  Leases,  Mini Warehouse  Properties  also may be
subject to more  volatility  in terms of supply and demand than loans secured by
other types of properties. Additionally, because of the construction utilized in
connection  with certain  mini  warehouse  facilities,  it might be difficult or
costly to convert such a facility to an alternative  use. Thus, the  liquidation
value of such Mini Warehouse  Properties may be substantially less than would be
the case if the same were readily adaptable to other uses.

      Risks  Particular to Hotel  Properties.  Hotel  Properties  are subject to
operating risks common to the lodging industry. These risks include, among other
things,  a high  level of  continuing  capital  expenditures  to keep  necessary
furniture,  fixtures  and  equipment  updated,  competition  from other  hotels,
increases in operating costs (which  increases may not necessarily in the future
be offset by  increased  room  rates),  dependence  on business  and  commercial
travelers  and tourism,  increases in energy costs and other  expenses of travel
and adverse  effects of general and local  economic  conditions.  These  factors
could adversely  affect the related  borrower's  ability to make payments on the
related  Mortgage Loans.  Since limited service hotels are relatively  quick and
inexpensive  to  construct  and  may  quickly   reflect  a  positive  value,  an
over-building of such hotels could occur in any given region, which would likely
adversely affect occupancy and daily room rates.  Additionally,  the revenues of
certain hotels,  particularly  those located in regions whose  economies  depend
upon tourism, may be highly seasonal in nature.

                                      S-22
<PAGE>


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

      Hotel  Properties may be operated  pursuant to franchise  agreements.  The
continuation of franchises is typically 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  Property to maintain such  standards or adhere to such other terms
and  conditions  could  result  in the  loss or  cancellation  of the  franchise
license.  It is possible that the franchisor could condition the continuation of
a franchise  license on the completion of capital  improvements or the making of
certain  capital  expenditures  that the  related  borrower  determines  are too
expensive or are otherwise  unwarranted in light of general economic  conditions
or the operating results or prospects of the affected hotels. In that event, the
related borrower may elect to allow the franchise license to lapse. In any case,
if the  franchise  is  terminated,  the  related  borrower  may seek to obtain a
suitable replacement  franchise or to operate such Hotel Property  independently
of a franchise  license.  The loss of a franchise  license could have a material
adverse effect upon the operations or the underlying  value of the hotel covered
by the franchise because of the loss of associated name  recognition,  marketing
support and centralized reservation systems provided by the franchisor.

      Risks Particular to Congregate Care Facilities. Congregate care facilities
provide  housing  and  limited  services  such as  meal  programs  to the  "well
elderly."  While  congregate  care  facilities  are  not  typically  subject  to
extensive  licensing  requirements,  it is possible that such  facilities may be
subject to increased  governmental  regulation and supervision given the growing
number of senior citizens in the general population.  Additionally, the operator
of a  congregate  care  facility  may face  increased  operational  expenses  in
providing  tenants with the varied array of personal  services required for such
facility  to  compete  with other  similar  facilities.  Some of such  competing
facilities  may offer  services not offered by such operators or may be owned by
non-profit   organizations  or  government  agencies  supported  by  endowments,
charitable  contributions,  tax revenues and other sources not available to such
operators.  Further,  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.

      [Risks  Particular to Nursing Home Facilities.  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.
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.

                                      S-23
<PAGE>


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

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

      Risks  Particular to Industrial  Properties.  Mortgage Loans secured by an
Industrial  Property may be adversely  affected by reduced demand for industrial
space  occasioned by a decline in a particular  industry  segment.  Furthermore,
such a property that suited the particular needs of a tenant may be difficult to
lease to a future tenant or may become  functionally  obsolete relative to newer
properties.  Given the inherent  nature of the  operations  which are  typically
conducted  upon  Industrial  Properties,  a lender  secured  by a lien over such
properties may be subject to increased  environmental  risks. See "Environmental
Risks" herein.

      No  Guaranty.  No  Mortgage  Loan is insured or  guarantied  by the United
States of  America,  any  governmental  agency or  instrumentality,  any private
mortgage insurer or by the Depositor,  the applicable  Mortgage Loan Seller, the
Master  Servicer,  the Special  Servicer,  the Trustee,  the Fiscal  Agent,  the
Underwriter  or any of  their  respective  affiliates.  However,  as more  fully
described   under    "DESCRIPTION   OF   THE   MORTGAGE    POOL--General"    and
"--Representations  and Warranties;  Repurchase" herein, the applicable Mortgage
Loan Seller will be  obligated to  repurchase a Mortgage  Loan if (i) there is a
defect with  respect to the  documents  relating to such  Mortgage  Loan or (ii)
certain  of their  respective  representations  or  warranties  concerning  such
Mortgage  Loan are breached and such defect or breach  materially  and adversely
affects the interests of the Certificateholders and such defect or breach is not
cured as required.  There can be no assurance that the applicable  Mortgage Loan
Seller will be in a financial  position to effect such repurchase.  See "MIDLAND
LOAN SERVICES, INC." herein.

                                      S-24
<PAGE>


      Limited  Recourse.  Many of the Mortgage Loans are  non-recourse  loans or
loans under which the lender's  recourse is restricted or limited.  With respect
to Mortgage Loans where recourse to the borrower or a guarantor is permitted, no
current  evaluation  has  been  undertaken  of the  financial  condition  of the
borrower or such guarantor and their respective assets  generally.  Accordingly,
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.  Prospective  Investors should consider each of the Mortgage
Loans to be a  non-recourse  loan,  the payment of which is primarily  dependent
upon the  sufficiency  of the net  operating  income from the related  Mortgaged
Property and, at maturity,  upon the market value of such Mortgaged  Property or
the ability of the related  borrower to refinance such Mortgaged  Property.  See
"DESCRIPTION  OF THE  MORTGAGE  POOL--General"  herein.  In  those  cases  where
recourse to a borrower or  guarantor is  permitted  by the loan  documents,  the
Depositor has not undertaken  any  evaluation of the financial  condition of any
such person (in many cases,  the borrower is a special  purpose entity having no
assets  other  than  those  pledged  to  secure  the  related   Mortgage  Loan).
Accordingly,  prospective Investors should consider all of the Mortgage Loans to
be nonrecourse loans as to which recourse in the case of default will be limited
to the related Mortgaged Property or Properties  securing the defaulted Mortgage
Loans.

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

      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  Mortgage  Loan Seller,  and the  applicable  Mortgage  Loan 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 Mortgage Loan

                                      S-25
<PAGE>


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. REMIC I might become subject to
federal (and possibly  state or local) tax on certain of its net income from the
operation and management of a Mortgaged Property  subsequent to the Trust Fund's
acquisition of a Mortgaged Property pursuant to a foreclosure or deed-in-lieu of
foreclosure,  including in some circumstances a 100% prohibited transaction tax,
thereby reducing net proceeds available for distribution to  Certificateholders.
Such taxable net income does not include  qualifying "rents from real property,"
or any  rental  income  based on the net  profits of a tenant or  sub-tenant  or
allocable  to a  service  that is  customary  in the  area  and for the  type of
property involved.  See "MATERIAL FEDERAL INCOME TAX  CONSEQUENCES--Taxation  of
Regular  Interests,"  "--Taxation  of the REMIC" and  "--Taxation  of Holders of
Residual Certificates" in the Prospectus.

      Future  Changes in the  Composition  of the  Mortgage  Pool.  As principal
payments are made on the Mortgage Loans at different rates based upon the varied
amortization  schedules and maturities of the Mortgage  Loans, or if prepayments
are made with respect to one or more of the Mortgage  Loans,  the Mortgage  Pool
may be subject to more  concentrated  risk with respect to the reduction in both
the  diversity of types of  Mortgaged  Properties  and the number of  borrowers.
Because  principal of the Certificates is generally payable in sequential order,
and no Class receives  principal until the Certificate  Balance of the preceding
sequential Class or Classes has been reduced to zero,  Classes that have a later
sequential   designation  are  more  likely  to  be  exposed  to  such  risk  of
concentration than Classes with an earlier sequential priority.

      Geographic  Concentration.  In general, a mortgage pool with a significant
portion of its loans secured by properties located in a smaller number of states
or  geographic  regions may be subject to losses that are more severe than other
pools  having  a  more  diverse  geographic   distribution  of  its  loans.  See
"DESCRIPTION OF THE MORTGAGE POOL--Certain Characteristics of the Mortgage Pool"
and "Annex A" herein  for a more  detailed  discussion  of the  location  of the
Mortgaged Properties on a state-by-state basis.  Repayments by borrowers and the
market  values  of the  Mortgaged  Properties  could  be  affected  by  economic
conditions  generally or in the regions  where the  borrowers  and the Mortgaged
Properties  are  located,  conditions  in the  real  estate  markets  where  the
Mortgaged  Properties  are  located,  changes in  governmental  rules and fiscal
policies,  natural  disasters  (which may result in uninsured  losses) and other
factors that are beyond the control of the  borrowers.  The economy of any state
or region in which a Mortgaged  Property is located may be adversely affected to
a greater degree than that of other areas of the country by certain developments
affecting industries  concentrated in such state or region.  Moreover, in recent
periods,  certain  regions of the United  States  have  experienced  significant
downturns  in the  market  value of real  estate.  To the  extent  that  general
economic or other  relevant  conditions in states or regions in which  Mortgaged
Properties securing  significant  portions of the aggregate principal balance of
the Mortgage  Loans are located  decline and result in a decrease in  commercial
property,  housing or consumer demand in the region,  the income from and market
value of the Mortgaged Properties may be adversely affected. See "DESCRIPTION OF
THE MORTGAGE POOL--Certain Characteristics of the Mortgage Pool" herein.

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

                                      S-26
<PAGE>


related  Mortgage Loan; or (iv) the inability to sell the related  Mortgage Loan
in the  secondary  market  or to lease  such  Mortgaged  Property  to  potential
tenants.

      Under certain federal and state laws, the  reimbursement of remedial costs
incurred  by state and  federal  regulatory  agencies  to correct  environmental
conditions  are secured by a statutory  lien over the  subject  property,  which
lien, in some instances,  may be prior to the lien of an existing mortgage.  Any
such lien arising with respect to a Mortgaged  Property would  adversely  affect
the  value  of  such  Mortgaged   Property  and  could  make  impracticable  the
foreclosure by the Special Servicer on such Mortgaged Property in the event of a
default  by  the  related  borrower.   Additionally,   in  some  instances,  the
reimbursement  of  remedial  costs  incurred  by state  and  federal  regulatory
agencies to correct environmental conditions is secured by a statutory lien over
the subject property, which lien, in some instances, may be prior to the lien of
an existing mortgage. Any such lien arising with respect to a Mortgaged Property
would  adversely  affect  the value of such  Mortgaged  Property  and could make
impracticable the foreclosure by the Special Servicer on such Mortgaged Property
in the event of a default by the related borrower.

      Under various federal, state and local laws, ordinances and regulations, a
current or previous owner or operator of real property, as well as certain other
categories of parties,  may be liable for the costs of removal or remediation of
hazardous or toxic  substances on, under,  adjacent to or in such property.  The
cost of any required  remediation and the owner's  liability  therefor as to any
property is generally not limited under applicable federal, state or local laws,
and could exceed the value of the property  and/or the  aggregate  assets of the
owner. Under some environmental  laws, a secured lender (such as the Trust Fund)
may be found to be an "owner" or "operator" of the related Mortgaged Property if
it is determined that the lender participated in the management of the borrower,
regardless of whether the borrower actually caused the environmental  damage. In
such cases, a secured lender may be liable for the costs of any required removal
or remediation of hazardous  substances.  The Trust Fund's potential exposure to
liability  for  cleanup  costs will  increase if the Trust Fund  actually  takes
possession of a Mortgaged Property or control of its day-to-day operations; such
potential  exposure  to  environmental  liability  may also  increase if a court
grants a petition  to appoint a receiver to operate  the  Mortgaged  Property in
order to protect the Trust Fund's collateral.  See "CERTAIN LEGAL ASPECTS OF THE
MORTGAGE  LOANS--Environmental Risks" in the Prospectus, and "DESCRIPTION OF THE
MORTGAGE  POOL--Certain  Characteristics  of  the  Mortgage  Pool--Environmental
Risks" herein.

      The  Pooling  and  Servicing  Agreement  will  provide  that  the  Special
Servicer,  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 Special Servicer has previously determined, based upon an environmental site
assessment  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.  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 for any damages or for remediation costs under any
environmental  law. However,  there can be no assurance that such  environmental
site  assessment will reveal the existence of conditions or  circumstances  that
would result in the Trust Fund becoming liable under any  environmental  law, or
that the requirements of the Pooling and Servicing

                                      S-27
<PAGE>


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.

      Special Hazards Losses.  The Master Servicer and/or Special  Servicer will
generally be required to cause the borrower on each Mortgage Loan serviced by it
to maintain such insurance coverage in respect of the related Mortgaged Property
as is required under the related Mortgage, including hazard insurance;  provided
that each of the Master  Servicer  and the  Special  Servicer  may  satisfy  its
obligation  to cause  hazard  insurance  to be  maintained  with  respect to any
Mortgaged  Property  through  its  acquisition  of a blanket  or  master  single
interest  insurance policy.  In general,  the standard form of fire and extended
coverage policy covers physical damage to or destruction of the  improvements on
the related Mortgaged Property by fire, lightning,  explosion,  smoke, windstorm
and hail, and riot,  strike and civil  commotion,  subject to the conditions and
exclusions  specified  in  each  policy.  Although  the  policies  covering  the
Mortgaged  Properties are  underwritten  by different  insurers under  different
state laws in accordance with different applicable state forms, and therefore do
not contain identical terms and conditions,  most such policies typically do not
cover any physical damage resulting from war, revolution,  governmental actions,
floods and other water-related  causes,  earth movement (including  earthquakes,
landslides and mud flows),  wet or dry rot,  vermin,  domestic animals and other
kinds of risks not specified in the preceding sentence. Any losses incurred with
respect  to  Mortgage  Loans  due to  uninsured  risks  or  insufficient  hazard
insurance proceeds could affect distributions to the Certificateholders.

      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.  However,  a violation  of such
prohibition  may not become  evident until the related  Mortgage Loan  otherwise
defaults.  In cases in which  one or more  subordinate  liens are  imposed  on a
Mortgaged Property or the borrower incurs other indebtedness,  the Trust Fund is
subject to additional risks, including,  without limitation,  the risks that the
necessary  maintenance of the Mortgaged  Property could be deferred to allow the
borrower to pay the required debt service on the subordinate  financing and that
the value of the Mortgaged  Property may fall as a result, and that the borrower
may have a greater incentive to repay the subordinate or unsecured  indebtedness
first  and that it may be more  difficult  for the  borrower  to  refinance  the
Mortgage  Loan or to sell the  Mortgaged  Property  for  purposes  of making any
Balloon  Payment  upon the  maturity of the Mortgage  Loan.  See "CERTAIN  LEGAL
ASPECTS  OF  THE   MORTGAGE   LOANS--Secondary   Financing;   Due-on-Encumbrance
Provisions" in the Prospectus,  and  "DESCRIPTION OF THE MORTGAGE  POOL--Certain
Characteristics of the Mortgage Pool--Other Financing" herein.

      Risks Related to the  Borrower's  Form of Entity and  Sophistication.  The
borrowers may be either  individuals or legal  entities.  Mortgage loans made to
legal  entities may entail  risks of loss  greater than those of mortgage  loans
made to individuals.  For example,  a legal entity, as opposed to an individual,
may be more  inclined  to seek legal  protection  from its  creditors  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 borrower,  or a general  partner or  managing  member of a
borrower,  may  impair  the  ability  of the  lender to  enforce  its rights and
remedies   under  the  related   mortgage.   Most  of  the   borrowers  are  not
bankruptcy-remote entities, and therefore may be more likely to become insolvent
or the subject of a voluntary or involuntary  bankruptcy proceeding because such
borrowers  may be (a)  operating  entities  with  businesses  distinct  from the
operation of the property with the associated liabilities and risks of operating
an  ongoing  business  and (b)  individuals  who may have  personal  liabilities
unrelated to the  property.  However,  any  borrower,  even a  bankruptcy-remote
entity, as owner of real estate will be subject to certain potential liabilities
and  risks.  No  assurance  can be  given  that a  borrower  will  not  file for
bankruptcy protection or that creditors of a borrower or a corporate or

                                      S-28
<PAGE>


individual  general partner or managing member of a borrower will not initiate a
bankruptcy  or  similar   proceeding  against  such  borrower  or  corporate  or
individual general partner or managing member. See "CERTAIN LEGAL ASPECTS OF THE
MORTGAGE  LOANS--Foreclosure-Bankruptcy  Laws" in the Prospectus. The borrower's
sophistication   may  increase  the  likelihood  of  protracted   litigation  or
bankruptcy in default situations. The more sophisticated a borrower is, the more
likely it will be aware of, and have the resources to make effective use of, all
of the rights, remedies and defenses available to it.

      Limitations of Appraisals and Engineering Reports. In general,  appraisals
represent  only the  analysis  and  opinion  of  qualified  experts  and are not
guaranties of present or future  value,  and may determine a value of a property
that is significantly  higher than the amount that can be 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. Any architectural and
engineering reports obtained in connection with this offering represent only the
analysis of the individual  engineers or site inspectors preparing such reports,
and may not reveal all necessary or desirable  repairs,  maintenance  or capital
improvement items.

      Zoning  Compliance.  The Mortgaged  Properties  are  typically  subject to
applicable  building and zoning  ordinances and codes ("Zoning Laws")  affecting
the construction and use of real property. Since the Zoning Laws applicable to a
Mortgaged Property (including, without limitation, density, use, parking and set
back requirements) are generally subject to change by the applicable  regulatory
authority at any time, certain of the improvements upon the Mortgaged Properties
may not comply fully with all  applicable  current and future Zoning Laws.  Such
changes may limit the ability of the related borrower to rehabilitate,  renovate
and update the  premises,  and to rebuild or utilize the premises "as is" in the
event of a substantial casualty loss with respect thereto.

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

      Limitations on  Enforceability  of Due-on-Sale  Clauses and Assignments of
Leases and Rents. A Mortgage may contain a due-on-sale clause, which permits the
acceleration of the maturity of the related Mortgage Loan if the borrower sells,
transfers  or conveys the  related  Mortgaged  Property  or its  interest in the
Mortgaged  Property.  There may be  limitations  on the  enforceability  of such
clauses. A Mortgage may also include a debt-acceleration  clause,  which permits
the  acceleration  of the related  Mortgage Loan upon a monetary or non-monetary
default by the borrower. The courts of all states will generally enforce clauses
providing for acceleration in the event of a material  payment default,  but may
refuse the foreclosure of a Mortgage when acceleration of the indebtedness would
be  inequitable  or  unjust  or  the  circumstances  would  render  acceleration
unconscionable. See "CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS--Enforceability
of Certain Provisions" in the Prospectus.

      The  Mortgage  Loans may also be  secured by an  assignment  of leases and
rents  pursuant to which the  borrower  typically  assigns its right,  title and
interest as landlord under the leases on the related Mortgaged  Property and the
income  derived  therefrom  to the lender 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 borrower  defaults,  the license terminates and
the lender is entitled to collect the rents.  Such assignments are typically not
perfected as security  interests prior to the lender's taking  possession of the
related

                                      S-29
<PAGE>


Mortgaged Property and/or appointment of a receiver. Some state laws may require
that the lender 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  borrower,  the  lender's  ability  to  collect  the rents may be  adversely
affected. See "CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS--Leases and Rents" in
the Prospectus.

      Limitations on Enforceability of  Cross-Collateralization.  Certain of the
Mortgage Loans (the  "Cross-Collateralized  Loans") are cross-collateralized and
cross-defaulted  with  one or  more  related  Cross-Collateralized  Loans.  Such
arrangements  could be challenged as fraudulent  conveyances by creditors of any
of the related  borrowers or by the  representative  of the bankruptcy estate of
any such borrower if one or more of such  borrowers were to become a debtor in a
bankruptcy case.  Generally,  under federal and most state fraudulent conveyance
statutes, the incurrence 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 assets remaining with the person would 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 another
borrower,  or  any  payment  thereon,  would  not  be  avoided  as a  fraudulent
conveyance.  See "DESCRIPTION OF THE MORTGAGE  POOL--Certain  Characteristics of
the Mortgage  Pool-Limitations  on  Enforceability  of  Cross-Collateralization"
herein for more information regarding the Cross-Collateralized Loans.

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

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

                                      S-30
<PAGE>


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

      [Risks  Associated  with Low Income  Housing Tax  Credits.  Certain of the
Mortgaged  Properties  may be eligible to receive low income housing tax credits
("Tax  Credits")  pursuant  to the  requirements  of Section 42 of the  Internal
Revenue Code of 1986, as amended (the "Code").  The rent limitations  imposed on
such Mortgaged  Properties pursuant to the Code may adversely affect the ability
of the  applicable  borrowers  to  increase  rents to  maintain  such  Mortgaged
Properties in proper  condition  during periods of rapid  inflation or declining
market value of such Mortgaged Properties.  In addition, the income restrictions
on tenants  imposed by Section 42 of the Code may reduce the number of  eligible
tenants in such  Mortgaged  Properties  and result in a reduction  in  occupancy
rates applicable  thereto.  In the event a Mortgaged  Property  eligible for Tax
Credits (a "Tax  Credit  Project")  does not  maintain  compliance  with the Tax
Credit  restrictions  on tenant  income or rental  rates,  the owners of the Tax
Credit  Project  may  lose  the  Tax  Credits  related  to  the  period  of  the
noncompliance  and face the recapture of the  "accelerated  portions" of any Tax
Credit   previously   taken,   plus  interest.   Recapture  does  not  occur  if
noncompliance is corrected within a "reasonable period," as determined under the
Code. In the event of a foreclosure upon a

                                      S-31
<PAGE>


Tax Credit Project  during the period when tax credits are applicable  (the "Tax
Credit  Period"),  the  subsequent  owner will be required  to ensure  continued
compliance with the requirements of Section 42 of the Code, or the remaining Tax
Credits  will be no  longer  be  available.  See  "DESCRIPTION  OF THE  MORTGAGE
POOL--The Tax Credit Loans."]

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

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

Repurchase of Mortgage Loans

      As more fully described under "DESCRIPTION OF THE MORTGAGE  POOL--General"
and  "--Representations  and  Warranties;  Repurchase"  herein,  the  applicable
Mortgage  Loan Seller will be  obligated to  substitute  a Qualified  Substitute
Mortgage  Loan or to  repurchase  a Mortgage  Loan if (i) there is a defect with
respect to the  documents  relating to such Mortgage Loan or (ii) one or more of
its  representations or warranties  concerning such Mortgage Loan in the related
Mortgage  Loan  Purchase  Agreement  are  breached,  if such  defect  or  breach
materially  and adversely  affects the interests of the  Certificateholders  and
such  defect  or  breach  is not  cured as  required.  However,  there can be no
assurance  that the  applicable  Mortgage  Loan  Seller  will be in a  financial
position to effect such  substitution or repurchase.  [The  applicable  Mortgage
Loan  Seller  generally  will have the right to require the entity from which it
acquired a Mortgage Loan to repurchase such Mortgage Loan if a representation or
warranty in the agreement pursuant to which the applicable  Mortgage Loan Seller
acquired such Mortgage Loan is also breached.] The ability of Midland to perform
its  obligations as Master  Servicer and Special  Servicer under the Pooling and
Servicing Agreement may be jeopardized if it incurs significant  liabilities for
the  repurchase  of  Mortgage  Loans as to which  there  has been a breach  of a
representation or warranty.

      [A "Qualified  Substitute Mortgage Loan" is a mortgage loan which must, on
the date of  substitution:  (i) have an  outstanding  principal  balance,  after
application  of all  scheduled  payments of principal and interest due during or
prior to the month of  substitution,  not in excess of the  Scheduled  Principal
Balance of the deleted  mortgage  loan as of the Due Date in the calendar  month
during  which  the  substitution  occurs;  (ii)(a)  in the  case of a  Qualified
Substitute  Mortgage  Loan  as  to  which  the  related  note  permits  periodic
adjustments  following the Cut-off Date to the related  mortgage  rate: (1) have
the same  index as the  index on the  deleted  mortgage  loan;  (2) have a gross
margin  not less than the gross  margin on the  deleted  mortgage  loan;  (3) if
applicable, have a maximum mortgage rate and minimum mortgage rate not less than
the  maximum  mortgage  rate and minimum  mortgage  rate,  respectively,  on the
deleted  mortgage  loan; (4) provide for  adjustments to the applicable  monthly
payment to occur not less frequently  than on the deleted  mortgage loan and (5)
not permit  negative  amortization  unless the  deleted  mortgage  loan  permits
negative  amortization;  and (b) in the case of a Qualified  Substitute Mortgage
Loan as to which the related note does not permit periodic adjustments following
the Cut-off Date to the related  mortgage  rate,  have a mortgage  rate not less
than the Mortgage Rate of the deleted mortgage loan; (iii)

                                      S-32
<PAGE>


have a remaining  term to maturity  not later than the earlier of the  remaining
term to maturity of the deleted mortgage loan and the latest maturity  permitted
if such  Qualified  Substitute  Mortgage Loan were subject to the  modifications
standards  set  forth in the  Pooling  and  Servicing  Agreement;  (iv)  have an
original  loan-to-value  ratio not higher than that of the deleted mortgage loan
and a current loan-to-value ratio (equal to the principal balance on the date of
substitution  divided by its current  appraised  value  determined by an Updated
Appraisal) not higher than 80%; (v) comply as of the date of  substitution  with
all of the  representations  and  warranties  set  forth  in the  Mortgage  Loan
Agreement; (vi) at the Trustee's request, be determined by Opinion of Counsel to
be a "qualified  replacement  mortgage" within the meaning of Section 860G(a)(4)
of the Code;  (vii) not have a maturity date after the date three years prior to
the Rated Final  Distribution  Date; and (viii) not be substituted for a deleted
mortgage loan unless the Trustee has received prior  confirmation  in writing by
each Rating  Agency that such  substitution  will not result in the  withdrawal,
downgrade,  or  qualification of the rating assigned by the Rating Agency to any
Class of Certificates  then rated by the Rating Agency. In the event that one or
more mortgage loans are substituted for one or more deleted mortgage loans, then
the  amounts  described  in  clause  (i)  shall be  determined  on the  basis of
aggregate principal balances.]

Prepayments and Yield Considerations

      Effect of  Prepayments  and Other  Unscheduled  Payments.  The  investment
performance  of the  Certificates  may vary  materially  and adversely  from the
investment  expectations  of  investors  due to the rate of  prepayments  on the
Mortgage Loans being higher or lower than anticipated by investors. In addition,
in the event of any repurchase of a Mortgage Loan by a Mortgage Loan Seller from
the Trust Fund  under the  circumstances  described  under  "DESCRIPTION  OF THE
MORTGAGE   POOL--Representations   and  Warranties;   Repurchase"   herein,  the
Repurchase  Price paid will be passed through to the holders of the Certificates
with the same effect as if such  Mortgage  Loan had been prepaid in full (except
that no Prepayment Premium will be payable with respect to any such repurchase).
No representation  is made as to the anticipated rate of prepayments  (voluntary
or involuntary) on the Mortgage Loans or as to the anticipated yield to maturity
of any Certificate. Furthermore, the distribution of Liquidation Proceeds to the
Class or Classes of Certificates  then entitled to  distributions  in respect of
principal will reduce the weighted  average lives of such Classes and may reduce
or increase the  weighted  average life of other  Classes of  Certificates.  See
"YIELD AND MATURITY CONSIDERATIONS" herein.

      In  general,  the yield on  Certificates  purchased  at a premium  or at a
discount and the yield on the Class X and Class L-IO Certificates, which have no
Certificate  Balances,  will be  sensitive to the amount and timing of principal
distributions  thereon (or of reductions of the respective  Notional  Balances).
The occurrence of principal distributions at a rate faster than that anticipated
by an investor at the time of purchase  will cause the actual  yield to maturity
of a Certificate purchased at a premium to be lower than anticipated.  The yield
to  maturity  of the  Class X and Class  L-IO  Certificates  will be  especially
sensitive to the occurrence of high rates of principal distributions which could
result in the  failure of the  holders of such  Classes to recover  fully  their
initial  investments.  Conversely,  if a Certificate  is purchased at a discount
(especially the Class L-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.

      Effect of Prepayment  Premiums.  The rate and timing of principal payments
made  on  a  Mortgage  Loan  will  be  affected  by  restrictions  on  voluntary
prepayments  contained in the related Note (e.g., lockout periods and Prepayment
Premiums).  All  of the  Mortgage  Loans  generally  provide  that  a  permitted
prepayment must be accompanied by a Prepayment Premium; provided,  however, that
the Prepayment Premium requirement  generally expires prior to the maturity date
of a Mortgage Loan. The existence of Prepayment  Premiums  generally will result
in the Mortgage Loans prepaying at a lower rate. However,

                                      S-33
<PAGE>


the requirement that a prepayment be accompanied by a Prepayment Premium may not
provide a sufficient economic disincentive to a borrower seeking to refinance at
a more  favorable  interest  rate.  In  addition,  since  holders of the Class X
Certificates are anticipated to receive most, if not all,  Prepayment  Premiums,
potential  purchasers of this Class should  especially  consider that provisions
requiring  Prepayment  Premiums may not be  enforceable in some states and under
federal  bankruptcy  law  and  may  constitute   interest  for  usury  purposes.
Accordingly,  no assurance can be given that the  obligation to pay a Prepayment
Premium  will be  enforceable  under  applicable  state or  federal  law or,  if
enforceable,  that the foreclosure proceeds received with respect to a defaulted
Mortgage Loan will be sufficient to make such payment.  See  "DESCRIPTION OF THE
MORTGAGE  POOL--Certain  Terms and Conditions of the Mortgage  Loans--Prepayment
Provisions" herein.

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

      Effect of Borrower  Defaults and  Delinquencies.  The aggregate  amount of
distributions on the Regular Certificates,  the yield to maturity of the Regular
Certificates, the rate of principal payments on the Regular Certificates and the
weighted average life of the Regular  Certificates  will be affected by the rate
and  the  timing  of  delinquencies,   defaults,   losses  or  other  shortfalls
experienced on the Mortgage  Loans.  If a purchaser of a Regular  Certificate of
any Class calculates its anticipated  yield based on an assumed default rate and
amount of losses on the  Mortgage  Loans that is lower than the default rate and
amount of losses actually  experienced and such additional  losses are allocable
to such  Class of  Certificates  or,  with  respect to the Class X or Class L-IO
Certificates,  such losses result in a reduction of the Class X Notional Balance
or the Class L-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.

      Most of the Mortgage Loans are Balloon Loans, which involve a greater risk
of default than self-amortizing  loans because the ability of a borrower to make
a Balloon Payment typically will depend upon its ability either to refinance the
related  Mortgaged  Property  or to  sell  such  Mortgaged  Property  at a price
sufficient to permit the borrower to make the Balloon Payment.  The ability of a
borrower  to  accomplish  either of these  goals will be affected by a number of
factors at the time of attempted  sale or  refinancing,  including  the level of
available  mortgage  rates,  the  fair  market  value of the  related  Mortgaged
Property, the borrower's equity in the related Mortgaged Property, the financial
condition  of the borrower and the  operating  history of the related  Mortgaged
Property, tax laws, prevailing economic conditions and the

                                      S-34
<PAGE>


availability of credit for multifamily or commercial properties (as the case may
be)    generally.     See    "YIELD    AND    MATURITY     CONSIDERATIONS--Yield
Considerations--Balloon Payments" herein.

      In order to maximize  recoveries on defaulted  Mortgage Loans, the Pooling
and Servicing  Agreement will enable the Special  Servicer to extend,  modify or
otherwise deal with Mortgage Loans that are in material default or as to which a
payment default  (including the failure to make a Balloon Payment) is reasonably
foreseeable;  subject,  however, to the limitations described under "THE POOLING
AND SERVICING  AGREEMENT--Amendments,  Modifications and Waivers" herein.  There
can be no  assurance,  however,  that any such  extension or  modification  will
increase  the  present  value  of  recoveries  in a given  case.  Any  delay  in
collection of a Balloon Payment that would otherwise be distributable in respect
of a Class of  Offered  Certificates,  whether  such  delay  is due to  borrower
default or to modification of the related Mortgage Loan by the Special Servicer,
will  likely  extend  the  weighted  average  life  of  such  Class  of  Offered
Certificates.  See  "YIELD  AND  MATURITY  CONSIDERATIONS"  herein  and  in  the
Prospectus.

      Regardless of whether losses ultimately  result,  prior to the liquidation
of any  defaulted  Mortgage  Loan,  delinquencies  on  the  Mortgage  Loans  may
significantly  delay  the  receipt  of  payments  by  the  holder  of a  Regular
Certificate to the extent that Advances or the subordination of another Class of
Certificates  does not fully offset the effects of any  delinquency  or default.
The  Available  Funds  generally  consist  of, as more fully  described  herein,
principal and interest on the Mortgage Loans actually collected or advanced. The
Master  Servicer's,   the  Trustee's  or  the  Fiscal  Agent's  obligation,   as
applicable,  to make  Advances  is limited to the  extent  described  under "THE
POOLING  AND  SERVICING   AGREEMENT--Advances"   herein.  In  particular,   upon
determination of the Anticipated  Loss with respect to any Seriously  Delinquent
Loan,  the amount of any P&I Advance  required  to be made with  respect to such
Seriously  Delinquent Loan on any  Distribution  Date will be an amount equal to
the  product of (A) the amount of the P&I  Advance  that would be required to be
made  in  respect  of such  Seriously  Delinquent  Loan  without  regard  to the
application  of this  sentence,  multiplied by (B) a fraction,  the numerator of
which is equal to the Scheduled  Principal Balance of such Seriously  Delinquent
Loan as of the  immediately  preceding  Determination  Date less the Anticipated
Loss and the  denominator  of  which is such  Scheduled  Principal  Balance.  In
addition,  no Advances are  required to be made to the extent that,  in the good
faith  judgment  of the Master  Servicer,  the Trustee or the Fiscal  Agent,  as
applicable,  any such Advance, if made, would be nonrecoverable from proceeds of
the Mortgage Loan to which such Advance relates.  See "THE POOLING AND SERVICING
AGREEMENT--Advances" herein.

Limited Liquidity

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

Limited Information.

      The information  set forth in this  Prospectus  Supplement with respect to
the Mortgage  Loans is derived  principally  from (i) a review of the  available
credit and legal files relating to the Mortgage Loans,  (ii)  inspections of the
Mortgaged Properties  undertaken by or on behalf of the applicable Mortgage Loan
Seller,  (iii)  unaudited  operating  statements  for the  Mortgaged  Properties
supplied by the borrowers,  (iv)  appraisals for the Mortgaged  Properties  that
generally were performed at origination (which appraisals


                                      S-35
<PAGE>


were used in  presenting  information  regarding  the  values  of the  Mortgaged
Properties as of the Cut-off Date under  "DESCRIPTION  OF THE MORTGAGE POOL" and
under "Annex A" herein for  illustrative  purposes only) and/or (v)  information
supplied by entities from which Midland  acquired,  or which currently  service,
certain  of  the  Mortgage  Loans.   Also,  certain  Mortgage  Loans  constitute
acquisition financing;  and accordingly,  limited or no operating information is
available with respect to the related Mortgaged Property.

                              DESCRIPTION OF THE MORTGAGE POOL

General

      The  Mortgage  Pool will consist of  multifamily  and  commercial  "whole"
mortgage  loans (the  "Mortgage  Loans").  The Mortgage  Loans have an aggregate
Cut-off Date Principal  Balance of approximately $ (the "Initial Pool Balance"),
subject to a variance of plus or minus 5%. The "Cut-off Date Principal  Balance"
of each Mortgage Loan is the unpaid principal  balance thereof as of the Cut-off
Date, after application of all payments of principal due on or before such date,
whether or not  received.  Any  description  of the terms and  provisions of the
Mortgage  Loans herein is a generalized  description of the terms and provisions
of the Mortgage  Loans in the aggregate.  Many of the individual  Mortgage Loans
have special terms and provisions that deviate from the generalized,  aggregated
description.

      Generally,  each Mortgage Loan is evidenced by a separate  promissory note
(collectively  the "Notes" and  individually  a "Note").  Each  Mortgage Loan is
secured  by a  mortgage,  deed of trust,  deed to secure  debt or other  similar
security  instrument  (all of the foregoing are  individually  a "Mortgage"  and
collectively the "Mortgages")  that creates a first lien on one or more of a fee
simple estate or a leasehold estate in a real property (a "Mortgaged  Property")
improved for multifamily or commercial use. The Mortgaged  Properties consist of
properties  improved  by (a) a  congregate  care  facility (a  "Congregate  Care
Property," and any Mortgage Loan secured thereby, a "Congregate Care Loan"); (b)
a factory outlet retail facility (a "Factory Outlet  Property," and any Mortgage
Loan  secured  thereby,  a "Factory  Outlet Loan" or a "Retail,  Factory  Outlet
Loan");  (c) a hotel (a "Hotel Property," and any Mortgage Loan secured thereby,
a "Hotel Loan"); (d) an industrial  property (an "Industrial  Property," and any
Mortgage   Loan   secured    thereby,    an   "Industrial    Loan");    (e)   an
industrial/warehouse  property  (an  "Industrial/Warehouse  Property,"  and  any
Mortgage  Loan secured  thereby,  an  "Industrial/Warehouse  Loan");  (f) a mini
warehouse  facility (a "Mini Warehouse  Property," and any Mortgage Loan secured
thereby, a "Mini Warehouse Loan"); (g) a multifamily, office and retail property
(a "Mixed Use  Property,"  and any Mortgage Loan secured  thereby,  a "Mixed Use
Loan");  (h) a mobile home park (a "Mobile Home Park Property," and any Mortgage
Loan secured thereby,  a "Mobile Home Park Loan");  (i) an apartment building or
complex  consisting of five or more rental units or a complex of duplex units (a
"Multifamily  Property," and any Mortgage Loan secured  thereby,  a "Multifamily
Loan");  (j) an office  building (an "Office  Property,"  and any Mortgage  Loan
secured  thereby,  an  "Office  Loan");  (k)  an  office/research  facility  (an
"Office/R&D  Property,"  and any Mortgage Loan secured  thereby,  an "Office/R&D
Loan");  (l) an  office/retail  property (an  "Office/Retail  Property," and any
Mortgage Loan secured thereby, an "Office/Retail Loan"); (m) an office/warehouse
property (an "Office/Warehouse Property," and any Mortgage Loan secured thereby,
an  "Office/Warehouse  Loan");  (n) an  anchored  retail  property  (a  "Retail,
Anchored  Property," and any Mortgage Loan secured thereby, a "Retail,  Anchored
Loan"); (o) a single tenant retail property (a "Retail, Single Tenant Property,"
and any Mortgage Loan secured thereby,  a "Retail,  Single Tenant Loan"); or (p)
an unanchored retail property (a "Retail, Unanchored Property," and any Mortgage
Loan secured  thereby,  a "Retail,  Unanchored  Loan").  The  percentage  of the
Initial  Pool  Balance  represented  by each type of  Mortgaged  Property  is as
follows:


                                      S-36
<PAGE>

                        Percentage of Initial                    
Property Type           Pool Balance                        Number of 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

     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,  Mortgage Loan Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Underwriter or any of their
respective affiliates.  of the Mortgage Loans,  representing  approximately % of
the Initial Pool Balance, provide for full recourse against the related borrower
and of the Mortgage  Loans,  representing % of the Initial Pool Balance,  have a
limited  guaranty  against  the related  borrower,  while the  remainder  of the
Mortgage Loans are non-recourse  loans. In the event of a borrower default under
a  non-recourse  Mortgage Loan,  recourse  generally may be had only against the
specific Mortgaged Property or Mortgaged  Properties securing such Mortgage Loan
and such limited other assets as have been pledged to secure such Mortgage Loan,
and not  against the  borrower's  other  assets.  However,  generally,  upon the
occurrence of certain circumstances as set forth in the Mortgage Loan documents,
typically including, without limitation,  fraud, intentional  misrepresentation,
waste,  misappropriation  of tenant security deposits or rent, and in some cases
failure to maintain any required insurance or  misappropriation of any insurance
proceeds  or  condemnation  awards,  recourse  generally  may be had against the
borrower for damages sustained by the mortgagee.  In connection with at least of
the Mortgage Loans, representing  approximately % of the Initial Pool Balance, a
guaranty  of all or a portion of each such  Mortgage  Loan was  obtained  by the
separate   originators  of  such  Mortgage  Loans  (herein   collectively,   the
"Originators" and individually an "Originator"). Such guaranties are intended to
encourage  the  performance  by the  related  borrower or the  guarantor  of the
obligations  to which the guaranty  relates.  However,  the  guarantors may have
limited  assets and there can be no  assurance  that such  guarantors  will have
sufficient assets to support their respective obligations under such guaranties.
In  addition,  any  action  to  enforce  such  guaranties  will  likely  involve
significant  expense and delays to the Trust Fund and may not be  enforceable if
the related  guarantor  should become the subject of a  bankruptcy,  insolvency,
reorganization,  moratorium or other similar proceedings.  Furthermore,  in some
states,   actions   against   guarantors  may  be  limited  by   anti-deficiency
legislation. The Master Servicer or the


                                      S-37
<PAGE>


Special   Servicer,   as   applicable,   on  behalf  of  the   Trustee  and  the
Certificateholders, will be entitled to enforce the terms of such guaranties.

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

      The Depositor  will purchase (a) the Midland  Mortgage  Loans on or before
the Closing  Date from  Midland  pursuant to a Mortgage  Loan  Purchase and Sale
Agreement  (the "Midland  Mortgage Loan Purchase  Agreement")  to be dated as of
____,  1998  (the  "Loan  Purchase  Closing  Date"),  between  Midland  and  the
Depositor, and (b) the ________________  Mortgage Loans on or before the Closing
Date  from  _______________  pursuant  to a  Mortgage  Loan  Purchase  and  Sale
Agreement (the  "_______________  Mortgage Loan Purchase Agreement") to be dated
as of
     , 1998 between  ________________  and the Depositor.  The Midland  Mortgage
Loan Purchase Agreement and the ______________  Mortgage Loan Purchase Agreement
are sometimes  collectively  referred to in this  Prospectus  Supplement and the
Prospectus  as the  "Mortgage  Loan  Purchase  Agreement."  As  described  under
"DESCRIPTION OF THE MORTGAGE  POOL--Representations and Warranties;  Repurchase"
herein,  the  applicable  Mortgage Loan Seller will be obligated to repurchase a
Mortgage Loan or substitute a Qualified Substitute Mortgage Loan in the event of
a breach of a representation or warranty made by the Mortgage Loan Seller in the
applicable  Mortgage Loan Purchase Agreement with respect to such Mortgage Loan,
if  such  breach   materially  and  adversely   affects  the  interests  of  the
Certificateholders  and such breach is not cured.  The Mortgage  Loan Seller has
only limited assets, and there can be no assurance that the Mortgage Loan Seller
has or will have  sufficient  assets  with which to fulfill  any  repurchase  or
substitution  obligations  that  may  arise.  The  Depositor  will  not have any
obligation to fulfill any repurchase obligation upon the failure of the Mortgage
Loan  Seller 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.  Except with respect to
those Mortgage Loans described in "--Ground  Leases" below;  all of the Mortgage
Loans are  secured by a first lien  encumbering  a fee  simple  interest  in the
related Mortgaged Property,  subject generally only to (a) liens for real estate
and  other   taxes  and  special   assessments,   (b)   covenants,   conditions,
restrictions,  rights of way, easements and other encumbrances whether or not of
public record as of the date of recording of such  Mortgage,  and (c) such other
exceptions and  encumbrances  on the Mortgaged  Property as are reflected in the
related  title  insurance  policies.  Each  Mortgage  Loan is also secured by an
assignment of the related borrower's  interest in the leases,  rents, issues and
profits of the related Mortgaged Property.


                                      S-38
<PAGE>


      __________ of the Mortgage Loans,  representing  approximately ___% of the
Initial Pool Balance, provide for full recourse against the related borrower and
__________ of the Mortgage Loans, representing approximately ___% of the Initial
Pool Balance,  have a limited guaranty against the related  borrower,  while the
remainder of the  Mortgage  Loans are  non-recourse  loans.  However,  borrowers
generally  have limited  assets and there can be no assurance  that any borrower
will have sufficient  assets to support any such recourse  obligations  that may
arise. In certain  instances,  additional  collateral may exist in the nature of
letters of credit, the establishment of one or more Reserve Accounts (for one or
more of necessary  repairs and  replacements,  tenant  improvements  and leasing
commissions,  real estate taxes and assessments,  insurance  premiums,  deferred
maintenance and/or scheduled capital improvements or as reserves for the payment
of Monthly  Payments and other  payments due under the related  Mortgage  Loan),
grants of security interests in equipment,  inventory,  accounts  receivable and
other personal property, assignments of licenses, trademarks and/or trade names,
one or  more  guaranties  of all or  part  of the  related  Mortgage  Loan,  the
establishment  of one  or  more  lockbox  collection  accounts  for  the  direct
collection of rentals and other income from the related Mortgaged Property,  one
or more  guaranties  with  respect  to a tenant's  performance  of the terms and
conditions of such tenant's  lease or the assignment of the proceeds of purchase
options.  The documents for each  Mortgage Loan  typically  also provide for the
indemnification of the mortgagee by the related borrower for the presence of any
hazardous  substances  affecting  the  Mortgaged  Property.  However,  borrowers
generally  have limited  assets and there can be no assurance  that any borrower
will have sufficient assets to support any such indemnification obligations that
may arise. See "RISK  FACTORS--Investment in Commercial and Multifamily Mortgage
Loans--Environmental Risks" herein.

     Ground Leases. Mortgage Loans, representing  approximately % of the Initial
Pool  Balance,  are each  secured by a first lien  encumbering  only the related
borrower's  leasehold  interest in the related Mortgaged  Property.  The related
ground leases expire on _______ and ________, respectively. With respect to each
such  ground  lease,  the  related  ground  lessors  have  agreed to afford  the
mortgagee certain notices and rights, including without limitation,  cure rights
with respect to breaches of the related  ground  lease by the related  borrower.
See "CERTAIN LEGAL ASPECTS OF THE MORTGAGE  LOANS--Foreclosure-Leasehold  Risks"
in the Prospectus.

      Purchase Options;  Rights of First Refusal;  Installment  Contracts.  With
respect to Loan #___,  which  represents approximately __% of the  Initial  Pool
Balance,  the property  developer from whom the borrower  acquired the Mortgaged
Property  retained both (a) an option to purchase such  Mortgaged  Property,  at
market value on the date of the exercise of such  option,  conditional  upon the
borrower ceasing operations at such Mortgaged Property; and (b) a right of first
refusal with respect to any bona fide offers to purchase the Mortgaged  Property
received by the borrower.  The terms of the purchase option indicate that unless
the  property  developer  elects to assume the related  Mortgage  Loan and takes
title  subject to the lien of the related  Mortgage,  such Mortgage Loan must be
satisfied and the Mortgage must be released when such option is exercised.  With
respect  to  Loan # __, which represents approximately __% of the  Initial  Pool
Balance,  the  tenant/operator  of the Mortgaged Property possesses an option to
purchase such Mortgaged  Property upon certain  specified  terms and conditions,
which  option  has been  specifically  subordinated  to the lien of the  related
Mortgage.  With  respect  to Loan #__, which represents approximately __% of the
Initial  Pool  Balance,  the  Housing  Department  of  the  ____________________
possesses  a right of first  refusal  with  respect  to any  future  sale of the
related Mortgaged  Property.  No assurance can be made that such rights of first
refusal would not apply in the context of a foreclosure of the related Mortgage,
and  consequently,  there may be additional  risks,  delays and costs associated
with  any  such   foreclosure.   See   "RISK   FACTORS--Prepayment   and   Yield
Considerations" and "YIELD AND MATURITY CONSIDERATIONS" herein.

     With respect to of the Mortgage Loans,  representing  approximately  __% of
the Initial Pool Balance,  the related  Mortgaged  Property is the subject of an
executory installment contract. The related


                                      S-39
<PAGE>


Mortgage  was executed by both the vendor (the  borrower)  and vendee under such
contract,  and  encumbers  all of  their  respective  interests  in the  related
Mortgaged Property. Such vendee's execution of such Mortgage as security for the
indebtedness  of such  borrower  may be subject  to  challenge  as a  fraudulent
conveyance.  See "--Certain Characteristics of the Mortgage Pool--Limitations on
Enforceability of Cross-Collateralization"  herein and "CERTAIN LEGAL ASPECTS OF
THE MORTGAGE LOANS--Installment Contracts" in the Prospectus.

The Midland Mortgage Loan Program-General

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

Midland's Underwriting Standards

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

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



                                      S-40
<PAGE>


                                                       Amortization
Property Type        Minimum DSCR     Maximum LTLV     Period

Congregate Care      1.35             70%              25 years
Hotel                1.40             70%              20 years
Industrial           1.25             75%              25 years
Industrial/Warehouse 1.25             75%              25 years
Mini Warehouse       1.35             70%              20 years
Mobile Home Park     1.25             75%              20 years
Multifamily          1.20             75%              25 years
Office               1.25             75%              25 years
Office/R&D           1.25             75%              25 years
Office/Retail        1.25             75%              25 years
Office/Warehouse     1.25             75%              25 years
Retail, Anchored     1.25             75%              25 years
Retail, Factory
Outlet               1.30             75%              25 years
Retail, Single
Tenant               1.25             75%              25 years
Retail, Unanchored   1.30             75%              25 years

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

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

Midland Underwriting and Closing Procedures

      General.  Based on information  obtained from Midland,  which has not been
independently verified for accuracy or completeness by any of the Depositor, the
Underwriter,  the Trustee, the Master Servicer, the Special Servicer or Midland,
the following is a general  summary of the customary  underwriting  policies and
procedures  typically utilized by Midland in connection with its underwriting of
the Midland Mortgage Loans.

      Financial Review. The information utilized by Midland to determine whether
to issue a binding  loan  commitment  typically  included  two or more  years of
financial history for the related Mortgaged Property,  a site plan, a rent roll,
recent photographs, a fact sheet completed by the prospective borrower detailing
requested loan terms, ownership information,  existing debt, zoning and property
improvement information, copies of specified leases, copies of rent deposits and
utility bills for the most recent 12 months,  copies of the most recent property
tax bills and insurance premium statements and a listing of all

                                      S-41
<PAGE>


other  income  property  owned by the  principals  of the  prospective  borrower
detailing revenue,  expense,  debt service,  valuation and current encumbrances.
Midland's analysis of the foregoing included any adjustments deemed advisable by
Midland  to take into  account  projected  increases  or  decreases  in terms of
revenue and/or  expense.  Midland also generally  performed a site inspection of
the  subject  Mortgaged  Property,   investigated  (when  possible)  four  lease
comparables  and four sales  comparables,  met the principals of the prospective
borrower (when practicable),  and gathered market information through interviews
with property  managers,  leasing  agents,  real estate  brokers and  appraisers
familiar with the subject  Mortgaged  Property's  market area.  The  prospective
borrower also was  typically  required to make a cash deposit equal to 1% of the
requested loan balance with Midland concurrently with the prospective borrower's
submission of a formal loan application.

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

      Midland  evaluated  underwriting  information  received  with respect to a
proposed  Mortgage  Loan to be  originated  by it through  the use of  Midland's
mortgage loan analysis model, and a final  underwriting  memorandum with respect
to such  proposed  Mortgage  Loan was prepared  which  summarized  proposed loan
terms,  described the prospective borrower, and discussed the major underwriting
assumptions,  competitive  status  of the  subject  Mortgaged  Property,  market
conditions in the locale of the subject  Mortgaged  Property and the  strengths,
weaknesses and mitigating  factors with respect to such proposed  Mortgage Loan.
This  information was then presented to Midland's  credit review committee for a
determination as to whether a binding  commitment for the proposed Mortgage Loan
should be issued.

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

      It was a condition of closing in each of Midland's  commitments  to make a
proposed Mortgage Loan originated by it that Midland receive third-party reports
satisfactory  to it. If the appraisal of a proposed  Mortgaged  Property did not
confirm the minimum debt service  coverage  ratio and the maximum  loan-to-value
ratio specified in Midland's loan  commitment,  the loan commitment gave Midland
the flexibility to reduce the loan amount in order to maintain those ratios.  If
the architectural and engineering  report indicated that critical repairs (equal
to or  exceeding  $10,000 in the  aggregate)  needed to be made to the  proposed
Mortgaged Property,  the prospective borrower was required to make those repairs
prior to the closing or Midland held back an amount sufficient to complete those
repairs  from  the  Mortgage  Loan  proceeds.  All  Phase I  environmental  site
assessments were reviewed by McRoberts & Associates, P.C.

                                      S-42
<PAGE>


(the  "Environmental  Consultant"),  an  independent  third party  environmental
attorney  retained  by Midland.  If the Phase I  environmental  site  assessment
indicated   the   existence   of  a   potentially   material   and   significant
environmentally  hazardous condition and recommended further investigation,  the
Environmental  Consultant prepared a scope of work for a Phase II assessment and
Midland engaged a consultant to perform the additional work. If either the Phase
I or Phase II environmental site assessment  indicated the presence of hazardous
material or a significant  environmentally  hazardous  condition at the proposed
Mortgaged  Property,  the  prospective  borrower was required to remediate  such
condition,  provide environmental  insurance in an amount acceptable to Midland,
escrow an amount  sufficient  to pay the costs of such  remediation,  provide an
indemnity for such costs from a potentially  culpable party, or, if appropriate,
implement  an  operations  and  maintenance  plan  for  the  management  of such
condition.

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

      A Midland Loan Fact Sheet;

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

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

      A current rent roll, certified by the prospective borrower;

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

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

      A site plan of the proposed Mortgaged Property;

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

      Pictures of the proposed Mortgaged Property and the surrounding area.

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

Certain Terms and Conditions of the Mortgage Loans

     Due Dates. The Mortgage Loans provide for Monthly Payments to be due on the
first day of each month.

     Mortgage  Rates;  Calculations  of  Interest.  The  Mortgage  Loans  accrue
interest  on the  basis of a  360-day  year and the  actual  number  of days the
principal is outstanding. Except as set forth below, each

                                      S-43
<PAGE>


Mortgage Loan  generally  accrues  interest at an  annualized  rate (a "Mortgage
Rate")  that is fixed for the  entire  term of such  Mortgage  Loan and does not
permit any negative amortization or the deferral of interest.

     Amortization  of Principal.  of the Mortgage  Loans (the "Balloon  Loans"),
which  represent  approximately  ___% of the Initial Pool  Balance,  provide for
monthly payments of principal based on amortization  schedules longer than their
remaining terms,  thereby leaving substantial  principal amounts due and payable
on their respective maturity dates (each such payment, together with interest on
the related  Balloon Loan for the  one-month  period ending on the day preceding
such Balloon  Loan's  maturity  date, a "Balloon  Payment"),  unless  previously
prepaid.  of the  Mortgage  Loans  (Loan  #__,  Loan  #__ and Loan  #__),  which
represent   approximately __%  of  the  Initial  Pool  Balance,   have remaining
amortization  terms  that are the same as their  respective  remaining  terms to
maturity.  The weighted  average  Balloon LTV applicable to the Mortgage Pool is
__%. With respect to of the Mortgage Loans, which represent approximately _____%
of the Initial Pool Balance,  the Monthly Payments due on  ______________,  1998
include an amount allocable to the amortization of the principal amounts of such
Mortgage  Loans.  With  respect  to  of  the  Mortgage  Loans,  which  represent
approximately % of the Initial Pool Balance (the "Newly Originated Loans"),  the
Monthly  Payments  due on ___,  1998  are  allocable  to  interest  only on such
Mortgage  Loans,  with the  principal  amounts  thereof  scheduled  to  commence
amortizing  effective with the 1, 1998 Monthly  Payments.  The Newly  Originated
Loans were originated  after  _____________  1, 1998.  Accordingly,  the Monthly
Payment due on , 1998 with respect to each Newly  Originated Loan will represent
less than one full month of accrued  interest  thereon.  To offset any resulting
interest  shortfall to the  Certificateholders,  the Depositor will deposit into
the Trust Fund on or before the Closing Date an amount  that,  when added to the
aggregate amount of Monthly Payments due on the Newly Originated  Mortgage Loans
on , 1998,  will constitute an amount equal to one full month of interest on all
such Newly Originated Loans.

     Prepayment  Provisions.  The  imposition of a premium or fee (a "Prepayment
Premium")  payable in  connection  with a  voluntary  prepayment  of each of the
Mortgage  Loans is  designed  primarily  to deter a  borrower  from  voluntarily
prepaying the principal  amount of its Mortgage  Loan.  Although  certain of the
Mortgage  Loans are subject to specified  periods  following the  origination of
such  Mortgage  Loans  wherein no  voluntary  prepayments  are allowed (any such
period, a "Lockout  Period"),  the Mortgage Loans generally permit each borrower
to voluntarily prepay the entire principal balance of its Mortgage Loan provided
that  any  applicable  Prepayment  Premium  is  paid  in  connection  therewith;
provided,  however,  that the applicable  Prepayment Premium requirement expires
prior to the maturity date of all of the Mortgage Loans.  Voluntary  prepayments
of less than the full  outstanding  principal  balance  of a  Mortgage  Loan are
generally  prohibited.   With  respect  to  each  of  Loan  #__  and  Loan  #__,
representing approximately __% of the Initial Pool Balance, the related borrower
is permitted to make partial voluntary  prepayments of its Mortgage Loan subject
to  certain  specified  conditions  and  limitations,  including  payment of the
required   Prepayment   Premium.   Additionally,   with  respect  to  Loan  #__,
representing  approximately  ___%  of the  Initial  Pool  Balance,  the  related
borrower is permitted to make voluntary  prepayments  over either a or ____ year
amortization period without the payment of Prepayment Premiums.

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

                                      S-44
<PAGE>


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

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

      The following  "Prepayment  Lockout/Premium  Analysis" table sets forth an
analysis of the  percentage of the declining  balance of the Mortgage Pool that,
on __________,  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.



                                      S-45
<PAGE>

<TABLE>
<CAPTION>

                                                           Prepayment Lock-out/Premium Analysis <F1>
                                                           Percentage of Mortgage Pool by Prepayment
                                                              Restriction Assuming No Prepayments
                    -------- --------- -------- -------- --------- -------- --------- -------- --------- -------- ------
                    ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----  ----  ----  ----  ----  ----
                    1998   1998   1999   2000   2001   2002   2003   2004   2005   2006   2007   2008  2009  2010  2011  2012  2013
                    ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----  ----  ----  ----  ----  ----
<S>                 <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>   <C>   <C>   <C>   <C>   <C>

Prepayment 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%
Total of Yield Maintenance
Total of Yield Maintenance
and Lockout

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%
Total with Percentage Premium
Open
- ---------------     ------- ------- ------- ------- ------- ------  ------- ------- ------- -------
TOTALS              100.00% 100.00% 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>



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

      The  Mortgages  for the Mortgage  Loans  generally  prohibit,  without the
mortgagee's prior consent, the borrower from transferring the Mortgaged Property
or allowing a change in ownership, generally defined as, among other things, (a)
a  specified  percentage  (generally  ranging  from  10% to 50%)  change  in the
ownership  of the  borrower,  a guarantor  or,  with  respect to certain of such
Mortgage  Loans,  in the  ownership  of a general  partner of the  borrower or a
guarantor,  (b) the removal,  resignation  or change in ownership of any general
partner or managing  partner of a  borrower,  a  guarantor  or, with  respect to
certain  of  such  Mortgage  Loans,  any  general  partner  of a  borrower  or a
guarantor,  (c) with  respect to certain of such  Mortgage  Loans,  the removal,
resignation  or  change  in  ownership  of the  managing  agent  of the  related
Mortgaged Property,  or (d) the voluntary or involuntary transfer or dilution of
the  controlling  interest in the related  borrower held by a specified  person;
provided,  however,  that with respect to certain of such  Mortgage  Loans,  the
borrower may be entitled to transfer the Mortgaged Property or allow a change in
ownership if certain conditions are satisfied,  typically  including one or more
of the  following,  (i) no event of  default  has  occurred,  (ii) the  proposed
transferee  meets the mortgagee's  customary  underwriting  criteria,  (iii) the
Mortgaged  Property  continues to meet the  mortgagee's  customary  underwriting
criteria,  (iv)  an  acceptable  assumption  agreement  is  executed,  and (v) a
specified assumption fee (generally 1% to 1.5% of the then outstanding principal
balance of the applicable  Note) has been received by the mortgagee.  Certain of
the  Mortgages  may also allow  transfers of interests in the related  Mortgaged
Property  in the nature of  residential  leases  and  easements  and  changes in
ownership  between  partners,  family  members,  for estate  planning  purposes,
affiliated  companies  and certain  specified  individuals.  In the event of any
transfer or change in  ownership of the  Mortgaged  Property in violation of the
applicable  provisions  of the  related  Mortgage  Loan  documents,  the related
Mortgage  Loan  documents  generally  provide that the mortgagee is permitted to
accelerate the maturity of the related Mortgage Loan. See "CERTAIN LEGAL ASPECTS
OF MORTGAGE LOANS--Enforceability of Certain Provisions--Due-on-Sale Provisions"
in  the   Prospectus.   The  Depositor  makes  no   representation   as  to  the
enforceability  of  any  due-on-sale  or  due-on-encumbrance  provision  in  any
Mortgage Loan which is the subject of a proceeding under the Bankruptcy Code.

      Default  Provisions.  Except as described below, the related Mortgage Loan
documents  generally  provide  that an event of  default  will  exist if (a) any
regular  installment  of principal  and/or  interest is not paid when  specified
(generally  either (i) upon the date the same is due, or (ii) within a specified
period (generally  ranging from 5 days to 30 days) after the date upon which the
same was due or following written notice from the mortgagee of such failure), or
(b) any violation of the  conditions  described in  "--'Due-on-Encumbrance'  and
'Due-on-Sale' Provisions" above occurs. Additionally,  the related Mortgage Loan
documents may contain other specified  events of default,  including one or more
of the following: the borrower's failure to pay taxes or other charges when due,
to keep all required  insurance  policies in full force and effect,  to cure any
material violations of laws or ordinances affecting the Mortgaged Property or to
operate  the related  Mortgaged  Property  according  to certain  criteria;  the
imposition  of a mechanic's,  materialman's  or other lien against the Mortgaged
Property;  the  institution  of a bankruptcy,  receivership  or similar  actions
against the borrower or the Mortgaged Property; unapproved conversion of

                                      S-47
<PAGE>


the related Mortgaged  Property to a condominium or cooperative;  defaults under
certain other  agreements;  defaults  under or unapproved  modifications  to any
related  franchise  agreement;  or  material  changes to or  defaults  under any
related management agreement.

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

      Default  Interest.  All of the Mortgage  Loans provide for imposition of a
rate of interest  higher than the stated interest rate upon the occurrence of an
event of default by the  related  borrower  ("Default  Interest").  The  Default
Interest applicable to the Mortgage Loans is generally  calculated as either (a)
a specified  rate, (b) a specified  rate above the stated  interest rate of such
Mortgage  Loan, or (c) a rate equal to the greater of (i) a specified rate above
the stated interest rate of such Mortgage Loan, or (ii) a specified rate above a
specified  base rate  (typically  the prime  rate  reported  in The Wall  Street
Journal). No assurance can be given as to the enforceability of any provision of
any Mortgage  Loan  requiring  the payment of any Default  Interest or as to the
collectability of any Default  Interest.  See "CERTAIN LEGAL ASPECTS OF MORTGAGE
LOANS--Enforceability of Certain Provisions" in the Prospectus.

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

      Casualty and Condemnation.  The related Mortgage Loan documents  typically
provide that in the event of damage to the related Mortgaged  Property by reason
of fire or other casualty (a "Casualty"), all insurance proceeds will be paid to
the mortgagee and then it is such mortgagee's option as to whether to apply such
proceeds to the  outstanding  indebtedness  of the related  Mortgage Loan, or to
allow such proceeds to be applied to the  restoration  of the related  Mortgaged
Property;  provided,  however,  that if certain  conditions are  satisfied,  the
mortgagee  may be required  to  disburse  such  proceeds  in  connection  with a
restoration  of  the  related  Mortgaged  Property.  These  required  conditions
typically  include one or more of the following:  (a) if the insurance  proceeds
payable are less than a specified amount, (b) if less

                                      S-48
<PAGE>


than a specified percentage of the related Mortgaged Property is destroyed or if
the value of the related  Mortgaged  Property  following  such Casualty  remains
greater than either a specified amount or a specified percentage of the value of
the related Mortgaged Property immediately  preceding such Casualty,  (c) if the
Casualty  affects less than a specified  percentage  of the net rentable area of
the  Mortgaged  Property or interrupts  less than a specified  percentage of the
rentals from the Mortgaged Property, (d) if such restoration will cost less than
a specified  amount and if  sufficient  funds are  available  to  complete  such
restoration, (e) if such restoration can be accomplished within a specified time
period,  (f) if the  restored  Mortgaged  Property  will  adequately  secure the
related Mortgage Loan, (g) if adequate income (including  rentals and insurance)
will be available  during the restoration  period and (h) if no event of default
then exists.  In certain of the Mortgage  Loans,  the lease  between the related
borrower  and a tenant  of all or part of the  related  Mortgaged  Property  may
require the  borrower or the tenant to rebuild the  buildings  located  upon the
related Mortgaged Property in the event of a Casualty,  and the related Mortgage
Loan documents may permit the application of insurance  proceeds to satisfy such
requirement,  regardless of the value of such Mortgaged  Property following such
Casualty.

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

      Financial  Reporting.  The Mortgages  generally  contain  covenants  which
require the related  borrower to provide the  mortgagee  with certain  financial
reports regarding such borrower's  operations at the related Mortgaged  Property
at least upon an annual basis, and generally also require such reporting upon an
interim basis (generally monthly or quarterly) throughout the fiscal year of the
borrower.  Such reports typically  include  information about one or more of the
following  regarding  such Mortgaged  Property;  (a) income and expenses for the
period covered by such reports,  (b) current  tenancy  information,  and (c) the
financial  condition of the borrower and/or certain specified  principals of the
borrower.  However,  in the  case of  owner-occupied  properties,  the  borrower
typically provides  financial  information with respect to itself instead of the
Mortgaged Property.

      Delinquencies and Modifications.  As of the Cut-off Date for each Mortgage
Loan,  no  Mortgage  Loan was more than 30 days  delinquent  in  respect  of any
Monthly  Payment,  and no Mortgage Loan has been modified in any material manner
since its  origination in connection  with any default or threatened  default on
the part of the related borrower.  Any future  modifications would be subject to
the  conditions  and  requirements   contained  in  the  Pooling  and  Servicing
Agreement.

                                      S-49
<PAGE>


      Borrower Escrows and Reserve Accounts.  In a number of the Mortgage Loans,
the related  borrower was required,  or may under certain  circumstances  in the
future be required,  to establish one or more reserve or escrow  accounts  (such
accounts,  "Reserve  Accounts") for necessary repairs and  replacements,  tenant
improvements and leasing commissions,  real estate taxes and assessments,  water
and sewer charges, insurance premiums,  environmental remediation,  improvements
mandated under the Americans with Disabilities Act of 1990, deferred maintenance
and/or scheduled capital improvements or, under certain specified circumstances,
reserves for the payment of  regularly  scheduled  payments of principal  and/or
interest ("Monthly  Payments") and other payments due under the related Mortgage
Loan.  The  following   table  sets  forth  more  detailed   information  as  of
____________, 1998, regarding Mortgage Loans for which a Reserve Account existed
on such date.


- ---------------------------------------------------------------------
             Property    Reserve     Orig.       Curr.     Monthly
 Loan No.      Name     Description Reserve     Reserve    Reserve
- ---------------------------------------------------------------------

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

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

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

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

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

The Tax Credit Loans

             Mortgage  Loans  Loan  #  ,  Loan  #  and  Loan  #  )  representing
approximately  % of the Initial Pool Balance (the "Section 42 Mortgage  Loans"),
are secured by Mortgaged  Properties  believed  eligible to receive Tax Credits.
The Section 42 Mortgage  Loans were  originated  by  ______________.  All of the
Section 42 Mortgage Loans were  underwritten to a Debt Service Coverage Ratio of
not less than [1.15x] and a Loan-to-Value Ratio of not greater than [85%].

      Background.  The Tax Reform Act of 1986  eliminated or restricted  most of
the existing  federal tax  incentives for the production of rental housing (such
as  tax-exempt  bond  financing,   accelerated  depreciation  and  deduction  of
construction  period  interest)  and replaced them with a federal tax credit for
qualifying  property  that was  acquired,  constructed  or  rehabilitated  after
December 31, 1986. The Low Income Housing Tax Credit provisions are set forth in
Section 42 of the Code.  The Tax  Credit  program  is  administered  by the U.S.
Treasury  Department.  The  intent of the Tax Credit  program is to  facilitate,
through the tax credit mechanism, the construction or substantial rehabilitation
of affordable  multifamily  housing with the benefits of this  indirect  subsidy
flowing to a targeted tenant profile.  All of the Mortgaged  Properties relating
to the Section 42 Mortgage Loans have been allocated Tax Credits.

      General  Rules.  Under the Tax Credit  provisions,  a property  owner must
comply  with the  tenant  income  restrictions  and rental  restrictions  over a
minimum  15-year  compliance  period.  In  addition,  agreements  governing  the
property will normally  require an "extended use period" which has the effect of
extending  the  income  and  rental  restrictions  for an  additional  15 years.
However,  at any time  during the last year of the  compliance  period or at any
time during the  extended  use period,  the  property  owner may demand that the
related  state  housing  finance  agency find a buyer for the  property who will
purchase the property subject to the income and rental restrictions and who will
pay enough to both retire any debt on the property and return the owner's equity
investment plus cost-of-living adjustments. If the related state housing finance
agency cannot find such a purchaser  within one year of such demand,  the income
and  rental  restrictions  cease to apply and rents may be  increased  to market
rates over a three-year  period.  In return for agreeing to these  restrictions,
the property owner is entitled to receive a Tax Credit (e.g., a

                                      S-50
<PAGE>


dollar-for-dollar reduction of federal taxes) in each taxable year over a period
of 10 years for a qualified  low-income  project  commencing  with  occupancy by
qualified tenants.

      Income  Targeting Test. At the time the project is placed in service,  the
property owner must make an irrevocable  election of one of two set-aside rules,
either (i) at least 20% of the units must be rented to tenants  with  incomes of
50% or less  of  median  income,  as  adjusted  for  family  size  (the  "20-50"
set-aside),  or (ii) at least 40% of the units  must be rented to  tenants  with
incomes  of 60% or less of median  income,  as  adjusted  for  family  size (the
"40-60" set-aside). The aggregate number of Tax Credits the owner is entitled to
is based upon the percentage of total units made available to qualified tenants.
See "--Value of Tax Credits" below.

      The applicable  set-aside  requirement must be met on an annual basis over
the 15-year compliance periods with tenant income each year measured against the
income  limit  applicable  for that year.  Most  owners  have  elected the 40-60
set-aside rule and  designated  100% of the units for tenants that qualify under
the income requirements.

      Once  qualified,  tenant income can rise to 140% of the applicable  income
limitation for that year without  disqualification of the tenant. The provisions
allow  the  income  of an  existing  tenant to  exceed  the 140%  limit  without
disqualification  if the next available rental unit of comparable size is rented
(or made  available) to a tenant  qualifying at 60% of the median income (or 50%
for the 20-50  set-aside  projects).  In practice,  there is no income limit for
existing  tenants who  initially met the  applicable  income  requirements  in a
housing project  eligible for Tax Credits (a "Tax Credit Project") for which the
owner has  elected to rent 100% of the units  thereof to  qualified  tenants.  A
majority of the Section 42 Mortgage  Loans are secured by  Mortgaged  Properties
where the related  borrower  had elected to rent 100% of the units to  qualified
tenants.

      Rental Requirements. The Tax Credit provisions require that gross rent for
each  low-income  unit not exceed 30% of the annual HUD median income,  adjusted
for the household size expected to occupy the particular  unit. The gross rental
charged  for a unit  must take into  account  an  allowance  for  utilities.  If
utilities are paid by the tenant,  then the maximum allowable Tax Credit rent is
reduced  according  to utility  allowances,  as provided in  regulations  of the
Internal Revenue Service (the "IRS").

      Value of Tax Credits. The number of Tax Credits received by the owner of a
qualified  project will depend  largely on the  "qualified  basis," which is the
portion of the project's  "eligible basis"  attributable to low-income units. In
general,  qualified  basis is the eligible  basis times the  percentage of total
rental units (up to a maximum of 100%) rented to or made available to qualifying
tenants.  Eligible  basis is  essentially  project  cost  (exclusive  of  land).
Qualified basis can change from year to year during the relevant period when tax
credits are  applicable  (the "Tax Credit  Period") if owners elect to make more
(or fewer) rental units available to qualifying tenants. Accordingly, the number
of Tax Credits received from year to year could vary.

      The number of Tax Credits available to the owner of the property each year
is equal to the "annual tax credit  percentage"  times the qualified  basis. The
annual tax credit  percentage  available to a  particular  property is generally
determined  when  the  property  is  placed  in  service  and  will  not  change
thereafter. In 1987, the "annual tax credit percentage" for new construction was
9% and the annual tax credit  percentage for  acquisition of existing  buildings
was 4%. In subsequent  years,  the IRS has published  monthly factors to compute
the annual tax credit  percentage  for  projects  placed in service  that month.
These annual percentages approximate 9% and 4%.

      For example, for a newly-constructed Tax Credit Project, Tax Credits equal
to approximately 9% of the project's qualified basis would be available for each
year of the Tax Credit Period. Thus, the

                                      S-51
<PAGE>


aggregate number of Tax Credits available over the Tax Credit Period would equal
approximately 90% of the project's qualified basis, which for projects which are
(and  remain)  100% Tax  Credit  qualified,  may  approximate  almost 90% of the
project cost (excluding the cost of land).  However, when investors consider the
amount  of funds  they are  willing  to  contribute  as  limited  partners  to a
partnership  which owns a Tax Credit  Project,  they generally  consider  (among
other factors) the timing of the receipt of Tax Credits (future Tax Credits have
lower  present  values).  Accordingly,  investor  capital  contributions  for 9%
projects  generally  approximate  45-50% of the aggregate  number of Tax Credits
allocated to a property.

      Compliance and Recapture of Tax Credits.  Tax Credit  compliance  over the
15-year  compliance  period  is  based  on  whether  tenants  qualify.  This  is
determined by reviewing  tenant income (adjusted for family size) in relation to
the HUD median income for the area as described above under "--Income  Targeting
Test."

      In the event a Tax Credit  Project does not maintain  compliance  with the
Tax Credit  restrictions on tenant income or rental rates, the owners of the Tax
Credit  Project  may  lose  the  Tax  Credits  related  to  the  period  of  the
noncompliance  and face the partial  recapture of previously  taken Tax Credits.
The loss of Tax Credits, and the possibility of recapture of Tax Credits already
taken,  may provide  significant  incentive  for project  owners to keep the Tax
Credit  Project  in  compliance.   Additionally,   in  many  cases,  it  may  be
economically  prudent for project owners to subsidize poorly performing projects
as opposed to  permitting a default on a Section 42 Mortgage Loan secured by the
Tax  Credit  Project.  As the Tax  Credits  flow to the owner of the Tax  Credit
Project,  a default on a Section 42  Mortgage  Loan that leads to a  foreclosure
would result in the prior owners losing any future Tax Credits and the potential
recapture  of a portion of any Tax Credits  already  taken as  discussed  in the
following  paragraph.  Additionally,  in the event of a  foreclosure  upon a Tax
Credit  Project  during  the Tax Credit  Period,  the  subsequent  owner will be
entitled to the remaining  Tax Credits in the same manner as the original  owner
of the Tax Credit  Project,  subject to continued  compliance with Section 42 of
the Code.  Accordingly,  the resale value of the Tax Credit  Project during such
Tax Credit  Period may be enhanced by the  existence of the Tax Credits.  In the
event of a  foreclosure  sale during such  period,  prospective  purchasers  may
assign a value to the  remaining Tax Credits and reflect such value in the price
they  are  willing  to pay to  acquire  the  Tax  Credit  Project.  Conventional
valuation  analysis,  such as that based  upon net  operating  income,  does not
recognize this value.  Thus,  the true value may be  understated.  However,  the
actual value assigned by  prospective  purchasers to the Tax Credits will depend
on the remaining  term of the Tax Credit Period,  the prevailing  market for Tax
Credit properties and other economic factors, and no assurance can be given that
the  existence  of Tax Credits  will  generate  any increase in the value of the
related Mortgaged  Properties.  All the Section 42 Mortgage Loans are secured by
liens on related Mortgaged Properties which have been allocated Tax Credits.

      Under certain circumstances,  a property owner is subject to the recapture
of the "accelerated portions" of any Tax Credit previously taken, plus interest.
Because  the Tax Credits  are taken over a 10-year  period  while the Section 42
compliance  period is 15 years,  one-third  of the Tax  Credit  taken in years 1
through 10 is  considered  "accelerated"  and is subject  to  recapture.  If the
non-compliance  events  occur in years 11  through  15,  the  total  accelerated
portion  (which equals  one-third of the total Tax Credits taken) is reduced pro
rata each subsequent year.  Additionally,  if a project as a whole fails to meet
the minimum  requirements  (e.g.,  the 20-50 or 40-60  set-aside,  whichever  is
elected),  there is  recapture  of 100% of the  accelerated  portion  of the Tax
Credits taken in each preceding year.  Recapture does not occur if noncompliance
is corrected within a "reasonable period," as determined under the Code.

      In  substantially  all  cases,  the  Tax  Credits  were  allocated  to the
Mortgaged  Properties  securing the Section 42 Mortgage Loans based upon most of
the units therein being held available or occupied by  individuals  whose income
is 60% or less of the area median gross income for the area in which the related
Mortgaged Properties is located. Under Section 42 of the Code, the rent that can
be charged for the

                                      S-52
<PAGE>


qualified  units  must be  restricted  on the basis of unit  size (or  number of
occupants in pre-1990 properties) and area median income. In addition,  to avoid
a recapture of a portion of the Tax Credits previously taken by a borrower,  the
Mortgaged Properties securing the Section 42 Mortgage Loans must meet the income
and rental requirements for at least 15 years.

      __________ received,  with respect to each Mortgaged Property securing the
Section 42 Mortgage  Loans,  evidence as to (i) the number of Tax Credits,  (ii)
the  "eligible  basis,"  (iii) the  "qualified  basis," (iv) the "date placed in
service," and (v) compliance with the Tax Credit regulations to date. As part of
the documents  related to the  origination of each Mortgage Loan, the Originator
also received a copy of the Tax Credit  agreement with the  applicable  state or
local housing finance agency.

Certain Characteristics of the Mortgage Pool

      Concentration  of Mortgage  Loans and  Borrowers.  Several of the Mortgage
Loans have Cut-off Date Principal  Balances that are  substantially  higher than
the average  Cut-off Date Principal  Balance.  The largest single  Mortgage Loan
(Loan #___) has a Cut-off Date Principal Balance that represents approximately %
of the Initial Pool Balance.  The five largest  individual  Mortgage  Loans have
Cut-off Date Principal Balances that represent in the aggregate  approximately %
of the Initial Pool Balance.

     The Mortgage Pool consists of ___ Mortgage Loans to ___ separate borrowers.
________  of the  Mortgage  Loans  were  made to a  borrower  which was also the
borrower in one or more of the other Mortgage Loans.  ____ of the Mortgage Loans
were made to borrowers that are affiliated with the borrower of another Mortgage
Loan. However, no set of Mortgage Loans made to a single borrower or to a single
group of affiliated  borrowers  constitutes more than  approximately  __% of the
Initial Pool Balance.  _____ Mortgage Loans  (representing  approximately __% of
the Initial Pool Balance) are  cross-collateralized and cross-defaulted with one
or more other Mortgage Loans to the related borrower or to a related  affiliated
borrower.  See  "--Limitations  on  Enforceability  of  Cross-Collateralization"
herein.  The  following  table sets forth more  detailed  information  regarding
Mortgage  Loans made to a single  borrower  or to a single  group of  affiliated
borrowers.  The column  entitled  "%" in such  table sets forth the  approximate
percentage of the Initial Pool Balance  represented by each identified  group of
Mortgage Loans.

                                     Relationship      Cross-Collateralized
Loan Numbers             %           of Borrowers      and Cross-Defaulted
- ------------             -           ------------      --------------------





      Environmental  Risks.  Except as discussed below, (a)  environmental  site
assessments  with respect to the Mortgaged  Properties  generally  were obtained
either by (i) the  Originator  within 12  months of the  respective  origination
dates of the Mortgage Loans or (ii) the  applicable  Mortgage Loan Seller within
12 months of the  respective  dates such  Mortgage  Loans were  acquired by such
Mortgage  Loan  Seller and (b) the  Mortgaged  Properties  have been  subject to
environmental site assessments within 24 months preceding the Cut-off Date.

      Other than as described below, the environmental  site assessments did not
reveal the  existence of conditions or  circumstances  respecting  the Mortgaged
Properties  securing  any  Mortgage  Loan that would  constitute  or result in a
material violation of applicable environmental law, impose a material constraint
on the operation of such Mortgaged  Properties,  require any material  change in
the use thereof, require any

                                      S-53
<PAGE>


material  clean-up,  remedial action or other response with respect to hazardous
materials  on or  affecting  such  Mortgaged  Properties  under  any  applicable
environmental  law, with the exception of conditions or  circumstances  (a) that
such  assessments  indicated  could be cleaned up,  remediated  or brought  into
compliance  with applicable  environmental  law by the taking of certain actions
and (b) either for which (i) a hold-back  or other  escrow of funds in an amount
not less  than the cost of  taking  such  clean-up,  remediation  or  compliance
actions as estimated in such assessments has been created, (ii) an environmental
insurance  policy in an amount  satisfactory to the Originator has been obtained
by the related  borrower or an indemnity for such costs has been obtained from a
potentially  culpable  party or (iii) such clean up,  remediation  or compliance
actions have been  completed in compliance  with  applicable  environmental  law
prior to the closing of such Mortgage  Loan.  [Describe any known  environmental
issues.]

      Investors  should  understand that the results of the  environmental  site
assessments do not constitute an assurance or guaranty by the  Underwriter,  the
Depositor,  the  Originators,  the Mortgage  Loan  Seller,  the  borrowers,  any
environmental consultants or any other person as to the absence or extent of the
existence of any environmental  condition on the Mortgaged Properties that could
result in environmental  liability.  Given the scope of the  environmental  site
assessments,  an environmental  condition that affects a Mortgaged  Property may
not be discovered or its severity  revealed during the course of the assessment.
Further,   no  assurance  can  be  given  that  future   changes  in  applicable
environmental   laws,  the   development  or  discovery  of  presently   unknown
environmental  conditions at the Mortgaged  Properties or the  deterioration  of
existing  conditions will not require material expenses for remediation or other
material liabilities.

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

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

                                      S-54
<PAGE>


      [Property Tax Abatement.  Mortgaged Properties (representing approximately
% of the Initial Pool Balance) are currently  exempt from real property taxes in
an amount  equal to the  percentage  portion of the related  Mortgaged  Property
which is rented to lower income households; provided, however, that in order for
such exemption to continue,  the related  Mortgaged  Property must be: (a) owned
and operated by a religious, hospital, scientific or charitable fund, foundation
or corporation  (including a limited  partnership in which the managing  general
partner  is an  eligible  nonprofit  organization)  which  is  eligible  for and
receives Tax Credits  pursuant to Section 42 of the Code;  (b) used  exclusively
for rental  housing  and  related  facilities;  and (c) 20% or more  occupied by
tenants which qualify as "low income  households" and whose rent does not exceed
a statutorily prescribed rate.]

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

      Tenant Matters.  Certain additional information regarding Major Tenants is
set  forth  in  "Annex  A"  herein.   Generally,   Major  Tenants  do  not  have
investment-grade  credit  ratings.  Many Major Tenants  occupy their  respective
leased premises pursuant to leases which require them to pay all applicable real
property taxes,  maintain  insurance over the improvements  thereon and maintain
the physical condition of such improvements.

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

      The  numbers   representing   "Net   Operating   Income,"   "Cash   Flow,"
"Underwritten  NOI" and "Underwritten  Cash Flow" are not a substitute for or an
improvement upon, net income as determined in accordance with generally accepted
accounting  principles  as a measure of the  results of a  Mortgaged  Property's
operations or a substitute for cash flows from operating  activities  determined
in accordance  with  generally  accepted  accounting  principles as a measure of
liquidity.

                                      S-55
<PAGE>


No representation is made as to the future net cash flow of the properties,  nor
are  the  "Net   Operating   Income,"  "Cash  Flow,"   "Underwritten   NOI"  and
"Underwritten Cash Flow" set
forth herein intended to represent such future net cash flow.

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

      Debt  service  coverage  ratios are used by  lenders  of loans  secured by
income producing  property to measure the ratio of (a) cash currently  generated
by a property  that is available  for debt  service  (that is, cash that remains
after  payment of operating  expenses) to (b)  required  debt service  payments.
However,  debt service  coverage  ratios only  measure the  current,  or recent,
ability of a property to service mortgage debt. If a property is not expected to
have a stable  operating cash flow (for  instance,  if it is subject to material
leases that are  scheduled  to expire  during the loan term and that provide for
above-market  rents,  may be  difficult  to  replace,  or  both) a debt  service
coverage  ratio may not be a  reliable  indicator  of a  property's  ability  to
service the mortgage debt over the entire  remaining  loan term. In addition,  a
debt service coverage ratio may not adequately  reflect the significant  amounts
of cash that a  property  owner  may be  required  to expend to pay for  capital
improvements,  and for tenant improvements and leasing commissions when expiring
leases are replaced.  For the reasons discussed above, the Debt Service Coverage
Ratios presented herein are limited in their usefulness in predicting the future
ability of a Mortgaged  Property to generate  sufficient  cash flow to repay the
related  Mortgage  Loan.  Accordingly,   no  assurance  can  be  given,  and  no
representation is made, that the Debt Service Coverage Ratios accurately reflect
that ability.

      For purposes of the tables and "Annex A":

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

                                      S-56
<PAGE>


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

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

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

      (5) "Appraised  Value" means,  for each of the Mortgaged  Properties,  the
appraised value of such property as determined by an appraisal  thereof made not
more than nine months prior to the origination date of the related Mortgage Loan
and reviewed by the Originator of such Mortgage Loan.

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

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

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

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

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

      (11) "Occupancy Rate" means the percentage of gross leasable area,  rooms,
units,  beds, pads or sites of a Mortgaged Property that are leased or occupied.
Occupancy  Rates are  calculated  based upon the most  recent  rent  information
received by the applicable Mortgage Loan Seller.

                                      S-57
<PAGE>


      (12) "Property Age" means, with respect to the related Mortgaged  Property
(or Mortgaged  Properties),  the difference between the Cut-off Date year (1998)
and the year in which the oldest Mortgaged Property securing a Mortgage Loan was
initially constructed.

      (13) "Effective Age" means, with respect to the related Mortgaged Property
(or Mortgaged  Properties),  the difference between the Cut-off Date year (1998)
and the more recent of the year in which the oldest Mortgaged  Property securing
a Mortgage Loan was either initially constructed or renovated.

      (14)  "Remaining  Term to Maturity"  generally  means the number of months
remaining  from the  Cut-off  Date until the  maturity of a mortgage  loan.  The
method for calculating the "Remaining Term to Maturity" for any Mortgage Loan is
determined  by  subtracting  (a) the number of Due Dates from and  including the
first  payment date to and including the Cut-off Date from (b) the number of Due
Dates from and  including  the first  payment date to and including the original
scheduled maturity date for such Mortgage Loan.

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

      (16) The  "Year  Renovated"  is based  upon  information  contained  in an
appraisal  or  engineering  report of the  related  Mortgaged  Property or other
written evidence provided by the borrower.

      (17) The "Occupancy  Percentage"  and  "Occupancy  Date" for each Mortgage
Loan are based upon rent  information  received by the applicable  Mortgage Loan
Seller from the related borrower.

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

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

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

      [(21)  Mortgage Loans with an "*" under Original Note Date were not closed
as of _______________,  1998. Accordingly,  certain terms of such Mortgage Loans
set forth on Annex A may be subject to change.]


                                      S-58
<PAGE>

<TABLE>
<CAPTION>

                                                           Range of Cut-off Date Principal Balances


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








</TABLE>

<TABLE>
<CAPTION>

                                                        Geographic Distribution of Mortgaged Properties


    Property       Aggregate       Pct by        Number of      Percent       Weighted       Weighted      Weighted
    Location      Cut-off Date    Aggregate      Mortgage          by          Average       Average        Average
                   Principal    Cut-off Date       Loans         Number       Mortgage         DSCR        Maturity
                    Balance       Principal                                     Rate
<S>               <C>           <C>              <C>            <C>           <C>            <C>           <C>      






</TABLE>

<TABLE>
<CAPTION>

                                                                        Range of DSCRs


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




</TABLE>

                                      S-59
<PAGE>

<TABLE>
<CAPTION>
                                                                         Range of LTVs


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




</TABLE>

<TABLE>
<CAPTION>

                                                                 Types of Mortgaged Properties




    Property       Aggregate       Pct by        Number of      Percent       Weighted       Weighted      Weighted
      Type        Cut-off Date    Aggregate      Mortgage          by          Average       Average        Average
                   Principal    Cut-off Date       Loans         Number       Mortgage         DSCR        Maturity
                    Balance       Principal                                     Rate
<S>               <C>           <C>              <C>            <C>           <C>            <C>           <C>      




</TABLE>


<TABLE>
<CAPTION>

                                                                    Range of Maturity Years


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

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




</TABLE>





                                      S-60
<PAGE>

<TABLE>
<CAPTION>
                                                                   Range of Mortgage Rates


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




</TABLE>


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



    Range of       Aggregate       Pct by        Number of      Percent       Weighted       Weighted      Weighted
   Remaining      Cut-off Date    Aggregate      Mortgage          by          Average       Average        Average
     Amount        Principal    Cut-off Date       Loans         Number       Mortgage         DSCR        Maturity
  (in Months)       Balance       Principal                                     Rate
<S>               <C>           <C>              <C>            <C>           <C>            <C>           <C>      




</TABLE>

<TABLE>
<CAPTION>
                                                               Range of Property Age (in Years)


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




</TABLE>

                                                                      S-61
<PAGE>
<TABLE>
<CAPTION>
                                                          Range of Effective Property Age (in Years)


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




</TABLE>



<TABLE>
<CAPTION>
                                                                Range of Loan Origination Years


    Year of        Aggregate       Pct by        Number of      Percent       Weighted       Weighted      Weighted
  Origination     Cut-off Date    Aggregate      Mortgage          by          Average       Average        Average
                   Principal    Cut-off Date       Loans         Number       Mortgage         DSCR        Maturity
                    Balance       Principal                                     Rate
<S>               <C>           <C>              <C>            <C>           <C>            <C>           <C>      




</TABLE>


                                                                      S-62
<PAGE>


Changes in Mortgage Pool Characteristics

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

      A Current Report on Form 8-K (the "Form 8-K") will be filed, together with
the Pooling and Servicing Agreement, with the Securities and Exchange Commission
within 15 days after the initial issuance of the Certificates. The Form 8-K will
be available to the  Certificateholders  promptly after its filing. In the event
that Mortgage  Loans are removed from or added to the Mortgage Pool as set forth
in the preceding  paragraph,  such removal or addition will be noted in the Form
8-K.

Representations and Warranties; Repurchase

      In the Pooling and Servicing  Agreement,  the Depositor will assign to the
Trustee  for the  benefit  of  Certificateholders  certain  representations  and
warranties  made by the Mortgage  Loan Seller in the  applicable  Mortgage  Loan
Purchase  Agreement.  In the applicable  Mortgage Loan Purchase  Agreement,  the
Mortgage  Loan  Seller will  represent  and warrant  (with  respect  only to the
Mortgage Loan Seller Mortgage Loans and subject to certain specified exceptions,
including,  without limitation,  those exceptions  described below), in favor of
the Depositor as of the Loan Purchase  Closing Date or such other date specified
in the related representation or warranty, among other things,  substantially as
set forth below:

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

      (2) All payments  required to be made under the terms of the Mortgage Loan
(inclusive  of any  applicable  grace or cure  period)  have been  made,  and no
delinquency  in excess of 30 days beyond the  applicable  Due Date has  occurred
within the last twelve months.

      (3) As of the date of its origination,  each Mortgage Loan either complied
with,  or was exempt from,  applicable  state or federal laws,  regulations  and
requirements  pertaining to usury, and to the best of the Mortgage Loan Seller's
knowledge,  the related  Originator  complied in all material  respects with all
other federal, state or local laws applicable to its origination.

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

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

                                      S-63
<PAGE>


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

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

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

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

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

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

      (12) Each  Mortgaged  Property  is insured by a fire and  extended  perils
insurance  policy,  a business  interruption  or rental  continuation  insurance
policy,  a  comprehensive   general   liability  policy  and,  if  any  material
improvement on such Mortgaged  Property is located in a designated special flood
hazard area, a flood insurance policy.

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

                                      S-64
<PAGE>


Mortgaged  Property,  none of which is  subject to  revocation  as a result of a
foreclosure or a change in ownership of an adjacent property.

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

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

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

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

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

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

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

      (16) The related Mortgaged  Property is not collateral or security for the
payment or performance of any obligations owed to the Mortgage Loan Seller other
than  one or more of the  Mortgage  Loans,  and to the  Mortgage  Loan  Seller's
knowledge,  any  obligations  owed to any other  person  except for (a) security
interests in personal property and fixtures, (b) Loan # , Loan # , Loan # , Loan
# and Loan # (each of which  permits  subordinate  financing  under the  limited
circumstances set forth in the related Mortgage Loan  documents),and  (c) Loan #
and  Loan  #  (in  which  each  related  Mortgaged  Property  is  subject  to an
installment  contract which is subject and  subordinate to the related  Mortgage
Loan).

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

                                      S-65
<PAGE>


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

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

      (20) The related Mortgage Loan documents  provide for recourse against the
related  borrower for damages  sustained in connection  with fraud,  intentional
misrepresentations  or misappropriation of tenant security deposits or rent. The
related  Mortgage Loan documents  contain an indemnity from the related borrower
for damages resulting from violations of applicable environmental laws.

      (21) The Reserve  Account,  if any,  with  respect to each  Mortgage  Loan
contains  all  amounts  required  by the terms of the  Mortgage  Loan  documents
(inclusive of any applicable  grace or cure period) to be on deposit  therein as
of such date, and all such amounts are being  transferred to the Depositor as of
such date.

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

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

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

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

                                      S-66
<PAGE>


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

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

      (28) The related  Mortgaged  Property has been  inspected on behalf of the
related Originator or Mortgage Loan Seller within the last 12 months.

      (29) The related  Mortgage  contains a provision for  acceleration  of the
Mortgage Loan if the related borrower  encumbers the related Mortgaged  Property
without the prior written consent of the mortgagee thereunder.

      (30) No Mortgage Loan or group of Mortgage  Loans made to a borrower or to
affiliated borrowers accounted for more than 5% of the Initial Pool Balance.

      Each of such representations and warranties,  to the extent related to the
enforceability  of any  document or as to offsets,  defenses,  counterclaims  or
rights of rescission,  is qualified to the extent that: (1)  enforcement  may be
limited (A) by  bankruptcy,  insolvency,  reorganization  or other  similar laws
affecting  the  enforcement  of  creditors'  rights  generally,  (B) by  general
principles of equity  (regardless of whether such enforcement is considered in a
proceeding in equity or at law) and (C) by any applicable anti-deficiency law or
statute;  and (2) such  document  may contain  certain  provisions  which may be
unenforceable in accordance with their terms, in whole or in part.

      The Pooling and Servicing  Agreement will require that the custodian,  the
Master  Servicer,  the Special  Servicer or the Trustee notify the Mortgage Loan
Seller upon its becoming aware (i) of any breach of certain  representations  or
warranties  made by the Mortgage  Loan Seller in the  applicable  Mortgage  Loan
Purchase  Agreement,  or (ii) that any  document  required to be included in the
Mortgage File does not conform to the  requirements of the Pooling and Servicing
Agreement,  which  in the case of any  such  defect  or  breach  materially  and
adversely  affects  the  interests  of the  Certificateholders.  The  applicable
Mortgage  Loan  Purchase  Agreement  provides  that, if such breach is not cured
within 85 days  after  notice of such  breach  from the  custodian,  the  Master
Servicer,  the Special  Servicer or the Trustee,  the Mortgage  Loan Seller will
either (1) repurchase such Mortgage Loan at its outstanding  principal  balance,
plus unpaid accrued  interest at the  applicable  rate (in absence of a default)
to, but not including,  the date of repurchase,  the amount of any  unreimbursed
Property Advances  relating to such Mortgage Loan,  accrued interest on Advances
(including P&I Advances) at the Advance Rate, the amount of any unpaid servicing
compensation  (other than Servicing  Fees) and Trust Fund expenses  allocable 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,  including any expenses arising out of the enforcement of
the repurchase obligation (such price, the "Repurchase Price") or (2) substitute
a Qualified  Substitute  Mortgage  Loan (as defined in the Pooling and Servicing
Agreement) for such Mortgage Loan,  provided,  however, if such defect or breach
cannot be cured within such 85-day  period,  so long as the Mortgage Loan Seller
has commenced and is diligently  proceeding  with the cure of such breach,  such
85-day  period will be extended for an additional  90 days;  provided,  further,
that no such  extension  will be  applicable  unless the  Mortgage  Loan  Seller
delivers to the Depositor (or its successor in interest) an

                                      S-67
<PAGE>


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 90 days.  Without limiting the generality of the provisions
described  above, if a Mortgage Loan fails to constitute a "qualified  mortgage"
within the meaning of the REMIC  provisions  of the Code by reason of the breach
of a  representation,  warranty or covenant or by reason of missing or defective
documentation,  then no extension of the 85-day period in the preceding sentence
will apply.

      Any  Qualified  Substitute  Mortgage  Loan  substituted  for  a  defective
Mortgage  Loan,  among  other  things,  is  required to comply as of the date of
substitution  with all of the  representations  and  warranties set forth in the
third preceding paragraph, and shall not result in the withdrawal,  downgrade or
qualification  of the rating  assigned  by the Rating  Agencies  to any Class of
Certificates.

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

                                 MIDLAND LOAN SERVICES, INC.

      Midland Loan Services,  L.P., was organized under the laws of the State of
Missouri in 1992 as a limited partnership.  On April 3, 1998,  substantially all
of the assets of Midland  Loan  Services,  L.P.,  were  acquired by Midland Loan
Services, Inc. ("Midland"), a newly formed, wholly owned subsidiary of PNC Bank,
National  Association.  Midland is a real estate financial services company that
provides loan  servicing and asset  management for large pools of commercial and
multifamily real estate assets and that originates commercial real estate loans.
Midland's  address is 210 West 10th Street,  6th Floor,  Kansas  City,  Missouri
64105.  Midland will serve as the Master  Servicer and the Special  Servicer for
the Trust Fund under the Pooling and Servicing Agreement.  In addition,  Midland
(or its predecessor in interest,  Midland Loan Services, L.P.) is the Originator
and Mortgage Loan Seller with respect to ___ of the Mortgage Loans.

      As of  _____________,  1998,  Midland was 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,  Puerto  Rico and the  District of  Columbia.  With
respect  to  such  loans,  approximately  __________  loans  with  an  aggregate
principal  balance of  approximately  $____ billion  pertain to  commercial  and
multifamily mortgage-backed securities.  Property type concentrations within the
portfolio include multifamily,  office,  retail,  hotel/motel and other types of
income producing properties. Midland also provides commercial loan servicing for
newly-originated  loans and loans acquired in the secondary  market on behalf of
issuers of commercial  and  multifamily  mortgage-backed  securities,  financial
institutions and private investors.

      Midland provides asset management and disposition  services for commercial
and multifamily  mortgage-backed securities transactions,  private investors and
the Resolution  Trust  Corporation.  As of  ____________,  1998,  Midland or its
predecessor in interest, Midland Loan Services, L.P. have provided such services
for a  portfolio  of  approximately  _____  assets  with  book  values of $_____
billion.  Midland and its affiliates have  liquidated,  disposed of or otherwise
resolved  approximately  _____ assets with book values of  approximately  $_____
billion.

                                      S-68
<PAGE>


      Since  1998,  Midland  has been  originating  commercial  and  multifamily
mortgage  loans  for  the  purpose  of  disposing  of  such  mortgage  loans  in
securitization  transactions  such as this  offering.  As of  __________,  1998,
Midland  has  originated  or  issued   commitments  for  _____   commercial  and
multifamily  mortgage loans,  with an aggregate  original  principal  balance of
approximately  $_____ million,  including  _____ of the Mortgage Loans,  with an
aggregate original principal balance of approximately  $_____ million,  included
in the  Mortgage  Pool.  See  "DESCRIPTION  OF THE  MORTGAGE  POOL--The  Midland
Mortgage Loan Program-General" herein.

      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.

<TABLE>
<CAPTION>
                                                                    As of December 31,
                                     -----------------------------------------------------------------------------------
                                                1995                         1996                       1997
                                                ----                         ----                       ----
                                             By      By Dollar         By       By Dollar            By      By Dollar
                                         No. of         Amount     No. of          Amount        No. of         Amount
                                          Loans       of Loans      Loans        of Loans         Loans       of Loans
                                                               (Dollar amount in thousands)
<S>                                         <C>     <C>             <C>        <C>               <C>         <C>   
Total Portfolio................             651     $1,899,207      2,782      $6,557,024
                                            ===     ==========      =====      ==========

Period of delinquency<F1>
   30-59 days..................              16     $   80,888        198      $   89,419
   60 to 89 days...............               3          1,372         17          10.479
   90 days or more<F2>.........               6         49,607         18          33,898
                                            ---     ----------      -----          ------

Total delinquent loans.........              25     $  131,866        233      $  133,795
                                            ===     ==========      =====      ==========

Percent of portfolio...........              4%             7%         8%              2%

<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>

<PAGE>
<TABLE>
<CAPTION>
                                                                       As of March 31,
                                     ------------------------------------------------------------------------------------
                                                       1997                                         1998
                                     -----------------------------------------      -------------------------------------
                                                      By            By Dollar                    By            By Dollar
                                                  No. of               Amount                No. of               Amount
                                                   Loans             of Loans                 Loans             of Loans
                                                                (Dollar amounts in thousands)
<S>                                                 <C>            <C>                      <C>                 <C>          
Total Portfolio................                                    $                                            $
                                                    ====           ==========               =======             =====

Period of delinquency<F1>
   30-59 days..................                                    $                                            $
   60 to 89 days...............
   90 days or more<F2>.........

Total delinquent loans.........                                    $                                            $
                                                    ====           ==========                ======             =====

Percent of portfolio...........                        %                    *                     %                 %
 ......
*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>

      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,
                                 ------------------------------------------------------------------------------------------
                                              1995                           1996                            1997
                                 -------------------------------    ------------------------        ------------------------
                                             By      By Dollar             By     By Dollar            By     By Dollar
                                         No. of         Amount         No. of        Amount        No. of        Amount
                                          Loans       of Loans          Loans      of Loans         Loans      of Loans
                                                              (Dollar amount in thousands)
<S>                                       <C>       <C>                 <C>      <C>               <C>        <C> 
Total Portfolio................           9,408     $4,290,220          7,870    $3,544,352
                                          =====      =========          =====    ==========

Period of delinquency<F1>
   30-59 days..................             314      $ 130,974             91    $   42,771
   60 to 89 days...............             128         69,046             54        29,658
   90 days or more<F2>.........             486        311,873            328       175,568
                                            ---      ---------            ---    ----------

Total delinquent loans.........             928      $ 511,894            473    $  248,024
                                            ===      =========            ===    ==========

Percent of portfolio...........             10%            12%             6%            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

                                      S-70
<PAGE>


      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>

<TABLE>
<CAPTION>
                                                                      As of March 31,
                                     -----------------------------------------------------------------------------------
                                                         1997                                         1998
                                     ----------------------------------------------      -------------------------------
                                                      By                 By Dollar              By            By Dollar
                                                  No. of                    Amount          No. of               Amount
                                                   Loans                  of Loans           Loans             of Loans
                                                               (Dollar amounts in thousands)
<S>                                                 <C>                 <C>                <C>                 <C>
Total Portfolio................                                         $                                      $
                                                    ====                ==========         =======             ======

Period of delinquency<F1>
   30-59 days..................                                         $                                      $
   60 to 89 days...............
   90 days or more<F2>.........

Total delinquent loans.........                                         $                                      $
                                                     ===                ==========         =======             ======

Percent of portfolio...........                        %                         %               %                  %

 ......
<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 ___%,
___% and ___% as of March  31,  1998  for all RTC  commercial  and  multi-family
mortgage-backed  securities  transactions.  The  Depositor  is not  aware of any
similar industry 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.

                                      S-71
<PAGE>


      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 IBCA, Inc.
("Fitch") and Standard & Poor's Rating  Services,  a division of The McGraw-Hill
Companies,  Inc.  ("S&P").  Midland  is ranked  "Strong"  as a  commercial  loan
servicer and asset manager and "Above  Average" as a master servicer by S&P, and
"Acceptable" as a master  servicer and "Above Average" as a special  servicer by
Fitch. S&P ranks commercial loan servicers,  asset managers and master servicers
in one of five rating categories:  Strong, Above Average, Average, Below Average
and Weak.  Fitch ranks special  servicers in one of five  categories:  Superior,
Above  Average,  Average,  Below  Average and  Unacceptable.  Fitch ranks master
servicers as Acceptable or Unacceptable.

      The  information  concerning  Midland set forth above has been provided by
Midland and none of the Trustee 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 16 Classes  to be  designated  as the Class A-1
Certificates,  the Class A-2 Certificates, the Class X Certificates, the Class B
Certificates,  the Class C Certificates,  the Class D Certificates,  the Class E
Certificates,  the Class F Certificates,  the Class G Certificates,  the Class H
Certificates, the Class J Certificates, the Class K Certificates, the Class L-PO
Certificates,  the Class L-IO  Certificates,  the Class R-I Certificates and the
Class R-II Certificates.  Only the Class A-1, Class A-2, Class B, Class C, Class
D and Class E  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 applicable

                                      S-72
<PAGE>


Mortgage Loan Purchase  Agreement;  and (vi) all of the mortgagee's right, title
and interest in the Reserve Accounts.

      The Certificate  Balance of any Class of  Certificates  outstanding at any
time  represents  the maximum  amount that the holders  thereof are  entitled to
receive  as  distributions  allocable  to  principal  from the cash  flow on the
Mortgage  Loans  and  the  other  assets  in  the  Trust  Fund.  The  respective
Certificate  Balance of each Class of Certificates  will in each case be reduced
by amounts  actually  distributed  on such Class that are allocable to principal
and by any Realized Losses  allocated to such Class.  The Class X and Class L-IO
Certificates are interest only  Certificates,  have no Certificate  Balances and
are not  entitled  to  distributions  in  respect of  principal.  The Class L-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 ________,  1998 (each, a
"Distribution  Date").  All distributions  (other than the final distribution on
any  Certificate)  will be made by the Trustee to the persons in whose names the
Certificates are registered at the close of business on the last Business Day of
the month  preceding  the month in which  such  Distribution  Date  occurs  (the
"Record  Date").  Such  distributions  will be  made  (i) by  wire  transfer  of
immediately available funds to the account specified by the Certificateholder at
a  bank  or  other  entity  having  appropriate  facilities  therefor,  if  such
Certificateholder  (a) is DTC or its nominee or (b)  provides  the Trustee  with
wiring  instructions no less than five Business Days prior to the related Record
Date and is the  registered  owner of  Certificates  the  aggregate  Certificate
Balance or  Notional  Balance of which is at least  $5,000,000  or (ii) by check
mailed to such Certificateholder.  The "Class X Notional Balance" as of any date
is equal to the aggregate Certificate Balance of the Regular Certificates (other
than the Class X Certificates and the Class L-IO Certificates).  The "Class L-IO
Notional  Balance"  as of any date is equal to the  Certificate  Balance  of the
Class  L-PO  Certificates.  The Class X and Class  L-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 X and
Class L-IO  Certificates,  the initial Class X Notional Balance or initial Class
L-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";

                                      S-73
<PAGE>


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

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

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

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

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

      (g) Prepayment Premiums received in the related Collection Period;

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

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

      The  "Monthly   Payment"  with  respect  to  any  Mortgage  Loan  for  any
Distribution  Date (other than any REO Mortgage  Loan) 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.

                                      S-74
<PAGE>


      "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  ___________________,  1998 on the day after the
Cut-off  Date) and ending on the  Determination  Date in the month in which such
Distribution Date occurs.

      "Determination  Date" means the [17th] day of any month, or if such [17]th
day is not a Business Day, the Business Day  immediately  preceding  such [17th]
day, commencing in ______________, 1998.

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

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

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

      "Class Interest Distribution Amount" with respect to any Distribution Date
and any of the P&I  Certificates  will equal  interest for the related  Interest
Accrual  Period  at  the  applicable   Pass-Through   Rate  for  such  Class  of
Certificates for such Interest Accrual Period on the Certificate Balance of such
Class. With respect to any Distribution  Date and the Class X Certificates,  the
"Class  Interest  Distribution  Amount"  will  equal the  product of the Class X
Pass-Through Rate and the Class X Notional Balance.  The Class L-PO Certificates
are principal only Certificates and have no Class Interest  Distribution Amount.
With  respect  to any  Distribution  Date and the Class L-IO  Certificates,  the
"Class  Interest  Distribution  Amount" will equal the product of the Class L-IO
Pass-Through  Rate  and  the  Class  L-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
(excluding  the portion  representing  the Trustee Fees) share of any Prepayment
Interest Shortfall not offset by Prepayment Interest Surplus,  the Servicing Fee
and, if the Master  Servicer and the Special  Servicer are the same person,  the
Special Servicing Fee

                                      S-75
<PAGE>


with respect to such  Distribution  Date (pro rata according to each  respective
Class's Class Interest  Distribution  Amount  determined  without regard to this
sentence).

      "Class X Pass-Through Rate" with respect to any Interest Accrual Period is
a per annum rate equal to the excess of the Weighted  Average Net Mortgage  Rate
over the Weighted Average Pass-Through 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 is the amount by which (i) 30 full
days of interest at the related Net  Mortgage  Rate on the  Scheduled  Principal
Balance of such Mortgage Loan in respect of which  interest  would have been due
in the absence of such Principal  Prepayment on the Due Date next succeeding the
date of such Principal  Prepayment  exceeds (ii) the amount of interest received
from  the  related  borrower  in  respect  of such  Mortgage  Loan  during  such
Collection  Period.  Such shortfall may result  because  interest on a Principal
Prepayment  is paid by the related  borrower  only to the date of  prepayment or
because no interest is paid on a Principal  Prepayment,  to the extent that such
Principal  Prepayment is applied to reduce the principal  balance of the related
Mortgage Loan as of the Due Date  preceding the date of  prepayment.  Prepayment
Interest  Shortfalls with respect to each  Distribution  Date (to the extent not
offset as provided in the  following  two  sentences)  will be allocated to each
Class of Certificates pro rata based on such Class's Class Interest Distribution
Amount (without taking into account the amount of Prepayment Interest Shortfalls
to such Class on such Distribution  Date) for such Distribution Date. The amount
of any Prepayment  Interest Shortfall with respect to any Distribution Date will
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
(excluding the portion  representing  the Trustee Fees).  If the Master Servicer
and the Special Servicer are the same person, any remaining  Prepayment Interest
Shortfall  after the  application  of the prior  sentence  will be offset by the
aggregate  Special  Servicing Fees to which the Special Servicer would otherwise
be entitled to on such Distribution Date.

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

      The "Pass-Through  Rate" for any Class of Regular  Certificates is the per
annum rate at which interest  accrues on the  Certificates  of such Class during
any Interest  Accrual  Period.  The  Pass-Through  Rate on the Class A-1 and A-2
Certificates  during the Interest  Accrual Period will be: % and % respectively.
The  Pass-Through  Rate on the Class X Certificates  during any Interest Accrual
Period will be the Class X Pass-Through Rate. The Pass-Through Rate on the Class
B Certificates  during any Interest Accrual Period will be equal to the Weighted
Average Net Mortgage Rate less the Class B Strip. The  Pass-Through  Rate on the
Class C  Certificates  during any Interest  Accrual  Period will be equal to the
Weighted Average Net Mortgage Rate less the Class C Strip. The Pass-Through Rate
on the Class D Certificates  during any Interest Accrual Period will be equal to
the Weighted  Average Net Mortgage Rate less the Class D Strip. The Pass-Through
Rate on the Class E  Certificates  during any  Interest  Accrual  Period will be
equal to the  Weighted  Average Net  Mortgage  Rate less the Class E Strip.  The
Pass-Through  Rate on the Class F,  Class G,  Class H,  Class J and  Class  L-IO
Certificates during any Interest

                                      S-76
<PAGE>


Accrual  Period will be equal to the  Weighted  Average Net Mortgage  Rate.  The
Class L-PO  Certificates are principal only certificates and are not entitled to
distributions in respect of interest.

      The "Class B Strip" is a rate per annum equal to      %.

      The "Class C Strip" is a rate per annum equal to      %.

      The "Class D Strip" is a rate per annum equal to      %.

      The "Class E Strip" is a rate per annum equal to      %.

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

      The "Weighted Average  Pass-Through  Rate" for any Interest Accrual Period
is a per annum rate equal to the weighted average of the Pass-Through  Rates for
the Regular  Certificates  (other than the Class X Certificates) as of the first
day of such  Interest  Accrual  Period.  For purposes of computing the "Weighted
Average  Pass-Through  Rate" the Class L-PO and Class L-IO Certificates shall be
deemed to be a single Class that has both a principal  component and an interest
component.

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

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

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

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

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

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

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

                                      S-77
<PAGE>


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

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

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

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

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

      On each  Distribution  Date,  Available  Funds will be  distributed to the
holders of the Class A-1, Class A-2 and Class X Certificates,  concurrently, and
then to the holders of each other Class of Regular Certificates, in the order of
their alphabetic designation,  as follows: first, in payment of interest accrued
on such Class during the preceding month and any interest  accrued on such Class
in prior months but not previously paid, second, if such Class has a Certificate
Balance  and the  Certificate  Balance of each Class with an earlier  alphabetic
designation  has been reduced to zero, in  distribution  of principal,  up to an
amount equal to the lesser of (x) the Certificate  Balance of such Class and (y)
the Pooled Principal  Distribution  Amount for such  Distribution Date (less any
portion  thereof  distributed  on such  Distribution  Date to any Class  with an
earlier alphabetic designation) and third, in reimbursement of any Realized Loss
allocated to such Class on a prior  Distribution  Date,  together  with interest
thereon at the Pass-Through Rate for such Class.

      [In the event that,  on any  Distribution  Date,  any portion of Available
Funds has not been distributed to  Certificateholders  after applying  Available
Funds in the manner and in the amounts described in the preceding paragraph, the
remaining amount will be applied to make principal  distributions to the Regular
Certificates  (other than the Class X and Class L-IO  Certificates),  in reverse
order of their  alphabetic  designations,  in each case  until  the  Certificate
Balance of such Class has been reduced to zero, and any remaining amount will be
distributed to the holder of the applicable Class of Residual  Certificates.  No
such additional distributions are anticipated.]

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

      Distributions  of Principal  on the Class A-1 and Class A-2  Certificates.
Notwithstanding  anything to the contrary herein or in the Pooling and Servicing
Agreement,  on each  Distribution  Date  prior to the  earlier of (i) the Senior
Principal  Distribution  Cross-Over Date and (ii) the final Distribution Date in
connection  with  the  termination  of the  Trust  Fund,  all  distributions  of
principal to the Class A-1 Certificates  and the Class A-2 Certificates  will be
paid,  first,  to holders of the Class A-1  Certificates  until the  Certificate
Balance of such  Certificates is reduced to zero, and thereafter,  to holders of
the Class A-2

                                      S-78
<PAGE>


Certificates,  until the Certificate  Balance of such Certificates is reduced to
zero. On each Distribution  Date on and after the Senior Principal  Distribution
Cross-Over Date, and in any event on the final  Distribution  Date in connection
with the termination of the Trust Fund,  distributions of principal on the Class
A-1 Certificates and the Class A-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 A-1
Certificates and Class A-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 A-1
and Class A-2 Certificates on such Distribution Date has been made.

      Prepayment  Premiums.  All of the Mortgage Loans generally  provide that a
prepayment be  accompanied  by the payment of a Prepayment  Premium for all or a
portion of the period during which such prepayments are permitted.

      Any Prepayment  Premiums  calculated with reference to a yield maintenance
formula ("Yield Maintenance  Charges") received in the related Collection Period
will be  distributed  to the  holders of the  Certificates  outstanding  on such
Distribution Date, in the following amounts and order of priority:

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

      (ii) any  remaining  Prepayment  Premiums  following the  distribution  in
clause (i) immediately above, to the Class X Certificates.

      Any Prepayment Premiums that are not Yield Maintenance Charges received in
the related  Collection Period will be distributed to the holders of the Class X
Certificates.

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

                                      S-79
<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.

      Default  Interest  with  Respect to  Balloon  Payments.  Default  Interest
received  with respect to a Mortgage Loan that is in default with respect to its
Balloon Payment will be distributed on such  Distribution Date to the holders of
the Class of  Certificates  that is  entitled  to  distributions  in  respect of
principal on such  Distribution  Date;  provided  that if more than one Class of
Certificates  is  entitled  to  distributions  in respect of  principal  on such
Distribution  Date, the amount of such Default  Interest will be allocated among
such Classes pro rata in accordance with their respective  Certificate  Balances
immediately prior to said Distribution Date.

      Realized  Losses.  The  Certificate  Balance of the  Regular  Certificates
(other  than the Class X and Class L-IO  Certificates)  will be reduced  without
distribution  on any  Distribution  Date as a  write-off  to the  extent  of any
Realized Loss with respect to such Distribution Date. As referred to herein, the
"Realized Loss" with respect to any Distribution  Date will mean the amount,  if
any, by which (i) the  aggregate  Certificate  Balance  after  giving  effect to
distributions  made  on  such  Distribution  Date  exceeds  (ii)  the  aggregate
Scheduled  Principal  Balance  of the  Mortgage  Loans as of the Due Date in the
month in which such Distribution  Date occurs.  Any such Realized Losses will be
applied to the Classes of Certificates in reverse  alphabetical order until each
is reduced to zero;  provided that Realized  Losses will be applied to the Class
A-1 and Class A-2  Certificates  pro rata in  accordance  with their  respective
Certificate  Balances  immediately prior to said Distribution  Date. Any amounts
recovered in respect of any amounts  previously  written off as Realized  Losses
will  be  distributed  to the  Classes  of  Certificates  in  reverse  order  of
allocation of Realized  Losses thereto.  Realized Losses  allocated to the Class
L-PO Certificates  will reduce the Class L-IO Notional Balance.  Realized Losses
allocated  to the  Regular  Certificates  (other than the Class X and Class L-IO
Certificates) will reduce the Class X Notional Balance.

      Notwithstanding  anything  to  the  contrary  contained  herein  or in the
Pooling and Servicing  Agreement,  the aggregate  amount  distributable  to each
Class  will be  reduced  by the  aggregate  amount  paid of any  indemnification
payments  made to any person  under the Pooling and  Servicing  Agreement,  such
reduction to be allocated among such Classes pro rata, based upon the respective
amounts so  distributable  without  taking into  account the  provision  of this
paragraph.  Such reduction amounts  otherwise  distributable to a Class shall be
allocated  first in respect of interest and second in respect of principal.  For
purposes of determining Class Interest Shortfalls and Certificate Balances,  the
amount of any such  reduction  so  allocated  to a Class shall be deemed to have
been  distributed to such Class.  See "SERVICING OF THE MORTGAGE  LOANS--Certain
Matters With Respect to the Master Servicer,  the Special Servicer,  the Trustee
and the Depositor" in the Prospectus.

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

                                      S-80
<PAGE>

Scheduled Final Distribution Date

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

Class Designation                  Scheduled Final Distribution Date

Class  A-1  
Class  A-2  
Class  X 
Class B 
Class C 
Class D 
Class E 
Class F 
Class G
Class H 
Class J 
Class K 
Class L-PO 
Class L-IO

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

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

                                      S-81
<PAGE>


Subordination

      As a means of providing a certain  amount of  protection to the holders of
the Senior Certificates  against losses associated with delinquent and defaulted
Mortgage  Loans,  the rights of the holders of the  Subordinate  Certificates to
receive  distributions  of  interest  and  principal,  as  applicable,  will  be
subordinated  to such  rights of the holders of the Senior  Certificates  to the
extent described herein,  and,  further,  in the case of any particular Class of
Subordinate  Certificate  to the  rights  of  holders  of each  other  Class  of
Subordinate   Certificates,   if  any,  with  an  earlier   alphabetical   class
designation, as described herein. Such subordination will be accomplished by (i)
the   application   of   Available   Funds   in  the   order   described   above
"--Distributions"  herein  and (ii) the  allocation  of  Realized  Losses to the
Regular Certificates (other than the Class X and Class L-IO Certificates,  which
may nonetheless incur reductions of their Notional Balances) in reverse order of
their  alphabetical  Class  designations;  provided  that  Realized  Losses  are
allocated pro rata to the Class A-1 and Class A-2 Certificate in accordance with
their respective  Certificate  Balances.  In addition,  the rights of holders of
Regular Certificates to receive distributions with respect to the Mortgage Loans
will be  subordinated to the rights of holders of the Regular  Certificates,  to
the  extent  described  herein.  No other  form of  credit  enhancement  will be
available for the benefit of the holders of the Certificates.

Additional Rights of the Residual Certificates

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

      A holder  of a  greater  than 50%  Percentage  Interest  of the  Class R-I
Certificates may, under certain circumstances,  purchase the remaining assets of
the Trust Fund,  thereby  effecting the  termination  of the Trust  REMICs.  See
"--Early Termination" herein.

Early Termination

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

                                      S-82
<PAGE>


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  Balances of
all Certificates outstanding on the Auction Valuation Date, plus unpaid interest
thereon,   the  anticipated   Auction  Fees,   unpaid  servicing   compensation,
unreimbursed  Advances  (together with interest thereon at the Advance Rate) and
unpaid Trust Fund expenses,  the Trustee will conduct an auction of the Mortgage
Loans.  The Trustee will,  in such case,  appoint an auction agent (the "Auction
Agent") to solicit offers from  prospective  purchasers,  that the Auction Agent
determines  possess to 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 an amount equal
to  the  aggregate  amount  of the  Certificate  Balances  of  all  Certificates
outstanding  as of the close of  business  on the  closing  date  (the  "Auction
Closing Date"), plus unpaid interest thereon, the Auction Fees, unpaid servicing
compensation,  unreimbursed  Advances  (together  with  interest  thereon at the
Advance Rate) and unpaid Trust Fund expenses (the "Minimum Auction Price").  The
Auction  Closing  Date shall be no earlier  than the  Distribution  Date in . In
determining  the  aggregate  Certificate  Balances  of  all  Certificates,   all
Certificates  owned by or on behalf of the Depositor,  a property  manager,  the
Master Servicer,  the Special Servicer, the Trustee, a borrower or any affiliate
thereof will be included.

      If the Trustee  receives no bids that are qualified  pursuant to the terms
of the Pooling and  Servicing  Agreement,  the Trust Fund will not be terminated
pursuant to these auction  procedures.  If the Trustee receives  qualified bids,
the  Trustee   will   accept  the   highest  of  such  bids,   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

                                      S-83
<PAGE>


prior to being  notified that it has submitted the highest bid; (ii) the Auction
Agent is entitled to require that the highest  bidder  provide a  non-refundable
good faith deposit sufficient to reimburse the Trustee and the Auction Agent for
all expenses in  connection  with the  evaluation  of such bid and in connection
with such highest  bidder's due diligence;  (iii) each bidder may be required to
enter into a  confidentiality  agreement with the Master  Servicer,  the Special
Servicer,  the Auction Agent and the Trustee prior to being permitted to conduct
due  diligence;  (iv)  borrowers on any of the Mortgage Loans will be prohibited
from submitted 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 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."

Delivery, Form and Denomination

      Book-Entry Certificates. No Person acquiring a Class A-1, Class A-2, Class
B, Class C, Class D or Class E Certificate (each such Certificate, a "Book-Entry
Certificate")  will be entitled to receive a physical  certificate  representing
such Certificate, except under the limited circumstances described below. Absent
such circumstances,  the Book-Entry  Certificates will be registered in the name
of a nominee of DTC and beneficial  interests  therein will be held by investors
("Beneficial  Owners")  through the  book-entry  facilities of DTC, as described
herein,  in denominations of $100,000  initial  Certificate  Balance or Notional
Balance  and  integral  multiples  of  $1,000  in  excess  thereof,  except  one
certificate of each such Class may be issued that represents a different initial
Certificate  Balance or Notional  Balance to  accommodate  the  remainder of the
initial Certificate Balance or Notional Balance of such Class. The Depositor has
been informed by DTC that its nominee will be Cede & Co. Accordingly, Cede & Co.
is expected to be the holder of record of the Book-Entry Certificates.

      No  Beneficial  Owner of a  Book-Entry  Certificate  will be  entitled  to
receive a definitive Certificate (a "Definitive Certificate")  representing such
person's  interest in the  Book-Entry  Certificates,  except as set forth below.
Unless and until  Definitive  Certificates  are issued to  Beneficial  Owners in
respect of the Book-Entry Certificates under the limited circumstances described
herein, all references to actions taken by  Certificateholders  or holders will,
in the case of the Book-Entry  Certificates,  refer to actions taken by DTC upon
instructions from its participants,  and all references herein to distributions,
notices,  reports and statements to  Certificateholders  or holders will, in the
case of the Book-Entry  Certificates,  refer to distributions,  notices, reports
and  statements  to DTC or Cede & Co., as the case may be, for  distribution  to
Beneficial  Owners  in  accordance  with  DTC  procedures.  DTC may  discontinue
providing its services as securities  depository  with respect to the Book-Entry
Certificates at any time by giving reasonable notice to the Trustee.  Under such
circumstances,  in the  event  that a  successor  securities  depository  is not
obtained,  certificates  are required to be printed and delivered.  The Trustee,
the Master Servicer,  the Special Servicer, the Fiscal Agent and the Certificate
Registrar  may for all  purposes,  including  the making of payments  due on the
Book-Entry Certificates,  deal with DTC as the authorized  representative of the
Beneficial  Owners  with  respect  to  such  Certificates  for the  purposes  of
exercising  the rights of  Certificateholders  under the Pooling  and  Servicing
Agreement.

      The  Depository  Trust  Company.  DTC is a limited  purpose  trust company
organized  under  the laws of the State of New  York,  a member  of the  Federal
Reserve  System,  a  "clearing  corporation"  within the meaning of the New York
Uniform Commercial Code and a "clearing agency"  registered  pursuant to Section
17A of the Securities Exchange Act of 1934, as amended.  DTC was created to hold
securities  for  its  participating   organizations   ("Participants")   and  to
facilitate the clearance and settlement of securities

                                      S-84
<PAGE>


transactions  among  Participants  through  electronic  computerized  book-entry
charges in  Participants'  accounts,  thereby  eliminating the need for physical
movement of certificates.  Participants  include  securities brokers and dealers
(including the Underwriter),  banks,  trust companies and clearing  corporations
and  certain  other   organizations.   The  Rules  applicable  to  DTC  and  its
participants are on file with the Commission.  Indirect access to the DTC system
also is  available  to  banks,  brokers,  dealers,  trust  companies  and  other
institutions  that clear  through or  maintain a custodial  relationship  with a
Participant,  either directly or indirectly  ("Indirect  Participants").  DTC is
owned by a number of its Direct Participants and by the New York Stock Exchange,
Inc.,  the  American  Stock  Exchange,  Inc.  and the  National  Association  of
Securities Dealers, Inc.

      Purchases of Book-Entry  Certificates under the DTC system must be made by
or through Direct  Participants,  which will receive a credit for the Book-Entry
Certificates on DTC's records.  The ownership  interest of each Beneficial Owner
is in turn to be  recorded  on the Direct and  Indirect  Participants'  records.
Beneficial  Owners  will  not  receive  written  confirmation  from DTC of their
purchase,  but Beneficial  Owners are expected to receive written  confirmations
providing  details of the transaction,  as well as periodic  statements of their
holdings,  from the Direct or Indirect  Participant through which the Beneficial
Owner  entered into the  transaction.  Transfers  of ownership  interests in the
Book-Entry  Certificates  are to be accomplished by entries made on the books of
Participants  acting on behalf of Beneficial Owners.  Beneficial Owners will not
receive certificates  representing their ownership interests in the Certificates
except  in the  event  that  use of the  book-entry  system  for the  Book-Entry
Certificates is discontinued.  Neither the Certificate Registrar nor the Trustee
will have any  responsibility  to monitor or restrict  the transfer of ownership
interests in Book-Entry Certificates through the book-entry facilities of DTC.

      To facilitate subsequent transfers,  all Book-Entry Certificates deposited
by  Participants  with  DTC are  registered  in the  name of  DTC's  partnership
nominee,  Cede & Co. The deposit of Book-Entry  Certificates  with DTC and their
registration in the name of Cede & Co. effect no change in beneficial ownership.
DTC  has no  knowledge  of  the  actual  Beneficial  Owners  of  the  Book-Entry
Certificates; DTC's records reflect only the identity of the Direct Participants
to whose accounts such Book-Entry  Certificates  are credited,  which may or may
not be the Beneficial  Owners.  The  Participants  will remain  responsible  for
keeping  account  of their  holdings  on behalf of their  customers.  Beneficial
Owners will not be recognized as Certificateholders, as such term is used in the
Pooling and  Servicing  Agreement,  by the Trustee or any paying agent (each,  a
"Paying Agent") appointed by the Trustee. Beneficial Owners will be permitted to
exercise the rights of  Certificateholders  only indirectly  through DTC and its
Participants.

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

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

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

                                      S-85
<PAGE>


attached to the Omnibus Proxy). DTC may take conflicting actions with respect to
Percentage  Interests  or Voting  Rights to the extent that  Participants  whose
holdings of Book-Entry Certificates evidence such Percentage Interests or Voting
Rights authorize divergent action.

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

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

      Physical  Certificates.  The Class X,  Class F, Class G, Class H, Class J,
Class K, Class L-PO, Class L-IO, Class R-I and Class R-II  Certificates  will be
issued in fully registered  certificated  form only. The Class X, Class F, Class
G, Class H, Class J,  Class K,  Class L-PO and Class L-IO  Certificates  will be
issued in  denominations  of $100,000  initial  Certificate  Balance or Notional
Balance, as applicable,  and integral multiples of $1 in excess thereof,  except
one  Certificate  of each such Class may be issued that  represents  a different
initial  Certificate Balance or Notional Balance to accommodate the remainder of
the initial Certificate Balance or Notional Balance.  The Residual  Certificates
will be issued in definitive,  physical, registered form in Percentage Interests
of 5% and integral multiples of a 1% Percentage Interest in excess thereof.

      Book-Entry  Certificates will be converted to Definitive  Certificates and
reissued  to  Beneficial  Owners or their  nominees,  rather  than to DTC or its
nominee,  only if (i)(A) the  Depositor  advises the  Certificate  Registrar  in
writing  that  DTC is no  longer  willing  or able  to  discharge  properly  its
responsibilities  as  Depository  with  respect  to any Class of the  Book-Entry
Certificates and (B) the Depositor is unable to locate a qualified  successor or
(ii) the Depositor, at its option, advises the Trustee and Certificate Registrar
that it elects to terminate the  book-entry  system  through DTC with respect to
any Class of the Book-Entry Certificates.

      Upon the occurrence of any event  described in the  immediately  preceding
paragraph,  the  Certificate  Registrar  will be required to notify all affected
Beneficial  Owners through DTC of the  availability of Definitive  Certificates.
Upon  surrender by DTC of the physical  certificates  representing  the affected
Book-Entry  Certificates  and receipt of instructions for  re-registration,  the
Certificate  Registrar  will reissue the Book-Entry  Certificates  as Definitive
Certificates  to  the  Beneficial  Owners.   Upon  the  issuance  of  Definitive
Certificates  for purposes of evidencing  ownership of the Class A-1, Class A-2,
Class B, Class C, Class D or Class E  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.

                                      S-86
<PAGE>


Registration and Transfer

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

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

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

                              YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

      General. The yield on any Regular Certificate will depend on (a) the price
at which such  Certificate is purchased by an investor and (b) the rate,  timing
and amount of distributions on such Certificate.  The rate, timing and amount of
distributions  on any Regular  Certificate  will in turn depend on,  among other
things,  (i) the rate and  timing of  principal  payments  (including  voluntary
prepayments, involuntary prepayments resulting from defaults and liquidations or
other  dispositions  of the  Mortgage  Loans  and  Mortgaged  Properties  or the
application  of insurance or  condemnation  proceeds  and/or the purchase of the
Mortgage   Loans   as   described    under    "DESCRIPTION   OF   THE   MORTGAGE
POOL--Representations  and  Warranties;  Repurchase"  and  "DESCRIPTION  OF  THE
CERTIFICATES--Early  Termination"  and "--Auction") and the extent to which such
amounts are to be applied in reduction of the  Certificate  Balance (or Notional
Balance) of the Class of Certificates to which such  Certificate  belongs,  (ii)
the rate,  timing and severity of Realized  Losses on the Mortgage Loans and the
extent to which such  losses  are  allocable  in  reduction  of the  Certificate
Balance  (or  Notional  Balance)  of the  Class of  Certificates  to which  such
Certificate  belongs  and (iii) with  respect to the Class X  Certificates,  the
Pass-Through Rate as in effect from time to time.

                                      S-87
<PAGE>

      Rate and Timing of Principal Payments. The yield to holders of the Regular
Certificates purchased at a discount or premium will be affected by the rate and
timing of principal  payments  made in reduction of the  Certificate  Balance of
such Certificates. As described herein, the Pooled Principal Distribution Amount
for each  Distribution  Date generally will be  distributable in its entirety in
respect of the Class A-1 Certificates  until the Certificate  Balance thereof is
reduced to zero, and will  thereafter be  distributable  in its entirety to each
remaining  Class  of  Regular  Certificates,  sequentially  in  order  of  Class
designation,  in each case until the  Certificate  Balance of each such Class of
Certificates is, in turn, reduced to zero. Consequently,  the rate and timing of
principal  payments made in reduction of the Certificate  Balance of the Regular
Certificates  will be  directly  related  to the rate and  timing  of  principal
payments on or in respect of the Mortgage Loans,  which will in turn be affected
by the amortization  schedules thereof,  the dates on which Balloon Payments are
due and the rate and  timing of  Principal  Prepayments  and  other  unscheduled
collections thereon (including, for this purpose, collections made in connection
with liquidations of Mortgage Loans due to defaults, Casualties or Condemnations
affecting  the Mortgaged  Properties  or purchases of Mortgage  Loans out of the
Trust  Fund  in  the  manner  described  under   "DESCRIPTION  OF  THE  MORTGAGE
POOL--Representations  and  Warranties;  Repurchase"  and  "DESCRIPTION  OF  THE
CERTIFICATES--Early  Termination"  and  "--Auction"  herein).  Prepayments  and,
assuming the  respective  stated  maturity  dates  therefor  have not  occurred,
liquidations and purchases of the Mortgage Loans will result in distributions on
the Regular Certificates (other than the Class X and Class L-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. The yield to investors in the Subordinate Certificates
will be very  sensitive  to the timing and  magnitude  of losses on the Mortgage
Loans due to liquidations  following a default,  and will also be very sensitive
to delinquencies in payment.  In addition,  the Special Servicer has the option,
subject to  certain  limitations,  to extend  the  maturity  of  Mortgage  Loans
following a default in the payment of a Balloon  Payment.  See "THE  POOLING AND
SERVICING  AGREEMENT--Servicing  of the Mortgage Loans;  Collection of Payments"
and "--Realization Upon Mortgage Loans" herein and "CERTAIN LEGAL ASPECTS OF THE
MORTGAGE LOANS--Foreclosure" in the Prospectus.

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

      The rate of  prepayment  on the Mortgage  Pool is likely to be affected by
the amount of any required  Prepayment  Premiums and the  borrowers'  ability to
refinance their related Mortgaged Loans. If prevailing market interest rates for
mortgage loans of a comparable  type, term and risk level have decreased  enough
to offset any  required  Prepayment  Premium,  a borrower  may have an increased
incentive to refinance its Mortgage  Loan for purposes of either (i)  converting
to another fixed rate loan with a lower  interest rate and thereby  "locking in"
such rate or (ii) taking  advantage of an initial "teaser rate" on an adjustable
rate  mortgage  loan (that is, a mortgage  interest  rate below that which would
otherwise apply if the applicable index and gross margin were applied). However,
the ability of a borrower to refinance  its  Mortgage  Loan will be affected not
only by  prevailing  market rates,  but also by the current  market value of the
Mortgage Property. See "RISK FACTORS--Prepayment and Yield

                                      S-88
<PAGE>


Considerations"   herein   and   "CERTAIN   LEGAL   ASPECTS   OF  THE   MORTGAGE
LOANS--Enforceability of Certain Provisions" in the Prospectus.

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

      If  the  markets  for  commercial  and  multifamily   real  estate  should
experience  an overall  decline in  property  values  such that the  outstanding
balances of the  Mortgage  Loans  exceed the value of the  respective  Mortgaged
Properties,  a borrower under a non-recourse loan may have a decreased incentive
to fund  operating  cash flow  deficits  and, as a result,  actual losses may be
higher than those originally anticipated by investors.

      Neither  the   Depositor   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.

      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  L-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 X and  Class  L-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 X and Class L-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 payments. Because the rate of principal payments on the Mortgage Loans
will depend on future events and a variety of factors (as  described  more fully
below),  no  assurance  can be  given as to such  rate or the rate of  Principal
Prepayments in particular.  The Depositor is not aware of any relevant  publicly
available or authoritative  statistics with respect to the historical prepayment
experience of a large group of commercial and/or multifamily loans comparable to
the Mortgage  Loans.  See "RISK  FACTORS--Prepayment  and Yield  Considerations"
herein.

      The amounts  payable  with respect to the Class L-PO  Certificates  derive
only from principal  payments on the Mortgage Loans.  As a result,  the yield on
the Class L-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.  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,

                                      S-89
<PAGE>


many of which are beyond the control of such borrowers. Such factors include the
level of interest rates and general  economic  conditions at the time of sale or
refinancing  and changes in federal,  state or local laws,  including  tax laws,
environmental  laws and safety  standards.  The  Certificates are subject to the
risk of default by the borrowers in making the required Balloon Payments. If any
borrower  with  respect  to any of such  Balloon  Loans  is  unable  to make the
applicable  Balloon Payment when due, the average life of the Certificates  will
be longer than expected.  See the Range of Maturity Years Table in  "DESCRIPTION
OF  THE  MORTGAGE  POOL--Certain  Characteristics  of the  Mortgage  Pool--Other
Information" herein for additional  information  regarding maturity dates of the
Mortgage Loans.

      Losses and  Shortfalls.  The yield to holders of the Regular  Certificates
will also depend on the extent to which such  holders  are  required to bear the
effects  of any  losses or  shortfalls  on the  Mortgage  Loans.  Shortfalls  in
Available  Funds  resulting from shortfalls in collections of amounts payable on
the Mortgage Loans (to the extent not advanced) or additional Master Servicer or
Special Servicer  compensation,  interest on Advances,  extraordinary Trust Fund
expenses or other similar items will generally be borne by holders of each Class
of Certificate in reverse  alphabetical order of class designation to the extent
of  amounts  otherwise  distributable  to such  holder;  provided  that any such
shortfalls  will be  allocated  to the  holders  of the  Class A-1 and Class A-2
Certificates  on a pro-rata  basis.  The amount of any such shortfall  generally
will be distributable to holders of such Class on subsequent Distribution Dates,
to the extent of Available Funds on such Distribution  Dates. Any such shortfall
will not bear interest,  however, and will therefore negatively affect the yield
to maturity of such Class of Certificates for so long as it is outstanding.

      Realized Losses will be allocated,  as and to the extent described herein,
to the Classes of Certificates (in reduction of the Certificate  Balance of each
such Class) in reverse order of their Class designation.  As a result, a loss on
any one of the Mortgage  Loans could result in a  significant  loss,  or in some
cases  a  complete  loss,  of an  investors'  investment  in  any  Class  of the
Subordinate  Certificates.  Consequently  prospective  investors  should perform
their own analysis of the expected  timing and severity of Realized Losses prior
to  investing  in any  Subordinate  Certificate.  Even if losses on the Mortgage
Loans are not borne by an  investor  in any  Class,  such  losses may affect the
weighted average life and yield to maturity of such investor's Certificates. The
allocation of Realized Losses to the Regular  Certificates (other than the Class
X and Class L-IO  Certificates)  will reduce the Notional Balance of the Class X
Certificates.

      Pass-Through  Rate.  Because the Class X Pass-Through Rate is equal to the
excess,  if any of the  Weighted  Average Net  Mortgage  Rate over the  Weighted
Average  Pass-Through  Rate, the Class X Pass-Through  Rate will be sensitive to
changes in both the Weighted  Average Net Mortgage Rate and the Weighted Average
Pass-Through  Rate. The Weighted Average  Pass-Through Rate will fluctuate based
on the relative sizes of the  Certificate  Balances of the Regular  Certificates
(other  than  the  Class  X and  Class  L-IO  Certificates,  which  do not  have
Certificate Balances).

      The Weighted Average Net Mortgage Rate will fluctuate over the life of the
Class  X  Certificates  as  a  result  of  scheduled   amortization,   voluntary
prepayments and liquidations of Mortgage Loans. If principal payments, including
voluntary and  involuntary  Principal  Prepayments,  are made on a Mortgage Loan
with a  relatively  high Net  Mortgage  Rate at a rate  faster  than the rate of
principal  payments on the  Mortgage  Pool as a whole,  the  Pass-Through  Rates
applicable to the Certificates Class X 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.

     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

                                      S-90
<PAGE>


accrued on the  Certificates,  the effective yield to the holders of the Regular
Certificates  will be lower than the yield that would  otherwise  be produced by
the applicable  Pass-Through  Rate and purchase prices (assuming such prices did
not account for such delay).

Weighted Average Life

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

      Prepayments on mortgage loans may be measured by a prepayment  standard or
model. The model used in this Prospectus  Supplement is the "Constant Prepayment
Rate" or "CPR"  model.  The CPR model  represents  an assumed  constant  rate of
prepayment  each  month,  expressed  as an  annual  rate,  relative  to the then
outstanding  principal  balance of a pool of mortgage loans for the life of such
mortgage  loans.  CPR of "0%"  assumes  that no  Mortgage  Loan is  prepaid by a
borrower before  maturity,  while CPRs "2%" and "4%" assume that  prepayments on
the Mortgage  Loans are made by borrowers at those CPRs. CPR does not purport to
be either an historical  description of the prepayment experience of any pool of
mortgage  loans or a prediction  of the  anticipated  rate of  prepayment of any
mortgage  loans,  including the Mortgage Loans to be included in the Trust Fund.
Consequently  no assurance can be given and no  representation  is made that (i)
prepayments  of the  Mortgage  Loans  (whether or not in a Lock-out  Period or a
yield  maintenance  period) will  conform to any  particular  CPR,  (ii) all the
Mortgage Loans will prepay in accordance  with the assumptions at the same rate,
or (iii)  Mortgage  Loans  that are in a  Lock-out  Period or yield  maintenance
period will not prepay as a result of involuntary  liquidations  upon default or
otherwise.  A "yield  maintenance  period" is any period during which a Mortgage
Loan provides that voluntary  prepayments be accompanied by a Prepayment Premium
calculated on the basis of a yield maintenance formula.

      The tables  set forth  below  have been  prepared  on the basis of certain
assumptions as described  below  regarding the  characteristics  of the Mortgage
Loans that are expected to be included in the Mortgage  Pool as described  under
"DESCRIPTION  OF THE MORTGAGE  POOL"  herein and the  performance  thereof.  The
tables assume,  among other things,  that: (i) as of the date of issuance of the
Regular  Certificates,  the Mortgage Loans (except as set forth herein)  provide
for a Monthly  Payment of principal and interest  that would fully  amortize the
remaining  principal balance of such Mortgage Loan using the Monthly Payments in
the  amounts  set  forth in Annex A hereto,  commencing  on the first day of the
month  immediately  following the month in which such issuance occurs,  with, if
such Mortgage Loan is a Balloon  Loan,  the Monthly  Payments in the amounts set
forth in Annex A hereto and a principal  payment in the amount that would reduce
the  principal  balance of such Balloon  Loan to zero on the  maturity  date set
forth in Annex A; (ii) the Mortgage Loan Seller will not repurchase any Mortgage
Loan and none of the Master Servicer,  the Depositor or the holders of the Class
R-I  Certificates  exercises its option to purchase  Mortgage  Loans and thereby
cause a  termination  of the Trust  Fund;  (iii) there are no  delinquencies  or
Realized Losses on the Mortgage Loans; (iv) no Prepayment Premiums are paid with
respect to any Mortgage Loan; (v) payments on the  Certificates  will be made on
the   25th  day  of  each   month,   commencing   in   _________________________
(notwithstanding  that any such day is not a  Business  Day);  (vi) there are no
additional  ongoing Trust Fund expenses payable out of the Trust Fund other than
the  Servicing  Fee;  (vii) the Regular  Certificates  will be  purchased on the
Closing Date;  (viii) that no defaults occur with respect to any of the Mortgage
Loans;  (ix) that all of the Mortgage Loans accrue interest based upon a 360-day
year composed of twelve 30-day months;  [(x) that all Mortgage Loans that have a
maturity  date other than the first day of a month make their  final  payment on
the first day of the month following the month of maturity; (xi) that the number
of scheduled payments for each

                                      S-91
<PAGE>


Newly  Originated  Mortgage  Loan is equal to the actual number of payments plus
one,  with the first such payment  consisting of interest only and the remaining
payments  consisting of principal  and interest;  and (xii) that with respect to
Loan #__, the stated  interest  rate does not adjust at any time during the term
of such Mortgage Loan.]

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

      Subject to the foregoing discussion and assumptions,  the following tables
indicate the weighted  average life of each Class of Regular  Certificates,  and
set forth the percentages of the initial Certificate Balance or Notional Balance
of each such Class of Regular  Certificates that would be outstanding after each
of the Distribution Dates shown based on the assumptions described above and the
following  additional  assumptions  for each of the  designated  scenarios  (the
"Scenarios").  In the  case of  Scenario  1,  it was  assumed  that  none of the
Mortgage  Loans  prepay  prior to their  maturity  date  and that  there  are no
defaults.  In the case of Scenario 2, the  prepayment  assumptions  set forth in
Scenario 1 were  assumed and it was further  assumed that the Trust Fund will be
terminated  pursuant  to an  auction  on  the  Distribution  Date  occurring  in
______________.  In the case of Scenario 3 and  Scenario 4, it was assumed  that
the Mortgage Loans prepay prior to their maturity date at a rate equal to 2% CPR
and 4% CPR, respectively, and that there are no defaults and that it was further
assumed  that the Trust Fund will be  terminated  pursuant  to an auction on the
Distribution Date occurring in . See "DESCRIPTION OF THE  CERTIFICATES--Auction"
herein.


                                      S-92
<PAGE>


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


                     Class A-1          Class A-2           Class B
                     Scenario            Scenario             Scenario

Distribution Date    1    2    3   4    1    2    3    4    1    2    3    4
- -----------------    -    -    -   -    -    -    -    -    -    -    -    -

Initial Balance
             1998
             1999
             2000
             2001
             2002
             2003
             2004
             2005
             2006
             2007
             2008
             2009
             2010
             2011
             2012
Weighted Average
Life (1)

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

                                      S-93
<PAGE>


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


                     Class C            Class D             Class E
                     Scenario           Scenario            Scenario

Distribution Date    1    2    3   4    1    2    3    4    1    2    3    4
- -----------------    -    -    -   -    -    -    -    -    -    -    -    -

Initial Balance
             1998
             1999
             2000
             2001
             2002
             2003
             2004
             2005
             2006
             2007
             2008
             2009
             2010
             2011
             2012
Weighted Average Life (1)

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


                                      S-94
<PAGE>


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


                     Class F            Class G             Class H
                     Scenario           Scenario            Scenario

Distribution Date    1    2    3   4    1    2    3    4    1    2    3    4
- -----------------    -    -    -   -    -    -    -    -    -    -    -    -

Initial Balance
             1998
             1999
             2000
             2001
             2002
             2003
             2004
             2005
             2006
             2007
             2008
             2009
             2010
             2011
             2012
Weighted Average Life (1)

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

                                      S-95
<PAGE>


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



                     Class J            Class K             Class L-PO and
                     Scenario           Scenario            Class L-IO
                                                            Scenario

Distribution Date    1    2    3   4    1    2    3    4    1    2    3    4
- -----------------    -    -    -   -    -    -    -    -    -    -    -    -

Initial Balance
             1998
             1999
             2000
             2001
             2002
             2003
             2004
             2005
             2006
             2007
             2008
             2009
             2010
             2011
             2012
Weighted Average Life (1)

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


                                      S-96
<PAGE>


                             THE POOLING AND SERVICING AGREEMENT

General

      The  Certificates  will be  issued  pursuant  to a Pooling  and  Servicing
Agreement to be dated as of  ________________,  1998 (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:   Clarence   Krantz  at  telephone   number  (816)
___________.

Assignment of the Mortgage Loans

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

      (i) the original of the related Note,  endorsed by the applicable Mortgage
Loan  Seller in blank in the  following  form:  "Pay to the  order of ,  without
recourse"  which the Trustee or its designee is authorized to complete and which
Note and all  endorsements  thereof shall show a complete  chain of  endorsement
from the Originator to the applicable Mortgage Loan Seller;

      (ii) the related original recorded Mortgage or a copy thereof certified by
the related title insurance company, public recording office or closing agent to
be in the form in which  executed  or  submitted  for  recording,  each  related
original  recorded  Assignment  of  Mortgage  which,  together  with  other such
Assignments  of Mortgage,  shows a complete  chain of  assignment of the related
Mortgage from the applicable  Originator to the applicable  Mortgage Loan Seller
or a copy  thereof  certified by the related  title  insurance  company,  public
recording  office  or  closing  agent  to be in the form in  which  executed  or
submitted for recording and the related original Assignment of Mortgage executed
by the  applicable  Mortgage  Loan  Seller  in blank  which the  Trustee  or its
designee is authorized to complete (and but for the insertion of the name of the
assignee and any related recording information which is not yet available to the
applicable  Mortgage  Loan Seller,  is in suitable form for  recordation  in the
jurisdiction in which the related Mortgaged Property is located);

      (iii) if the related security agreement is separate from the Mortgage, the
original  security  agreement  or a  counterpart  thereof,  and if the  security
agreement is not assigned under the Assignments of Mortgage  described in clause
(ii) above,  the related original  assignment of such security  agreement to the
applicable  Mortgage  Loan  Seller  or a  counterpart  thereof  and the  related
original  assignment  of such  security  agreement  executed  by the  applicable
Mortgage Loan Seller in blank which the Trustee or its designee is authorized to
complete;

      (iv) the acknowledgment  copy of each Form UCC-1 financing statement (file
stamped to show the filing or recording  thereof in the applicable public filing
or  recording  office),  if any,  filed or  recorded  with  respect to  personal
property or fixtures constituting a part of the related Mortgaged Property, or a
copy thereof in the form submitted for filing or recording, together with a copy
of each Form  UCC-2 or UCC-3  assignment  (file  stamped  to show the  filing or
recording thereof in the applicable public filing or recording office),  if any,
of such financing statement which, together with other such assignments, shows a
complete  chain of assignment of such  financing  statement  from the applicable
Originator to the

                                      S-97
<PAGE>


applicable  Mortgage  Loan Seller,  or a copy thereof in the form  submitted for
filing or recording, and a copy of each Form UCC-2 or UCC-3 assignment,  if any,
of such financing  statement executed by the applicable  Mortgage Loan Seller in
blank which the Trustee or its designee is  authorized  to complete (and but for
the  insertion of the name of the  assignee and any related  filing or recording
information  which is not yet available to the applicable  Mortgage Loan Seller,
is in suitable form for filing or recording in the filing or recording office in
which such financing statement was filed);

      (v) the related original of the Loan Agreement,  if any,  relating to such
Mortgage Loan or a counterpart thereof;

      (vi) the related original lender's title insurance policy (or the original
pro  forma  or  specimen  title  insurance  policy  or  a  marked,  redated  and
recertified  commitment for lender's title insurance policy),  together with any
endorsements thereto;

      (vii) if any related  Assignment of Leases,  Rents and Profits is separate
from the Mortgage, the original recorded Assignment of Leases, Rents and Profits
or a copy  thereof  certified by the related  title  insurance  company,  public
recording  office,  or  closing  agent to be in the form in  which  executed  or
submitted for recording,  each related  original  recorded  reassignment of such
instrument,  if any,  which,  together  with other such  reassignments,  shows a
complete chain of assignment of such instrument  from the applicable  Originator
to the  applicable  Mortgage  Loan  Seller or a copy  thereof  certified  by the
related  title  insurance  company or  closing  agent to be in the form in which
executed or submitted  for recording and the related  original  reassignment  of
such  instrument,  if any,  executed by the  applicable  Mortgage Loan Seller in
blank which the Trustee or its designee is  authorized  to complete (and but for
the insertion of the name of the assignee and any related recording  information
which  is not yet  available  to the  applicable  Mortgage  Loan  Seller,  is in
suitable form for recordation in the jurisdiction in which the related Mortgaged
Property is located) (any of which reassignments,  however, may be included in a
related Assignment of Mortgage and need not be a separate instrument);

      (viii) the original or a  counterpart  of each  environmental  warranty or
indemnity agreement, if any, with respect to such Mortgage Loan;

      (ix) if any related assignment of contracts is separate from the Mortgage,
the  original  assignment  of  contracts or a  counterpart  thereof,  and if the
assignment  of  contracts  is not  assigned  under the  Assignments  of Mortgage
described  in clause  (ii)  above,  the related  original  reassignment  of such
instrument to the applicable  Mortgage Loan Seller or a counterpart  thereof and
the related original  reassignment of such instrument executed by the applicable
Mortgage Loan Seller in blank which the Trustee or its designee is authorized to
complete;

      (x) with respect to the related  Reserve  Accounts,  if any, a copy of the
original of any  separate  agreement  with respect  thereto  between the related
borrower and the Originator;

      (xi) the original of any other written  agreement,  instrument or document
securing such Mortgage Loan,  including,  without  limitation,  originals of any
guaranties  with respect to such Mortgage Loan or the original letter of credit,
if any,  with respect  thereto,  together with any and all  amendments  thereto,
including,  without limitation, any amendment which entitles the Master Servicer
to draw upon such  letter of credit on behalf of the  Trustee for the benefit of
the  Certificateholders,  and the original of each  instrument  or other item of
personal property given as security for a Mortgage Loan possession of which by a
secured party is necessary to a secured party's valid, perfected, first priority
security interest therein, together with all assignments or endorsements thereof
necessary to entitle the Master  Servicer to enforce a valid,  perfected,  first
priority  security  interest therein on behalf of the Trustee for the benefit of
the Certificateholders;

                                      S-98

<PAGE>

      (xii)  with  respect  to  the  related  Reserve  Accounts,   if  any,  the
acknowledgment  copy of each UCC-1 financing statement (file stamped to show the
filing  thereof in the  applicable  public filing  office),  if any,  filed with
respect  to the  applicable  Originator's  security  interest  in  such  Reserve
Accounts  and  all  funds  contained  therein,  or a copy  thereof  in the  form
submitted  for  filing,  together  with a copy  of  each  Form  UCC-2  or  UCC-3
assignment  (file stamped to show the filing  thereof in the  applicable  public
filing office), if any, of such financing  statement which assignment,  together
will all other such  assignments,  shows a complete  chain of assignment of such
financing  statement from the applicable  Originator to the applicable  Mortgage
Loan Seller,  or a copy thereof in the form submitted for filing,  and a copy of
each Form UCC-2 or UCC-3  assignment,  if any,  (file stamped to show the filing
thereof in the  applicable  public filing  office) of such  financing  statement
executed by the  applicable  Mortgage  Loan Seller in blank which the Trustee or
its designee is authorized to complete (and but for the insertion of the name of
the assignee and any related  filing  information  which is not yet available to
the  applicable  Mortgage  Loan  Seller,  is in suitable  form for filing in the
filing office in which such financing statement was filed);

      (xiii) the  original of each  assumption,  consolidation  or  substitution
agreement,  if any, with evidence of recording thereon,  where appropriate (or a
copy thereof certified by the related title insurance company,  public recording
office or closing  agent to be in the form in which  executed or  submitted  for
recording);

      (xiv) if any  document  or  instrument  described  above is  signed  by an
attorney in fact or similar  agent on behalf of the related  borrower or another
party,  the  original  of the  applicable  power of  attorney  or a  counterpart
thereof; and

      (xv)  originals  or copies of any and all  amendments,  modifications  and
supplements to, and waivers related to, any of the foregoing.

If the  Depositor  cannot  deliver any original or certified  recorded  document
described  above on the Closing Date, the Depositor will use its best efforts to
deliver (or cause to be delivered) such original or certified recorded documents
within 45 days from the  Closing  Date  (subject to delays  attributable  to the
failure of the appropriate  recording office to return such documents,  in which
case the Depositor will deliver such documents  promptly upon receipt  thereof).
The Trustee is obligated to review the Trustee  Mortgage  File for each Mortgage
Loan within 45 days after the later of  delivery or the Closing  Date and report
any missing documents or certain types of defects therein to the Depositor.

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

Servicing of the Mortgage Loans; Collection of Payments

      The Pooling and Servicing  Agreement will require 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

                                      S-99
<PAGE>


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  will be required to service and
administer the Mortgage Loans (x) in the same manner in which, and with the same
care,  skill,  prudence and  diligence  with which it services  and  administers
similar   mortgage   loans  for  other   third-party   portfolios,   giving  due
consideration   to  customary  and  usual   standards  of  practice  of  prudent
institutional  commercial  mortgage  loan  servicers  used with respect to loans
comparable  to the Mortgage  Loans or (y) in the same manner in which,  and with
the same care,  skill,  prudence  and  diligence  with which,  it  services  and
administers similar mortgage loans which it owns,  whichever standard of care is
higher,  and taking  into  account its other  obligations  under the Pooling and
Servicing  Agreement,  but without regard to (i) any other relationship that the
Master Servicer,  the Special Servicer, any sub-servicer or any affiliate of the
Master  Servicer,  the Special  Servicer or any  sub-servicer  may have with the
borrowers  or any  affiliate  of  such  borrowers;  (ii)  the  ownership  of any
Certificate  by the Master  Servicer,  the Special  Servicer or any affiliate of
either;  (iii) the  Master  Servicer's,  the  Trustee's  or the  Fiscal  Agent's
obligations, as applicable, to make Advances or to incur servicing expenses with
respect  to  the  Mortgage  Loans;  (iv)  the  Master  Servicer's,  the  Special
Servicer's or any sub-servicer's  right to receive compensation for its services
under the Pooling and  Servicing  Agreement  or with  respect to any  particular
transaction;  or (v) the  ownership,  servicing or management  for others by the
Master Servicer,  the Special Servicer or any sub-servicer of any other mortgage
loans or property.  Each of the Master Servicer and the Special Servicer will be
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 will provide,  however,  that neither the Master
Servicer  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,  or against any  specific
liability imposed on the Master Servicer or the Special Servicer for a breach of
the servicing  standards set forth in the Pooling and Servicing  Agreement,  any
liability by reason of willful misfeasance,  misrepresentation, bad faith, fraud
or  negligence  in the  performance  of its duties or by reason of its negligent
disregard of obligations or duties under the Pooling and Servicing Agreement.

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

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.  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. A delinquent  Mortgage
Loan will be transferred to the Special

                                     S-100
<PAGE>


Servicer upon such Mortgage Loan becoming a Specially  Serviced  Mortgage  Loan.
See "--Special Servicing" herein.

Advances

      Subject to the limitations  described  below,  the Master Servicer will be
obligated to advance (each such amount,  a "P&I  Advance"),  on the Business Day
preceding each Distribution Date (the "Remittance Date"), an amount equal to the
total  or any  portion  of the  Monthly  Payment  on a  Mortgage  Loan  that was
delinquent  as of the close of  business  on the  Business  Day  preceding  such
Remittance  Date or,  in the  event of a  default  in the  payment  of a Balloon
Payment, the Assumed Scheduled Payment with respect to the related Balloon Loan,
unless  the  Master  Servicer  determines  that  any  such  advance  would  be a
nonrecoverable  Advance and delivers to the Trustee an officer's certificate and
accompanying  documentation  related to a determination of  nonrecoverability as
required by the Pooling and Servicing Agreement.  In the event any Mortgage Loan
becomes a Seriously  Delinquent Loan, the Special Servicer will order an Updated
Appraisal  of the related  Mortgaged  Property  and upon receipt of such Updated
Appraisal the Master Servicer will determine the amount (the "Anticipated Loss")
equal  to the  excess,  if any,  of (i) the sum of (w) the  Scheduled  Principal
Balance of such  Mortgage  Loan as of the  immediately  preceding  Determination
Date,  (x) to the extent not  previously  advanced by the Master  Servicer,  the
Trustee or the Fiscal  Agent,  all accrued and unpaid  interest on such Mortgage
Loan  at a  per  annum  rate  equal  to  the  related  Mortgage  Rate,  (y)  all
unreimbursed  Advances with respect to such Mortgage Loan with interest  thereon
at the Advance Rate, and (z) to the extent not previously advanced by the Master
Servicer,  the Trustee or the Fiscal  Agent,  all  currently due but unpaid real
estate taxes and assessments,  insurance  premiums,  and, if applicable,  ground
rents  and a  good  faith  estimate  of any  expenses  relating  to  uncontested
foreclosure,  realization and liquidation of such Mortgaged Property,  over (ii)
an amount equal to 90% of the appraised value of the related Mortgaged  Property
as reflected in the Updated Appraisal thereof;  provided,  however,  that in the
event the  Updated  Appraisal  has not been  received  within 60 days  after the
Special Servicer has ordered such appraisal,  the Anticipated Loss will be equal
to 40% of the  Scheduled  Principal  Balance of the Seriously  Delinquent  Loan;
provided,  further that promptly upon its receipt of such appraisal,  the Master
Servicer will  recalculate  the  Anticipated  Loss.  Upon  determination  of the
Anticipated  Loss with respect to any Seriously  Delinquent  Loan, the amount of
any P&I Advance  required to be made with respect to such  Seriously  Delinquent
Loan on any Distribution  Date will be an amount equal to the product of (A) the
amount of the P&I  Advance  that would be required to be made in respect of such
Seriously  Delinquent  Loan without regard to the  application of this sentence,
multiplied  by (B) a fraction,  the numerator of which is equal to the Scheduled
Principal  Balance  of  such  Mortgage  Loan  as of  the  immediately  preceding
Determination  Date less the  Anticipated  Loss and the  denominator of which is
such Scheduled Principal Balance. A "Seriously  Delinquent Loan" is any Mortgage
Loan as to which an  Updated  Appraisal  has been  ordered  with  respect to the
related Mortgaged Property.  See "--Realization Upon Mortgage  Loans--Appraisals
for Specially  Serviced Mortgage Loans" herein. A Mortgage Loan will cease to be
a  Seriously  Delinquent  Loan in the event  such  Mortgage  Loan is no longer a
Specially  Serviced  Mortgage  Loan  pursuant  to the terms of the  Pooling  and
Servicing  Agreement  and  as  to  which  the  related  Mortgagor  has  made  12
consecutive timely Monthly Payments by their respective Due Dates since the date
on which such Mortgage Loan became a Seriously Delinquent Loan.

      In addition to P&I  Advances,  the Master  Servicer will also be obligated
(subject to the limitations  described herein) to make cash advances  ("Property
Advances," and together with P&I Advances,  "Advances") to pay (i) certain costs
and expenses  incurred in connection with defaulted  Mortgage  Loans,  acquiring
title to, or management of, REO Property or the sale of defaulted Mortgage Loans
or REO Properties,  (ii)  delinquent  real estate taxes,  assessments and hazard
insurance premiums and (iii) to cover other similar costs and expenses necessary
to protect and preserve the security of the related Mortgage.

                                     S-101
<PAGE>


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

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

      The Master Servicer, the Trustee or the Fiscal Agent, as applicable,  will
be entitled to receive  interest at a rate equal to the Prime Rate (as published
in The  Wall  Street  Journal,  or if  The  Wall  Street  Journal  is no  longer
published,  The New York Times,  from time to time), (the "Advance Rate") on its
outstanding  Advances and will be  authorized  to pay itself such  interest from
general  collections  with  respect to all of the  Mortgage  Loans  prior to any
payment to holders  of  Certificates.  If the  interest  on such  Advance is not
offset by Default  Interest a shortfall will result which  generally will result
in a Class Interest Shortfall for the most subordinate Class then outstanding.

                                     S-102
<PAGE>


Accounts

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

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

      Distribution  Account.  The  Trustee  will,  pursuant  to the  Pooling and
Servicing  Agreement,  establish  and maintain a segregated  account or accounts
(the  "Distribution  Account") in the name of the Trustee for the benefit of the
holders of  Certificates.  With respect to each  Distribution  Date,  the Master
Servicer  will deposit in the  Distribution  Account,  to the extent of funds on
deposit in the Collection Account, on or before the Remittance Date an aggregate
amount of immediately  available funds equal to the Available Funds plus (i) any
Prepayment   Premiums  received  by  the  Master  Servicer  during  the  related
Collection  Period and (ii) Default Interest received with respect to a Mortgage
Loan that is in default with respect to its Balloon  Payment.  To the extent not
included in Available  Funds,  the Master Servicer will remit to the Trustee all
P&I Advances for deposit into the Distribution Account on the related Remittance
Date. See "DESCRIPTION OF THE CERTIFICATES--Distributions" herein.

      The Collection  Account and the  Distribution  Account will be held in the
name of the  Trustee  (or,  in the case of the  Collection  Account,  the Master
Servicer on behalf of the Trustee) on behalf of the holders of Certificates  and
the Trustee (and, in the case of the Collection  Account,  the Master  Servicer)
will be authorized to make withdrawals therefrom. Each of the Collection Account
and the Distribution Account will be either (i) a segregated account or accounts
maintained with either a federally or state-chartered  depository institution or
trust company (a) the short term unsecured  debt  obligations of which are rated
at least  "______" by _______ or the long term  unsecured  debt  obligations  of
which (or of such institution's parent holding company) are rated at least "___"
by _____ and (b) the short term unsecured debt obligations of which are rated at
least "___" by _______ and the long term unsecured debt obligations of which (or
of such  institution's  parent  holding  company)  are  rated at least  "___" by
_______

                                     S-103
<PAGE>


or (ii) a segregated  trust account or accounts  maintained  with a federally or
state chartered depository  institution or trust company acting in its fiduciary
capacity,  having,  in either case,  a combined  capital and surplus of at least
$50,000,000  and  subject  to  supervision  or  examination  by federal or state
authority  and  subject  to  regulations  regarding  fiduciary  funds or deposit
substantially  similar to 12 CFR 9.10(b),  or otherwise  confirmed in writing by
each of the Rating  Agencies that the maintenance of such account and subject to
regulations regarding fiduciary funds on deposit substantially similar to 12 CFR
9.10(b),  will not, in and of itself,  result in a  downgrading,  withdrawal  or
qualification  of the rating then assigned by such Rating Agency to any Class of
Certificates  (an "Eligible  Bank").  Amounts on deposit in such accounts may be
invested in certain United States  government  securities and other  investments
specified in the Pooling and Servicing Agreement ("Permitted Investments").  See
"DESCRIPTION OF THE  CERTIFICATES--Accounts"  in the Prospectus for a listing of
Permitted Investments.

Withdrawals from the Collection Account

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

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

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

                                     S-104
<PAGE>


      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.  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

      The Master  Servicer  (or the Special  Servicer  with respect to Specially
Serviced  Mortgage  Loans or REO Property) will be required (at its own expense)
to inspect  each  Mortgaged  Property  at least once every two years (or, if the
related  Mortgage  Loan  has a  then  current  principal  balance  greater  than
$2,000,000,  then at least once every year). The Master Servicer and the Special
Servicer  will  each  prepare  or cause  to be  prepared  as soon as  reasonable
possible a written  report of each such  inspection  and will  deliver a copy of
such report to the Trustee with 10 days after the preparation thereof.

Realization Upon Mortgage Loans

      Appraisals for Specially Serviced Mortgage Loans.  Contemporaneously  with
the  earliest  to occur of (i) the  effective  date of any  modification  of the
stated maturity,  Mortgage Rate,  principal balance or amortization terms of any
Specially Serviced Mortgage Loan or other "significant" modification (as

                                     S-105
<PAGE>


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  appointment  of a
receiver  in  respect  of a  Mortgaged  Property  or (iv) the  date a  Mortgaged
Property  becomes an REO Property,  the Special  Servicer will promptly order an
Updated Appraisal of the Mortgaged Property or REO Property, as the case may be,
except to the extent such  appraisal  had been  previously  obtained  within the
prior twelve months. In addition, the Special Servicer will promptly order a new
Updated Appraisal or an update from the prior Updated Appraisal in the event any
Mortgage Loan is a Seriously Delinquent Loan and such prior Updated Appraisal is
more than twelve  months old. An "Updated  Appraisal" is (i) with respect to any
Mortgage Loan with an outstanding principal balance in excess of $1,500,000,  an
appraisal of the related  Mortgaged  Property  conducted in accordance  with MAI
standards  from  an  independent  appraiser  who is a  member  of the  Appraisal
Institute  with 5 years of  experience  reviewing  similar  property and (ii) an
internal property valuation performed by the Special Servicer in accordance with
the servicing  standard set forth in the Pooling and  Servicing  Agreement or an
appraisal  performed by an  independent  appraiser  with respect to any Mortgage
Loan with an outstanding principal balance equal to or less than $1,500,000.

      Following  a default in the  payment  of a Balloon  Payment,  the  Special
Servicer may grant any number of successive extensions,  provided, however, that
the Special  Servicer may not grant any extension that extends the maturity date
of any Mortgage Loan beyond the Rated Final Distribution Date.

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

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

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


                                     S-106
<PAGE>


      In the  event  that  title  to  any  Mortgaged  Property  is  acquired  in
foreclosure or by deed-in-lieu  of foreclosure,  the deed or certificate of sale
will be issued to the  Trustee,  or to its nominee  (which shall not include the
Master Servicer or the Special  Servicer) or a separate trustee or co-trustee on
behalf of the Trustee as the holder of the REMIC I Certificates  and the holders
of Certificates.  Notwithstanding any such acquisition of title and cancellation
of the related  Mortgage  Loan,  such  Mortgage  Loan will be considered to be a
Mortgage Loan held in the Trust Fund until such time as the related REO Property
is sold by the Trust Fund and will be reduced by Net REO  Proceeds  allocated to
principal.

      If the  Trust  Fund  acquires  a  Mortgaged  Property  by  foreclosure  or
deed-in-lieu  of foreclosure  upon a default of a Mortgage Loan, the Pooling and
Servicing  Agreement will provide 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  will also  require  that any such  Mortgaged  Property be managed and
operated  by an  "independent  contractor,"  within the  meaning  of  applicable
Treasury  regulations,  who furnishes or renders services to the tenants of such
Mortgaged  Property,  unless the Special  Servicer  provides the Trustee with an
opinion of counsel that the operation and  management of the Mortgaged  Property
other  than  through an  independent  contractor  will not cause such  Mortgaged
Property to fail to qualify as "foreclosure  property" (which opinion will be an
expense  of the Trust  Fund).  Generally,  REMIC I will not be taxable on income
received  with  respect  to  the  Mortgaged  Property  to  the  extent  that  it
constitutes  "rents  from real  property,"  within the  meaning of Code  Section
856(c)(3)(A) and Treasury regulations thereunder.  "Rents from real property" do
not  include  the  portion of any rental  based on the net income or gain of any
tenant or sub-tenant.  No determination has been made whether rent on any of the
Mortgaged Properties meets this requirement.  "Rents from real property" include
charges for services  customarily  furnished or rendered in connection  with the
rental of real  property,  whether the charges are separately  stated.  Services
furnished  to the  tenants  of a  particular  building  will  be  considered  as
customary if, in the geographic market in which the building is located, tenants
in  buildings  that are of a similar  class are  customarily  provided  with the
service.  No determination  has been made whether the services  furnished to the
tenants of the  Mortgaged  Properties  are  "customary"  within  the  meaning of
applicable  regulations.  It is therefore  possible that a portion of the rental
income with respect to a Mortgaged Property owned by the Trust Fund,  presumably
allocated  based  on  the  value  of  any  non-qualifying  services,  would  not
constitute  "rents from real  property." In addition to the  foregoing,  any net
income from a trade or business operated or managed by an independent contractor
on a Mortgaged Property owned by REMIC I, including but not limited to a skilled
nursing care business,  will not constitute  "rents from real  property." Any of
the  foregoing  types  of  income  may  instead   constitute  "net  income  from
foreclosure property," which would be taxable to REMIC I at the highest marginal
federal  corporate  rate  (currently  35%;  however,  phase out rates of 39% for
taxable income between  $100,000 and $335,000 and 38% for taxable income between
$15,000,000  and  $18,333,333  apply)  and may also be subject to state or local
taxes.  Any such  taxes  would be  chargeable  against  the  related  income for
purposes of  determining  the Net REO Proceeds  available  for  distribution  to
holders of Certificates. See "MATERIAL FEDERAL INCOME TAX CONSEQUENCES--Taxation
of the REMIC and its Holders," "--Taxation of Regular Interests," "--Taxation of
the  REMIC"  and  "--Taxation  of  Holders  of  Residual  Certificates"  in  the
Prospectus.

      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

                                     S-107
<PAGE>


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
not an  Interested  Person,  or is  determined to be such a price by the Trustee
(which may be based upon updated independent  appraisals received by the Trustee
or the Special Servicer, as applicable), if the highest offeror is an Interested
Person; provided,  however, that any offer by an Interested Person in the amount
of the Repurchase Price shall be deemed to be a fair price.  "Interested Person"
means the Depositor, the Master Servicer, the Special Servicer, the Trustee, any
borrower or property manager of a Mortgaged Property, an independent  contractor
engaged by the  Special  Servicer  to manage or operate an REO  Property  or any
affiliate  of any of the  foregoing.  Notwithstanding  anything to the  contrary
herein,  neither  the  Trustee,  in  its  individual  capacity,  nor  any of its
affiliates may offer for or purchase any Specially Serviced Mortgage Loan or any
REO Property. In addition,  the Special Servicer may accept an offer that is not
the highest offer if it determines,  in accordance  with the servicing  standard
stated in the Pooling and  Servicing  Agreement,  that  acceptance of such offer
would be in the best interests of the holders of Certificates  (for example,  if
the  prospective  buyer  making the lower  offer is more  likely to perform  its
obligations,  or the terms  offered by the  prospective  buyer  making the lower
offer are more favorable).

Amendments, Modifications and Waivers

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

The Trustee

     ________________________,  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 unsecured 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.

                                     S-108
<PAGE>


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

      The "Voting Rights"  assigned to each Class shall be (i) 0% in the case of
the Residual Certificates,  (ii) in the case of any Class of P&I Certificates, a
percentage  equal to the  product  of (x) [96%] so long as the Class X  Notional
Balance  is  greater  than zero and [97%]  thereafter  and (y) a  fraction,  the
numerator of which is equal to the aggregate outstanding  Certificate Balance of
such Class and the  denominator  of which is equal to the aggregate  outstanding
Certificate  Balances of all such Classes of Certificates;  (iii) in the case of
the  Class X  Certificates,  [1%] so long as the  Class X  Notional  Balance  is
greater  than zero,  and 0%  thereafter;  (iv)  [0.1%] in the Case of Class L-PO
Certificates;  and (v) [2.9%] in the case of Class L-IO Certificates. The Voting
Rights  of any  Class  of  Certificates  shall be  allocated  among  holders  of
Certificates  of  such  Class  in  proportion  to  their  respective  Percentage
Interests.

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

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

                                     S-109
<PAGE>


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

      If no Event of  Default  has  occurred  of which the  Trustee  has  actual
knowledge and after the curing of all Events of Default that may have  occurred,
the Trustee will be 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 will be required to examine such documents and to determine whether they
conform  on  their  face  to the  requirements  of  the  Pooling  and  Servicing
Agreement.

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

The Fiscal Agent

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

      In the event of the  resignation  or  removal of the  Trustee,  the Fiscal
Agent will be entitled to resign.  The initial  Fiscal Agent is not obligated to
act in such capacity at any time that  ____________________  is not the Trustee.
No  resignation  or removal of the Fiscal  Agent will become  effective  until a
successor  fiscal agent has assumed the Fiscal  Agent's  obligations  and duties
under the Pooling and Servicing Agreement and it is confirmed in writing by each
of the Rating Agencies that the appointment of such successor  fiscal agent will
not result, in and of itself,  in a downgrading,  withdrawal or qualification of
the rating then assigned by such Rating Agency to any Class of the Certificates.

Servicing Compensation and Payment of Expenses

      Pursuant to the Pooling and Servicing Agreement,  the Master Servicer will
be entitled to receive a monthly  servicing fee (the  "Servicing  Fee") for each
Mortgage Loan equal the per annum rate set forth on Annex A (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,  NSF check  charges
(including  with respect to Specially  Serviced  Mortgage  Loans),  loan service
transaction fees, extension fees, demand fees, modification fees,

                                     S-110
<PAGE>


assumption fees, beneficiary statement charges and similar fees and charges (but
not including any Prepayment Premiums so long as the Class X Notional Balance is
greater  than zero or  Default  Interest),  and (iii)  any  Prepayment  Interest
Surplus (to the extent not offset against any Prepayment  Interest  Shortfall in
accordance with the provisions of the Pooling and Servicing Agreement).

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

Special Servicing

      Midland will be the initial Special Servicer.  The Special Servicer may be
removed without cause and a successor  Special Servicer  appointed (i) first, by
the holders of the majority of the  aggregate  Voting  Rights of the Class L-IO,
Class L-PO, Class J and Class K Certificates  (but only with the written consent
of the Special Servicer),  but only until such time as Realized Losses allocated
to the Class L-PO  Certificates  equal or exceed 75% of the initial  Certificate
Balance of such Class,  and (ii)  thereafter,  by the holders of the majority of
the aggregate Voting Rights of the most subordinate  Class of Certificates  then
outstanding  which has not had Realized Losses  allocated to it in excess of 50%
of the initial Certificate Balance of such Class.

      Notwithstanding the foregoing, the removal of the Special Servicer and the
appointment of a successor  Special Servicer will not be effective until (i) the
successor  Special Servicer has assumed in writing all of the  responsibilities,
duties and  liabilities of the Special  Servicer under the Pooling and Servicing
Agreement pursuant to an agreement satisfactory to the Trustee, and (ii) each of
the Rating Agencies confirms to the Trustee in writing that such appointment and
assumption 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
Certificates.

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

                                     S-111
<PAGE>


respect to the circumstances described in clauses (ii) and (iv) above, when such
circumstances  cease to exist in the good faith judgment of the Special Servicer
and with respect to the circumstances described in clauses (iii) and (vii), when
such  circumstances  cease to exist or (c)  with  respect  to the  circumstances
described in clause (v) above, when such default is cured; provided, in any such
case, that at that time no circumstance  exists (as described  above) that would
cause the Mortgage Loan to continue to be characterized as a Specially  Serviced
Mortgage Loan.

      Pursuant to the Pooling and Servicing Agreement, the Special Servicer will
be entitled to certain  fees,  including a special  servicing  fee (the "Special
Servicing  Fee")  equal to 1/12th of ____% on a monthly  basis of the  Scheduled
Principal Balance of each related Specially  Serviced Mortgage Loan. The Special
Servicer will also receive with respect to any Specially  Serviced Mortgage Loan
or REO Property that is sold or transferred or otherwise  liquidated  (except in
connection   with  the  repurchase  of  a  Mortgage  Loan  as  described   under
"DESCRIPTION OF THE MORTGAGE POOL--Representations and Warranties; Repurchase"),
in addition to the Special  Servicing Fee, a disposition  fee (the  "Disposition
Fee") equal to the product of (A) the excess, if any, of (x) the proceeds of the
sale or liquidation of any Specially Serviced Mortgage Loan or REO Property over
(y) any broker's  commission  and related  brokerage  referral  fees and (B) (x)
____%, if such sale or liquidation  occurs prior to 12 months following the date
on which the Mortgage Loan initially became a Specially  Serviced  Mortgage Loan
or (y) ___%, if such sale or liquidation  occurs upon or after the expiration of
such  12-month  period.  Furthermore,  the Special  Servicer will be entitled to
receive, as additional servicing compensation, a workout fee (the "Workout Fee")
equal to the product of ___% and the amount of Net  Collections  received by the
Master Servicer or the Special Servicer with respect to each Corrected  Mortgage
Loan. If any Corrected Mortgage Loan again becomes a Specially Serviced Mortgage
Loan,  any right to the Workout Fee with respect to such Mortgage Loan earned in
connection with the initial modification, restructuring or workout thereof shall
terminate,  and the Special  Servicer  will be entitled to a new Workout Fee for
such Mortgage Loan upon resolution or workout of the subsequent event of default
under such Mortgage  Loan. If the Special  Servicer is terminated for any reason
it will retain the right to receive any Workout  Fees  payable in respect of any
Mortgage  Loans that become  Corrected  Mortgage Loans during the period that it
acted as  Special  Servicer  (and the  successor  Special  Servicer  will not be
entitled to any portion of such  Workout  Fees),  in each case until the Workout
Fees  for any  Mortgage  Loan  cease  to be  payable  in  accordance  with  this
paragraph.  Each of the foregoing fees,  along with certain  expenses related to
special  servicing of a Mortgage  Loan,  will be payable out of funds  otherwise
available  to pay  principal  and  interest  on the  Certificates.  The  Special
Servicer  will also be entitled to retain as additional  servicing  compensation
(i) all  investment  income  earned on amounts on deposit in any REO Account and
(ii) to the extent  permitted  under the  related  Mortgage  Loan,  all  amounts
collected with respect to the Specially Serviced Mortgage Loans in the nature of
late payment  charges,  late fees,  assumption  fees,  loan  modification  fees,
extension fees. 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.

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

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

      The  Special  Servicer  will be required  to make its  servicing  officers
available to  representatives  of a Consulting  Certificateholder  during normal
business hours upon reasonable notice in order to discuss

                                     S-112
<PAGE>


matters  relating to any  Specially  Serviced  Mortgage  Loan and REO  Property,
except to the extent doing so is prohibited by applicable law or by any Mortgage
Loan Documents.  The Special Servicer may, in its sole discretion,  require that
an agreement  governing the availability,  use and disclosure of any information
derived pursuant to such discussions,  and which may provide  indemnification to
the Special  Servicer for any liability or damage that may arise  therefrom,  be
executed by the Consulting Certificateholder.

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

Reports to Certificateholders; Available Information

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

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

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

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

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

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

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

      (vii) The number and  aggregate  principal  balance of Mortgage  Loans (A)
delinquent one month,  (B) delinquent two months,  (C) delinquent  three or more
months, (D) as to which foreclosure proceedings have been commenced and (E) that
otherwise  constitute  Specially  Serviced  Mortgage Loans, and, with respect to
each Specially  Serviced  Mortgage  Loan,  the amount of Property  Advances made
during the related  Collection  Period,  the amount of the P&I Advances  made on
such Distribution  Date, the aggregate amount of Property  Advances  theretofore
made  that  remain  unreimbursed  and  the  aggregate  amount  of  P&I  Advances
theretofore made that remain unreimbursed;

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

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

                                     S-113
<PAGE>


Collection  Period  and  credited  to  the  Collection  Account,  in  each  case
identifying such REO Property by name;

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

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

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

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

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

      Within a reasonable  period of time after the end of each  calendar  year,
the Trustee will furnish to each person who at any time during the calendar year
was a holder of a Certificate  (except for a Residual  Certificate)  a statement
containing  the  information  set  forth  in  subclauses  (i)  and  (ii)  above,
aggregated  for such calendar year or applicable  portion  thereof  during which
such person was a  Certificateholder.  Such  obligation  of the Trustee  will be
deemed to have been  satisfied  to the  extent  that it  provided  substantially
comparable  information pursuant to any requirements of the Code as from time to
time in force.

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

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

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

      Certain  information  made available in the  Distribution  Date statements
referred  to  above  may  be  obtained  by  calling  _______________________  at
_______________ and requesting statement number _____ or such other mechanism as
the Trustee may have in place from time to time.

                                     S-114
<PAGE>


      Loan  Portfolio  Analysis  System.  The Master  Servicer  will collect and
maintain  information  regarding the Mortgage Loans in a computerized  database,
which the Master  Servicer  currently  commonly refers to as the "Loan Portfolio
Analysis  System" or "LPAS." The Master  Servicer  currently  intends to provide
access  to LPAS via  on-line  telephonic  communication  to  Certificateholders,
persons identified by a Certificateholder  as a prospective  transferee and such
other persons deemed appropriate by the Master Servicer.  Information  contained
in LPAS  regarding  the  composition  of the  Mortgage  Pool and  certain  other
information  about the Mortgage Pool deemed  appropriate by the Master  Servicer
will be updated periodically.  Certificateholders should contact Brad Hauger, at
telephone number (816) 435-5175, for access to LPAS.

      Other Available Information.  The Master Servicer or the Special Servicer,
if applicable, will promptly give notice to the Trustee, who will provide a copy
to each  Certificateholder,  each Rating Agency, the Depositor,  the Underwriter
and the  Mortgage  Loan Seller of (a) any notice  from a borrower  or  insurance
company  regarding an upcoming  voluntary or involuntary  prepayment  (including
that  resulting from a Casualty or  Condemnation)  of all or part of the related
Mortgage  Loan  (provided  that a request  by a  borrower  or other  party for a
quotation of the amount  necessary to satisfy all obligations  with respect to a
Mortgage Loan will not, in and of itself, be deemed to be such notice);  and (b)
of any other  occurrence  known to it with  respect  to a  Mortgage  Loan or REO
Property that the Master Servicer or the Special Servicer  determines would have
a material  effect on such  Mortgage  Loan or REO  Property,  which  notice will
include an explanation as to the reason for such material effect  (provided that
any extension of the term of any Mortgage Loan will be deemed to have a material
effect).

      In  addition to the other  reports  and  information  made  available  and
distributed   to  the   Depositor,   the   Underwriter,   the   Trustee  or  the
Certificateholders  pursuant to other  provisions  of the Pooling and  Servicing
Agreement, the Master Servicer and the Special Servicer will, in accordance with
such  reasonable  rules and  procedures  as it may adopt  (which may include the
requirement that an agreement governing the availability,  use and disclosure of
such information,  and which may provide  indemnification to the Master Servicer
or the Special  Servicer,  as  applicable,  for any liability or damage that may
arise  therefrom,  be executed to the extent the Master  Servicer or the Special
Servicer, as applicable, deems such action to be necessary or appropriate), also
make available any  information  relating to the Mortgage  Loans,  the Mortgaged
Properties or the borrower for review by the  Depositor,  the  Underwriter,  the
Trustee,  the  Certificateholders  and any  other  persons  to whom  the  Master
Servicer or the Special  Servicer,  as the case may be, believes such disclosure
is  appropriate,  in each case except to the extent  doing so is  prohibited  by
applicable law or by any documents related to a Mortgage Loan.

      The Trustee will also make available  during normal  business  hours,  for
review  by the  Depositor,  the  Rating  Agencies,  any  Certificateholder,  the
Underwriter,  any person identified to the Trustee by a  Certificateholder  as a
prospective  transferee  of a  Certificate  and any  other  persons  to whom the
Trustee  believes such disclosure is appropriate,  the following  items: (i) the
Pooling   and   Servicing   Agreement,    (ii)   all   monthly   statements   to
Certificateholders delivered since the closing date, (iii) all annual statements
as to compliance  delivered to the Trustee and the Depositor and (iv) all annual
independent accountants' reports delivered to the Trustee and the Depositor. The
Master Servicer or the Special Servicer, as appropriate,  will make available at
its offices  during normal  business  hours,  for review by the  Depositor,  the
Underwriter, the Trustee, the Rating Agencies, any Certificateholder, any person
identified to the Master Servicer or the Special Servicer,  as applicable,  by a
Certificateholder as a prospective transferee of a Certificate any other persons
to whom the Master  Servicer or the Special  Servicer,  as applicable,  believes
such disclosure is appropriate,  the following items: (i) the inspection reports
prepared  by or on behalf of the Master  Servicer or the  Special  Servicer,  as
applicable,  in connection with the property inspections conducted by the Master
Servicer or the Special Servicer, as applicable, (ii) any and all modifications,
waivers  and  amendments  of the terms of a Mortgage  Loan  entered  into by the
Master  Servicer  or the  Special  Servicer  and  (iii)  any and  all  officer's
certificates and other evidence delivered to

                                     S-115
<PAGE>


the Trustee and the  Depositor  to support the Master  Servicer's  determination
that any Advance  was, or if made would be, a  Nonrecoverable  Advance,  in each
case except to the extent doing so is prohibited  by  applicable  laws or by any
documents related to a Mortgage Loan. The Master Servicer,  the Special Servicer
and the Trustee will be permitted to require payment (other than from any Rating
Agency) of a sum sufficient to cover the reasonable costs and expenses  incurred
by it in providing copies of or access to any of the above information.

      The Master Servicer will, on behalf of the Trust Fund,  prepare,  sign and
file  with  the  Commission  any and all  reports,  statements  and  information
respecting the Trust Fund that the Master Servicer or the Trustee determines are
required to be filed with the Commission  pursuant to Sections 13(a) or 15(d) of
the 1934 Act,  each such report,  statement  and  information  to be filed on or
prior to the  required  filing date for such report,  statement or  information.
Notwithstanding  the  foregoing,  the Depositor  will file with the  Commission,
within 15 days of the closing  date,  a Form 8-K  together  with the Pooling and
Servicing Agreement.

      None of the Trustee, the Fiscal Agent, the Master Servicer and the Special
Servicer will be responsible for the accuracy or completeness of any information
supplied to it by a borrower or other third party for inclusion in any notice or
in any other report or information furnished or provided by the Master Servicer,
the Special  Servicer or the Trustee  hereunder,  and the Master  Servicer,  the
Special Servicer,  the Trustee and the Fiscal Agent will be indemnified and held
harmless by the Trust Fund against any loss,  liability  or expense  incurred in
connection  with any legal  action  relating  to any  statement  or  omission or
alleged  statement or omission  therein,  including any liability related to the
inclusion of such information in any report filed with the Commission.

                          MATERIAL FEDERAL INCOME TAX CONSEQUENCES

      For federal  income tax  purposes,  two  separate  "real  estate  mortgage
investment  conduit" ("REMIC")  elections will be made with respect to the Trust
Fund, creating two REMICs (the "Trust 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 Code and (ii) (a) the Class
A-1,  Class A-2,  Class X, Class B, Class C, Class D, Class E, Class F, Class G,
Class H, Class J, Class K,  Class L-PO and Class L-IO  Certificates  will be, or
will   represent   ownership  of,  REMIC  "regular   interests"   (the  "Regular
Certificates")   and  (b)  the  Class  R-I   Certificates  and  the  Class  R-II
Certificates,  respectively, will be the sole "residual interest" in the related
REMIC.

      Because  they  represent  regular  interests,   the  Regular  Certificates
generally  will be treated as newly  originated  debt  instruments  for  federal
income tax purposes. Holders of such Classes of Certificates will be required to
include in income all  interest  on such  Certificates  in  accordance  with the
accrual method of accounting,  regardless of a Certificateholder's  usual method
of  accounting.  Except as discussed with respect to the Class X, Class F, Class
G,  Class H, Class J,  Class K,  Class  L-PO and Class  L-IO  Certificates,  the
Certificates  are not  expected to be treated for federal  income tax  reporting
purposes as having been issued with original issue discount ("OID"). The Class X
and Class L-IO Certificates  constitute interest only Classes and the Class L-PO
Certificates  constitute a principal only Class.  These  Certificates,  together
with the  Class F,  Class G,  Class H,  Class J and  Class K  Certificates,  are
expected to be deemed to have been issued with OID. The Trustee intends to treat
the  Class  X and  Class  L-IO  Certificates  as  having  no  "qualified  stated
interest."  Accordingly,  the  Class  X and  Class  L-IO  Certificates  will  be
considered  to be  issued  with  OID in an  amount  equal to the  excess  of all
distributions of interest  expected to be received thereon over their respective
issue prices (including  accrued  interest,  if any, unless the holder elects on
its federal income tax return to exclude such amount from the issue price and

                                     S-116
<PAGE>


to recover  it on the first  Distribution  Date).  In  addition,  the Class L-PO
Certificates  will be issued  with OID in an amount  equal to the  excess of the
initial principal balance thereof over their issue price. Any "negative" amounts
of  OID on  the  Class  X or  Class  L-IO  Certificates  attributable  to  rapid
prepayments with respect to the Mortgage Loans will not be deductible currently,
but may be offset  against  future  positive  accruals of OID, if any.  However,
certain holders of a Class X or Class L-IO Certificate may be entitled to a loss
deduction  to the extent it becomes  certain that such holder will not recover a
portion of its basis in such  Certificate.  No  representation is made as to the
timing,  amount or character of such loss, if any. See "MATERIAL  FEDERAL INCOME
TAX  CONSEQUENCES--Taxation  of  Regular   Interests--Interest  and  Acquisition
Discount" and "--Losses" in the Prospectus.

      For the purposes of  determining  the rate of accrual of market  discount,
OID and premium for federal  income tax  purposes,  it has been assumed that the
Mortgage  Loans will prepay at the rate of % CPR and that the Trust Fund will be
terminated  on the  Distribution  Date  occurring  in  pursuant  to the  auction
termination  procedure described herein. No representation is made as to whether
the  Mortgage  Loans will  prepay at that rate or any other rate or whether  the
Trust Fund will be  terminated on such date.  If it were  ultimately  determined
that market  discount,  OID and premium should be amortized over the longer term
of the Mortgage Loans disregarding the assumed  termination of the Trust Fund in
, the  Class , Class ,  Class , and  Class  Certificates  would  recognize  less
original  issue  discount in the years prior to and  including and the Class R-I
and R-II  Certificateholders  would realize greater excess  inclusion  income in
such years. Although it is unclear whether the Class , Class , Class , and Class
 Certificates  will  qualify  as  "variable  rate  instruments"  under  the  OID
Regulations, it will be assumed for purposes of determining the OID 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  real  estate  investment  trust  will
constitute  "real estate assets" within the meaning of Section  856(c)(5)(B)  of
the Code, and interest (including OID, if any) on the Offered  Certificates will
be considered  "interest on obligations secured by mortgages on real property or
on  interests  in property"  within the meaning of Section  856(c)(3)(B)  of the
Code. Offered Certificates held by a domestic building and loan association will
generally  constitute  "a regular or a residual  interest in a REMIC" within the
meaning of Section  7701(a)(19)(C)(xi)  of the Code only in the proportion  that
the underlying assets of the REMIC are mortgages secured by residential property
or otherwise are described in Section  7701(a)(19)(c) of the Code. 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

                                     S-117
<PAGE>


TREATMENT OF THEIR ACQUISITION, OWNERSHIP AND DISPOSITION OF THE CERTIFICATES.

                                    ERISA CONSIDERATIONS

General

      The Subordinate Certificates may not be purchased by or transferred to (A)
an  employee  benefit  plan  or  other  retirement  arrangement,   including  an
individual retirement account or a Keogh plan, which is subject to the fiduciary
responsibility  provisions  of the Employee  Retirement  Income  Security Act of
1974, as amended  ("ERISA") or Section 4975 of the Code, or a governmental  plan
subject  to any  federal,  state or local  law  ("Similar  Law")  that is,  to a
material  extent,  similar  to the  foregoing  provisions  of  ERISA or the Code
("Plans"),  (B) a collective  investment  fund in which such Plans are invested,
(C) other  persons  acting on behalf of any such Plan or using the assets of any
such Plan or any entity whose underlying assets include plan assets by reason of
a Plan's  investment  in the entity  (within the meaning of  Department of Labor
Regulations Section 2510.3-101) or (D) an insurance company that is using assets
of any insurance company separate account or general account in which the assets
of such Plans are invested (or which are deemed pursuant to ERISA or any Similar
Law to include  assets of such Plans) other than an insurance  company using the
assets of its general account under circumstances  whereby such purchase and the
subsequent  holding of such  Certificates  would not  constitute  or result in a
prohibited  transaction  within  the  meaning  of  Section  406 or 407 of ERISA,
Section  4975 of the Code or a  materially  similar  characterization  under any
Similar Law. Each  prospective  transferee of a Subordinate  Certificate will be
required to deliver to the Depositor, the Certificate Registrar and the Trustee,
(i) a transferee representation letter, substantially in the form of Exhibit D-2
to the Pooling and Servicing Agreement, stating that such prospective transferee
is not a person  referred to in clause (A),  (B),  (C) or (D) above,  or (ii) an
opinion of counsel which  establishes to the satisfaction of the Depositor,  the
Trustee  and the  Certificate  Registrar  that the  purchase  or holding of such
Certificate  will not result in the assets of the Trust Fund being  deemed to be
"plan  assets"  and  subject  to  the  fiduciary  responsibility  or  prohibited
transaction  provision  of  ERISA,  the Code or any  Similar  Law,  and will not
constitute or result in a prohibited  transaction  within the meaning of Section
406 or 407 of ERISA,  Section  4975 of the Code or any Similar Law, and will not
subject the Master Servicer, the Special Servicer, the Depositor, the Trustee or
the Certificate Registrar to any obligation or liability (including  obligations
or  liabilities  under  ERISA or  Section  4975 of the Code),  which  opinion of
counsel  will not be an  expense  of the  Trustee,  the Trust  Fund,  the Master
Servicer, the Special Servicer, the Certificate Registrar or the Depositor.

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

      None of the Residual  Certificates may be purchased by or transferred to a
Plan.  Accordingly,  the  following  discussion  does not purport to discuss the
considerations  under ERISA or Code Section  4975 with respect to the  purchase,
holding  or   disposition   of  the   Subordinate   Certificates,   or  Residual
Certificates.

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

                                     S-118
<PAGE>


      Before purchasing any Offered  Certificates which are Senior 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,  class or other individual  prohibited  transaction  exemption is
applicable.

Certain Requirements Under ERISA

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

      Parties in  Interest/Disqualified  Persons. Other provisions of ERISA (and
corresponding  provisions of the Code) prohibit certain  transactions  involving
the assets of a Plan and persons who have certain specified relationships to the
Plan  (so-called   "parties  in  interest"   within  the  meaning  of  ERISA  or
"disqualified  persons"  within the  meaning of the Code).  The  Depositor,  the
Underwriters,  the Master  Servicer,  the  Special  Servicer  or the  Trustee or
certain  affiliates  thereof  might be  considered  or might become  "parties in
interest"  or  "disqualified  persons"  with  respect  to a  Plan.  If  so,  the
acquisition  or  holding of  Certificates  by or on behalf of such Plan could be
considered  to give rise to a  "prohibited  transaction"  within the  meaning of
ERISA and the Code unless the administrative  exemption  described below or some
other  exemption is available.  Special  caution should be exercised  before the
assets of a Plan are used to purchase a  Certificate  if,  with  respect to such
assets,  the  Depositor,  the  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.
      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 Senior  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 and
church 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.

                                     S-119
<PAGE>


Administrative Exemptions

      Individual  Administrative  Exemptions.  The  Department  has  granted  to
____________________ ("________________") an individual administrative exemption
(Prohibited Transaction Exemption ______, _____ Fed. Reg. ______ (______, 19__),
referred to herein as the  "Exemption,"  for certain  mortgage-backed  and asset
backed  certificates  underwritten in whole or in part by  _______________.  The
Exemption  might be  applicable  to the  initial  purchase,  the holding and the
subsequent  resale  by a Plan  of  certain  certificates,  such  as  the  Senior
Certificates   underwritten  by  the  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;

     (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

                                     S-120
<PAGE>


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

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

      Moreover,    the    Exemption    can   provide    relief   from    certain
self-dealing/conflict-of-interest  prohibited  transactions  that may occur if a
Plan  fiduciary  causes a Plan to acquire  certificates  in a trust in which the
fiduciary  (or  its  affiliate)  is an  obligor  on the  receivables,  loans  or
obligations  held in the trust provided that, among other  requirements,  (i) in
the  case  of  an  acquisition  in  connection  with  the  initial  issuance  of
certificates,  at least 50% of each class of  certificates  in which  Plans have
invested is acquired by persons independent of the Restricted Group and at least
50% of the aggregate interest in the trust is acquired by persons independent of
the Restricted  Group; (ii) such fiduciary (or its affiliate) is an obligor with
respect to 5% or less of the fair market value of the  obligations  contained in
the trust;  (iii) the Plan's  investment in  certificates  of any class does not
exceed 25% of all of the  certificates of that class  outstanding at the time of
the acquisitions; and (iv) immediately after the acquisition no more than 25% of
the  assets of the Plan with  respect to which such  person is a  fiduciary  are
invested  in  certificates  representing  an  interest  in  one or  more  trusts
containing assets sold or served by the same entity.

      The  Exemption  does not apply to the  purchasing or holding of the Senior
Certificates  by Plans  sponsored by the Trustee or any member of the Restricted
Group, i.e., the Depositor,  the Underwriter,  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  CHARACTERISTICS  OF THE  SUBORDINATE  CERTIFICATES  AND THE  RESIDUAL
CERTIFICATES  DO NOT MEET THE  REQUIREMENTS OF THE EXEMPTION.  ACCORDINGLY,  THE
SUBORDINATE  CERTIFICATES AND THE RESIDUAL  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.

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

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

      A  governmental  plan as defined in Section  3(32) of if ERISA or a church
plan (if no  election  has been made under  Section  410(d) of the Code) are not
subject to ERISA or Code Section 4975.  However, a governmental plan or a church
plan may be  subject  to a Similar  Law.  Additionally,  any such plan  which is
qualified  under  Section  401(a)  of the  Code  is  subject  to the  prohibited
transaction rules set forth in

                                     S-121
<PAGE>


Section 503 of the Code. 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 or Section 503 of the Code.

      The  sale  of  the  Senior  Certificates  to a  Plan  is in no  respect  a
representation  by the  Depositor,  the  Underwriter,  the  Trustee or any other
member of the  Restricted  Group that this  investment  meets all relevant legal
requirements  with respect to investments  by Plans  generally or any particular
Plan  or  that  this  investment  is  appropriate  for  Plans  generally  or any
particular Plan.

Unrelated Business Taxable Income; Residual Certificates

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

                                      LEGAL INVESTMENT

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

      The Depositor makes no representations  as to the proper  characterization
of  the  Certificates  for  legal  investment  purposes,  financial  institution
regulatory  purposes  or  other  purposes  or as to the  ability  of  particular
investors  to  purchase  the  Certificates  under  applicable  legal  investment
restrictions.  These  uncertainties  may  adversely  affect the liquidity of the
Certificates.  Accordingly,  all institutions  whose  investment  activities are
subject  to  legal   investment  laws  and   regulations,   regulatory   capital
requirements or review by regulatory  authorities  should consult with their own
legal  advisors  in  determining  whether  and to 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  ____________________,  1998  (the  "Underwriting
Agreement") to purchase from the Depositor the Offered Certificates.

      The Offered  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 Offered 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  Offered  Certificates  for whom they may act as  agent.  Any
dealers that participate with the Underwriter in the distribution of the Offered
Certificates purchased by the Underwriter may be deemed to be underwriters,  and
any discounts or commissions

                                     S-122
<PAGE>


received  by them or the  Underwriter  and any  profit on the  resale of Offered
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
generally will be obligated to purchase all of the Offered  Certificates  if any
are purchased.  The Depositor has agreed to indemnify the  Underwriters  against
certain liabilities,  including liabilities under the 1933 Act, or contribute to
payments that the Underwriters may be required to make in respect thereof.

      The Depositor also has been advised by the  Underwriter  that it currently
expects  to  make a  market  in the  Offered  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  Offered
Certificates will develop.  For further information  regarding any offer or sale
of the Offered  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 Offered 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 Offered Certificates.

                                        LEGAL MATTERS

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

                                     S-123
<PAGE>


                                     RATINGS

      It is a condition  to the initial  issuance of the  Certificates  that the
Certificates have the following ratings:

           CLASS               ______               _______

           A-1
           A-2
           X
           B
           C
           D
           E
           F
           G
           H
           J
           K
           L-PO
           L-IO
           R-I
           R-II



      The Rating Agencies' ratings on mortgage pass-through certificates address
the  likelihood  of the timely  receipt by holders  thereof of all  payments  of
interest to which they are  entitled  and  ultimate  receipt of all  payments of
principal 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 X  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 X  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
"___" and "___" ratings received on the Class X Certificates, scheduled

                                     S-124
<PAGE>


payments on the Mortgage Loan. The Class X Notional  Balance upon which interest
is calculated is reduced by the allocation of Realized  Losses and  prepayments,
whether  voluntary  or  involuntary.  The rating  does not address the timing or
magnitude of reductions of Class X Notional Balance,  but only the obligation to
pay interest  timely on the Class X Notional  Balance as so reduced from time to
time.  Accordingly,  the ratings of the Class X Certificates should be evaluated
independently from similar ratings on other types of securities.

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

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




                                     S-125
<PAGE>


                              INDEX OF DEFINITIONS



1933 Act........................................S-iii
Advance Rate....................................S-102
Advances........................................S-101
Annual Debt Service..............................S-57
Anticipated Loss................................S-101
Appraised LTV....................................S-57
Appraised Value..................................S-57
Assumed Maturity Date............................S-ii
Assumed Scheduled Payment........................S-78
Auction Agent....................................S-83
Auction Closing Date.............................S-83
Auction Fees.....................................S-83
Auction Valuation Date......................S-7, S-83
Available Funds..................................S-73
Balloon Amount...................................S-57
Balloon Balance..................................S-57
Balloon Loans....................................S-44
Balloon LTV......................................S-57
Balloon Payment..................................S-44
Bankruptcy Code..................................S-31
Base Interest Fraction...........................S-79
Beneficial Owners................................S-84
Book-Entry Certificate...........................S-84
Business Day......................................S-3
Cash Flow..................................S-55, S-57
Casualty.........................................S-48
Certificate Registrar............................S-87
Certificates.................................S-i, S-2
Class Interest Distribution Amount...............S-75
Class Interest Shortfall.........................S-77
Class L-IO Notional Balance......................S-73
Class X Notional Balance.........................S-73
Class X Pass-Through Rate........................S-76
CMBS Portfolio...................................S-69
Code........................................S-9, S-31
Collection Account..............................S-103
Collection Period................................S-75
Commission......................................S-iii
Condemnation.....................................S-49
Condemnation Proceeds............................S-74
Congregate Care Loan.............................S-36
Congregate Care Property.........................S-36
Constant Prepayment Rate.........................S-91
Consulting Certificateholder....................S-113
Corrected Mortgage Loan.........................S-112
CPR..............................................S-91
Cross-Collateralized Loans.................S-30, S-55
Cut-off Date Principal Balance.............S-13, S-36
Debt Service Coverage Ratio......................S-57
Default Interest...........................S-48, S-75
Default Rate.....................................S-75
Definitive Certificate...........................S-84
Delivery Date....................................S-ii
Department......................................S-118
Depositor........................................S-12
Depository........................................S-4
Determination Date...............................S-75
Disposition Fee.................................S-112
Distribution Account............................S-103
Distribution Date................................S-73
DSCR.......................................S-13, S-57
DTC.........................................S-ii, S-4
Due Date..........................................S-4
Effective Age....................................S-58
Eligible Bank...................................S-104
Environmental Consultant.........................S-43
ERISA.....................................S-10, S-118
Exemption.......................................S-120
Factory Outlet Loan..............................S-36
Factory Outlet Property..........................S-36
Final Recovery Determination.....................S-80
Fiscal Agent......................................S-2
Fitch............................................S-72
Form 8-K.........................................S-63
Hotel Loan.......................................S-36
Hotel Property...................................S-36
Indirect Participants............................S-85
Industrial Loan..................................S-36
Industrial Property..............................S-36
Industrial/Warehouse Loan........................S-36
Industrial/Warehouse Property....................S-36
Initial Pool Balance.............................S-36
Insurance Proceeds...............................S-74
Interest Accrual Period..........................S-77
Interested Person...............................S-108
Investor..........................................S-5
IRS..............................................S-51
Liquidation Proceeds.............................S-74
Loan Portfolio Analysis System..................S-115
Loan Purchase Closing Date.......................S-38
Loan-to-Value Ratio..............................S-57
Lockout Period...................................S-44
LPAS............................................S-115
LTV..............................................S-57
Master Servicer...................................S-2
Master Servicer Mortgage File....................S-99
Midland..........................................S-12
Midland Mortgage Loan Purchase Agreement.........S-38
Midland Mortgage Loans...........................S-38
Mini Warehouse Loan..............................S-36
Mini Warehouse Property..........................S-36
Minimum Auction Price............................S-83
Mixed Use Loan...................................S-36
Mixed Use Property...............................S-36
Mobile Home Park Loan............................S-36
Mobile Home Park Property........................S-36
Monthly Payment..................................S-74
Monthly Payments.................................S-50

                                     S-126
<PAGE>

Mortgage.........................................S-36
Mortgage File....................................S-99
Mortgage Loan Purchase Agreement.................S-38
Mortgage Loan Seller.............................S-12
Mortgage Loans...................................S-12
Mortgage Pool....................................S-12
Mortgage Rate....................................S-44
Mortgaged Property.........................S-12, S-36
Mortgages........................................S-36
Multifamily Loan.................................S-36
Multifamily Property.............................S-36
Net Collections.................................S-112
Net Mortgage Rate................................S-77
Net Operating Income.......................S-55, S-56
Net REO Proceeds.................................S-75
Newly Originated Loans...........................S-44
NOI..............................................S-56
Note.............................................S-36
Notes............................................S-36
Notional Balances................................S-73
Occupancy Date...................................S-58
Occupancy Percentage.............................S-58
Occupancy Rate...................................S-57
Offered Certificates..............................S-i
Office Loan......................................S-36
Office Property..................................S-36
Office/R&D Loan..................................S-36
Office/R&D Property..............................S-36
Office/Retail Loan...............................S-36
Office/Retail Property...........................S-36
Office/Warehouse Loan............................S-36
Office/Warehouse Property........................S-36
OID.............................................S-116
Originator.......................................S-37
Originators......................................S-37
P&I Advance................................S-6, S-101
Participants.....................................S-84
Pass-Through Rate................................S-76
Paying Agent.....................................S-85
Percentage Interest..............................S-73
Permitted Encumbrances...........................S-64
Permitted Investments...........................S-104
Plans.....................................S-10, S-118
Pooled Principal Distribution Amount.............S-77
Pooling and Servicing Agreement.............S-2, S-97
Prepayment Interest Shortfall....................S-76
Prepayment Interest Surplus......................S-76
Prepayment Premium...............................S-44
Prepayment Premiums..............................S-75
Principal Prepayments............................S-75
Private Certificates..............................S-2
Property Advances...............................S-101
Property Age.....................................S-58
Qualified Substitute Mortgage Loan...............S-32
Rated Final Distribution Date....................S-ii
Rating Agencies..................................S-11
Realized Loss....................................S-80
Record Date......................................S-73
Regular Certificates.........................S-i, S-8
Regulations.....................................S-119
Remaining Amortization Term......................S-58
Remaining Term to Maturity.......................S-58
REMIC...........................................S-116
REMIC I...........................................S-8
REMIC II..........................................S-8
Remittance Date.................................S-101
REO Account......................................S-72
REO Mortgage Loan................................S-78
REO Property.....................................S-72
Repurchase Price.................................S-67
Reserve Accounts.................................S-50
Residual Certificates.............................S-i
Restricted Group................................S-120
Retail, Anchored Loan............................S-36
Retail, Anchored Property........................S-36
Retail, Factory Outlet Loan......................S-36
Retail, Single Tenant Loan.......................S-36
Retail, Single Tenant Property...................S-36
Retail, Unanchored Loan..........................S-36
Retail, Unanchored Property......................S-36
RTC Portfolio....................................S-70
S&P..............................................S-72
Scenarios........................................S-92
Scheduled Final Distribution Date..........S-ii, S-81
Scheduled Principal Balance......................S-80
Section 42 Mortgage Loans........................S-50
Senior Certificates...............................S-7
Senior Principal Distribution Cross-Over Date....S-79
Seriously Delinquent Loan.......................S-101
Servicing Fee...................................S-110
Servicing Fee Rate..............................S-110
Similar Law.....................................S-118
SMMEA...........................................S-122
Special Servicer..................................S-2
Special Servicing Fee...........................S-112
Specially Serviced Mortgage Loan................S-111
Subordinate Certificates..........................S-7
Tax Credit Period..........................S-32, S-51
Tax Credit Project.........................S-31, S-51
Tax Credits......................................S-31
Title Policy.....................................S-64
Trust Fund.......................................S-12
Trust REMICs....................................S-116
Trustee...........................................S-2
Trustee Mortgage File............................S-97
Underwriter...............................S-ii, S-122
Underwriting Agreement..........................S-122
Underwritten Cash Flow...........................S-57
Underwritten DSCR................................S-57
Underwritten NOI.................................S-57
Unscheduled Payments.............................S-74
Updated Appraisal...............................S-106

                                     S-127
<PAGE>

Voting Rights...................................S-109
Weighted Average Maturity........................S-58
Weighted Average Net Mortgage Rate...............S-77
Weighted Average Pass-Through Rate...............S-77
Workout Fee.....................................S-112
Year Renovated...................................S-58
Yield Maintenance Charges........................S-79
Yield Maintenance Period.........................S-44
Zoning Laws......................................S-29

                                     S-128
<PAGE>






                                                           Annex A


      Annex A to the  Prospectus  Supplement  will set forth in a table  certain
information  with respect to the Mortgage  Loans and the  Mortgaged  Properties.
This information will be primarily derived from financial statements supplied by
each borrower for its related Mortgaged Property.  The information  provided for
each Mortgage Loan will generally include the following:

Loan Terms:

o  Original Balance
o  Cut-off Date Balance
o  Interest Rate
o  Original Amortization Term
o  Original Term to Maturity
o  Original Note Date
o  First Payment Date
o  Maturity Date
o  Remaining Amortization Term
o  Remaining Term to Maturity
o  Balloon Balance
o  Mortgage Loan Seller

Collateral Description:

o  Property Type
o  Property Address
o  Number of Units/Square Feet
o  Year Property Built
o  Year Property Renovated
o  Borrower's Ownership Interest in Property
o  Loan Number

Tenant Data:

o  Largest Tenant
o  Square Feet Leased
o  Percentage of Property Leased
o  Lease Expiration Date

Collateral Value:

o  Appraised Value
o  Appraisal Date
o  Appraisal Loan-to-Value Ratio
o  Balloon Loan-to-Value Ratio
o  Current Occupancy of Property as of specific date

Collateral Operating Performance:

o  Underwritten Net Operating Income

                                     S-129
<PAGE>


o  Underwritten Cash Flow
o  Annual Debt Service
o  Underwritten Debt Service Coverage Ratio
o  1996 Net Operating Income
o  1996 Cash Flow
o  1997 Net Operating Income
o  1997  Cash Flow
o  Yield to Date Net Operating Income
o  Yield to Date Cash Flow
o  Yield to Date as of specific date
o  Yield to Date Period (in months)

     Prepayment  Premium Schedule after Prepayment Lockout Period and Prepayment
Yield
Maintenance Period:

o  Prepayment Yield Maintenance Period (in months)
o  Prepayment Premium
o  First Period (in months)
o  Prepayment Premium Rate for First Period
o  Second Period (in months)
o  Prepayment Premium Rate for Second Period
o  Third Period (in months)
o  Prepayment Premium Rate for Third Period
o  Fourth Period (in months)
o  Prepayment Premium Rate for Fourth Period
o  Fifth Period (in months)
o  Prepayment Premium Rate for Fifth Period
o  Total Penalty Period (in months)


                                     S-130




<PAGE>


VERSION 1: GENERAL COMMERCIAL AND MULTIFAMILY

                      Commercial Mortgage Acceptance Corp.
                                    Depositor
                  Commercial Mortgage Pass-Through Certificates
                              (Issuable in Series)

      Commercial  Mortgage  Acceptance Corp. (the "Depositor") from time to time
will  offer  Commercial   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 Mortgage  Pass-Through  Certificates of such Series, are collectively
referred to herein as the  "Certificates."  The Certificates of each Series will
evidence beneficial ownership interests in a trust fund (the "Trust Fund") to be
established by the Depositor.  The  Certificates of a Series may be divided into
two or more  "Classes",  which may have  different  interest rates and which may
receive principal payments in differing proportions and at different times.
                                                        (continued on next page)

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

      Prospective  Investors should consider the material risks discussed herein
under "RISK  FACTORS" at page 6 and such  information  as may be set forth under
the  caption  "RISK  FACTORS"  in  the  related  Prospectus   Supplement  before
purchasing any of the Offered Certificates.

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

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

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

                   The date of this Prospectus is _______________.


<PAGE>


(cover page continued)

     In addition,  rights of the holders of certain Classes to receive principal
and interest may be subordinated to those of other Classes. Each Trust Fund will
consist of a pool (the "Mortgage Pool") of one or more mortgage loans secured by
first or junior liens on fee simple or leasehold  interests in  commercial  real
estate   properties,   multifamily   residential   properties  and/or  mixed-use
properties and related  property and  interests,  conveyed to such Trust Fund by
the Depositor,  and other assets,  including any Credit Enhancement described in
the    related    Prospectus    Supplement.     See    "DESCRIPTION    OF    THE
CERTIFICATES--General" herein. The percentage of any mixed-use property used for
commercial purposes will be set forth in the Prospectus Supplement.  Multifamily
properties  (consisting of apartments,  congregate care facilities and/or mobile
home parks) and general commercial properties  (consisting of retail properties,
including  shopping  centers,  office  buildings,  mini-warehouses,  warehouses,
industrial  properties  and/or other similar types of properties) will represent
security for a material  concentration  of the Mortgage Loans in any Trust Fund,
based  on  principal  balance  at the  time  such  Trust  Fund  is  formed.  See
"DESCRIPTION OF THE MORTGAGE POOL" in the Prospectus Supplement. If so specified
in the  related  Prospectus  Supplement,  the  Mortgage  Pool may  also  include
installment  contracts for the sale of such types of  properties.  Such mortgage
loans and  installment  contracts are  hereinafter  referred to as the "Mortgage
Loans." The Mortgage Loans will have fixed or adjustable  interest  rates.  Some
Mortgage  Loans will fully amortize over their  remaining  terms to maturity and
others will provide for balloon  payments at maturity.  The Mortgage  Loans will
provide  for  recourse  against  only the  Mortgaged  Properties  or provide for
recourse against the other assets of the obligors thereunder. The Mortgage Loans
will be newly  originated  or  seasoned,  and will be acquired by the  Depositor
either  directly or through one or more  affiliates.  The Mortgage  Loans may be
originated by affiliated entities,  including Midland Loan Services, Inc. and/or
unaffiliated  entities. See "RISK FACTORS." Information regarding each Series of
Certificates,  including  interest and  principal  payment  provisions  for each
Class,  as well  as  information  regarding  the  size,  composition  and  other
characteristics of the Mortgage Pool relating to such Series,  will be furnished
in the related Prospectus Supplement. The Mortgage Loans will be master serviced
by Midland Loan Services, Inc.

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

      With respect to each Series, all of the Offered Certificates will be rated
in one  of the  four  highest  ratings  categories  by  one or  more  nationally
recognized  statistical  rating  organizations.  There  will have been no public
market for the  Certificates  of any Series  prior to the offering  thereof.  No
assurance can be given that such a secondary  market will develop as a result of
such offering or, if it does develop, that it will continue.  The Depositor does
not  intend  to make an  application  to list any  Series of  Certificates  on a
national securities exchange or quote any Series of Certificates in an automated
quotation system of a registered securities association.


                                       ii
<PAGE>



                              PROSPECTUS SUPPLEMENT

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

                             ADDITIONAL INFORMATION

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

                                      iii
<PAGE>



         INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

      With  respect to the Trust Fund for each  Series,  there are  incorporated
herein by reference all documents and reports filed or caused to be filed by the
Depositor with respect to such Trust Fund pursuant to Section 13(a),  13(c),  14
or 15(d) of the  Securities  Exchange Act of 1934,  as amended (the "1934 Act"),
after the date of this  Prospectus and prior to the  termination of the offering
of the Offered  Certificates  evidencing  an  interest  in such Trust Fund.  The
Depositor will provide or cause to be provided  without charge to each person to
whom this Prospectus is delivered in connection with the offering of one or more
Classes of  Certificates,  upon request,  a copy of any or all such documents or
reports  incorporated  herein  by  reference,  in each case to the  extent  such
documents or reports relate to one or more of such Classes of such Certificates,
other than the exhibits to such documents (unless such exhibits are specifically
incorporated by reference in such documents).  The Depositor has determined that
its financial  statements are not material to the offering of any of the Offered
Certificates.  See "FINANCIAL  INFORMATION." Requests to the Depositor should be
directed to: Commercial  Mortgage  Acceptance  Corp., 210 West 10th Street,  6th
Floor, Kansas City, Missouri 64105, Attention: Clarence Krantz, telephone number
(816) 435-5000.

                                     REPORTS

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

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

                                       iv
<PAGE>



                                TABLE OF CONTENTS


PROSPECTUS SUPPLEMENT.......................iii

ADDITIONAL INFORMATION......................iii

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

REPORTS......................................iv

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

RISK FACTORS..................................6

   Limited Liquidity; Lack of Market for
      Resale..................................6
   Limited Assets as Security for
      Investment in Certificates; No
      Personal Liability......................6
   Effects of Prepayments on Average Life
      of Certificates and Yields..............6
   Risks Associated with Lending on Income
      Producing Properties....................7
   Potential Conflicts of Interest............8
   Certain Tax Considerations of Variable
      Rate Certificates.......................9
   Limited Nature of Credit Ratings...........9
   Potential Inability to Verify
      Underwriting Standards.................10
   Nonrecourse Mortgage Loans; Limited
      Recovery...............................10
   Inclusion of Delinquent and Non-
      Performing Mortgage Loans
      May Adversely Affect Yields............10
   Junior Mortgage Loans.....................10
   Balloon Payments..........................10
   Extensions and Modifications of
      Defaulted Mortgage Loans;
      Additional Servicing Fees..............11
   Risks Related to the Mortgagor's Form
      of Entity and Sophistication...........11
   Credit Enhancement Limitations............11
   Risks to Subordinated Certificateholders;
      Lower Payment Priority.................12
   Taxable Income in Excess of Distributions
      Received...............................13
   Due-on-Sale Clauses and Assignments of
      Leases and Rents.......................13
   Environmental Risks.......................13

   Certain Federal Tax Considerations
      Regarding Residual Certificates........14
   ERISA Considerations......................14
   Special Hazard Losses.....................15
   Control; Decisions by Certificateholders..15
   Book-Entry Registration...................15

THE DEPOSITOR................................15

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

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

DESCRIPTION OF THE CERTIFICATES..............16

   General...................................17
   Distributions on Certificates.............18
   Accounts..................................18
   Amendment.................................20
   Termination...............................21
   Reports to Certificateholders.............22
   The Trustee...............................22

THE MORTGAGE POOLS...........................22

   General...................................22
   Assignment of Mortgage Loans..............24
   Mortgage Underwriting Standards and
      Procedures.............................25
   Representations and Warranties............26

SERVICING OF THE MORTGAGE LOANS..............27

   General...................................27
   Collections and Other Servicing
      Procedures.............................27
   Insurance.................................28
   Fidelity Bonds and Errors and Omissions
      Insurance..............................30
   Servicing Compensation and Payment of
      Expenses...............................30
   Advances..................................31
   Modifications, Waivers and Amendments.....31
   Evidence of Compliance....................31

                                       v
<PAGE>


   Certain Matters With Respect to the
      Master Servicer, the Special Servicer,
      the Trustee and the Depositor..........32
   Events of Default.........................33
   Rights Upon Event of Default..............34

CREDIT ENHANCEMENT...........................35

   General...................................35
   Subordinate Certificates..................35
   Reserve Funds.............................36
   Cross-Support Features....................37
   Certificate Guarantee Insurance...........37
   Limited Guarantee.........................37
   Letter of Credit..........................37
   Pool Insurance Policies; Special Hazard
      Insurance Policies.....................37
   Surety Bonds..............................38
   Fraud Coverage............................38
   Mortgagor Bankruptcy Bond.................38

CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS..38

   General...................................39
   Types of Mortgage Instruments.............39
   Personalty................................40
   Installment Contracts.....................40
   Junior Mortgages; Rights of Senior
      Mortgagees or Beneficiaries............40
   Foreclosure...............................42
   Environmental Risks.......................48
   Enforceability of Certain Provisions......51
   Soldiers' and Sailors' Relief Act.........53
   Applicability of Usury Laws...............53
   Alternative Mortgage Instruments..........54
   Leases and Rents..........................54
   Secondary Financing; Due-on-Encumbrance
      Provisions.............................55
   Certain Laws and Regulations..............55
   Type of Mortgaged Property................56
   Criminal Forfeitures......................56
   Americans With Disabilities Act...........56


MATERIAL FEDERAL INCOME TAX CONSEQUENCES.....57

   General...................................57

  Federal Income Tax Consequences For REMIC
      Certificates...........................58

   General...................................58
   Qualification as a REMIC..................58
   Taxation of REMIC Regular Certificates....61
   Taxation of the REMIC.....................68
   Taxation of Holders of Residual
      Certificates...........................70
   Reporting Requirements and Backup
      Withholding............................75
   Tax Treatment of Foreign Investors........76
   Administrative Matters....................77

  Federal Income Tax Consequences For
      Certificates As To Which No REMIC
      Election Is Made.......................78

   Tax Status as a Grantor Trust.............78
   Tax Status of Certificates................79
   Pass-Through Certificates.................79
   Stripped Certificates.....................80
   Sale of Certificates......................82
   Reporting Requirements and Backup
      Withholding............................82
   Treatment of Foreign Investors............83

STATE TAX CONSIDERATIONS.....................83

ERISA CONSIDERATIONS.........................83

   Prohibited Transactions...................84
   Unrelated Business Taxable Income-
     Residual Interests......................85

LEGAL INVESTMENT.............................86

PLAN OF DISTRIBUTION.........................86

LEGAL MATTERS................................87

FINANCIAL INFORMATION........................87

RATING.......................................87


                                       vi
<PAGE>


                            SUMMARY OF PROSPECTUS

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

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

Depositor...........Commercial   Mortgage   Acceptance   Corp.,  a  wholly-owned
                    subsidiary   of  Midland  Loan   Services,   Inc.  See  "THE
                    DEPOSITOR."

Master Servicer.....Midland Loan Services,  Inc., a  wholly-owned  subsidiary of
                    PNC  Bank,  National  Association.  See  "SERVICING  OF  THE
                    MORTGAGE LOANS--General."

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

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

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

  A. Mortgage Pool..The primary assets of each Trust Fund will consist of a pool
                    of mortgage loans (the "Mortgage  Pool") secured by first or
                    junior  mortgages,   deeds  of  trust  or  similar  security
                    instruments   (each,   a  "Mortgage")   on,  or  installment
                    contracts  ("Installment  Contracts")  for the sale of,  fee
                    simple or  leasehold  interests  in  commercial  real estate
                    property,  multifamily residential property and/or mixed-use
                    property,  and related  property  and  interests  (each such
                    interest  or  property,  as the case  may be,  a  "Mortgaged
                    Property").    Multifamily    properties    (consisting   of
                    apartments,  congregate care  facilities  and/or mobile home
                    parks) and  general  commercial  properties  (consisting  of
                    retail  properties,   including  shopping  centers,   office
                    buildings,    mini-warehouses,     warehouses,    industrial
                    properties  and/or other similar types of  properties)  will
                    represent  security  for a  material  concentration  of  the
                    Mortgage Loans in any Trust Fund, based on principal balance
                    at the time such Trust Fund is  formed.  Each such  mortgage
                    loan or  Installment  Contract  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

                                       1
<PAGE>


                    other person.  The Mortgage  Loans will have the  additional
                    characteristics  described under "THE MORTGAGE POOLS" herein
                    and  "DESCRIPTION  OF THE  MORTGAGE  POOL"  in  the  related
                    Prospectus  Supplement.  All  Mortgage  Loans will have been
                    purchased by the  Depositor on or before the date of initial
                    issuance of the related Series of Certificates.

                    All Mortgage  Loans will be of one or more of the  following
                    types:  Mortgage Loans with fixed interest  rates;  Mortgage
                    Loans with adjustable  interest rates;  Mortgage Loans whose
                    principal balances fully amortize over their remaining terms
                    to maturity;  Mortgage Loans whose principal balances do not
                    fully  amortize,  but  instead  provide  for  a  substantial
                    principal  payment  at the  stated  maturity  of  the  loan;
                    Mortgage  Loans that provide for  recourse  against only the
                    Mortgaged  Properties;  and Mortgage  Loans that provide for
                    recourse against the other assets of the related mortgagors.

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

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

   B. Accounts......The Master Servicer  generally will be required to establish
                    and maintain one or more accounts (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.

   C. Credit
      Enhancement...If  so  provided  in  the  related  Prospectus   Supplement,
                    protection  against certain defaults and losses with respect
                    to one or more Classes of

                                       2
<PAGE>


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

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

                    The  Certificates  will not be  guaranteed or insured by the
                    Depositor or any of its  affiliates.  Unless so specified in
                    the related Prospectus Supplement,  neither the Certificates
                    nor the  Mortgage  Loans are  insured or  guaranteed  by any
                    governmental  agency  or  instrumentality  or by  any  other
                    person  or  entity.  See  "RISK  FACTORS--Limited  Assets as
                    Security  for  Investment  in   Certificates;   No  Personal
                    Liability"   and   "DESCRIPTION   OF   THE    CERTIFICATES."
                    Distributions    on    Certificates......Distributions    of
                    principal  and interest on the  Certificates  of each Series
                    will be made to the  registered  holders  thereof on the day
                    (the   "Distribution   Date")   specified   in  the  related
                    Prospectus Supplement,  beginning in the period specified in
                    the   related    Prospectus    Supplement    following   the
                    establishment of the related Trust Fund.

                                       3
<PAGE>


                    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............With  respect to each  Series of  Certificates,  the related
                    Prospectus  Supplement will set forth the obligations 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   "SERVICING   OF  THE   MORTGAGE
                    LOANS--Advances."

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


                                       4
<PAGE>


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  (each,  a "Plan")
                    should  carefully review with its legal advisors whether the
                    purchase or holding of Senior  Certificates may give rise to
                    a  transaction  that  is  prohibited  or  is  not  otherwise
                    permissible  either under ERISA or Section 4975 of the Code.
                    Subordinate   Certificates   may  not  be  purchased  by  or
                    transferred to a Plan. See "ERISA CONSIDERATIONS" herein and
                    in the related Prospectus Supplement.

Legal Investment....The related Prospectus  Supplement will indicate whether the
                    Offered   Certificates  will  constitute  "mortgage  related
                    securities"  for purposes of the Secondary  Mortgage  Market
                    Enhancement  Act  of  1984.  Accordingly,   investors  whose
                    investment authority is subject to legal restrictions should
                    consult their own legal advisors to determine whether and to
                    what extent the Certificates  constitute  legal  investments
                    for them. See "LEGAL  INVESTMENT"  herein and in the related
                    Prospectus Supplement.

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

                                       5
<PAGE>


                                  RISK FACTORS

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

Limited Liquidity; Lack of Market for Resale

     There  can be no assurance that a secondary  market for the Certificates of
any Series will develop or, if it does  develop,  that it will  provide  holders
with liquidity of investment or will continue while  Certificates of such Series
remain  outstanding.  The  Depositor  does  not  currently  intend  to  make  an
application to list any Series of Certificates on a national securities exchange
or quote any  Series  of  Certificates  on an  automated  quotation  system of a
Registered  Securities  Association.  The  market  value  of  Certificates  will
fluctuate with changes in prevailing rates of interest.  Consequently,  any sale
of Certificates by a holder in any secondary market that may develop may be at a
discount from 100% of their  original  principal  balance or from their purchase
price.  Furthermore,  secondary market  purchasers may look only hereto,  to the
related Prospectus Supplement and to the reports to Certificateholders delivered
pursuant to the Agreement as described herein under the heading  "DESCRIPTION OF
THE  CERTIFICATES--Reports to Certificateholders" and "SERVICING OF THE MORTGAGE
LOANS--Evidence  of Compliance"  for  information  concerning the  Certificates.
Certificateholders  will have only those redemption  rights and the Certificates
will be  subject to early  retirement  only  under the  circumstances  described
herein  or in  the  related  Prospectus  Supplement.  See  "DESCRIPTION  OF  THE
CERTIFICATES--Termination."

Limited Assets as Security for Investment in Certificates; No Personal Liability

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

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

Effects of Prepayments on Average Life of Certificates and Yields

     Prepayments  on  the Mortgage Loans in any Trust Fund generally will result
in a faster rate of  principal  payments  on one or more  Classes of the related
Certificates than if payments on such Mortgage

                                       6
<PAGE>


Loans were made as scheduled.  Thus, the  prepayment  experience on the Mortgage
Loans may affect the  average  life of each Class of related  Certificates.  The
rate of principal  payments on pools of mortgage  loans varies between pools and
from  time  to  time  is  influenced  by a  variety  of  economic,  demographic,
geographic,  social,  tax,  legal  and  other  factors,  as well as Acts of God.
Accordingly,  there  can be no  assurance  as to the rate of  prepayment  on the
Mortgage  Loans in any Trust Fund or that the rate of payments  will  conform to
any model described in any Prospectus  Supplement.  If prevailing interest rates
fall  significantly  below the  applicable  rates  borne by the  Mortgage  Loans
included in a Trust Fund, principal  prepayments are likely to be higher than if
prevailing  rates remain at or above the rates borne by those Mortgage Loans. As
a  result,  the  actual  maturity  of any  Class  of  Certificates  could  occur
significantly earlier than expected.  Alternatively,  the actual maturity of any
Class of Certificates could occur  significantly later than expected as a result
of  prepayment  premiums or the  existence  of defaults on the  Mortgage  Loans,
particularly at or near their maturity  dates. In addition,  the Master Servicer
or the Special  Servicer,  if any, may have the option under the  Agreement  for
such Series to extend the maturity of the Mortgage Loans  following a default in
the payment of a balloon payment,  which would also have the effect of extending
the average life of each Class of related Certificates. A Series of Certificates
may include one or more Classes of Certificates  with priorities of payment over
other Classes of Certificates,  including Classes of Offered Certificates,  and,
as a result,  yields on such Series may be more  sensitive to prepayments on the
Mortgage Loans in the related Trust Fund. A Series of  Certificates  may include
one or more Classes offered at a significant premium or discount. Yields on such
Classes  of  Certificates  will  be  sensitive,  and  in  some  cases  extremely
sensitive,  to prepayments on Mortgage  Loans.  With respect to interest only or
disproportionately  interest  weighted  Classes  purchased  at a  premium,  such
Classes may not return their purchase  prices under rapid  repayment  scenarios.
See "YIELD AND MATURITY CONSIDERATIONS" in the related Prospectus Supplement.

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

Risks Associated with Lending on Income Producing Properties

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

     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

                                       7
<PAGE>


loans both because the Mortgage Loans in a Trust Fund will generally  consist of
a  smaller  number  of  loans  than  would a  single-family  pool of  comparable
aggregate unpaid principal  balance and because of the higher principal  balance
of individual Mortgage Loans.

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

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

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

Potential Conflicts of Interest

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


                                       8
<PAGE>


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  Certificates  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  would be
controlling  if the IRS were to assert a different  method for accruing  income.
See "MATERIAL FEDERAL INCOME TAX  CONSEQUENCES--Federal  Income Tax Consequences
For  REMIC   Certificates--Taxation  of  REMIC  Regular   Certificates--Interest
Weighted  Certificates" and "--Taxation of REMIC Regular  Certificates--Variable
Rate Regular Certificates."

Limited Nature of Credit Ratings

     Any rating  assigned  by a Rating  Agency to a Class of  Certificates  will
reflect only its assessment of the likelihood that holders of such  Certificates
will receive  payments to which such  Certificateholders  are entitled under the
related  Agreement.  Such  rating  will  not  constitute  an  assessment  of the
likelihood  that  principal  prepayments  on the related  Mortgage Loans will be
made,  the degree to which the rate of such  prepayments  might differ from that
originally  anticipated or the  likelihood of early optional  termination of the
related Trust Fund.  Furthermore,  such rating will not address the  possibility
that  prepayment  of the related  Mortgage  Loans at a higher or lower rate than
anticipated  by an investor may cause such  investor to  experience a lower than
anticipated  yield  or  that an  investor  that  purchases  a  Certificate  at a
significant  premium,  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."

     The amount,  type and nature of Credit  Enhancement,  if any, provided with
respect to a Series of Certificates  will be determined on the basis of criteria
established  by each Rating Agency rating  Classes of the  Certificates  of such
Series.  Those  criteria are sometimes  based upon an actuarial  analysis of the
behavior of mortgage loans in a larger group. However, there can be no assurance
that the historical data supporting any such actuarial  analysis will accurately
reflect  future  experience,  or that  the  data  derived  from a large  pool of
mortgage  loans will  accurately  predict the  delinquency,  foreclosure of loss
experience  of any  particular  pool of Mortgage  Loans.  In other  cases,  such
criteria  may be  based  upon  determinations  of the  values  of the  Mortgaged
Properties that provide security for the Mortgage Loans.  However,  no assurance
can be given that those values will not decline in the future. If the commercial
or multifamily  residential  real estate  markets  should  experience an overall
decline in property values such that the outstanding  principal  balances of the
Mortgage  Loans in a particular  Trust Fund and any  secondary  financing on the
related  Mortgaged  Properties  become  equal to a greater than the value of the
Mortgaged Properties, the rates of delinquencies,  foreclosures and losses could
be higher than those now generally  experienced  by  institutional  lenders.  In
addition, adverse economic conditions (which may or may not affect real property
values) may affect the timely  payment by  mortgagors  of scheduled  payments of
principal  and interest on the  Mortgage  Loans and,  accordingly,  the rates of
delinquencies,  foreclosures  and losses with respect to any Trust Fund.  To the
extent that such losses are not covered by Credit  Enhancement,  such losses may
be  borne,  at  least  in  part,  by  the  holders  of one or  more  Classes  of
Certificates of the related Series. See "RATING".


                                       9
<PAGE>


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.

Nonrecourse Mortgage Loans; Limited Recovery

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

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

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

Junior Mortgage Loans

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

Balloon Payments

     Certain  of the  Mortgage  Loans  as of the  Cut-off  Date may not be fully
amortizing  over their terms to maturity  and,  thus,  will require  substantial
principal payments (i.e., balloon payments) at their

                                       10
<PAGE>


stated  maturity.  Mortgage loans with balloon payments involve a greater degree
of risk because the ability of a mortgagor to make a balloon  payment  typically
will depend upon its ability either to refinance the loan or to sell the related
mortgaged  property in a timely manner. The ability of a mortgagor to accomplish
either of these goals will be affected  by a number of  factors,  including  the
level  of  available  mortgage  rates at the  time of sale or  refinancing,  the
mortgagor's equity in the related mortgaged  property,  the financial  condition
and operating history of the mortgagor and the related mortgaged  property,  tax
laws,  rent control laws (with  respect to certain  multifamily  properties  and
mobile home  parks),  reimbursement  rates (with  respect to certain  hospitals,
nursing  homes  and  congregate  care  facilities),  renewability  of  operating
licenses,  prevailing general economic conditions and the availability of credit
for commercial or multifamily,  as the case may be, real  properties  generally.
Neither  the  Depositor  or any  affiliate  will be required  to  refinance  any
Mortgage Loan.

Extensions and Modifications of Defaulted Mortgage Loans;  Additional  Servicing
Fees

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

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

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

Credit Enhancement Limitations

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

     A Series of  Certificates  may include one or more  Classes of  Subordinate
Certificates  (which may include  Offered  Certificates),  if so provided in the
related Prospectus Supplement. Although

                                       11
<PAGE>


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 holders of one
or more Classes of the Certificates of the related Series. See "--Limited Nature
of Credit 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.


                                       12
<PAGE>


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--Federal  Income Tax Consequences For REMIC  Certificates--Taxation
of REMIC Regular  Certificates--Subordinate  Certificates--Effects  of Defaults,
Delinquencies and Losses" 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
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

                                       13
<PAGE>


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."

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--Federal  Income Tax Consequences For REMIC  Certificates--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   CONSEQUENCES--Federal   Income   Tax   Consequences   For   REMIC
Certificates--Taxation  of Holders  of  Residual  Certificates--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.

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."


                                       14
<PAGE>


Special Hazard Losses

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

Control; Decisions by Certificateholders

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

Book-Entry Registration

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

                                  THE DEPOSITOR

     Commercial  Mortgage  Acceptance  Corp.  was  incorporated  in the State of
Missouri on September 17, 1996. The Depositor is a wholly owned, limited purpose
finance  subsidiary  of Midland  Loan  Services,  Inc. 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.

                                       15
<PAGE>



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

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

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

                               THE MASTER SERVICER

     Midland Loan Services,  L.P., was organized  under the laws of the State of
Missouri in 1992 as a limited partnership.  On April 3, 1998,  substantially all
of the assets of Midland  Loan  Services,  L.P.,  were  acquired by Midland Loan
Services, Inc. ("Midland"), a newly formed, wholly-owned subsidiary of PNC Bank,
National Association.  Midland is a real estate financial services company which
provides loan  servicing and asset  management for large pools of commercial and
multifamily  real  estate  assets and which  originates  commercial  real estate
loans.  Midland's  address  is 210 West 10th  Street,  6th Floor,  Kansas  City,
Missouri 64105.

     The size of the loan portfolio  which the Master  Servicer was servicing as
of the  end of the  most  recent  calendar  quarter  will be set  forth  in each
Prospectus  Supplement.  The delinquency  experience of the Master Servicer (and
for periods  prior to April 3, 1998,  of the Master  Servicer's  predecessor  in
interest)  as of the end of its  three  most  recent  fiscal  years and the most
recent calendar quarter for which such information is available on the portfolio
of loans  relating  to  commercial  mortgage  pass-through  certificates  master
serviced by it will be summarized in each Prospectus Supplement. There can be no
assurance that such experience will be representative of the results that may be
experienced with respect to any particular Mortgage Pool.

                                 USE OF PROCEEDS

     The Depositor will apply all or substantially  all of the net proceeds from
the sale of each Series of Offered  Certificates  to purchase the Mortgage Loans
relating to such Series,  to repay any  indebtedness  that has been  incurred to
obtain funds to acquire  Mortgage Loans, to obtain Credit  Enhancement,  if any,
for the Series and to pay costs of  structuring,  issuing and  underwriting  the
Certificates.  The maturity and interest rate of such indebtedness, if any, will
be set forth in "USE OF PROCEEDS" in the related Prospectus Supplement.

                        DESCRIPTION OF THE CERTIFICATES*

     The  Certificates  of each  Series  will be issued  pursuant  to a separate
Pooling and Servicing  Agreement (the  "Agreement") to be entered into among the
Depositor,  the Master Servicer,  the Special Servicer,  if any, and the Trustee
for that Series and any other  parties  described in the  applicable  Prospectus
Supplement,  substantially  in the form filed as an exhibit to the  Registration
Statement of

- ----------------------
*  Whenever  in this  Prospectus  the  terms  "Certificates,"  "Trust  Fund" and
"Mortgage  Pool" are used, such terms will be deemed to apply unless the context
indicates  otherwise,  to a  specific  Series of  Certificates,  the Trust  Fund
underlying the related Series and the related Mortgage Pool.

                                       16
<PAGE>


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 Mortgaged  Property  acquired on behalf of
the  Trust  Fund  through  foreclosure  or  deed-in-lien  of  foreclosure  (upon
acquisition,  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 each
related  Mortgage Loan Purchase and Sale  Agreement;  and (xiii) the proceeds of
any of the  foregoing  (excluding  interest  earned on  deposits  in any Reserve
Account,  to the extent  such  interest  belongs to the related  mortgagor).  In
addition,  the  Trust  Fund for a Series  may  include  various  forms of Credit
Enhancement.  See "CREDIT ENHANCEMENT." Such other assets will be described more
fully in the related Prospectus Supplement.

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

     The Prospectus  Supplement for any Series including  Classes similar to any
of those described  above will contain a complete  description of their material
characteristics  and  risk  factors,  including,  as  applicable,  (i)  mortgage
principal prepayment effects on the weighted average lives of Classes;  (ii) the
risk that  interest  only,  or  disproportionately  interest  weighted,  Classes
purchased at a premium may not

                                       17
<PAGE>


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  and in the  amounts
described in the related Prospectus Supplement.

     It is also expected that the Agreement for each Series of Certificates will
provide that the Master  Servicer  establish  and maintain one or more  accounts
(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

                                       18
<PAGE>


Servicer,  the Special  Servicer,  if any,  the Trustee  and the  Depositor  for
certain  expenses  and  provide  indemnification  to the  Depositor,  the Master
Servicer  and the Special  Servicer,  if any,  as  described  in the  Agreement.
"Property  Protection  Expenses" comprise certain costs and expenses incurred in
connection with defaulted Mortgage Loans,  acquiring title to, or management of,
REO Property or the sale of defaulted Mortgage Loans or REO Properties,  as more
fully described in the related Agreement.  The applicable  Prospectus Supplement
may provide for additional  circumstances  in which the Master  Servicer will be
entitled to make withdrawals from the Collection Account.

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

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

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

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

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

     (ii) direct  obligations  of the  Federal  Home Loan  Mortgage  Corporation
("FHLMC") (debt  obligations  only), the Federal National  Mortgage  Association
("Fannie  Mae")  (debt  obligations   only),  the  Federal  Farm  Credit  System
(consolidated  systemwide  bonds and notes  only),  the Federal  Home Loan Banks
(consolidated  debt obligations  only),  the Student Loan Marketing  Association
(debt obligations

                                       19
<PAGE>


only), the Financing Corp.  (consolidated  debt  obligations  only)
and the Resolution Funding Corp. (debt obligations only);

     (iii) federal funds,  time deposits in, or  certificates  of deposit of, or
bankers' acceptances,  or repurchase  obligations,  all having maturities of not
more  than 365  days,  issued  by any bank or trust  company,  savings  and loan
association or savings bank, depositing  institution or trust company having the
highest   short-term  rating  available  from  each  Rating  Agency  rating  the
Certificates of a Series;

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

     (v)  shares of  taxable  money  market  funds or mutual  funds that seek to
maintain a constant  net asset value and have been rated by each  Rating  Agency
rating the  Certificates  of a Series as Permitted  Investments  with respect to
this definition;

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

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

provided, however, that (a) if Standard and Poor's Rating Service, a division of
the McGraw-Hill Companies, Inc. ("S&P") is a Rating Agency for such Series, none
of such  obligations  or  securities  listed  above may have an "r"  highlighter
affixed to its rating if rated by S&P; (b) except with respect to units of money
market funds pursuant to clause (v) above, each such obligation or security will
have a fixed  dollar  amount of principal  due at maturity  which cannot vary or
change;  and (c) except with respect to units of money market funds  pursuant to
clause (v) above,  if any such  obligation  or security  provides for a variable
rate of interest,  interest will be tied to a single  interest rate index plus a
single  fixed  spread (if any) and move  proportionately  with that  index;  and
provided,  further,  that such  instrument  continues to qualify as a "cash flow
investment"  pursuant to Code Section 860G(a)(6) earning a passive return in the
nature of  interest  and that no  instrument  or  security  will be a  Permitted
Investment if (i) such instrument or security  evidences a right to receive only
interest  payments or (ii) the right to receive  principal and interest payments
derived from the underlying investment provides a yield to maturity in excess of
120% of the yield to maturity  at par of such  underlying  investment  as of the
date of its acquisition.

Amendment

     Generally,  the  Agreement  for each  Series  will  provide  that it may be
amended from time to time by the parties thereto,  without the consent of any of
the Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement
any  provisions  therein  that may be  inconsistent  with any  other  provisions
therein or this Prospectus or the related Prospectus Supplement,  (iii) to amend
any  provision  thereof to the extent  necessary  or  desirable  to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency or (iv) to make any other provisions with respect to matters or questions
arising  under  the  Agreement  that  will  not  (a) be  inconsistent  with  the
provisions  of the  Agreement  or  this  Prospectus  or the  related  Prospectus
Supplement, (b) result in the downgrading, withdrawal or

                                       20
<PAGE>


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.

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

      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  (paid  for as an  expense  of the Trust  Fund),  is
necessary or helpful to maintain such qualification or to prevent the imposition
of any such taxes,  and would not adversely  affect in any material  respect the
interest of any Certificateholder.

     The related  Prospectus  Supplement  will specify the method for allocating
Voting Rights among holders of Certificates of a 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 the 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.

                                       21
<PAGE>



Reports to Certificateholders

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

The Trustee

     The  Depositor  will select a bank or trust  company to act as trustee (the
"Trustee")  under  the  Agreement  for  each  Series  and  the  Trustee  will be
identified,  and its obligations under that Agreement will be described,  in the
applicable Prospectus  Supplement.  The Rating Agencies rating Certificates of a
Series may  require  the  appointment  of a fiscal  agent to  guarantee  certain
obligations of the Trustee.  Such fiscal agent will be a party to the Agreement.
In such event,  the fiscal agent will be identified,  and its obligations  under
the Agreement will be described,  in the applicable Prospectus  Supplement.  See
"SERVICING  OF THE  MORTGAGE  LOANS--Certain  Matters with Respect to the Master
Servicer, the Special Servicer, the Trustee and the Depositor."

                               THE MORTGAGE POOLS

General

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

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

     1. Mortgage Loans with fixed interest rates;

     2. Mortgage Loans with adjustable interest rates;

     3. Mortgage  Loans  whose  principal  balances  fully  amortize  over their
        remaining terms to maturity;

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


                                       22
<PAGE>


     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 on which  interest  has been  paid to the date such
payment is received and the balance  thereof is applied to principal,  and other
Mortgage  Loans may provide  for  payment of interest in advance  rather than in
arrears.

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

      If so specified  in the related  Prospectus  Supplement,  a Trust Fund may
include a number of  Mortgage  Loans with a single  obligor or related  obligors
thereunder.  In the event that the Mortgage Pool securing  Certificates  for any
Series includes a Mortgage Loan or a group of Mortgage Loans of a single obligor
or group of affiliated obligors representing 10% or more of the principal amount
of such  Certificates,  the  Prospectus  Supplement  will  contain  information,
including financial  information,  regarding the credit quality of the obligors.
The Mortgage Loans will be newly originated or seasoned, and will be acquired by
the Depositor either directly or through one or more affiliates.

      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

                                       23
<PAGE>


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 (other than  payments of principal  and interest due on or prior to
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 each
property securing the Note.

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

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

                                       24
<PAGE>


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

Mortgage Underwriting Standards and Procedures

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

      The originator of a Mortgage Loan generally will have applied underwriting
procedures intended to evaluate, among other things, the income derived from the
Mortgaged Property, the capabilities of the management of the project, including
a review of management's past performance  record, its management  reporting and
control  procedures  (to  determine  its  ability to  recognize  and  respond to
problems) and its accounting  procedures to determine cash  management  ability,
the obligor's  credit standing and repayment  ability and the value and adequacy
of the Mortgaged Property as collateral. With respect to certain Mortgage Loans,
the Depositor may be unable to verify the underwriting  standards and procedures
used by a particular  originator,  in which 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 of  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
for appraisers established by or acceptable to the loan originator.  In general,
originators of commercial and multifamily  mortgage loans require each mortgaged
property to be appraised by an  independent  appraiser  in  accordance  with MAI
Standards.  Furthermore,  if so specified in the related Prospectus  Supplement,
the appraiser must have  personally  inspected the property and verified that it
was in good  condition  and  that  construction,  if new,  has  been  completed.
Generally, the appraisal will have been based upon a cash flow analysis and/or a
market data analysis of recent sales of comparable  properties  and, when deemed
applicable,   a  replacement   cost  analysis  based  on  the  current  cost  of
constructing or purchasing a similar property.

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

                                       25
<PAGE>


defaults  and  foreclosure,  the effect of defaults and  foreclosures  may be to
increase  prepayment  experience on the Mortgage Loans, thus shortening weighted
average life and affecting yield to maturity.

Representations and Warranties

      The seller of a Mortgage Loan to the Depositor (the  "Seller"),  which may
be an affiliate of the Depositor,  will have made representations and warranties
in respect of the  Mortgage  Loans sold by such  Seller to the  Depositor.  Such
representations  and warranties will generally include,  among other things: (i)
with respect to each  Mortgaged  Property,  that title  insurance (or if not yet
issued,  a pro forma or specimen  policy or a "marked-up"  commitment  for title
insurance  furnished  by the related  title  insurance  company for  purposes of
closing) and any required  hazard  insurance was effective at the origination of
each  Mortgage  Loan,  and that each policy (or pro forma or specimen  policy or
"marked-up"  commitment for title  insurance)  remained in effect on the date of
purchase of the Mortgage Loan from the Seller; (ii) that the Seller was the sole
owner and holder of such  Mortgage Loan and had full right and authority to sell
and assign such Mortgage Loan;  (iii) with respect to each  Mortgaged  Property,
that each  Mortgage  constituted  a valid first lien on the  Mortgaged  Property
(subject only to permissible title insurance  exceptions);  (iv) that there were
no delinquent tax or assessment  liens against the Mortgaged  Property;  and (v)
that no scheduled  payment of principal and interest under any Mortgage Loan was
30 days  or  more  past  due as of the  related  Cut-off  Date.  The  Prospectus
Supplement   for  a  Series   will   identify   each   Seller  and  specify  the
representations and warranties being made by the Seller.

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

      Upon the discovery of the breach of any representation or warranty made by
the Seller in respect of a Mortgage Loan that  materially and adversely  affects
the interests of the  Certificateholders  of the related  Series,  if the Seller
cannot cure such breach within 85 days following  discovery of the breach or the
Seller's  receipt  of notice  of such  breach,  such  Seller  generally  will be
obligated to  substitute a similar  replacement  mortgage loan for such Mortgage
Loan, if so provided in the related  Prospectus  Supplement,  or repurchase such
Mortgage Loan at a purchase price equal to 100% of the unpaid principal  balance
thereof at the date of  repurchase,  plus (a)  unpaid  accrued  interest  at the
applicable rate (in the absence of a default) to, but not including, the date of
repurchase,  (b) the amount of any  unreimbursed  advances  made with respect to
Property Protection Expenses,  (c) interest on all advances made with respect to
such  Mortgage  Loan at the rate  specified  in the related  Agreement,  (d) the
amount of any unpaid  servicing  compensation  (other than  servicing  fees) and
Trust Fund expenses  allocable to such Mortgage  Loan, and (e) the amount of any
expenses  reasonably incurred by the Master Servicer,  the Special Servicer,  if
any,  or the  Trustee  in  respect  of such  repurchase  obligation.  The Master
Servicer  will be  required  to enforce  such  obligation  of the Seller for the
benefit of the Trustee and the  Certificateholders  in accordance with servicing
standards

                                       26
<PAGE>


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

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

                         SERVICING OF THE MORTGAGE LOANS

General

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

Collections and Other Servicing Procedures

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

                                       27
<PAGE>


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

Insurance

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

                                       28
<PAGE>


be payable  out of amounts on  deposit  in the  related  REO  Account or will be
advanced  by the Master  Servicer.  The Special  Servicer  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 Special Servicer
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,  as applicable,  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  advanced by the Master  Servicer.
Alternatively,  the Master  Servicer or Special  Servicer,  as  applicable,  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, as applicable,  will be obligated to deposit in the Collection Account
all sums that  would  have been  deposited  therein  but for such  clause to the
extent any such deductible  exceeds the deductible  limitation that pertained to
the related Mortgage Loan, or in the absence of any such deductible  limitation,
the deductible  limitation that is consistent with the servicing  standard under
the related Agreement.

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

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

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


                                       29
<PAGE>


      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.

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

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

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

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


                                       30
<PAGE>


Advances

      The applicable  Prospectus  Supplement will set forth the obligations,  if
any, of the Master Servicer and the Special Servicer, if applicable, to make any
advances  with respect to  delinquent  payments on Mortgage  Loans,  payments of
taxes,  assessments,  insurance  premiums  and Property  Protection  Expenses or
otherwise.  Any such advances  will be made in the form and manner  described in
the Prospectus  Supplement and Agreement for the related Series. In general, the
Master  Servicer  or  the  Special  Servicer,   if  any,  will  be  entitled  to
reimbursement for any advance equal to the amount of such advance, plus interest
thereon at the rate specified in the related Agreement, from (i) any collections
on or in respect of the particular Mortgage Loan or REO Property with respect to
which each such advance was made or (ii) upon  determining  that such advance is
not recoverable in the manner described in the preceding clause,  from any other
amounts from time to time on deposit in the  Collection  Account,  which amounts
may  include  funds that would  otherwise  be  applied to the  reduction  of the
principal balance of the Certificates for such Series. The monthly statements to
Certificateholders  will  disclose  the amount of any  advances  made during the
prior month. See "THE POOLING AND SERVICING  AGREEMENT--Advances" in the related
Prospectus Supplement.

Modifications, Waivers and Amendments

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

Evidence of Compliance

      The Agreement for each Series will  generally  provide that on or before a
specified date in each year,  with the first such date being a specified  number
of months after the Cut-off Date, there will be furnished to the related Trustee
a statement of a firm of independent  certified public accountants to the effect
that such firm has  examined  certain  documents  and  records  relating  to the
servicing of the Mortgage Loans under the related  Agreement or the servicing of
mortgage  loans  similar  to the  Mortgage  Loans  under  substantially  similar
agreements  for the  preceding  twelve  (12)  months and that the  assertion  of
management of the Master Servicer or Special  Servicer,  as applicable,  that it
maintained  an  effective  internal  control  system over the  servicing of such
mortgage loans is fairly stated in all material respects, based upon established
criteria, which statement meets the standards applicable to accountant's reports
intended for general  distribution.  The Prospectus  Supplement may provide that
additional reports of independent  certified public accountants  relating to the
servicing of mortgage loans may be required to be delivered to the Trustee.

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


                                       31
<PAGE>


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 director,
officer,  employee or agent of the Depositor, the Master Servicer or the Special
Servicer,  if  any,  will  be  under  any  liability  to the  Trust  Fund or the
Certificateholders  for any action taken,  or for refraining  from the taking of
any action, in good faith pursuant to the Agreement,  or for errors in judgment;
provided,  however, that neither the Depositor, the Master Servicer, the Special
Servicer,  if any, nor any such person will be protected  against any  liability
for a breach of any  representations  or warranties  under the Agreement or that
would otherwise be imposed by reason of willful misfeasance, misrepresentations,
bad faith, fraud or negligence or, in the case of the Master Servicer or Special
Servicer, if any, a breach of the servicing standards set forth in the Agreement
in the  performance  of its duties or by reason of  negligent  disregard  of its
obligations and duties  thereunder.  The Agreement will further provide that the
Depositor,  the Master Servicer, the Special Servicer, if any, and any director,
officer,  employee or agent of the Depositor,  the Master Servicer,  the Special
Servicer,  if any, will be entitled to indemnification by the Trust Fund for any
loss, liability or expense incurred in connection with any legal action relating
to the Agreement or the Certificates,  other than any loss, liability or expense
incurred by reason of its respective willful misfeasance, misrepresentation, bad
faith, fraud or negligence or, in the case of the Master Servicer or the Special
Servicer,  if any, a breach of the servicing standard set forth in the Agreement
in the performance of duties  thereunder or by reason of negligent  disregard of
its respective  obligations and duties thereunder.  Any loss resulting from such
indemnification  will reduce amounts  distributable to  Certificateholders.  The
Prospectus  Supplement will specify any variations to the foregoing  required by
the Rating Agencies rating Certificates of a Series.

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

      Any person into which the Master Servicer or the Special Servicer, if any,
may be  merged or  consolidated,  or any  person  resulting  from any  merger or
consolidation to which the Master Servicer or the Special Servicer, if any, is a
party,  or any person  succeeding to the business of the Master  Servicer or the
Special  Servicer,  if any, will be the successor of the Master  Servicer or the
Special Servicer, as applicable, under the Agreement, and will be deemed to have
assumed all of the  liabilities  and  obligations of the Master  Servicer or the
Special  Servicer,  as applicable,  under the  Agreement,  if each of the Rating
Agencies  has  confirmed  in  writing  that  such  merger  or  consolidation  or
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,  and in addition to the transactions  permitted pursuant to the
preceding  paragraph,  the Master Servicer or the Special Servicer,  if any, may
assign its rights and delegate its duties and

                                       32
<PAGE>


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

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

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

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

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

Events of Default

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

                                       33
<PAGE>


insolvency or inability to pay its obligations; or (v) any failure by the Master
Servicer or the Special Servicer, as applicable, to make a required advance. The
related  Prospectus  Supplement  may provide for other  Events of Default to the
extent required by the Rating Agencies rating Certificates of a Series.

Rights Upon Event of Default

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

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

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

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

                                       34
<PAGE>



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

                               CREDIT ENHANCEMENT

General

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

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

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

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

                                       35
<PAGE>


reduced to zero  before any losses are  allocated  to Senior  Certificates.  The
Agreement  may require a trustee  that is not the Trustee to be appointed to act
on behalf of holders of Subordinate Certificates.

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

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

Reserve Funds

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

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

      Moneys  deposited  in any Reserve Fund  generally  will be permitted to be
invested in Permitted Investments.  Generally,  any reinvestment income or other
gain from such investments will be credited to the related Reserve Fund for such
Series,  and any loss  resulting from such  investments  will be charged to such
Reserve Fund. If specified in the related Prospectus Supplement,  such income or
other gain may be

                                       36
<PAGE>


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

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

Cross-Support Features

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

Certificate Guarantee Insurance

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

Limited Guarantee

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

Letter of Credit

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

Pool Insurance Policies; Special Hazard Insurance Policies

      If so  specified  in the  Prospectus  Supplement  relating  to a Series of
Certificates, the Depositor will obtain a pool insurance policy for the Mortgage
Loans in the related Trust Fund. The pool insurance

                                       37
<PAGE>


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.

                   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.


                                       38
<PAGE>


General

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

Types of Mortgage Instruments

      A mortgage either creates a lien against or constitutes a conveyance of an
interest in real property  between two parties -- a mortgagor  (the borrower and
usually the owner of the subject property) and a mortgagee (the lender).  A deed
of trust is a  three-party  instrument,  wherein a trustor (the  equivalent of a
mortgagor), grants the property to a trustee, in trust with a power of sale, for
the benefit of a  beneficiary  (the  lender) as security  for the payment of the
secured  indebtedness.  A deed to secure debt is a two party instrument  wherein
the grantor  (the  equivalent  of a mortgagor)  conveys  title to, as opposed to
merely  creating a lien upon,  the subject  property to the grantee (the lender)
until such time as the underlying debt is repaid, generally with a power of sale
as security for the indebtedness  evidenced by the related note. In a case where
the borrower is a land trust,  there would be an additional  party because legal
title to the property is held by a land trustee under a land trust agreement for
the benefit of the borrower.  At origination of a mortgage loan involving a land
trust,  the borrower may execute a separate  undertaking to make payments on the
mortgage  note.  In no event  is the  land  trustee  personally  liable  for the
mortgage note obligation. As used herein, unless the context otherwise requires,
the term  "mortgagor"  includes a mortgagor under a mortgage,  a trustor under a
deed of  trust  and a  grantor  under  a deed  to  secure  debt,  and  the  term
"mortgagee" includes a mortgagee under a mortgage, a beneficiary under a deed of
trust and a grantee under a deed to secure debt. The mortgagee's authority under
a mortgage,  the  trustee's  authority  under a deed of trust and the  grantee's
authority under a deed to secure debt are governed by the express  provisions of
the  mortgage,  the law of the  state in which  the real  property  is  located,
certain  federal  laws and, in some cases,  in deed of trust  transactions,  the
directions  of the  beneficiary.  The  Mortgage  Loans  (other than  Installment
Contracts) will consist of loans secured by mortgages.

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


                                       39
<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. In certain cases,  Mortgage
Loans secured in part by personal  property may be included in a Trust Fund even
if the security  interest in such  personal  property  was not  perfected or the
requisite UCC filings were allowed to lapse.

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

                                       40
<PAGE>


extinguishing  the lien of the junior  mortgage,  unless the Master  Servicer or
Special Servicer, if applicable, either asserts such subordinate interest in the
related  property in the  foreclosure  of the senior  mortgage or satisfies  the
defaulted  senior loan. As discussed  more fully below,  in many states a junior
mortgagee may satisfy a defaulted  senior loan in full, or may cure such default
and bring the senior loan current,  in either event adding the amounts  expended
to the balance due on the junior loan. Absent a provision in the senior mortgage
or the existence of a recorded  request for notice in compliance with applicable
state law (if any),  no notice of default is  typically  required to be given to
the junior mortgagee.

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

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

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

                                       41
<PAGE>


agreement with the tenant not to disturb the tenant's possession of its premises
in the event of a  foreclosure.  A senior  mortgagee  may  refuse to  consent to
matters  approved  by a junior  mortgagee  with the result that the value of the
security for the junior mortgage is diminished.  For example, a senior mortgagee
may  decide  not to  approve  a lease or  refuse  to  grant  to a tenant  such a
non-disturbance agreement. If, as a result, the lease is not executed, the value
of the mortgaged property may be diminished.

Foreclosure

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

      Judicial  Foreclosure.  A judicial foreclosure of a mortgage is a judicial
action  conducted  in a court  having  jurisdiction  over a  Mortgaged  Property
initiated by the service of legal pleadings upon all necessary parties having an
interest  in  the  real  property.  Delays  in  completion  of  foreclosure  may
occasionally  result from  difficulties in locating the necessary parties to the
action.  As a  judicial  foreclosure  is a  lawsuit,  it is  subject  to  all of
procedures, delays and expenses attendant to litigation,  sometimes requiring up
to several  years to  complete if  contested.  At the  completion  of a judicial
foreclosure,  if the mortgagee prevails,  the court ordinarily issues a judgment
of foreclosure and appoints a referee or other designated  official to conduct a
public sale of the property.  Such sales are made in accordance  with procedures
that vary from state to state. If the mortgage covered the tenant's  interest in
a lease and leasehold estate,  the purchaser will acquire such tenant's interest
subject  to the  tenant's  obligations  under the lease to pay rent and  perform
other covenants contained therein.

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

                                       42
<PAGE>


may, during a reinstatement period, cure the default by paying the entire amount
in arrears, plus, in certain states, certain allowed costs and expenses incurred
by  the  mortgagee  in  connection  with  the  default;   and  (iv)  the  method
(publication,  posting,  recording,  etc.), timing, content,  location and other
particulars as to any required public notices of the trustee's sale. A notice of
sale must be posted in a public  place  and,  in most  states,  published  for a
specified  period of time in one or more  newspapers.  The  mortgagor  or junior
lienholder may then have the right,  during a  reinstatement  period required in
some states,  to cure the default by paying the entire  actual amount in arrears
(without  regard to the  acceleration  of the  indebtedness),  plus the lender's
costs and expenses (in some states,  limited to  reasonable  costs and expenses)
incurred in enforcing the obligation.  Generally,  state law controls the amount
of  foreclosure  expenses  and  costs,  including  attorneys'  fees which may be
recovered  by a  mortgagee.  In  other  states,  the  mortgagor  or  the  junior
lienholder  is not  provided a period to  reinstate  the loan,  but has only the
right to pay off the entire debt to prevent the foreclosure sale. Foreclosure of
a deed to secure debt is also  generally  accomplished  by a  non-judicial  sale
similar to that  required by a deed of trust,  except that the  mortgagee or its
agent,  rather than a trustee,  is  typically  empowered  to perform the sale in
accordance with the terms of the deed to secure debt and applicable law.

      Limitations on Mortgagee's Rights. In case of foreclosure under a mortgage
or a deed of trust, the sale by the referee or other designated  official or the
trustee is often a public sale.  Because of the difficulty a potential  buyer at
any foreclosure  sale might have in determining the exact status of title to the
mortgaged property,  the potential existence of redemption rights (see "--Rights
of  Redemption"   below)  and  because  the  physical  condition  and  financial
performance  of  the  mortgaged  property  may  have  deteriorated   during  the
foreclosure proceedings and/or for a variety of other reasons, a third party may
be  unwilling  to purchase the  property at the  foreclosure  sale.  Some states
require that the  mortgagee  disclose all known facts  materially  affecting the
value of the mortgaged  property to potential  bidders at a trustee's sale. Such
disclosure  may have an  adverse  affect on the  trustee's  ability  to sell the
mortgaged property or the sale price thereof.  Potential buyers may be reluctant
to purchase  property at a foreclosure  sale as a result of the 1980 decision of
the  United  States  Court of  Appeals  for the  Fifth  Circuit  in  Durrett  v.
Washington National Insurance Company and other decisions that have followed its
reasoning.  The  court in  Durrett  held that  even a  non-collusive,  regularly
conducted   foreclosure  sale  was  a  fraudulent  transfer  under  the  federal
Bankruptcy  Code,  as amended  from time to time (11  U.S.C.)  (the  "Bankruptcy
Code"),  and,  therefore,  could be rescinded in favor of the bankrupt's estate,
if: (i) the  foreclosure  sale was held while the debtor was  insolvent  and not
more than one year prior to the filing of the bankruptcy petition;  and (ii) the
price paid for the foreclosed  property did not represent  "fair  consideration"
("reasonably   equivalent  value"  under  the  Bankruptcy  Code).  Although  the
reasoning and result of Durrett in respect of the  Bankruptcy  Code was rejected
by the United States  Supreme Court in May 1994,  the case could  nonetheless be
persuasive  to a court  applying  a state  fraudulent  conveyance  law  that has
provisions  similar to those  construed  in Durrett.  Furthermore,  a bankruptcy
trustee or debtor in  possession  could  possibly  avoid a  foreclosure  sale by
electing to proceed  under state  fraudulent  conveyance  law, and the period of
time for which a foreclosure  sale could be subject to avoidance  under such law
is often  greater  than one  year.  For  these  reasons,  it is  common  for the
mortgagee to purchase the property from the trustee, referee or other designated
official for an amount equal to the outstanding  principal amount of the secured
indebtedness,  together  with  accrued and unpaid  interest  and the expenses of
foreclosure,  in which event, if the amount bid by the mortgagee equals the full
amount  of  such  debt,  interest  and  expenses,  the  secured  debt  would  be
extinguished,  or for a lesser  amount in order to preserve  its right to seek a
deficiency  judgment if such is available under state law and under the terms of
the Mortgage Loan documents.  Thereafter,  the mortgagee  assumes the burdens of
ownership and management of the property (frequently,  through the employment of
a third party  management  company),  including  third party  liability,  paying
operating expenses and real estate taxes and making repairs, until a sale of the
property  to a  third  party  can  be  arranged.  The  costs  of  operating  and
maintaining  commercial  property may be significant and may be greater than the
income  derived from that  property.  The costs of  management  and operation of
those mortgaged  properties  that are hotels,  motels or nursing or convalescent
homes or

                                       43
<PAGE>


hospitals may be particularly significant,  because of the expertise,  knowledge
and,  with respect to nursing or  convalescent  homes or  hospitals,  regulatory
compliance required to run such operations and the effect that foreclosure and a
change in  ownership  may have on the  public's  and the  industry's  (including
franchisors')  perception of the quality of such operations.  The mortgagee will
commonly  obtain the  services  of a real  estate  broker  and pay the  broker's
commission in connection  with the sale of the property.  Depending  upon market
conditions,  the ultimate proceeds of the sale of the property may not equal the
mortgagee's  investment in the property.  Moreover,  a mortgagee commonly incurs
substantial legal fees and court costs in acquiring a mortgaged property through
contested  foreclosure and/or bankruptcy  proceedings.  In addition, a mortgagee
may be  responsible  under  federal or state law for the cost of  cleaning  up a
mortgaged property that is environmentally  contaminated.  See  "--Environmental
Risks"  below.  There  may also be state  transfer  taxes due and  payable  upon
obtaining such properties at foreclosure and such taxes could be substantial. As
a result,  a mortgagee  could realize an overall loss on a mortgage loan even if
the related  mortgaged  property is sold at  foreclosure  or resold  after it is
acquired  through  foreclosure  for an  amount  equal  to the  full  outstanding
principal amount of the mortgage loan, plus accrued interest.

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

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

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

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

                                       44
<PAGE>


of the  foreclosing  mortgagee may redeem the property by paying the entire debt
with interest.  In addition,  in some states, when a foreclosure action has been
commenced,  the  redeeming  party must pay certain  costs of such action.  Those
having an equity of redemption  must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated. Equity of redemption is generally a common-law (non-statutory) right
that only exists prior to completion of the foreclosure sale, is not waivable by
the mortgagor and must be exercised prior to foreclosure sale.

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

      Under the REMIC  Regulations  currently  in effect,  property  acquired by
foreclosure  generally must not be held for more than three years  following the
year in which the property is acquired. 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
three 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

                                       45
<PAGE>


prevent a mortgagee  from  obtaining  a large  deficiency  judgment  against the
former  mortgagor  as a result  of low  bids,  or the  absence  of bids,  at the
judicial sale.

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

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

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

                                       46

<PAGE>


"substantive  consolidation" by an affiliate of such mortgagor becoming a debtor
under the Bankruptcy Code. Additionally,  the filing of a petition in bankruptcy
by or on behalf  of a junior  lienor or  junior  mortgagee  may stay the  senior
mortgagee from taking action to foreclose out such junior lien.

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

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

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

      In addition,  the  Bankruptcy  Code  generally  provides that a bankruptcy
trustee or debtor in  possession  may,  subject to  approval  of the  bankruptcy
court,  either (i) assume the lease and retain it or assign it to a third  party
or (ii) reject the lease.  If the lease is assumed,  the  bankruptcy  trustee or
debtor in possession (or assignee,  if applicable)  must cure any defaults under
the lease,  compensate  the lessor for its losses and  provide  the lessor  with
"adequate  assurance" of future performance.  Such remedies may be insufficient,
however,  as the lessor may be forced to continue  under the lease with a lessee
that is a poor credit risk or an  unfamiliar  tenant if the lease was  assigned,
and  any  assurances  provided  to the  lessor  may,  in  fact,  be  inadequate.
Furthermore, there may be a significant period of time between the date that a

                                       47
<PAGE>


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
environmental  risks arising from the presence of hazardous or toxic  substances
on, under,  adjacent to, or in such  property.  The  environmental  condition of
mortgaged  properties  may be affected by the actions and  operations of tenants
and occupants of such properties.  Of particular  concern may be those mortgaged
properties  that are, or have been,  the site of  manufacturing,  industrial  or
disposal  activity  or  have  been  built  with or  contain  asbestos-containing
material  or  other  indoor   pollutants.   In  addition,   current  and  future
environmental  laws,  ordinances  or  regulations,  including  new  requirements
developed  by federal  agencies  pursuant  to the  mandates of the Clean Air Act
Amendments of 1990,  may impose  additional  compliance  obligations on business
operations that can be met only by significant capital expenditures.

      A mortgagee  may be exposed to risks related to  environmental  conditions
such as the  following:  (i) a diminution in the value of a mortgaged  property;
(ii) the potential that the mortgagor may default on

                                       48
<PAGE>


a mortgage loan due to the mortgagor's  inability to pay high remediation  costs
or difficulty in bringing its  operations  into  compliance  with  environmental
laws; (iii) in certain  circumstances  as more fully described below,  liability
for clean-up costs or other remedial  actions,  which liability could exceed the
value of such mortgaged  property or the unpaid balance of the related  mortgage
loan; or (iv) the  inability to sell the related  Mortgage Loan in the secondary
market or lease the property to potential tenants. In certain  circumstances,  a
mortgagee may choose not to foreclose on contaminated  property rather than risk
incurring liability for remedial actions.

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

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

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

      Under certain  circumstances,  it is possible that  environmental  cleanup
costs, or the obligation to take remedial actions, can be imposed on a mortgagee
such as the  Trust  Fund with  respect  to each  Series.  Under the laws of some
states and under the federal Comprehensive Environmental Response,  Compensation
and  Liability  Act of 1980,  as amended  ("CERCLA"),  strict  liability  may be
imposed on present  and past  "owners"  and  "operators"  of  contaminated  real
property for the costs of clean-up. Excluded from CERCLA's definition of "owner"
or "operator", however, is a person "who without participating in the management
of the facility,  holds  indicia of ownership  primarily to protect his security
interest." This is known as the "secured creditor exemption." Judicial decisions
interpreting the secured creditor exemption had varied widely, and one decision,
United  States v. Fleet Factors  Corp.,  901 F.2d 1550 (11th Cir.  1990),  cert.
denied, 498 U.S. 1046 (1991), had indicated that a lender's mere power to affect
and influence a borrower's  operations  might be sufficient to lead to liability
on  the  part  of  the  lender.  However,  on  September  30,  1996,  the  Asset
Conservation,  Lender Liability,  and Deposit  Insurance  Protection Act of 1996
(the "Lender  Liability Act") became law. The Lender Liability Act clarifies the
secured  creditor  exemption to impose  liability  only on a secured  lender who
exercises  control  over  operational  aspects  of  the  facility  and  thus  is
"participating in management." A number of  environmentally  related  activities
before the loan is made and during its pendency,  as well as "workout"  steps to
protect a security interest, are identified as permissible to protect a security
interest without triggering liability.  The Lender Liability Act also identifies
the circumstances in which foreclosure and post-foreclosure  activities will not
trigger CERCLA liability.

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

                                       49
<PAGE>


did not cause or contribute to the  contamination  and regardless of whether the
mortgagee  has  actually  taken  possession  of  a  mortgaged  property  through
foreclosure, deed in lieu of foreclosure or otherwise.  Moreover, such liability
is not limited to the original or unamortized  principal balance of a loan or to
the value of the property securing a loan.

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

      Beyond  statute-based  environmental  liability,  there  exist  common law
causes  of  action  that can be  asserted  to  redress  hazardous  environmental
conditions  on a property  (e.g.,  actions based on nuisance for so called toxic
torts resulting in death,  personal  injury or damage to property).  Although it
may be more difficult to hold a mortgagee liable in such cases, unanticipated or
uninsured liabilities of the mortgagor may jeopardize the mortgagor's ability to
meet its loan obligations.

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

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

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

      If a mortgagee is or becomes  liable for clean-up  costs,  it may bring an
action for contribution  against the current owners or operators,  the owners or
operators  at the time of  on-site  disposal  activity  or any  other  party who
contributed  to the  environmental  hazard,  but such persons or entities may be
without substantial assets,  bankrupt or otherwise judgment proof.  Furthermore,
such action against the mortgagor

                                       50
<PAGE>


may be adversely  affected by the limitations on recourse in the loan documents.
Similarly,  in  some  states  anti-deficiency  legislation  and  other  statutes
requiring  the  mortgagee  to exhaust its  security  before  bringing a personal
action against the mortgagor  (see  "--Anti-Deficiency  Legislation"  above) may
curtail the mortgagee's  ability to recover from its mortgagor the environmental
clean-up and other  related  costs and  liabilities  incurred by the  mortgagee.
Accordingly,  it is  possible  that such costs could  become a liability  of the
Trust Fund and occasion a loss to the  Certificateholders.  Shortfalls occurring
as the result of  imposition  of any  clean-up  costs will be  addressed  in the
Prospectus Supplement and Agreement for the related Series.

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

      Certain federal,  state and local laws,  regulations and ordinances govern
the removal,  encapsulation  or  disturbance  of  asbestos-containing  materials
("ACMs") in the event of the remodeling, renovation or demolition of a building.
Such laws, as well as common law standards, may impose liability for releases of
ACMs and may allow third  parties to seek  recovery  from owners or operators of
real  properties  for  personal  injuries  associated  with  such  releases.  In
addition, federal law requires that building owners inspect their facilities for
ACMs and presumed  ACMs  (consisting  of thermal  system  insulation,  surfacing
materials and asphalt and vinyl flooring in buildings constructed prior to 1981)
and  transfer  all  information  regarding  ACMs  and  presumed  ACMs  in  their
facilities to successive owners.

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

      Under the Residential  Lead-Based  Paint Hazard Reduction Act of 1992 (the
"Lead Paint Act"),  owners of residential  housing constructed prior to 1978 are
required 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.  In addition,  the ingestion of
lead-based  paint  chips  or dust  particles  by  children  can  result  in lead
poisoning,  and the owner of a property  where such  circumstances  exist may be
held liable for such  injuries.  Finally,  federal law  mandates  that  detailed
worker safety  standards must be complied with where  construction,  alteration,
repair or renovation of structures  that contain lead, or materials that contain
lead, is contemplated.

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

Enforceability of Certain Provisions

      Default Interest;  Late Charges; and Prepayment Fees. Some of the Mortgage
Loans may contain  provisions  requiring  the  mortgagor  to pay late charges or
additional  interest  if  required  payments  are not timely  made,  and in some
circumstances,  may prohibit  payments for a specified  period and/or  condition
prepayments upon the mortgagor's payment of prepayment fees or yield maintenance
penalties. In certain states there may be limitations upon the enforceability of
such provisions, and no assurance can be given

                                       51
<PAGE>


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

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

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

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

      Acceleration  on Default.  It is  expected  that the  Mortgage  Loans will
include a "debt-acceleration"  clause, which permits the mortgagee to accelerate
the full debt upon a  monetary  or

                                       52

<PAGE>


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 the  related  mortgage  loan,  no
information  can be  provided  as to the  number of  Mortgage  Loans that may be
affected  by the  Relief  Act.  The  Relief  Act may also be  applicable  if the
mortgagor is an entity owned or controlled by a person in a military service.

Applicability of Usury Laws

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

                                       53
<PAGE>


mortgagor  and any penalty  owed by the  mortgagee.  A second type of statute is
more severe.  A violation of this type of usury law results in the  invalidation
of the  transaction,  thereby  permitting  the  mortgagor  to have the  recorded
mortgage or deed of trust  cancelled  without any  payment and  prohibiting  the
mortgagee from foreclosing.

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

Alternative Mortgage Instruments

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

Leases and Rents

      Some of the Mortgage  Loans may be secured by an  assignment of leases and
rents,  either  through  assignment  provisions  incorporated  in the  mortgage,
through a separate  assignment  document or both.  Under an assignment of leases
and rents,  the mortgagor  typically  assigns to the  mortgagee the  mortgagor's
right,  title and interest as landlord  under each lease and the income  derived
therefrom,  while retaining a revocable license to collect the rents for so long
as there is no default  under the mortgage loan  documentation.  In the event of
such a default,  the license  terminates  and the  mortgagee  may be entitled to
collect rents. A mortgagee's  failure to perfect  properly its interest in rents
may result in the loss of a substantial pool of funds that could otherwise serve
as a source of  repayment  for the loan.  Some  state laws may  require  that in
addition to recording properly the assignment of leases and rents, the mortgagee
must also take possession of the property and/or obtain judicial  appointment of
a receiver before such

                                       54
<PAGE>


mortgagee is entitled to collect  rents.  Although  mortgagees  actually  taking
possession of the property may become  entitled to collect the rents  therefrom,
such mortgagees may also incur  potentially  substantial risks attendant to such
possession, including liability for environmental clean-up costs and other risks
inherent to property  ownership and operation.  In addition,  if a bankruptcy or
similar  proceeding  is  commenced  by or  in  respect  of  the  mortgagor,  the
mortgagee's ability to collect the rents may also be adversely affected.

Secondary Financing; Due-on-Encumbrance Provisions

      Some of the Mortgage Loans may not restrict secondary  financing,  thereby
permitting  the mortgagor to use the  Mortgaged  Property as security for one or
more  additional  loans.  Some of the  Mortgage  Loans  may  preclude  secondary
financing  (often by permitting the senior  mortgagee to accelerate the maturity
of its loan if the mortgagor  further  encumbers the Mortgaged  Property) or may
require the consent of the senior  mortgagee;  however,  such  provisions may be
unenforceable  in  certain  jurisdictions  under  certain   circumstances.   The
Agreement  for each Series will  generally  provide  that if any  Mortgage  Loan
contains a provision in the nature of a  "due-on-encumbrance"  clause,  which by
its terms:  (i) provides that such Mortgage Loan will (or may at the mortgagee's
option)  become  due  and  payable  upon  the  creation  of any  lien  or  other
encumbrance on the related Mortgaged  Property;  or (ii) requires the consent of
the related  mortgagee to the creation of any such lien or other  encumbrance on
the  related  Mortgaged  Property;  then  for so long as such  Mortgage  Loan is
included in a given Trust Fund, the Master Servicer or, if such Mortgage Loan is
a Specially  Serviced Mortgage Loan, the Special Servicer,  if any, on behalf of
such Trust Fund, will exercise (or decline to exercise) any right it may have as
the mortgagee of record with respect to such Mortgage Loan to (x) accelerate the
payments thereon or (y) withhold its consent to the creation of any such lien or
other encumbrance,  in a manner consistent with the servicing standard set forth
in the Agreement.

      If a  mortgagor  encumbers a  mortgaged  property  with one or more junior
liens,  the senior  mortgagee  is  subjected  to  additional  risk,  such as the
following.  First,  the  mortgagor  may have  difficulty  servicing and repaying
multiple  loans.  In  addition,  if the  junior  loan  permits  recourse  to the
mortgagor  and the senior loan does not, a mortgagor may be more likely to repay
sums due on the junior loan than those due on the senior loan.  Second,  acts of
the senior  mortgagee that  prejudice the junior  mortgagee or impair the junior
mortgagee's  security  may  create a  superior  equity  in  favor of the  junior
mortgagee.  For example,  if the mortgagor and the senior  mortgagee agree to an
increase in the principal amount of, or the interest rate payable on, the senior
loan,  the senior  mortgagee  may lose its  priority  to the extent an  existing
junior mortgagee is prejudiced or the mortgagor is additionally burdened. Third,
if the  mortgagor  defaults  on the 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.


                                       55
<PAGE>


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

Type of Mortgaged Property

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

Criminal Forfeitures

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

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

                                       56
<PAGE>


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 general discussion of the anticipated  material federal
income tax  consequences  of the  purchase,  ownership  and  disposition  of the
Certificates.  This discussion was prepared by Morrison & Hecker L.L.P., counsel
to the  Depositor  ("Counsel")  and,  to the  extent it  expresses  opinions  or
conclusions as to federal  income tax law,  represents the opinion of Counsel as
to such matters. The discussion below is based upon the Internal Revenue Code of
1986,  as  amended  (the  "Code"),  the  regulations   promulgated   thereunder,
including,  where  applicable,  proposed  regulations,  and  the  administrative
rulings  and court  decisions  all as in effect and  existing on the date hereof
and, all of which are subject to change,  possibly on a  retroactive  basis,  or
possible  differing  interpretations.  This discussion is directed  primarily to
investors who will hold  Certificates as "capital assets"  (generally,  property
held for  investment)  within  the  meaning  of  Section  1221 of the Code.  The
discussion below does not purport to address all federal income tax consequences
that may be applicable to particular  categories or classes of investors some of
which (such as banks,  insurance companies and foreign investors) may be subject
to special  rules under the federal  income tax laws. In addition to the federal
income tax consequences  described herein,  potential  investors should consider
the state and local tax  consequences,  if any, of the  purchase,  ownership and
disposition   of   the   Certificates.    See   "STATE   TAX    CONSIDERATIONS."
Certificateholders  are advised to consult their own tax advisors concerning the
federal,  state,  local  or  other  tax  consequences  to them of the  purchase,
ownership and disposition of the Certificates offered hereunder.

      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.

      The Prospectus  Supplement for each series of  Certificates  will indicate
whether a REMIC election (or elections)  will be made for the related Trust and,
if such an election is to be made,  will  identify all "regular  interests"  and
"residual  interests" in the REMIC.  The applicable  Prospectus  Supplement will
also  specify  if a REMIC  election  will not be made for a portion of the Trust
Fund.  If so  specified,  such  portion  may be treated  as a grantor  trust for
federal  income  tax  purposes.  See  "--Federal  Income  Tax  Consequences  For
Certificates  As To Which No REMIC  Election Is Made." For  purposes of this tax
discussion,  references  to a  "Certificateholder"  or a  "holder"  are  to  the
beneficial owner of a Certificate.


                                       57
<PAGE>


                         Federal Income Tax Consequences
                             For REMIC Certificates

General

      The  following  discussion  addresses  securities  ("REMIC  Certificates")
representing  interests in a Trust, or a portion thereof, which the Trustee will
covenant to elect to have  treated as a REMIC under  Sections  860A through 860G
(the "REMIC Provisions") of the Code.

      An election to be treated as a REMIC for federal  income tax  purposes may
be made for a Trust Fund relating to a Series of Certificates.  Such an election
will  generally be made if the related Trust Fund would not qualify as a grantor
trust  under  subpart  E, Part I of  Subchapter  J of the Code.  In such a case,
Morrison & Hecker L.L.P., counsel to the Depositor,  will deliver its opinion to
the effect  that the Trust Fund  issuing  Certificates  of that  Series  will be
treated as one or more REMICs for federal income tax purposes  provided that the
provisions of the  applicable  Agreement are complied with and the statutory and
regulatory  requirements  concerning REMICs are satisfied,  and the Certificates
offered  thereby  will be  considered  to be "Regular  Interests"  or  "Residual
Interests" in the REMICs, as specified in the related Prospectus Supplement.

      The  following  discussion  is based  in part  upon  the  rules  governing
original issue discount that are set forth in Sections 1271-1273 and 1275 of the
Code and in the Treasury  regulations issued thereunder (the "OID Regulations"),
and in part  upon the  REMIC  Provisions  and the  Treasury  regulations  issued
thereunder (the "REMIC Regulations").  The OID Regulations,  which are effective
with  respect  to debt  instruments  issued on or after  April 4,  1994,  do not
adequately  address  certain issues  relevant to, and in some instances  provide
that they are not applicable to, securities such as the Certificates.

Qualification as a REMIC

      In order for the Trust Fund to  qualify as a REMIC,  there must be ongoing
compliance on the part of the Trust Fund with the  requirements set forth in the
Code.  The Trust Fund must fulfill an asset test,  which  requires  that no more
than a de minimus  portion of its assets,  as of the close of the third calendar
month  beginning  after the "Startup Day" (which for purposes of this discussion
is the date of issuance of the Certificates)  and at all times  thereafter,  may
consist of assets other than "qualified mortgages" and "permitted  investments."
The REMIC  Regulations  provide a "safe harbor" pursuant to which the de minimus
requirement  is  met  if at  all  times  the  aggregate  adjusted  basis  of the
nonqualified  assets is less than one percent of the aggregate adjusted basis of
all the  REMIC's  assets.  An  entity  that  fails to meet the safe  harbor  may
nevertheless  demonstrate  that it holds no more  than a de  minimus  amount  of
nonqualified  assets.  A REMIC also must provide  "reasonable  arrangements"  to
prevent its residual  interest from being held by  "disqualified  organizations"
and  applicable  tax  information  to  transferors  or agents that  violate this
requirement.  Accordingly, the Agreement for each Series will contain provisions
to assure that the asset and  reasonable  arrangements  tests will be met at all
times that the  Certificates  are  outstanding.  See  "--Taxation  of Holders of
Residual  Certificates--Restrictions  on  Ownership  and  Transfer  of  Residual
Certificates."

      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,  (i) 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); or (ii)

                                       58
<PAGE>


substantially  all the proceeds of the Mortgage Loan or the underlying  mortgage
loan were used to acquire, improve or protect an interest in real property that,
at the  origination  date,  was  the  only  security  for the  Mortgage  Loan or
underlying  mortgage loan. If the Mortgage Loan has been substantially  modified
other than in connection with a default or reasonably  foreseeable  default,  it
must meet the loan-to-value test in (i) of the preceding sentence as of the date
of the last such  modification or at closing.  A qualified  mortgage  includes a
qualified  replacement  mortgage,  which is any  property  that  would have been
treated as a qualified  mortgage if it were transferred to the REMIC pool on the
Startup  Day and that is  received  either  (i) in  exchange  for any  qualified
mortgage  within a  three-month  period  thereafter  or (ii) in  exchange  for a
"defective  obligation"  within  a  two-year  period  thereafter.  A  "defective
obligation"  includes  (i) a  mortgage  in  default  or as to which  default  is
reasonably foreseeable,  (ii) a mortgage as to which a customary  representation
or warranty  made at the time of  transfer to the REMIC pool has been  breached,
(iii) a mortgage that was  fraudulently  procured by the  mortgagor,  and (iv) a
mortgage that was not in fact principally  secured by real property (but only if
such mortgage is disposed of within 90 days of discovery).  A Mortgage Loan that
is  "defective"  as  described in clause (iv) that is not sold or, if within two
years of the Startup Day, exchanged, within 90 days of discovery, ceases to be a
qualified mortgage after such 90-day period. For purposes of this opinion, where
the applicable  Prospectus  Supplement  provides for a fixed retained yield with
respect  to the  Mortgaged  Properties  underlying  a  Series  of  Certificates,
references to the Mortgaged  Properties  will be deemed to refer to that portion
of the  Mortgaged  Properties  held by the Trust Fund which does not include the
fixed retained yield.

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

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

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


                                       59
<PAGE>


      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.  Section  860D(b)(2) of the
Code provides that if (i) an entity ceases to be a REMIC,  (ii) the Secretary of
the Treasury determines that such cessation was inadvertent, (iii) no later than
a reasonable  time after the discovery of the event resulting in such cessation,
steps are taken so that such entity is once more a REMIC,  and (iv) such entity,
and each  person  holding an interest in such entity at any time during a period
specified,  agrees to make such  adjustments as may be required by the Secretary
of the  Treasury  with  respect  to  such  period,  then,  notwithstanding  such
terminating  event,  the entity will be treated as  continuing  to be a REMIC or
such  cessation  will be  disregarded,  whichever  the Secretary of the Treasury
determines  to  be  appropriate.  Although  the  Code  authorizes  the  Treasury
Department 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.

      Status of REMIC Certificates.  If a REMIC election is made with respect to
a Series of Certificates,  (i) 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)(i)-(x)  (except  that if the  underlying  mortgage  loans are not
residential  mortgage loans,  the Certificates  will not so qualify));  and (ii)
Certificates held by a real estate investment trust will constitute "real estate
assets" within the meaning of Code Section 856(c)(4)(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) or (ii) above, then a Certificate will
qualify for the  corresponding  tax  treatment in (i) or (ii) 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.

      Holders of Certificates  should be aware that (i)  Certificates  held by a
regulated investment company will not constitute "government  securities" within
the meaning of Code Section  851(b)(4)(A)(i);  and  Certificates  held by a real
estate investment trust will not constitute  "Government  Securities" within the
meaning  of Code  Section  856(c)(4)(A).  REMIC  Certificates  held  by  certain
financial  institutions will constitute an "evidence of indebtedness" within the
meaning of Code Section 582(c)(i).

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

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

                                       60
<PAGE>



      The Tiered  REMICs  will be treated as one REMIC  solely for  purposes  of
determining  whether the  Certificates  will be "real estate  assets" within the
meaning of Section 856(c)(4)(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.

Taxation of REMIC Regular Certificates

      Interest  and  Acquisition  Discount.  Certificates  representing  Regular
Interests  in  a  REMIC  ("Regular   Certificates")  are  generally  taxable  to
Certificateholders in the same manner as evidences of indebtedness issued by the
REMIC.  Stated interest on the Regular  Certificates will be taxable as ordinary
income and taken into account using the accrual method of accounting, regardless
of the  Certificateholder's  normal  accounting  method.  Reports  will  be made
annually to the IRS and to holders of Regular Certificates that are not excepted
from the reporting requirements regarding amounts treated as interest (including
accrual of original issue discount) on Regular Certificates.

      Certificates on which interest is not paid currently  ("Compound  Interest
Certificates") will, and certain of the other Certificates  constituting Regular
Interests may be issued with original issue discount  ("OID") within the meaning
of Code Section 1273. Rules governing OID are set forth in Sections 1271-1275 of
the  Code  and the OID  Regulations.  Although  Section  1272(a)(6)  of 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. Further, the application of the OID Regulations to the
Regular   Certificates  remains  unclear  in  other  respects  because  the  OID
Regulations  either do not  address,  or are subject to varying  interpretations
with regard to, several relevant issues.

      In general,  OID,  if any,  will equal the  difference  between the stated
redemption  price at maturity of a Regular  Certificate and its issue price. The
issue price of a Regular  Certificate  of a Class will  generally be the initial
offering price at which a substantial amount of the Certificates in the Class is
sold to the  public,  and will be  treated by the  Depositor  as  including,  in
addition,  the amount paid by the  Certificateholder  for accrued  interest that
relates to a period  prior to the issue date of such  Regular  Certificate.  The
stated  redemption  price  at  maturity  is  the  sum  of  all  payments  on the
Certificate other than any "qualified stated interest payments."

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

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


                                       61
<PAGE>


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

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

                                       62
<PAGE>


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

      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.

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

      Interest  Weighted  Certificates.  It is not  clear how  income  should be
accrued  with  respect to Regular  Certificates  the  payments on which  consist
solely or primarily of a specified portion of the interest payments on qualified
mortgages held by the REMIC  ("Interest  Weighted  Certificate").  The Depositor
intends to take the  position  that all of the income  derived  from an Interest
Weighted  Certificate  should be  treated as OID and that the amount and rate of
accrual of such OID should be  calculated  by  treating  the  Interest  Weighted
Certificate as a Compound Interest  Certificate.  However,  the IRS could assert
that income derived from an Interest Weighted  Certificate  should be calculated
as if the  Interest  Weighted  Certificate  were a  Certificate  purchased  at a
premium equal to the excess of the price paid by such  Certificateholder for the
Interest  Weighted  Certificate over its stated principal  amount, if any. Under
this approach,  a  Certificateholder  would be entitled to amortize such premium
only if it has in effect an election  under Section 171 of the Code with respect
to all  taxable  debt  instruments  held by such  holder,  as  described  below.
Alternatively,  the IRS could  assert  that the  Interest  Weighted  Certificate
should be taxable under the final  regulations under Section 1275 governing debt
issued with contingent principal

                                       63
<PAGE>


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   Certificates   (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  Certificates."  Because of uncertainty in the law,  Counsel to the
Depositor will not render any opinion on these issues.

      Variable Rate Regular Certificates.  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 OID 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 floating  rate is a qualified  floating  rate if
variations  in the rate can  reasonably  be expected to measure  contemporaneous
variations in the cost of newly borrowed funds,  where such rate is subject to a
fixed multiple that is greater than 0.65, but not more than 1.35.  Such rate may
also be  increased  or  decreased by a fixed spread or subject to a fixed cap or
floor, or a cap or floor that is not reasonably expected as of the issue date to
affect the yield of the instrument significantly.  An objective rate (other than
a qualified  floating  rate) is a rate that is  determined  using a single fixed
formula  and that is based  on  objective  financial  or  economic  information,
provided that such  information is not (i) within the control of the issuer or a
related  party or (ii)  unique to the  circumstances  of the issuer or a related
party. 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 OID Regulations to such Certificates.  In the absence
of other authority,  the Depositor intends to be guided by the provisions of the
OID  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

                                       64
<PAGE>


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 OID  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 OID Regulations governing variable rate debt instruments,  it may be subject
to the provisions of the OID Regulations  applicable to debt instruments  having
contingent   payments.   Prospective   purchasers   of  variable   rate  Regular
Certificates  should consult their tax advisers  concerning the  appropriate tax
treatment of such Certificates.

      Constant Yield Election for Interest.  Under the OID Regulations,  holders
of Regular Certificates generally may elect to include all accrued interest on a
Regular Certificate in gross income using the constant yield to maturity method.
For  purposes of this  election,  interest  includes  stated  interest,  OID, de
minimus OID, market discount,  de minimus market discount and unstated interest,
as adjusted by any premium.  If a holder of a Regular  Certificate makes such an
election and (i) the Regular  Certificate  has  amortizable  bond  premium,  the
holder is deemed to have made an election to amortize  bond premium with respect
to  all  debt   instruments   having   amortizable   bond   premium   that  such
Certificateholder  owns or acquires or (ii) the Regular  Certificate  has market
discount,  the  holder  is deemed to have made an  election  to  include  market
discount in income  currently for all debt  instruments  having market  discount
acquired during the year of the election or thereafter.  See "--Market Discount"
and  "--Premium."  The  election to accrue  interest,  discount and premium on a
constant yield method is irrevocable without the consent of the IRS. A holder of
a  Regular  Certificate  should  consult  its tax  adviser  before  making  this
election.

      Market Discount.  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)  allocated  to such  period in  relation to the sum of such
interest  together with the remaining  interest as of the end of such period.  A
holder of a Regular  Certificate  having market discount may also be required to
defer a portion of the  interest  deductions  attributable  to any  indebtedness
incurred or continued to purchase or carry the Regular Certificate. The deferred
portion of such interest  expense in any taxable year  generally will not exceed
the accrued market  discount on the Regular  Certificate for such year. Any such
deferred interest expense is, in general,  allowed as a deduction not later than
the year in which  the  related  market  discount  income is  recognized  or the
Regular Certificate is disposed of. As an alternative to the inclusion of market
discount in income on the foregoing  basis, the  Certificateholder  may elect to
include  such market  discount in income  currently  as it accrues on all market
discount instruments acquired by such holder in that taxable year or thereafter,
in which case the interest  deferral  rule will not apply.  Such  election  will
apply to all taxable debt instruments  (including all Regular Interests) held by
the Certificateholder at the beginning of the taxable year in which the election
is made, and to all taxable debt instruments acquired thereafter by such holder,
and will be

                                       65
<PAGE>


irrevocable  without the consent of the IRS. In Revenue Procedure 92-67, the IRS
set forth  procedures for taxpayers (1) electing  under Code Section  1278(b) to
include market  discount in income  currently,  (2) electing under rules of Code
Section  1276(b) to use a constant  interest  rate to determine  accrued  market
discount  on a bond where the holder of the bond is required  to  determine  the
amount of accrued market discount at a time prior to the holder's disposition of
the bond,  and (3)  requesting  consent to revoke an election under Code Section
1278(b).  Purchasers  who purchase  Regular  Certificates  at a market  discount
should  consult their tax advisors  regarding the elections for  recognition  of
such discount.

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

      Premium. 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. The Certificateholder
may elect  under  Code  Section  171 to  amortize  such  premium as an offset to
interest income on such Certificate (and not as a separate  deduction item) on a
constant yield method. See "--Constant Yield Election for Interest."

      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.

      Final Treasury  regulations were issued in December 1997 which address the
amortization of bond premiums (the "Premium  Regulations").  The preamble to the
Premium  Regulations  indicate that they do not apply to Regular  Interests in a
REMIC or any pool of debt  instruments  the  yield on which may be  affected  by
prepayments.  The Premium  Regulations  describe the yield method of  amortizing
premium  and  provide  that  a  bond  holder  may  offset  the  premium  against
corresponding  interest  income only as that income is taken into account  under
the bond holder's method of accounting.  For  instruments  that may be called or
prepaid  prior to maturity,  a bond holder will be deemed to exercise its option
and an issuer will be deemed to exercise its  redemption  right in a manner that
maximizes  the  holder's  yield.  A holder  of a debt  instrument  may  elect to
amortize  bond  premium  under the  Premium  Regulations  for the  taxable  year
containing the effective  date,  with the election  applying to all the holder's
debt instruments held on the first day of the taxable year.  Because the Premium
Regulations are specifically not applicable to Regular  Certificates  purchasers
who pay a premium  for  their  Regular  Certificates  should  consult  their tax
advisors  regarding  any  election  to  amortize  premium  and the  method to be
employed.

     Subordinate Certificates--Effects of Defaults, Delinquencies and Losses. 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

                                       66
<PAGE>


required to accrue  interest  and OID with respect to such  Certificates  on the
accrual method  without giving effect to delays and reductions in  distributions
attributable to defaults or delinquencies on any Mortgage Loans, except possibly
to the extent that it can be established that such amounts are uncollectible. As
a result, the amount of income reported by a holder of a Subordinate Certificate
in any period could significantly  exceed the amount of cash distributed to such
holder in that period.

      Although  not  entirely  clear,  and to the  extent  the bad debt rules of
Section  166 of the  Code  apply,  it  appears  a  Certificateholder  that  is a
corporation or otherwise  holds such  Certificates in connection with a trade or
business  should  generally  be allowed to deduct as an  ordinary  loss any loss
sustained  on  account  of  partial  or  complete  worthlessness  of  a  Regular
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 Regular  Certificate.  A
noncorporate   Certificateholder   alternatively,   depending   on  the  factual
circumstances,  may be allowed a capital 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.

     Allocation of Expenses in a Single Class REMIC.  As a general rule,  all of
the servicing, administrative and other non-interest 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 and a matching  amount of additional
income  will be  allocated,  under  temporary  Treasury  regulations,  among the
holders  of  REMIC  Regular  Certificates  and the  holders  of  REMIC  Residual
Certificates  on a daily basis in proportion  to the relative  amounts of income
accruing to each Certificateholder on that day. 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.  Unless  otherwise
stated in the applicable Prospectus  Supplement,  the expenses of the REMIC will
be  allocated to holders of the related  REMIC  Residual  Certificates  in their
entirety and not to holders of the related  REMIC Regular  Certificates.  If the
REMIC  is  considered  to  be a  "single-class  REMIC"  and a  Regular  Interest
Certificateholder   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 1998,  estimated to be $124,500,  or
$62,250,  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) (the "Applicable  Amount") 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 these deductions may have a significant adverse
impact on the yield of the Regular Certificate to such a holder.

      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

                                       67
<PAGE>


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.

      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 defined in Code Section  1274(d)) 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.  In
addition, all or a portion of any gain from the sale of a Certificate that might
otherwise  be  capital  gain  may be  treated  as  ordinary  income  (i) if such
Certificate  is held as part of a  "Conversion  Transaction"  as defined in Code
Section  1258(c),  in an amount equal to the interest that would have accrued on
the  holder's  net  investment  in the  conversion  transaction  at  120% of the
appropriate  applicable federal rate under Code Section 1274(d) in effect at the
time the taxpayer entered into the transaction  reduced by any amount treated as
ordinary income with respect to any prior  disposition of property that was held
as part of such transaction, or (ii) if, in the case of a noncorporate taxpayer,
an 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. A sale of a
REMIC  Regular  Certificate  will  be  part  of a  "conversion  transaction"  if
substantially  all of the holder's  expected  return is attributable to the time
value of the holder's net investment, and (i) the holder entered the contract to
sell  the  REMIC  Regular  Certificate   substantially   contemporaneously  with
acquiring the REMIC Regular  Certificate,  (ii) the REMIC Regular Certificate is
part of a straddle,  (iii) the REMIC Regular  Certificate is marketed or sold as
producing capital gains, or (iv) other  transactions to be specified in Treasury
regulations that have not yet been issued.

      As of date of this  Prospectus  the maximum  marginal tax rate on ordinary
income for  individual  taxpayers  is 39.6%.  The maximum  marginal  tax rate on
long-term capital gains for non-corporate taxpayers is 20%. The maximum marginal
tax rate on both  ordinary  income  and  long-term  capital  gains of  corporate
taxpayers  is 35% subject to certain  higher  marginal tax rates which phase out
the benefits of the guaranteed  corporate tax rate  structure.  Net capital gain
realized on a capital  asset which is sold after being held by 12 months or less
is subject to tax at ordinary  income tax rates.  Any gain realized on a capital
asset  which is sold after  being held for more than 12 months but not more than
18 months is subject to tax at ordinary  income tax rates,  subject to a maximum
tax  rate of 28% (a  "mid-term  capital  gain").  Gain  realized  on a sale of a
capital asset after a holding period of more than 18 months is subject to tax at
20%,  assuming  that the taxpayer is  otherwise  in a rate  bracket  equal to or
greater than 20%.

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 REMIC Regular Certificates" 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). The "daily portions"
of REMIC taxable  income or net loss will be  includible  as ordinary  income or
loss  in  determining   the  federal  taxable  income  of  holders  of  Residual
Certificates. See "--Taxation of Holders

                                       68
<PAGE>


of Residual  Certificates."  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.

      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 to 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 REMIC Regular  Certificates"
above.

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

      Prohibited  Transactions Tax and Other Taxes. The REMIC will be subject to
a 100% tax on any net income derived from a "prohibited  transaction."  For this
purpose,  net income will be calculated  without  taking into account any losses
from prohibited  transactions  or any deductions  attributable to any prohibited
transaction that resulted in a loss. In general, prohibited transactions include
(i)  subject  to  limited  exceptions,  the  sale or  other  disposition  of any
qualified  mortgage  transferred  to  the  REMIC;  (ii)  subject  to  a  limited
exception,  the sale or other  disposition of a cash flow investment;  (iii) the
receipt of any income from assets not permitted to be held by the REMIC pursuant
to the Code; or (iv) the receipt of any fees or other  compensation for services
rendered  by the REMIC.  Notwithstanding  (i) and (iv),  it is not a  prohibited
transaction  to sell  REMIC  pool  property  to  prevent  a default  on  Regular
Certificates as a result of a default on qualified  mortgages or to facilitate a
clean-up call (generally,  an optional  termination to save administrative costs
when no more than a small percentage of the Certificates is outstanding).  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.

      Net Income from Foreclosure  Property.  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.  Generally,  property acquired by deed in lieu of foreclosure
would be treated as  "foreclosure  property"  for a period ending with the third
calendar  year  following  the  year of  acquisition  of such  property,  with a
possible extension.  "Net income from foreclosure property" generally means gain
from the sale of a  foreclosure  property  that is inventory  property and gross
income

                                       69
<PAGE>


from  foreclosure  property  other than  qualifying  rents and other  qualifying
income for a real estate  investment trust. It is not anticipated that any REMIC
will recognize "net income from foreclosure  property" subject to federal income
tax.

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

Taxation of Holders of Residual Certificates

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

     A 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  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.  As a result,  such investors may have aggregate  taxable income in
excess  of the  aggregate  amount of cash  received  on such  Certificates  with
respect to interest at the  pass-through  rate on such  Certificates or discount
thereon.  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.  Moreover, where there is fixed retained
yield with respect to the Mortgage Loans  underlying a series of Certificates or
where the servicing fees are in excess of reasonable servicing compensation, the
transaction  will be  subject  to the  application  of the  "stripped  bond" and
"stripped  coupon" rules of the Code, as described below under "--Federal Income
Tax   Consequences   For   Certificates   As  To  Which  No  Remic  Election  Is
Made--Stripped  Certificates--Discount  or  Premium on  Stripped  Certificates."
Accordingly,   such   Certificates  may  not  be  appropriate   investments  for
individuals, estates or trusts, or pass-through entities beneficially owned by

                                       70
<PAGE>


one or more individuals,  estates or trusts.  Such prospective  investors should
consult  with  their  tax  advisors  prior  to  making  an  investment  in  such
Certificates.

      The holder of a Residual  Certificate must report its proportionate  share
of the taxable income of the REMIC regardless of whether or not it receives cash
distributions  from the REMIC attributable to such income or loss. The reporting
of taxable income without corresponding  distributions could occur, for example,
in certain  REMICs in which the loans held by the REMIC were  issued or acquired
at a discount,  since mortgage prepayments cause recognition of discount income,
while the  corresponding  portion of the prepayment could be used in whole or in
part to make principal payments on Regular Interests issued without any discount
or at an  insubstantial  discount.  When there is more than one Class of Regular
Certificates that distribute principal sequentially,  this mismatching of income
and  deductions  is  particularly  likely to occur in the early years  following
issuance  of  the  Regular  Certificates  when  distributions  in  reduction  of
principal are being made in respect of earlier  maturing Classes of Certificates
to the extent that such  Classes are not issued with  substantial  discount.  If
taxable income attributable to such a mismatching is realized in general, losses
would be allowed in later years as distributions on the later Classes of Regular
Certificates are made. (If this occurs, it is likely that cash  distributions to
holders of Residual  Certificates  will exceed  taxable  income in later years.)
Taxable  income may also be greater in the earlier years of certain  REMICs as a
result  of the  fact  that  interest  expense  deductions,  as a  percentage  of
outstanding principal of Regular Certificates, will typically increase over time
as lower yielding Certificates are paid, whereas interest income with respect to
loans will  generally  remain  constant over time as a percentage of outstanding
loan principal.

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

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

      A Residual  Certificate may have a negative value if the net present value
of anticipated  tax  liabilities  exceeds the present value of anticipated  cash
flows.  If a Residual  Certificate has a negative value, it is not clear whether
its issue  price  would be  considered  to be zero or such  negative  amount for
purposes of determining the REMIC's basis in its assets.  The REMIC  Regulations
do not address  whether  residual  interests  could have a negative  basis and a
negative issue price. The Depositor does not intend to treat a Class of Residual
Certificates as having a value of less than zero for purposes of determining the
bases of the related REMIC in its assets.  The preamble to the REMIC Regulations
states that the Service may provide future  guidance on the proper tax treatment
of  payments  made by a  transferor  of such a residual  interest  to induce the
transferee  to acquire the  interest,  and  Residual  Certificateholders  should
consult their own tax advisors in this regard.

      Further,  to the  extent  that the  initial  adjusted  basis of a Residual
Certificateholder  (other than an original holder) in a Residual  Certificate is
greater  than the  corresponding  portion of the REMIC's  basis in the  Mortgage
Loans, the Residual  Certificateholder  will not recover a portion of such basis
until

                                       71
<PAGE>


termination  of the  REMIC,  unless  future  Treasury  regulations  provide  for
periodic  adjustments to the REMIC income  otherwise  reportable by such holder.
The REMIC  Regulations  do not  currently  so provide.  See "--Sale or Exchange"
below regarding  possible treatment of a loss upon termination of the REMIC as a
capital loss.

      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.

      Limitations on Offset or Exemption of REMIC Income:  Excess Inclusions and
UBTI.  The  portion of a Residual  Interest  Certificateholder's  REMIC  taxable
income  consisting  of  "excess  inclusion"  income  may not be  offset by other
deductions   or   losses,    including   net   operating    losses,    on   such
Certificateholder's federal income tax return. The Small Business Job Protection
Act of  1996  eliminated  a  prior  law  exception  to  this  rule  for  certain
organizations  taxed under  Section 593 (thrift  institutions)  with  respect to
Residual  Certificates  with  significant  value.  This change is effective  for
Residual  Certificates  acquired in taxable years  beginning  after December 31,
1995. If the holder of a Residual  Certificate is an organization subject to the
tax on unrelated  business  taxable income ("UBTI") imposed by Code Section 511,
such as a pension  fund or other exempt  organization,  such  Residual  Interest
Certificateholder's  excess  inclusion  income  will  be  treated  as  unrelated
business taxable income of such Certificateholder.  In addition,  under Treasury
regulations  yet to be issued,  if a real estate  investment  trust, a regulated
investment  company,  a common trust fund or certain  cooperatives were to own a
Residual  Certificate,  a portion of dividends (or other  distributions) paid by
the real estate  investment  trust (or other  entity) would be treated as excess
inclusion income. If a Residual Certificate is owned by a foreign person, excess
inclusion  income  is  subject  to tax at a rate of 30%,  which  rate may not be
reduced by treaty and is not eligible for treatment as "portfolio interest." See
"--Tax  Treatment  of Foreign  Investors--Residual  Certificates."  Although not
entirely  clear,  the REMIC  Regulations  indicate  that the  significant  value
determination is made only on the Startup Day.

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

                                       72
<PAGE>


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

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

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

      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.

      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 (provided,  that such term
does not include an  instrumentality if all of its activities are subject to tax
and a  majority  of  its  board  of  directors  is  not  selected  by  any  such
governmental  entity.), a rural electric or telephone  cooperative  described in
Section  1381(a)(2)(C) of the Code, or any entity exempt from the tax imposed by
Sections  1-1399  of the  Code,  if such  entity  is not  subject  to tax on its
unrelated business income.  Accordingly,  the applicable Agreement will prohibit
Disqualified  Organizations from owning a Residual Certificate.  In addition, no
transfer  of a  Residual  Certificate  will be  permitted  unless  the  proposed
transferee  shall have  furnished to the Trustee an affidavit  representing  and
warranting  that it is  neither  a  Disqualified  Organization  nor an  agent or
nominee  acting on  behalf of a  Disqualified  Organization  and the  transferor
provides a statement in writing to the  Depositor and the Trustee that it has no
actual knowledge that the statement is false.

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

      If a Residual  Certificate is  transferred to a Disqualified  Organization
(in violation of the restrictions set forth above), a tax will be imposed on the
transferor of such Residual Certificate at the

                                       73
<PAGE>


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

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

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

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

                                       74
<PAGE>


unable to pay taxes on its share of the taxable  income of the REMIC.  Under the
REMIC  Regulations,  a transferor is presumed not to have improper  knowledge if
(i)  the  transferor  conducted,  at the  time  of the  transfer,  a  reasonable
investigation  of the financial  condition of the transferee and, as a result of
the  investigation,  the transferor  found that the transferee had  historically
paid its debts as they came due and found no  significant  evidence  to indicate
that the  transferor  will not continue to pay its debts as they come due in the
future; and (ii) the transferee represents to the transferor that it understands
that, as the holder of the  noneconomic  residual  interest,  the transferee may
incur tax  liabilities  in excess of any cash flows  generated  by the  residual
interest and that the transferee intends to pay taxes associated with holding of
residual  interest as they become due. The Agreement will require the transferee
of a Residual  Certificate  to state as part of the  affidavit  described  above
under the heading  "--Disqualified  Organizations"  that such transferee (i) has
historically  paid its debts as they come due,  (ii)  intends to continue to pay
its debts as they come due in the future,  (iii) understands that, as the holder
of a noneconomic  residual  interest,  it may incur tax liabilities in excess of
any cash flows  generated by the Residual  Certificate,  and (iv) intends to pay
any and all taxes  associated  with  holding the  Residual  Certificate  as they
become due. The transferor must have no reason to believe that such statement is
untrue. A similar type of limitation exists with respect to certain transfers of
Residual  Interests by foreign persons to U.S. Persons.  See "--Tax Treatment of
Foreign Investors."

      Mark-to-Market  Rules.    A "negative  value"  Residual  Interest (and any
Residual  Interest or arrangement that the IRS deems to have  substantially  the
same economic effect) is not treated as a security and thus may not be marked to
market  under  final  Treasury  regulations  under  Section 475 of the Code that
generally require a securities dealer to mark to market securities held for sale
to customers.  In general,  a Residual Interest has negative value if, as of the
date a taxpayer  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.

Reporting Requirements and 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 Non-U.S.
Persons.  Holders of the  Certificates  should  consult their tax advisers as to
their  qualification for exemption from backup withholding and the procedure for
obtaining the exemption.

      The  Trustee  will  report  to the  Certificateholders  and to the  Master
Servicer for each calendar year the amount of any "reportable  payments"  during
such year and the amount of tax  withheld,  if any,  with respect to payments on
the Certificates. Any amounts withheld from distribution on Regular Certificates

                                       75
<PAGE>


would be allowed as a credit against such Certificateholders, federal income tax
liability or would be refunded by the IRS.

Tax Treatment of Foreign Investors

      Regular Certificates. Under the Code, unless interest (including OID) paid
on a  Certificate  (other  than a  Residual  Certificate)  is  considered  to be
"effectively  connected" with a trade or business conducted in the United States
by a nonresident alien individual,  foreign  partnership or foreign  corporation
(each,  a "Non-U.S.  Person") such  interest will normally  qualify as portfolio
interest  (except if (i) the recipient is a holder,  directly or by attribution,
of 10% or more of the  capital  or  profits  interest  in the issuer or (ii) the
recipient  is a  controlled  foreign  corporation  as to which  the  issuer is a
related  person)  and will not be subject to the 30% United  States  withholding
tax. Upon receipt of appropriate  ownership statements signed under penalties of
perjury,  identifying  the  beneficial  owner and stating,  together  with other
statements,  that the beneficial owner of the Regular  Certificate is a Non-U.S.
Person, 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 Non-U.S. Persons. Holders of Certificates,  including
"stripped certificates" (i.e., Certificates that separate ownership of principal
payments and interest payments on the Mortgage Loans),  however,  may be subject
to  withholding  to the extent that the  Mortgage  Loans were  originated  on or
before July 18, 1984.

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

      Residual  Certificates.  Payments to holders of Residual  Certificates who
are foreign  persons  will  generally  be treated as interest  and be subject to
United  States  withholding  tax at 30% or any  lower  applicable  treaty  rate.
Holders  should  assume that such income  does not  qualify for  exemption  from
United  States  withholding  tax as portfolio  interest.  If the amounts paid to
Residual  Certificateholders who are Non-U.S.  Persons are effectively connected
with the  conduct  of a trade or  business  within  the  United  States  by such
Non-U.S. Person, 30% (or lower treaty rate) withholding will not apply. Instead,
the  amounts  paid to such  Non-U.S.  Persons  will be subject to United  States
federal  income tax at regular  rates.  It is clear  that,  to the extent that a
payment  represents a portion of REMIC taxable  income that  constitutes  excess
inclusion income, a holder of a Residual  Certificate will not be entitled to an
exemption from or reduction of the 30% (or lower treaty rate)  withholding  tax.
See  "--Taxation of Holders of Residual  Certificates--Limitations  on Offset or
Exemption of REMIC Income:  Excess  Inclusions".  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 Non-U.S.  Persons 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 Non-U.S.
Person transfers a Residual  Certificate to a U.S.  Person,  and if the transfer
has the effect of allowing

                                       76
<PAGE>


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 "--Taxation of Holders of Residual Certificates--Limitations on Offset or
Exemption of REMIC Income: Excess Inclusions."

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

Administrative Matters

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

      In general,  the Trustee will, to the extent  permitted by applicable law,
act as agent of the REMIC,  and will file REMIC  federal  income tax  returns on
behalf of the related  REMIC.  Reports of accrued  interest and OID will be made
annually to the IRS and to individuals,  estates,  non-exempt and non-charitable
trusts,   and   partnerships  who  are  either  holders  of  record  of  Regular
Certificates or beneficial owners who own Regular  Certificates through a broker
or middleman as nominee. All brokers,  nominees and all other non-exempt holders
of record of Regular  Certificates  (including  corporations,  non-calendar year
taxpayers,  securities or commodities  dealers,  real estate investment  trusts,
investment  companies,  common trust funds,  thrift  institutions and charitable
trusts) may request such information for any calendar quarter by telephone or in
writing by contacting the person  designated in IRS Publication 938 with respect
to a particular  Series of Regular  Certificates.  Holders through nominees must
request such information from the nominee.

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

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

      The holder of the largest percentage interest of the Residual Certificates
will be designated  as and will act as the "tax matters  person" with respect to
the REMIC in all respects.  In general, the Trustee will act as attorney in fact
and agent for the tax matters person and, subject to certain notice requirements
and various  restrictions and limitations,  generally will have the authority to
act on  behalf  of the REMIC and the  Residual  Interest  Certificateholders  in
connection with the administrative and judicial review of items

                                       77
<PAGE>


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.

                Federal Income Tax Consequences For Certificates
                      As To Which No REMIC Election Is Made

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. Under such circumstances the arrangement,  pursuant to which the
Mortgage  Loans  will  be held  and the  Certificates  will be  issued,  will be
classified  for federal  income tax purposes as a grantor trust under Subpart E,
Part 1 of  Subchapter  J of the  Code  and not as an  association  taxable  as a
corporation. In such a case, Morrison & Hecker L.L.P., counsel to the Depositor,
will  deliver  its  opinion  to the  effect  that the  arrangement  by which the
Certificates  of that  Series are issued  will be treated as a grantor  trust as
long as all of the  provisions of the  applicable  Trust  Agreement are complied
with and the statutory and regulatory requirements are satisfied.

      In some Series ("Pass-Through Certificates"),  there will be no separation
of  the  principal  and  interest  payments  on  the  Mortgage  Loans.  In  such
circumstances,  a  Certificateholder  will be  considered  to have  purchased an
undivided  interest in each of the  Mortgage  Loans.  In other cases  ("Stripped
Certificates"),  sale of the  Certificates  will  produce  a  separation  in the
ownership of the principal payments and interest payments on the Mortgage Loans.
Each  Certificateholder  will be required  to report on its  federal  income tax
return its pro rata share of the gross income  derived  from the Mortgage  Loans
(not reduced by the amount payable as fees to the Trustee,  the Master  Servicer
and the Special  Servicer,  if any, and similar fees  provided that such amounts
are reasonable compensation for services rendered (collectively,  the "Servicing
Fee")),  at the same time and in the same  manner as such items  would have been
reported under the  Certificateholder's  tax  accounting  method had it held its
interest in the  Mortgage  Loans  directly,  received  directly its share of the
amounts  received with respect to the Mortgage Loans and paid directly its share
of the Servicing  Fees.  In the case of  Pass-Through  Certificates,  such gross
income will consist of a pro rata share of all of the income derived from all of
the Mortgage Loans and, in the case of Stripped  Certificates,  such income will
consist of a pro rata share of the income  derived  from each  stripped  bond or
stripped coupon in which the Certificateholder owns an interest. The holder of a
Certificate  will  generally  be entitled to deduct  such  Servicing  Fees under
Section 162 or Section 212 of the Code to the extent  that such  Servicing  Fees
represent  "reasonable"  compensation for the services  rendered by the Trustee,
the  Master  Servicer  and  the  Special  Servicer,  if  any.  In the  case of a
noncorporate  holder,  however,  Servicing  Fees (to the  extent  not  otherwise
disallowed,   e.g.,  because  they  exceed  reasonable   compensation)  will  be
deductible in computing  such holder's  regular tax liability only to the extent
that such fees, when added to other miscellaneous itemized deductions, exceed 2%
of adjusted  gross income and may not be  deductible  to any extent in computing
such holder's alternative

                                       78
<PAGE>


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 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.

Tax Status of Certificates

      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,  "real estate  assets"  within the meaning of Section
856(c)(6)(B) of the Code, "loans secured by an interest in real property" within
the  meaning  of  Section  7701(a)(19)(C)  of the  Code  provided  that the real
property  securing  the  loan is of the type  specified  in such  Code  Section;
"obligation(s)  principally  secured by an interest in real property" within the
meaning of Section  860G(a)(3)(A) 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.

Pass-Through Certificates

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

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

                                       79
<PAGE>


offset the OID with economic  accruals of portions of such excess.  Accordingly,
if the Mortgage Loans acquired by a  Certificateholder  are purchased at a price
that exceeds the adjusted  issue price of such Mortgage  Loans,  any OID will be
reduced or eliminated.

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

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

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

Stripped Certificates

      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

                                       80
<PAGE>


creation of "stripped  bonds" with respect to principal  payments and  "stripped
coupons" with respect to interest payments. Section 1286 of the Code applies the
OID rules to stripped bonds and stripped coupons. For purposes of computing OID,
a stripped bond or a stripped coupon is treated as a debt  instrument  issued on
the date that such stripped  interest is purchased  with an issue price equal to
its purchase  price or, if more than one  stripped  interest is  purchased,  the
ratable share of the purchase  price  allocable to such stripped  interest.  The
Code, the OID Regulations and judicial  decisions  provide no direct guidance as
to how the interest and OID rules are to apply to Stripped  Certificates.  Under
the method  described above for REMIC Regular Interest  Certificates  (the "Cash
Flow Bond Method"), a prepayment assumption is used and periodic  recalculations
are made which take into account with respect to each accrual  period the effect
of prepayments  during such period.  The 1986 Act prescribed the same method for
debt instruments "secured by" other debt instruments,  the maturity of which may
be affected by prepayments on the underlying debt instruments. However, the 1986
Act  does  not,  absent  Treasury  regulations,  appear  specifically  to  cover
instruments  such  as the  Stripped  Certificates  which  technically  represent
ownership  interests in the underlying  Mortgage  Loans,  rather than being debt
instruments "secured by" those loans. Nevertheless, it is believed that the Cash
Flow  Bond  Method  is  a  reasonable   method  of  reporting  income  for  such
Certificates,  and it is expected  that OID will be  reported on that basis.  In
applying  the  calculation  to such  Certificates,  the  Trustee  will treat all
payments to be received with respect to the Certificates,  whether  attributable
to  principal  or  interest on the loans,  as  payments on a single  installment
obligation and as includible in the stated redemption price at maturity. The IRS
could, however,  assert that OID must be calculated separately for each Mortgage
Loan  underlying  a  Certificate.  In  addition,  in the  case  of  Ratio  Strip
Certificates,  the IRS could assert that OID must be calculated  separately  for
each stripped coupon or stripped bond underlying a Certificate.

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

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

                                       81
<PAGE>


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 OID
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.

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.  Except as subsequently  discussed,  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.

      Certain financial  institutions  subject to the provisions of Code Section
582(c),  which  recognize  gain on the sale of a certificate  will be taxable at
ordinary income rates on such gain. In addition,  gain on the sale of a Standard
Certificate will be treated as ordinary income (i) if a Pass-Through Certificate
is held as  part  of a  "conversion  transaction"  as  defined  in Code  Section
1258(c),  up  to  the  amount  of  interest  that  would  have  accrued  on  the
Pass-Through  Certificateholder's  applicable Federal rate in effect at the time
the taxpayer entered into the transaction minus any amount previously treated as
ordinary income with respect to any prior  disposition of property that was held
as a part of such  transaction or (ii) in the case of a non-corporate  taxpayer,
to the extent such taxpayer has made an election under Code Section 163(d)(4) to
have net capital  gains taxed as  investment  income at ordinary  income  rates.
Capital gains of certain  non-corporate  taxpayers  generally  area subject to a
lower maximum tax rate (28%) than ordinary income of such taxpayers  (39.6%) for
property  held for more than one year but not more than 18  months,  and a still
lower maximum rate (20%) for property held for more than 18 months.  The maximum
tax rate for  corporations  is the same with respect to both ordinary income and
capital gains.

Reporting Requirements and Backup Withholding

      The Trustee will furnish,  within a reasonable  time after the end of each
calendar   year,   to   each   Pass-Through    Certificateholder   or   Stripped
Certificateholder  at any time during such year, such  information  (prepared on
the basis described above) as the Trustee deems to be necessary or desirable to

                                       82
<PAGE>


enable such Certificateholders to prepare their federal income tax returns. Such
information  will  include  the amount or  original  issue  discount  accrued on
Certificates  held by persons  other than  Certificateholders  exempted from the
reporting  requirements.  The amounts required to be reported by the Trustee may
not be equal to the proper  amount of original  issued  discount  required to be
reported  as  taxable  income by a  Certificateholder,  other  than an  original
Certificateholder that purchased at the issue price. In particular,  in the case
of Stripped Certificates, unless provided otherwise in the applicable Prospectus
Supplement,  such reporting will be based upon a representative initial offering
price of such class of Stripped  Certificates.  The Trustee  will also file such
original issue discount  information  with the Service.  If a  Certificateholder
fails to supply an accurate taxpayer  identification  number or if the Secretary
of the  Treasury  determines  that a  Certificateholder  has  not  reported  all
interest  and  dividend  income  required to be shown on his federal  income tax
return,  31% backup  withholding  may be required  in respect of any  reportable
payments,    as   described   above   under   "Material   Federal   Income   Tax
Consequences--Federal Income Tax Consequences For REMIC  Certificates--Reporting
Requirements and Backup Withholding".

Treatment of Foreign Investors

      To the extent that a  Certificate  evidences  ownership in Mortgage  Loans
that are issued on or before July 18, 1984,  interest or original issue discount
paid by the person  required to withhold  tax under Code Section 1441 or 1442 to
nonresident aliens,  foreign corporations,  or other Non-U.S.  Persons generally
will be subject to 30% United States  withholding tax, or such lower rate as may
be provided for interest by an applicable  tax treaty.  Accrued  original  issue
discount   recognized  by  the   Pass-Through   Certificateholder   or  Stripped
Certificateholder  on original  issue  discount  recognized by the  Pass-Through
Certificateholder or Stripped Certificateholders on the sale or exchange of such
a Certificate also will be subject to federal income tax at the same rate.

      Treasury regulations provide that interest or original issue discount paid
by the  Trustee  or other  withholding  agent to a  Non-U.S.  Person  evidencing
ownership  interest  in  Mortgage  Loans  issued  after  July 18,  1984  will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject  to  the  same   certification   requirements,   described  above  under
"--Federal  Income  Tax  Consequences  for  REMIC   Certificates--Tax  Treatment
of Foreign Investors--Regular Certificates".

                            STATE TAX CONSIDERATIONS

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

                              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.
However,  a  governmental  plan or a  church  plan  may be  subject  to  similar
restrictions under other applicable federal

                                       83
<PAGE>


and state law ("Similar  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.  A fiduciary of a  governmental  plan or a church plan should make its
own  determination  as to the need for or availability  of any exemptive  relief
under Similar Law or 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  Senior
Certificate,  an ERISA Plan  fiduciary  should  consider,  among other  factors,
whether to do so is  appropriate  in view of the overall  investment  policy and
liquidity needs of the ERISA Plan. Such fiduciary should especially consider the
sensitivity  of the  investments  to the rate of principal  payments  (including
prepayments) on the Mortgage  Loans,  as discussed in the Prospectus  Supplement
related to a Series.

Prohibited Transactions

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

      Special  caution  should be exercised  before "plan  assets" of a Plan are
used to purchase a Senior  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 Senior 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

                                       84
<PAGE>


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 and church plans),  but this exemption is tested immediately
after each  acquisition of an equity interest in the entity whether upon initial
issuance or in the secondary market.

      Pursuant to the  Regulations,  if the assets of the Trust Fund were deemed
to be "plan  assets"  by  reason  of the  investment  of assets of a Plan in any
Certificates, the "plan assets" of such Plan would include an undivided interest
in the Mortgage Loans, the mortgages underlying the Mortgage Loans and any other
assets held in the Trust Fund.  Therefore,  because the Mortgage Loans and other
assets  held in the Trust  Fund may be deemed to be "plan  assets"  of each Plan
that purchases Certificates,  in the absence of an exemption, the purchase, sale
or holding of  Certificates of any Series or Class by or with "plan assets" of a
Plan  may  result  in a  prohibited  transaction  and the  imposition  of  civil
penalties or excise taxes.  Depending on the relevant  facts and  circumstances,
certain  prohibited  transaction  exemptions may apply to the purchase,  sale or
holding  of  Certificates  of any  Series  or  Class  by a  Plan,  for  example,
Prohibited  Transaction  Class Exemption  ("PTCE") 95-60,  which exempts certain
transactions between insurance company general accounts and parties in interest;
PTCE  91-38,  which  exempts  certain   transactions   between  bank  collective
investment  funds and parties in  interest;  PTCE 90-1,  which  exempts  certain
transactions  between  insurance company pooled separate accounts and parties in
interest;  or PTCE 84-14, which exempts certain transactions  effected on behalf
of a plan by a "qualified professional asset manager." There can be no assurance
that any of these exemptions will apply with respect to any Plan's investment in
any  Certificates  or,  even if an  exemption  were  deemed to  apply,  that any
exemption  would  apply  to  all  prohibited  transactions  that  may  occur  in
connection  with such  investment.  Also, the  Department has issued  individual
administrative  exemptions from  application of certain  prohibited  transaction
restrictions  of ERISA  and the  Code to most  underwriters  of  mortgage-backed
securities (each, an "Underwriter's Exemption"). Such an Underwriter's Exemption
can only apply to mortgage-backed  securities which, among other conditions, are
sold in an offering with respect to which such an underwriter serves as the sole
or a  managing  underwriter,  or as a selling  or  placement  agent.  If such an
Underwriter's Exemption might be applicable to a Series of Certificates, such as
Senior  Certificates,  the  related  Prospectus  Supplement  will  refer to such
possibility. Further, the related Prospectus Supplement may provide that certain
Classes or Series of Certificates,  such as Subordinate 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 or, in the case of governmental  plans or church plans,  Similar Law 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

                                       85
<PAGE>


governmental  plans,  as  discussed  above under  "MATERIAL  FEDERAL  INCOME TAX
CONSEQUENCES--Federal  Income Tax Consequences For REMIC  Certificates--Taxation
of Holders of Residual  Certificates" and "--Federal Income Tax Consequences for
REMIC  Certificates--Taxation of Holders of Residual  Certificates--Restrictions
on Ownership and Transfer of Residual Certificates."

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

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

                                LEGAL INVESTMENT

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

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

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

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

                              PLAN OF DISTRIBUTION

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


                                       86
<PAGE>


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

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

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

                                  LEGAL MATTERS

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

                              FINANCIAL INFORMATION

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

                                     RATING

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

      Ratings on mortgage  pass-through  certificates  address the likelihood of
receipt by  Certificateholders  of all distributions on the underlying  mortgage
loans. These ratings address the structural,  legal and  issuer-related  aspects
associated with such certificates,  the nature of the underlying  mortgage loans
and  the  credit  quality  of  the  guarantor,   if  any.  Ratings  on  mortgage
pass-through  certificates  do not represent any assessment of the likelihood of
principal  prepayments by mortgagors or of the degree by which such  prepayments
might differ from those originally anticipated. As a result,

                                       87
<PAGE>


certificateholders  might  suffer  a  lower  than  anticipated  yield,  and,  in
addition,  holders of stripped interest certificates in extreme cases might fail
to recoup their initial investments. See "RISK FACTORS--Limited Nature of Credit
Ratings."

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

                                       88
<PAGE>


                              INDEX OF DEFINITIONS


1933 Act..........................................iii
1934 Act...........................................iv
1986 Act...........................................66
ACMs...............................................51
ADA................................................56
Agreement.......................................3, 16
AMTI...............................................73
Applicable Amount..................................67
Bankruptcy Code....................................43
Cash Flow Bond Method..............................81
CERCLA.........................................13, 49
Certificateholders.................................18
Certificates.....................................i, 1
Classes.............................................i
Closing Date.......................................24
Code............................................5, 57
Code Plans.........................................83
Collection Account..............................2, 18
Commission........................................iii
Compound Interest Certificates.....................61
Counsel............................................57
Credit Enhancement..............................3, 35
Cut-off Date....................................4, 18
Department.........................................84
Depositor...........................................i
Disqualified Organizations.....................14, 73
Distribution Account............................2, 18
Distribution Date...............................3, 18
Enhancement Act....................................86
EPA................................................51
ERISA...........................................5, 83
ERISA Plans........................................83
Escrow Account.....................................28
Escrow Payments....................................28
Event of Default...................................33
Fannie Mae.........................................19
FHA................................................25
FHLMC..............................................19
Forfeiture Laws....................................56
Form 8-K...........................................24
Garn-St. Germain Act...............................52
Hazardous Materials................................50
HUD................................................25
Installment Contracts...........................1, 22
Interest Weighted Certificate..................63, 81
IRS................................................59
Lead Paint Act.....................................51
Lender Liability Act...............................49
Master Servicer....................................27
Master Servicer Remittance Date....................19
Midland............................................16
mid-term capital gain..............................68
Mortgage........................................1, 22
Mortgage Loan...................................1, 22
Mortgage Loan File.................................24
Mortgage Loan Groups...............................24
Mortgage Loan Schedule.............................24
Mortgage Loans.....................................ii
Mortgage Pool...................................ii, 1
Mortgaged Property..............................1, 22
Multiple Variable Rate.............................64
NCUA...............................................54
Negative Adjustment................................81
noncontingent bond method..........................81
Non-U.S. Person....................................76
Note...............................................23
Offered Certificates................................i
OID................................................61
OID Regulations....................................58
Pass-Through Certificates..........................78
Pass-Through Rate.................................iii
Permitted Investments..............................19
Plan................................................5
Plans..............................................83
Policy Statement...................................86
Premium Regulations................................66
Prepayment Assumption..........................61, 63
Property Protection Expenses.......................19
PTCE...............................................85
Rating Agency...................................5, 17
Ratio Strip Certificates...........................80
Registration Statement............................iii
Regular Certificates............................5, 61
Regular Interests...................................5
Regulations........................................84
Relief Act.........................................53
REMIC..............................................ii
REMIC Certificates.................................58
REMIC Provisions...................................58
REMIC Regulations..................................58
REO Account........................................19
REO Property.......................................17
Reserve Account....................................17
Reserve Fund.......................................36
Residual Certificate...............................70
Residual Certificates...............................5
Residual Interests..................................5
S&P................................................20
Securities Act of 1933............................iii
Seller.............................................26
Senior Certificates................................35
Series..............................................i
Servicing Fee..................................30, 78
Similar Law........................................84
Simple Interest Loans..............................23
Single Variable Rate...............................62
Special Servicer....................................1
Special Servicing Fee..............................30
Specially Serviced Mortgage Loans..................27
Startup Day....................................58, 69
Stripped Certificates..............................78
Subordinate Certificates...........................35
Tax Reform Act of 1986.........................63, 66
Tiered REMICs......................................60
TIN................................................75
Title V............................................54

                                       89
<PAGE>


Title VIII.........................................54
Trust Fund......................................i, 17
Trustee.........................................1, 22
U.S. Person........................................73
UBTI...............................................72
UCC................................................40
Underwriter's Exemption............................85
USTs...............................................51
Voting Rights......................................15

                                       90
<PAGE>





=====================================================
No  dealer,  sales  person  or other person has  been
authorized  to  give  any  information or to make any
representation  not  contained  in   this  Prospectus
Supplement or the  Prospectus  and, if given or made,
such information or presentation must not  be  relied
upon  as  having  been  authorized  by  the Depositor
or the Underwriter.  This  Prospectus  Supplement and     $  (Approximate)
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    COMMERCIAL MORTGAGE
made hereunder shall, under any circumstances, create      ACCEPTANCE CORP.
an implication that the information herein is correct          Depositor
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                 
                                                     MIDLAND LOAN SERVICES, INC.
                 PROSPECTUS SUPPLEMENT                        Servicer

Available Information.............................iii
Summary of Prospectus Supplement..................S-1
Risk Factors.....................................S-19
Description of the Mortgage Pool.................S-36
Midland Loan Services, Inc.......................S-68
Description of the Certificates................. S-72   Class ___, Class ___,
Yield and Maturity Considerations................S-87   Class ___, Class ___
The Pooling and Servicing Agreement..............S-97
Material Federal Income Tax Consequences....... S-116
ERISA Considerations........................... S-118
Legal Investment............................... S-122
Plan of Distribution........................... S-122
Use of Proceeds.................................S-123
Legal Matters.................................. S-123     Commercial Mortgage
Ratings........................................ S-124  Pass-Through Certificates
Index of Definitions............................S-126       Series 1998-___

                      PROSPECTUS

Prospectus Supplement.............................iii
Additional Information............................iii
Incorporation of Certain Information by Reference..iv
Reports............................................iv
Table of Contents...................................v   _____________________
Summary of Prospectus...............................1
Risk Factors........................................6   PROSPECTUS SUPPLEMENT
The Depositor......................................15   _____________________
The Master Servicer................................16 
Use of Proceeds....................................16
Description of the Certificates....................16
The Mortgage Pools.................................22
Servicing of the Mortgage Loans....................27
Credit Enhancement.................................35
Certain Legal Aspects of the Mortgage Loans........38
Material Federal Income Tax Consequences...........57
State Tax Considerations...........................83
ERISA Considerations...............................83
Legal Investment...................................86
Plan of Distribution...............................86
Legal Matters......................................87
Financial Information..............................87
Rating.............................................87
Index of Definitions...............................88

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



<PAGE>


VERSION 2: MULTIFAMILY, GENERAL COMMERCIAL AND HOTELS

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

           Commercial  Mortgage  Acceptance Corp. (the "Depositor") from time to
      time  will  offer  Commercial  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 Mortgage  Pass-Through  Certificates of
      such Series,  are collectively  referred to herein as the  "Certificates."
      The  Certificates  of  each  Series  will  evidence  beneficial  ownership
      interests  in a trust fund (the  "Trust  Fund") to be  established  by the
      Depositor.  The  Certificates  of a Series may be divided into two or more
      "Classes,"  which may have different  interest rates and which may receive
      principal  payments in differing  proportions  and at different  times. In
      addition,  rights of the holders of certain  Classes to receive  principal
      and interest may be  subordinated  to those of other  Classes.  Each Trust
      Fund will consist of a pool (the "Mortgage  Pool") of one or more mortgage
      loans  secured  by  first  or  junior  liens on fee  simple  or  leasehold
      interests in commercial real estate  properties,  multifamily  residential
      properties and/or mixed-use properties and related property and interests,
      conveyed to such Trust Fund by the Depositor,  and other assets, including
      any Credit Enhancement described in the related Prospectus Supplement. See
      "DESCRIPTION OF THE  CERTIFICATES--General"  herein. The percentage of any
      mixed-use  residential/commercial  property used for  commercial  purposes
      will be set forth in the  Prospectus  Supplement.  Multifamily  properties
      (consisting of apartments,  congregate care facilities  and/or mobile home
      parks),  general commercial  properties  (consisting of retail properties,
      including shopping centers, office buildings, mini-warehouses, warehouses,
      industrial properties and/or other similar types of properties) and hotels
      will represent security for a material concentration of the Mortgage Loans
      in any Trust Fund, based on principal  balance at the time such Trust Fund
      is  formed.  See  "DESCRIPTION  OF THE  MORTGAGE  POOL" in the  Prospectus
      Supplement.  If so specified  in the related  Prospectus  Supplement,  the
      Mortgage Pool may also include installment  contracts for the sale of such
      types of  properties.  Such mortgage loans and  installment  contracts are
      hereinafter  referred to as the "Mortgage  Loans." The Mortgage Loans will
      have fixed or adjustable  interest  rates.  Some Mortgage Loans will fully
      amortize  over their  remaining  terms to maturity and others will provide
      for balloon  payments at  maturity.  The  Mortgage  Loans will provide for
      recourse  against only the  Mortgaged  Properties  or provide for recourse
      against the other assets of the obligors  thereunder.  The Mortgage  Loans
      will  be  newly  originated  or  seasoned,  and  will be  acquired  by the
      Depositor either directly or through one or more affiliates.  The Mortgage
      Loans may be  originated by affiliated  entities,  including  Midland Loan
      Services,  Inc. and unaffiliated  entities.  See "RISK  FACTORS--Potential
      Inability to Verify Underwriting  Standards."  Information  regarding each
      Series  of  Certificates,   including   interest  and  principal   payment
      provisions  for each Class,  as well as  information  regarding  the size,
      composition  and other  characteristics  of the Mortgage  Pool relating to
      such Series, will be furnished in the related Prospectus  Supplement.  The
      Mortgage Loans will be master serviced by Midland Loan Services, Inc.


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

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

                                      V2-i
<PAGE>


      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":

      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

                                     V2-ii
<PAGE>


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

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

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





                                     V2-iii

<PAGE>


VERSION 3: MULTIFAMILY, GENERAL COMMERCIAL AND NURSING HOMES


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

           Commercial  Mortgage  Acceptance Corp. (the "Depositor") from time to
      time  will  offer  Commercial  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 Mortgage  Pass-Through  Certificates of
      such Series,  are collectively  referred to herein as the  "Certificates."
      The  Certificates  of  each  Series  will  evidence  beneficial  ownership
      interests  in a trust fund (the  "Trust  Fund") to be  established  by the
      Depositor.  The  Certificates  of a Series may be divided into two or more
      "Classes,"  which may have different  interest rates and which may receive
      principal  payments in differing  proportions  and at different  times. In
      addition,  rights of the holders of certain  Classes to receive  principal
      and interest may be  subordinated  to those of other  Classes.  Each Trust
      Fund will consist of a pool (the "Mortgage  Pool") of one or more mortgage
      loans  secured  by  first  or  junior  liens on fee  simple  or  leasehold
      interests in commercial real estate  properties,  multifamily  residential
      properties and/or mixed-use properties and related property and interests,
      conveyed to such Trust Fund by the Depositor,  and other assets, including
      any Credit Enhancement described in the related Prospectus Supplement. See
      "DESCRIPTION OF THE  CERTIFICATES--General"  herein. The percentage of any
      mixed-use  residential/commercial  property used for  commercial  purposes
      will be set forth in the  Prospectus  Supplement.  Multifamily  properties
      (consisting of apartments,  congregate care facilities  and/or mobile home
      parks),  general commercial  properties  (consisting of retail properties,
      including shopping centers, office buildings, mini-warehouses, warehouses,
      industrial  properties  and/or  other  similar  types of  properties)  and
      nursing homes will represent security for a material  concentration of the
      Mortgage Loans in any Trust Fund,  based on principal  balance at the time
      such Trust Fund is formed.  See  "DESCRIPTION OF THE MORTGAGE POOL" in the
      Prospectus   Supplement.   If  so  specified  in  the  related  Prospectus
      Supplement,  the Mortgage Pool may also include installment  contracts for
      the sale of such types of properties.  Such mortgage loans and installment
      contracts  are  hereinafter  referred  to as  the  "Mortgage  Loans."  The
      Mortgage Loans will have fixed or adjustable interest rates. Some Mortgage
      Loans will fully  amortize  over their  remaining  terms to  maturity  and
      others will provide for balloon  payments at maturity.  The Mortgage Loans
      will provide for recourse against only the Mortgaged Properties or provide
      for  recourse  against the other assets of the  obligors  thereunder.  The
      Mortgage Loans will be newly originated or seasoned,  and will be acquired
      by the Depositor  either directly or through one or more  affiliates.  The
      Mortgage Loans may be originated by affiliated entities, including Midland
      Loan   Services,    Inc.   and    unaffiliated    entities.    See   "RISK
      FACTORS--Potential    Inability   to   Verify   Underwriting   Standards."
      Information regarding each Series of Certificates,  including interest and
      principal  payment  provisions  for  each  Class,  as well as  information
      regarding the size,  composition and other characteristics of the Mortgage
      Pool relating to such Series,  will be furnished in the related Prospectus
      Supplement.  The  Mortgage  Loans will be master  serviced by Midland Loan
      Services, Inc.

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

      Multifamily   properties   (consisting  of  apartments,   congregate  care
      facilities  and/or  mobile  home  parks),  general  commercial  properties
      (consisting  of retail  properties,  including  shopping  centers,  office
      buildings, mini-warehouses, warehouses, industrial properties and/or other
      similar types of properties) and nursing homes will represent security for
      a material concentration of the

                                      V3-i
<PAGE>


      Mortgage Loans in any Trust Fund,  based on principal  balance at the time
      such Trust Fund is formed.

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

      Risks Particular to Nursing Homes

           The Mortgaged  Properties  securing the Mortgage  Loans for any Trust
      Fund will contain a material  concentration  of nursing  home  properties.
      Nursing homes provide long term  around-the-clock  residential health care
      services to residents who require a lower level of care than that provided
      by an acute care  hospital,  but a higher level of care than that provided
      in a non-institutional home-like setting.

           Nursing  homes may receive a  substantial  portion of their  revenues
      from government  reimbursement programs,  primarily Medicaid and Medicare.
      Medicaid and Medicare are subject to  statutory  and  regulatory  changes,
      retroactive   rate    adjustments,    administrative    rulings,    policy
      interpretations,  delays by fiscal  intermediaries  and government funding
      restrictions,  all of which can adversely  affect revenues from operation.
      Moreover, governmental payors have employed cost-containment measures that
      limit payments to health care providers and from time to time Congress has
      considered  various  proposals for national  health care reform that could
      further limit these payments.  Accordingly, there can be no assurance that
      payments under government  reimbursement  programs will, in the future, be
      sufficient   to  fully   reimburse   the  cost  of  caring   for   program
      beneficiaries.  If such payments are insufficient, net operating income of
      those  nursing  homes  that  receive  revenues  from  those  sources,  and
      consequently   the  ability  of  the  related   borrowers  to  meet  their
      obligations  under any Mortgage Loans secured thereby,  could be adversely
      affected.

           Moreover,  nursing homes are  generally  subject to federal and state
      laws  that  relate  to the  adequacy  of  medical  care,  distribution  of
      pharmaceuticals,  rate setting, equipment,  personnel,  operating policies
      and  additions  to  facilities  and  services  and, to the extent they are
      dependent on patients  whose fees are reimbursed by private  insurers,  to
      the reimbursement policies of such insurers. In addition, facilities where
      such care or other  medical  services are provided are subject to periodic
      inspection  by  governmental  authorities  to  determine  compliance  with
      various  standards  necessary to continued  licensing  under state law and
      continued   participation  in  the  Medicaid  and  Medicare  reimbursement
      programs.  The failure of an  operator  to maintain or renew any  required
      license or regulatory approval could prevent it from continuing operations
      at a  nursing  home  or,  if  applicable,  bar it  from  participation  in
      government reimbursement programs. Any or all of the foregoing factors can
      increase the cost of operation, limit growth and in extreme cases, require
      or result in suspension or cessation of operations.

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

                                     V3-ii
<PAGE>


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

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

           Further government regulation applicable to nursing homes is found in
      the form of  federal  and state  "fraud  and  abuse"  laws that  generally
      prohibit  payment  or  fee-splitting   arrangements  between  health  care
      providers  that are  designed  to  induce or  encourage  the  referral  of
      patients to, or the recommendation  of, a particular  provider for medical
      products  or  services.  Violation  of these  restrictions  can  result in
      license  revocation,  civil and  criminal  penalties  and  exclusion  from
      participation in Medicare or Medicaid programs. The state law restrictions
      in this area vary 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

                                     V3-iii
<PAGE>


      the related  Mortgage  Loan,  possibly  affecting the yield on one or more
      Classes of the related Series of Offered Certificates.

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

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


                                     V3-iv
<PAGE>


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

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

           Commercial  Mortgage  Acceptance Corp. (the "Depositor") from time to
      time  will  offer  Commercial  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 Mortgage  Pass-Through  Certificates of
      such Series,  are collectively  referred to herein as the  "Certificates."
      The  Certificates  of  each  Series  will  evidence  beneficial  ownership
      interests  in a trust fund (the  "Trust  Fund") to be  established  by the
      Depositor.  The  Certificates  of a Series may be divided into two or more
      "Classes,"  which may have different  interest rates and which may receive
      principal  payments in differing  proportions  and at different  times. In
      addition,  rights of the holders of certain  Classes to receive  principal
      and interest may be  subordinated  to those of other  Classes.  Each Trust
      Fund will consist of a pool (the "Mortgage  Pool") of one or more mortgage
      loans  secured  by  first  or  junior  liens on fee  simple  or  leasehold
      interests in commercial real estate  properties,  multifamily  residential
      properties and/or mixed-use properties and related property and interests,
      conveyed to such Trust Fund by the Depositor,  and other assets, including
      any Credit Enhancement described in the related Prospectus Supplement. See
      "DESCRIPTION OF THE  CERTIFICATES--General"  herein. The percentage of any
      mixed-use  residential/commercial  property used for  commercial  purposes
      will be set forth in the  Prospectus  Supplement.  Multifamily  properties
      (consisting of apartments,  congregate care facilities  and/or mobile home
      parks),  general commercial  properties  (consisting of retail properties,
      including shopping centers, office buildings, mini-warehouses, warehouses,
      industrial  properties  and/or other similar types of properties),  hotels
      and nursing homes will represent security for a material  concentration of
      the Mortgage  Loans in any Trust Fund,  based on principal  balance at the
      time such Trust Fund is formed.  See "DESCRIPTION OF THE MORTGAGE POOL" in
      the  Prospectus  Supplement.  If so  specified  in the related  Prospectus
      Supplement,  the Mortgage Pool may also include installment  contracts for
      the sale of such types of properties.  Such mortgage loans and installment
      contracts  are  hereinafter  referred  to as  the  "Mortgage  Loans."  The
      Mortgage Loans will have fixed or adjustable interest rates. Some Mortgage
      Loans will fully  amortize  over their  remaining  terms to  maturity  and
      others will provide for balloon  payments at maturity.  The Mortgage Loans
      will provide for recourse against only the Mortgaged Properties or provide
      for  recourse  against the other assets of the  obligors  thereunder.  The
      Mortgage Loans will be newly originated or seasoned,  and will be acquired
      by the Depositor  either directly or through one or more  affiliates.  The
      Mortgage Loans may be originated by affiliated entities, including Midland
      Loan   Services,    Inc.   and    unaffiliated    entities.    See   "RISK
      FACTORS--Potential    Inability   to   Verify   Underwriting   Standards."
      Information regarding each Series of Certificates,  including interest and
      principal  payment  provisions  for  each  Class,  as well as  information
      regarding the size,  composition and other characteristics of the Mortgage
      Pool relating to such Series,  will be furnished in the related Prospectus
      Supplement.  The  Mortgage  Loans will be master  serviced by Midland Loan
      Services, Inc.

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

      Multifamily   properties   (consisting  of  apartments,   congregate  care
      facilities  and/or  mobile  home  parks),  general  commercial  properties
      (consisting  of retail  properties,  including  shopping  centers,  office
      buildings, mini-warehouses, warehouses, industrial properties and/or other
      similar  types of  properties),  hotels and nursing  homes will  represent
      security for a material concentration of the

                                      V4-i
<PAGE>


      Mortgage Loans in any Trust Fund,  based on principal  balance at the time
      such Trust Fund is formed.

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

      Risks Particular to Nursing Homes

           The Mortgaged  Properties  securing the Mortgage  Loans for any Trust
      Fund will contain a material  concentration  of nursing  home  properties.
      Nursing homes provide long term  around-the-clock  residential health care
      services to residents who require a lower level of care than that provided
      by an acute care  hospital,  but a higher level of care than that provided
      in a non-institutional home-like setting.

           Nursing  homes may receive a  substantial  portion of their  revenues
      from government  reimbursement programs,  primarily Medicaid and Medicare.
      Medicaid and Medicare are subject to  statutory  and  regulatory  changes,
      retroactive   rate    adjustments,    administrative    rulings,    policy
      interpretations,  delays by fiscal  intermediaries  and government funding
      restrictions,  all of which can adversely  affect revenues from operation.
      Moreover, governmental payors have employed cost-containment measures that
      limit payments to health care providers and from time to time Congress has
      considered  various  proposals for national  health care reform that could
      further limit these payments.  Accordingly, there can be no assurance that
      payments under government  reimbursement  programs will, in the future, be
      sufficient   to  fully   reimburse   the  cost  of  caring   for   program
      beneficiaries.  If such payments are insufficient, net operating income of
      those  nursing  homes  that  receive  revenues  from  those  sources,  and
      consequently   the  ability  of  the  related   borrowers  to  meet  their
      obligations  under any Mortgage Loans secured thereby,  could be adversely
      affected.

           Moreover,  nursing homes are  generally  subject to federal and state
      laws  that  relate  to the  adequacy  of  medical  care,  distribution  of
      pharmaceuticals,  rate setting, equipment,  personnel,  operating policies
      and  additions  to  facilities  and  services  and, to the extent they are
      dependent on patients  whose fees are reimbursed by private  insurers,  to
      the reimbursement policies of such insurers. In addition, facilities where
      such care or other  medical  services are provided are subject to periodic
      inspection  by  governmental  authorities  to  determine  compliance  with
      various  standards  necessary to continued  licensing  under state law and
      continued   participation  in  the  Medicaid  and  Medicare  reimbursement
      programs.  The failure of an  operator  to maintain or renew any  required
      license or regulatory approval could prevent it from continuing operations
      at a  nursing  home  or,  if  applicable,  bar it  from  participation  in
      government reimbursement programs. Any or all of the foregoing factors can
      increase the cost of operation, limit growth and in extreme cases, require
      or result in suspension or cessation of operations.

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

                                     V4-ii
<PAGE>


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

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

           Further government regulation applicable to nursing homes is found in
      the form of  federal  and state  "fraud  and  abuse"  laws that  generally
      prohibit  payment  or  fee-splitting   arrangements  between  health  care
      providers  that are  designed  to  induce or  encourage  the  referral  of
      patients to, or the recommendation  of, a particular  provider for medical
      products  or  services.  Violation  of these  restrictions  can  result in
      license  revocation,  civil and  criminal  penalties  and  exclusion  from
      participation in Medicare or Medicaid programs. The state law restrictions
      in this area vary 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

                                     V4-iii
<PAGE>


      the related  Mortgage  Loan,  possibly  affecting the yield on one or more
      Classes of the related Series of Offered Certificates.

      Risks Particular to Hotel Properties

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

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

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

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

           The viability of any hotel property that is a franchise of a national
      or regional  hotel chain  depends in part on the  continued  existence and
      financial strength of the franchisor,  the public perception of such hotel
      chain  and  the  duration  of  the  franchise  licensing  agreement.   The
      continuation of the franchise is subject to specified  operating standards
      and other terms and conditions.  The franchisor  periodically inspects its
      licensed properties to confirm adherence to its operating  standards.  The
      failure  of a hotel to  maintain  such  standards  or adhere to such other
      terms  and  conditions  could  result in the loss or  cancellation  of the
      franchise licenses. It is possible that the franchisor could condition the
      continuation  of  a  franchise   license  on  the  completion  of  capital
      improvements  or the  making  of  certain  capital  expenditures  that the
      related borrower determines are too expensive or are otherwise unwarranted
      in light of  general  economic  conditions  or the  operating  results  or
      prospects of the affected hotels.  In that event, the related borrower may
      elect to allow  the  franchise  license  to  lapse.  In any  case,  if the
      franchise  is  terminated,  the  related  borrower  may  seek to  obtain a
      suitable   replacement   franchise  or  to  operate

                                     V4-iv
<PAGE>


      such hotel property  independent  of a  franchise  license.  The loss of a
      franchise license could have a material adverse effect upon the operations
      or the underlying  value of the hotel covered by the franchise  because of
      the loss  of   associated   name   recognition,   marketing   support  and
      decentralized reservation systems provided by the franchisor.

           Because  of  the  expertise  and  knowledge  required  to  run  hotel
      operations,  foreclosure  and a change in ownership (and  consequently  of
      management) may have an especially adverse effect on the perception of the
      public and the industry (including  franchisors) concerning the quality of
      a hotel's  operations.  In the event of a foreclosure on a hotel property,
      it is unlikely that the Trustee, the Master Servicer (or Special Servicer,
      if  applicable) or the purchaser of such hotel property may be entitled to
      the rights under any  operating,  liquor and other licenses for such hotel
      property,  and such party  would be required to apply in its own right for
      such  licenses.  There  can be no  assurance  that new  licenses  could be
      obtained or that they could be obtained promptly.  The  transferability of
      franchise  license  agreements  may be  restricted  and, in the event of a
      foreclosure on any such hotel property,  the consent of the franchisor for
      the  continued use the franchise  license by the hotel  property  would be
      required.  Conversely,  a lender may be unable to remove a franchisor that
      it desires to replace following a foreclosure.

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

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


                                      V4-v
<PAGE>


              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....................................$  442,500.00
      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......................................$3,000,000.00
      Miscellaneous...........................................$  100,000.00
                                                              -------------

      Total...................................................$2,120,000.00
                                                              =============

      *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 in an aggregate principal  amount
      assumed  for  these  purposes  to   be  one-half  of   the  $3,000,000,000
      of Certificates    registered  hereby.  Accordingly,  one-half  of the SEC
      Registration  Fee  paid  upon  the  filing  of  the Registration Statement
      is included in  the table above.

Item 15.  Indemnification of Directors and Officers

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


                                      II-1
<PAGE>


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

      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 director, officer, employee or agent
of the Registrant will be liable to the Trust Fund or the Certificateholders for
any action taken, or for refraining from the taking of any action, in good faith
pursuant to the Agreement,  or for errors in judgment,  provided,  however, that
neither the Registrant nor any such person will be protected  against  liability
for a breach of its  representations  and warranties under the Agreement or that
would otherwise be imposed by reason of willful  misfeasance,  bad faith, fraud,
misrepresentation or negligence in the performance of its duties or by reason of
negligent  disregard of its  obligations  and duties  thereunder.  The Agreement
relating  to each  Series  will  further  provide  that the  Registrant  and any
director,  officer,  employee  or agent of the  Registrant  will be  entitled to
indemnification by the Trust Fund for any loss, liability or expense incurred in
connection with any legal action relating to the Agreement or the  Certificates,
other  than loss,  liability  or expense  incurred  by reason of its  respective
willful  misfeasance,  bad faith, fraud,  misrepresentation or negligence in the
performance  of duties  thereunder  or by reason of  negligent  disregard of its
respective obligations and duties thereunder.

                                      II-2
<PAGE>


Item 16.       Exhibits and Financial Statements

(a)            Exhibit

   1.1**       Form of Underwriting Agreement. (Exhibit 1.1 to Registrant's Form
               S-3 Registration Statement filed May 4, 1998)

   4.1**       Form  of  Pooling  and  Servicing  Agreement.   (Exhibit  4.1  to
               Registrant's Form S-3 Registration Statment file May 4, 1998)

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

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

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

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

- ------------------
*              Filed herewith.
**             Incorporated by reference as indicated.


(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

                                      II-3
<PAGE>



           (iii)    To include any material information with respect to the plan
                    of distribution not previously disclosed in the Registration
                    Statement or any material change to such  information in the
                    Registration Statement.

      provided,  however, that paragraphs (1)(i) and (1)(ii) do not apply if the
      information required to be included in a post-effective amendment by those
      paragraphs  is  contained  in  periodic  reports  filed by the  Registrant
      pursuant to section 13 or section 15(d) of the Securities  Exchange Act of
      1934 that are incorporated by reference in this Registration Statement.

(2)   That,  for the purpose of determining  any liability  under the Securities
      Act of 1933 each such post-effective amendment shall be deemed to be a new
      registration statement relating to the securities offered therein, and the
      offering of such securities at that time shall be deemed to be the initial
      bona fide offering thereof.

(3)   To remove from registration by means of a post-effective  amendment any of
      the securities  being registered which remain unsold at the termination of
      the offering.

           B.   Undertaking Concerning Filings Incorporating
                Subsequent Exchange Act Documents by Reference.

           The undersigned  Registrant  hereby  undertakes that, for purposes of
determining  any liability  under the Securities Act of 1933, each filing of the
Registrant's  annual  report  pursuant to section  13(a) or section 15(d) of the
Securities  Exchange  Act of 1934  (and,  where  applicable,  each  filing of an
employee  benefit  plan's  annual  report  pursuant  to  section  15(d)  of  the
Securities  Exchange  Act of 1934)  that is  incorporated  by  reference  in the
Registration  Statement  shall  be  deemed  to be a new  registration  statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

           C.   Undertaking in Respect of Indemnification.

           Insofar  as  indemnification   for  liabilities   arising  under  the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the Registrant  pursuant to the foregoing  provisions,  or otherwise,
the  Registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange Commission,  such indemnification is against public policy as expressed
in the Act and is,  therefore,  unenforceable.  In the  event  that a claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.


                                      II-4
<PAGE>

                                   SIGNATURES

           Pursuant  to the  requirements  of the  Securities  Act of 1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form S-3 (including that the security rating
requirement  will  be met by the  time  of  sale  of any  securities  registered
hereunder) and has duly caused this  Registration  Statement to be signed on its
behalf by the  undersigned,  thereunto  duly  authorized,  in the City of Kansas
City, State of Missouri, on the 5th day of August, 1998.

                          COMMERCIAL MORTGAGE ACCEPTANCE CORP.

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


      KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature  appears
below  constitutes and appoints Alan L. Atterbury,  Leon E. Bergman and Clarence
A. Krantz,  his true and lawful  attorney-in-fact  and agent, with full power of
substitution  and  resubstitution,  for him and in his name, place and stead, in
any and all  capacities,  to sign and file (i) any or all amendments  (including
post-effective  amendments) to this Registration Statement and any and all other
documents  in  connection  therewith,  with  all  exhibits  thereto,  and (ii) a
registration  statement,  and any and all  amendments  thereto,  relating to any
offering  covered hereby filed pursuant to Rule 462(b) under the Securities Act,
with the Securities and Exchange Commission, granting unto said attorney-in-fact
and agent  full power and  authority  to do and  perform  each and every act and
thing requisite and necessary to be done in and about the premises,  as fully to
all intents and purposes as might or could be done in person,  hereby  ratifying
and  confirming  all that said  attorney-in-fact  and agent or his substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

      Pursuant to the  requirements  of the  Securities Act of 1933, as amended,
this  Registration  Statement  has been signed by the  following  persons in the
capacities and as of the dates indicated.

Signature               Position                            Date


/s/ Alan L. Atterbury   Director and President              August 5, 1998
Alan L. Atterbury       (Principal Executive Officer)       -----------



/s/ Leon E. Bergman     Chief Financial Officer             August 5, 1998
Leon E. Bergman         (Principal Financial and            -----------
                        Accounting Officer)

/s/ Clarence A. Krantz  Director                            August 5, 1998
Clarence A. Krantz                                          -----------


/s/ William V. Morgan   Director                            August 5, 1998
William V. Morgan                                           -----------



                                       S-1


                            MORRISON & HECKER L.L.P.
                                ATTORNEYS AT LAW

                                2600 Grand Avenue
                                  Kansas City,
                               Missouri 64108-4606
                                 Telephone (816)
                                    691-2600
                             Telefax (816) 474-4208



                                   August 5, 1998


Commercial Mortgage Acceptance Corp.
210 West 10th Street, 6th Floor
Kansas City, Missouri 64105

      Re:  Mortgage Pass-Through Certificates

Ladies and Gentlemen:

      We have acted as your  counsel in  connection  with the  preparation  of a
Registration Statement on Form S-3 (Registration  Statement No. 333-______) (the
"Registration   Statement")  to  be  filed  with  the  Securities  and  Exchange
Commission  pursuant to the Securities Act of 1933, as amended (the "Act").  The
Registration    Statement    covers    Mortgage    Pass-Through     Certificates
("Certificates") to be sold by Commercial  Mortgage Acceptance Corp.  ("Seller")
in one or more  series  (each,  a  "Series")  of  Certificates.  Each  Series of
Certificates  will be issued under a pooling and servicing  agreement  ("Pooling
and Servicing  Agreement")  between  Seller and a servicer (the  "Servicer"),  a
trustee (the "Trustee") and possibly a special servicer (the "Special Servicer")
and a fiscal  agent (the  "Fiscal  Agent") to be  identified  in the  Prospectus
Supplement  for such Series of  Certificates.  A form of Pooling  and  Servicing
Agreement is included as an exhibit to the Registration  Statement.  Capitalized
terms used and not otherwise  defined herein have the respective  meanings given
them in the  Registration  Statement or the Accord  identified  in the following
paragraph.

      This Opinion Letter is governed by, and shall be interpreted in accordance
with, the Legal Opinion Accord (the "Accord") of the ABA Section of Business Law
(1991).  As a  consequence,  it  is  subject  to  a  number  of  qualifications,
exceptions,  definitions,  limitations on coverage and other limitations, all as
more  particularly  described in the Accord,  and this Opinion  Letter should be
read in conjunction therewith. The opinions expressed herein are given only with
respect to the present status of the  substantive  laws of the state of Missouri
(not  including  the  choice-of-law  rules under  Missouri  law).  We express no
opinion as to any matter arising under the laws of any other jurisdiction.

      In rendering the opinions set forth below,  we have examined and relied on
the following: (1) the Registration Statement and the Prospectus and the form of
Prospectus  Supplement  included  therein;  (2)  the  form  of the  Pooling  and
Servicing  Agreement included as an exhibit to the Registration  Statement;  and
(3) such other documents, materials, and authorities as we have deemed necessary
in order to enable us to render our opinions set forth below.


 Washington, D.C. / Phoenix, Arizona / Overland Park, Kansas / Wichita, Kansas


<PAGE>


Commercial Mortgage Acceptance Corp.
August 5, 1998
Page 2

      Based on and subject to the foregoing and other  qualifications  set forth
below, we are of the opinion that:

      1. When a Pooling and Servicing Agreement for a Series of Certificates has
been duly and validly  authorized,  executed and  delivered  by the Seller,  the
Servicer,  the Trustee and, if applicable,  the Special  Servicer and the Fiscal
Agent, such Pooling and Servicing  Agreement will constitute a valid and legally
binding agreement of Seller,  enforceable  against Seller in accordance with its
terms.

      2. When (a) a Pooling and Servicing Agreement for a Series of Certificates
has been duly and validly authorized,  executed and delivered by the Seller, the
Servicer,  the Trustee and, if applicable,  the Special  Servicer and the Fiscal
Agent,  (b) the Mortgage Loans and other  consideration  constituting  the Trust
Fund for the Series have been deposited with the Trustee,  (c) the  Certificates
of such Series have been duly  executed,  authenticated,  delivered  and sold as
contemplated in the  Registration  Statement and (d) the  consideration  for the
sale of such  Certificates has been fully paid to the Seller,  such Certificates
will be legally and validly issued,  fully paid and nonassessable,  and the duly
registered holders of such Certificates will be entitled to the benefits of such
Pooling and Servicing Agreement.

      The General Qualifications apply to the opinions set forth in paragraphs 1
and 2 above,  and in addition,  such  opinions are subject to the  qualification
that certain  remedial,  waiver and other  similar  provisions  of a Pooling and
Servicing  Agreement for a Series of Certificates or of the Certificates of such
Series may be rendered  unenforceable or limited by applicable laws, regulations
or judicial  decisions,  but such laws,  regulations and judicial decisions will
not render such Pooling and Servicing Agreement or such Certificates  invalid as
a whole and will not make the remedies available  thereunder  inadequate for the
practical realization of the principal benefits intended to be provided thereby,
except for the economic  consequences of any judicial,  administrative  or other
delay or procedure which may be imposed by applicable law.

     We hereby  consent  to the  filing  of this  letter  as an  Exhibit  to the
Registration  Statement  and to the  reference  to this firm  under the  heading
"Legal Matters" in the Prospectus forming a part of the Registration  Statement.
We  also  consent  to  the  incorporation  by  reference  of  this  letter  in a
registration  statement, if any, relating to the Registration Statement filed by
the Company  pursuant to Rule 462(b) of the  Securities  Act of 1933, as amended
(the "Act").  This consent is not to be construed as an admission  that we are a
person  whose  consent is required to be filed with the  Registration  Statement
under the provisions of the Act.

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


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








                            MORRISON & HECKER L.L.P.
                                ATTORNEYS AT LAW

                                2600 Grand Avenue
                                  Kansas City,
                               Missouri 64108-4606
                                 Telephone (816)
                                    691-2600
                             Telefax (816) 474-4208



                                   August 5, 1998



Commercial Mortgage Acceptance Corp.
210 West 10th Street
6th Floor
Kansas City, Missouri 64105

      Re:  Mortgage Pass-Through Certificates

Ladies and Gentlemen:

      We have acted as your counsel in connection with the proposed  issuance of
Mortgage  Pass-Through  Certificates  pursuant to the Registration  Statement on
Form S-3 (Registration No.  333-__________)  (the "Registration  Statement") and
the  Prospectus  and  form  of  Prospectus  Supplement  forming  a part  thereof
(collectively  the   "Prospectus")   filed  with  the  Securities  and  Exchange
Commission  pursuant to the Securities Act of 1933, as amended (the "Act").  The
Registration    Statement    covers    Mortgage    Pass-Through     Certificates
("Certificates") to be sold by Commercial  Mortgage Acceptance Corp.  ("Seller")
in one or more  series  (each,  a  "Series")  of  Certificates.  Each  series of
Certificates  will  be  more  particularly  described  in a  supplement  to  the
Prospectus  (each a  "Supplement").  Each Series of Certificates  will be issued
under a pooling and servicing  agreement  ("Pooling  and  Servicing  Agreement")
between the Seller, a master servicer, a trustee and possibly a special servicer
and a fiscal  agent to be  identified  in the  Supplement  for  such  Series  of
Certificates.  Capitalized  terms used and not otherwise defined herein have the
respective meanings given them in the Registration Statement.

      In rendering  the opinion set forth below,  we have examined and relied on
the following:  (1) the  Registration  Statement and the Prospectus and (2) such
other  documents,  materials,  and  authorities  as we have deemed  necessary or
advisable  in order to enable us to render our  opinion  set forth  below.  Each
Supplement and Pooling and Servicing  Agreement  pertaining to a specific series
is to be completed subsequent to the date of this opinion.  Accordingly, we have
not examined any  Supplement or Pooling or Servicing  Agreement  relating to any
series to be issued,  and our opinion does not address their contents  except as
and to  the  extent  that  the  provisions  of  same  may  be  described  in the
Prospectus.  We understand that each Supplement will contain a discussion of any
material federal income tax consequences  pertaining to the Series to be offered
thereunder which are not addressed in the Prospectus.

      The  opinion  set  forth  in this  letter  is based  upon  the  applicable
provisions  of  the  Internal  Revenue  Code  of  1986,  as  amended,   Treasury
regulations  promulgated  and  proposed  thereunder,  current  positions  of the
Internal Revenue Service (the "IRS") contained in published  Revenue

 Washington, D.C. / Phoenix, Arizona / Overland Park, Kansas / Wichita, Kansas
      
<PAGE>

Commercial Mortgage Acceptance Corp.
August 5, 1998
Page 2

Rulings and Revenue Procedures,  current administrative positions of the IRS and
existing  judicial  decisions.  This opinion is subject to the  explanations and
qualifications  set  forth  under  the  caption  "Material  Federal  Income  Tax
Consequences" in the Prospectus. No tax rulings will be sought from the IRS with
respect to any of the matters discussed herein.

      Based upon the foregoing, we are of the opinion that, although it does not
discus  all  federal  income  tax  consequences  that may be  applicable  to the
individual  circumstances of particular  investors (some of which may be subject
to special  treatment under the Internal  Revenue Code of 1986), the description
set forth under the caption  "Material  Federal Income Tax  Consequences" in the
Prospectus included as a part of the Registration  Statement correctly describes
the material aspects of the federal income tax treatment of an investment in the
Certificates  commonly applicable to investors that are U.S. Persons (as defined
in the  Prospectus),  as of the date  hereof,  and,  where  expressly  indicated
therein,  to investors  that are not U.S.  Persons.  There can be no  assurance,
however,  that the tax  conclusions  presented  therein will not be successfully
challenged by the IRS, or significantly  altered by new legislation,  changes in
IRS positions or judicial decisions,  any of which challenges or alterations may
be applied  retroactively  with  respect  to  completed  transactions.  We note,
however,  that the form of Prospectus  Supplement filed herewith does not relate
to a specific transaction.  As the Registration  Statement contemplates multiple
Series of Certificates with numerous different  characteristics,  the particular
characteristics  of a Series of  Certificates  must be  considered in evaluating
whether such opinion would be relevant under the circumstances. Accordingly, the
above-referenced  description of the selected  Federal  income tax  consequences
may,  under  certain   circumstances,   require   modification  when  an  actual
transaction is undertaken.

      This  opinion  is based on the  facts and  circumstances  set forth in the
Prospectus  and the form of  Prospectus  Supplement  and in the other  documents
reviewed by us. Our opinion as to the matters set forth herein could change with
respect to a particular  Series of  Certificates as a result of changes in facts
and  circumstances,  changes in the terms of the  documents  reviewed  by us, or
changes in the law  subsequent to the date hereof.  Consequently,  we express no
such opinion with respect to any particular Series of Certificates.

     We hereby  consent  to the  filing  of this  letter  as an  exhibit  to the
Registration  Statement  and to the  references  to our firm  under the  heading
"MATERIAL  FEDERAL INCOME TAX CONSEQUENCES" in the Prospectus and the Prospectus
Supplement.We also consent to the incorporation by reference of this letter in a
registration  statement, if any, relating to the Registration Statement filed by
the Company  pursuant to Rule 462(b) of the  Securities  Act of 1933, as amended
(the "Act").  This consent is not to be construed as an admission  that we are a
person  whose  consent is required to be filed with the  Registration  Statement
under the provisions of the Act.

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

                                   

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





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