IMPERIAL CREDIT COMMERCIAL MORTGAGE ACCEPTANCE CORP
S-3/A, 1998-10-07
ASSET-BACKED SECURITIES
Previous: HOME SECURITY INTERNATIONAL INC, 8-K, 1998-10-07
Next: NUVEEN UNIT TRUSTS SERIES 18, S-6/A, 1998-10-07





   
     As filed with the Securities and Exchange Commission on October 7, 1998
    
                                                      Registration No. 333-61305
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                        PRE-EFFECTIVE AMENDMENT NO. 1 TO
    
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1933

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

              IMPERIAL CREDIT COMMERCIAL MORTGAGE ACCEPTANCE CORP.
             (Exact name of Registrant as specified in its charter)

           California                                            95-4649530
  (State or other jurisdiction                                (I.R.S. Employer 
of incorporation or organization)                            Identification No.)

                            11601 Wilshire Boulevard
                                    No. 2080
                          Los Angeles, California 90025
                                 (310) 231-1280
               (Address, including zip code, and telephone number,
       including area code, of Registrant's principal executive offices)

                            Norbert M. Seifert, Esq.
              Imperial Credit Commercial Mortgage Acceptance Corp.
                            11601 Wilshire Boulevard
                                    No. 2080
                          Los Angeles, California 90025
                                 (310) 231-1280
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                   Copies to:
                             Michael S. Gambro, Esq.
                        Cadwalader, Wickersham & Taft
                                100 Maiden Lane
                            New York, New York 10038
                                 (212) 504-6825

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

     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, check the following box.
     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, 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,  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,
please check the following box. |_|

                         CALCULATION OF REGISTRATION FEE
   
   Title of                       Proposed
  Securities        Amount        Maximum           Proposed         Amount of
    to Be           to Be      Offering Price   Maximum Aggregate   Registration
  Registered(1)   Registered    Per Unit(2)     Offering Price(2)       Fee
  -------------   ----------   --------------   -----------------   ------------
    

   
Collateralized
Mortgage Bonds    $1,000,000        100%           $1,000,000         $295(3)
==============    ==========        ====           ==========         =======
    

   
(1)  This Registration Statement and the registration fee pertain to the initial
     offering of  Collateralized  Mortgage  Bonds  registered  hereunder  by the
     Registrant and to offers and sales relating to  market-making  transactions
     by Imperial Capital Group, LLC, an affiliate of the Registrant.  The amount
     of  Collateralized  Mortgage Bonds that may be initially  offered hereunder
     and the  registration  fee shall not be  affected  by any  offers and sales
     relating to any such market making transactions.
(2)  Estimated  pursuant to Rule 457 solely for the purpose of  calculating  the
     registration fee.
(3)  Previously paid.
    

     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  that  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933, as amended,  or until this  Registration  Statement
shall become  effective on such date as the Commission,  acting pursuant to said
Section 8(a), may determine.


<PAGE>


                                INTRODUCTORY NOTE

     This Registration  Statement contains a form of Prospectus  relating to the
offering of series of  Collateralized  Mortgage  Bonds by various  Owner  Trusts
created  from time to time by Imperial  Credit  Commercial  Mortgage  Acceptance
Corp. and a form of Prospectus  Supplement  relating to the offering by an Owner
Trust of the  particular  series  of  Collateralized  Mortgage  Bonds  described
therein.  The  form of  Prospectus  Supplement  relates  only to the  securities
described  therein and is a form that may be used by Imperial Credit  Commercial
Mortgage  Acceptance  Corp. to offer  Collateralized  Mortgage  Bonds under this
Registration Statement.


<PAGE>


   
                  SUBJECT TO COMPLETION, DATED OCTOBER 7, 1998
    

PROSPECTUS
                          Collateralized Mortgage Bonds
                              (Issuable in Series)

              IMPERIAL CREDIT COMMERCIAL MORTGAGE ACCEPTANCE CORP.
                                    Depositor

   
     The  Collateralized  Mortgage  Bonds (the  "Bonds")  offered  hereby and by
Supplements to this Prospectus  (the "Offered  Bonds") will be offered from time
to time in one or more series (each,  a "Series").  Each Series of Bonds will be
issued by an owner  trust (an "Owner  Trust")  established  by  Imperial  Credit
Commercial Mortgage Acceptance Corp. (the "Depositor") pursuant to an Indenture.
Each Series of Bonds will be secured by a pledge of some or all of the assets of
the Owner Trust (with respect to any Series,  the  "Collateral")  consisting of,
among other things, one or more segregated pools of various types of multifamily
or  commercial  mortgage  loans  (collectively,  the  "Mortgage  Loans").  If so
specified  in the related  Prospectus  Supplement,  some or all of the  Mortgage
Loans will include assignments of the leases of the related Mortgaged Properties
(as defined  herein)  and/or  assignments  of the rental  payments  due from the
lessees under such leases (each type of  assignment,  a "Lease  Assignment").  A
significant  or the sole  source of  payments  on certain  Commercial  Loans (as
defined herein) and, therefore,  of payments on certain Series of Bonds, will be
such rental payments. If so specified in the related Prospectus Supplement,  the
Collateral  for a Series of Bonds  may  include  letters  of  credit,  insurance
policies,  guarantees,  reserve funds or other types of credit  support,  or any
combination  thereof  (with  respect  to  any  Series,   collectively,   "Credit
Support"), and currency or interest rate exchange agreements and other financial
assets,  or any combination  thereof (with respect to any Series,  collectively,
"Cash Flow  Agreements").  See "Description of the Collateral,"  "Description of
the Bonds" and "Description of Credit Support."
    

     Each Series of Bonds will  consist of one or more classes of Bonds that may
(i)  provide for the accrual of  interest  thereon  based on fixed,  variable or
floating  rates;  (ii) be senior or  subordinate to one or more other classes of
Bonds in  respect  of  certain  payments  on the  Bonds;  (iii) be  entitled  to
principal  payments,   with  disproportionately  low,  nominal  or  no  interest
payments;  (iv) be entitled to interest payments,  with  disproportionately low,
nominal or no principal  payments;  (v) provide for payments of accrued interest
thereon commencing only following the occurrence of certain events,  such as the
retirement  of one or more other  classes of Bonds of such Series;  (vi) provide
for payments of principal sequentially,  based on specified payment schedules or
other methodologies; and/or (vii) provide for payments based on a combination of
two or more components thereof with one or more of the characteristics described
in this paragraph,  to the extent of available  funds, in each case as described
in the related  Prospectus  Supplement.  Any such classes may include classes of
Offered Bonds. See "Description of the Bonds."

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 OR THE RELATED  PROSPECTUS  SUPPLEMENT.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

     Prospective  investors  should  consider the material risks discussed under
the caption "Risk Factors"  beginning on page 23 herein and discussed  under the
caption "Risk Factors" in the related  Prospectus  Supplement  before purchasing
any Offered Bond.

     Prior to  issuance  there  will have  been no  market  for the Bonds of any
Series and there can be no  assurance  that a  secondary  market for any Offered
Bonds will develop or that,  if it does  develop,  it will  continue.  It is not
expected that any application  will be made to list the Bonds of a Series on any
securities  exchange or quote the Bonds in the automated quotation system of any
registered securities association.  Accordingly,  the liquidity of the Bonds may
be limited.  This Prospectus may not be used to consummate  sales of the Offered
Bonds of any Series unless  accompanied  by the  Prospectus  Supplement for such
Series.

     Offers of the  Offered  Bonds  may be made  through  one or more  different
methods, including offerings through underwriters as more fully described herein
and in the related Prospectus Supplement.

     Principal  and  interest  with  respect to Bonds  will be payable  monthly,
quarterly,  semi-annually  or at such other intervals and on the dates specified
in the related Prospectus  Supplement.  Payments on the Bonds of any Series will
be made only from the assets of the related Collateral.

     The Bonds of each Series will not represent an obligation of or interest in
the  Depositor,  any  Master  Servicer,  any  Special  Servicer  or any of their
respective  affiliates,  except  to the  limited  extent  that the Bonds of each
Series will represent limited recourse  obligations of one or more Owner Trusts.
The Bonds or the Mortgage  Loans will be guaranteed or insured by a governmental
agency  or  instrumentality  or by any other  person  if and only to the  extent
expressly provided in the related Prospectus Supplement.  The Collateral will be
held in trust for the  benefit  of the  holders of the  related  Series of Bonds
pursuant to an Indenture, as more fully described herein.

     The yield on each class of Bonds of a Series  will be  affected  by,  among
other  things,  the  rate  of  payment  of  principal  (including   prepayments,
repurchase and defaults) on the related Mortgage Loans and the timing of receipt
of such payments as described  under the caption "Yield  Considerations"  herein
and in the related Prospectus Supplement. The Bonds of any Series may be subject
to optional  redemption  prior to Stated  Maturity (as defined herein) under the
circumstances  described herein and in the related  Prospectus  Supplement.  See
"Description of the Bonds--Optional Redemption."

   
                 The Date of this Prospectus is October 7, 1998
    

<PAGE>

                                TABLE OF CONTENTS

                                                                            Page

PROSPECTUS SUPPLEMENT.......................................................
AVAILABLE INFORMATION.......................................................
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE...........................
SUMMARY OF PROSPECTUS.......................................................
RISK FACTORS................................................................
   
Limited Assets for Payment of Bonds.........................................
     Limited Liquidity for Bonds............................................
     Rate of Prepayments on Mortgage Loans May Adversely Affect
          Average Lives and Yields of Bonds.................................
     Optional Redemption of Bonds May Adversely Affect Average Lives
          and Yields of Bonds...............................................
    
     Limited Nature of Ratings..............................................
   
     Subordination of Subordinate Bonds.....................................
     Pass-Through Rate Considerations.......................................
     Pass-Through Rate Considerations.......................................
     Pass-Through Rate Considerations.......................................
    
     Limited Issuer Events of Default.......................................
     Bondholders Have Limited Ability to Force Sale of Collateral
          following Non-Payment of Principal or Interest....................
     Bankruptcy or Insolvency of the Issuer.................................
     Factors Which May Increase the Risk of Losses on Mortgage 
          Loans Secured by Multifamily/Commercial Property Versus
          Single Family Property............................................
     Increased Risk of Losses in Connection with Commercial Loans
          and Leases........................................................
   
     Risks Particular to Multifamily Properties.............................
     Risks Particular to Retail Properties..................................
     Risks Particular to Office Properties..................................
     Risks Particular to Industrial Properties..............................
    
     Risks of Loss on Balloon Payment Loan if Obligor is Unable to
          Refinance or Sell Related Property................................
     Increased Risk of Losses on Foreclosure of Junior Mortgage
          Loans.............................................................
     Risks Associated with Obligor Default..................................
     Risks Associated with Mortgagor Type...................................
     Credit Support Limitations.............................................
     Risk of Unenforceability of Certain Mortgage Provisions................
     Environmental Risks....................................................
   
     Increased Risk of Loss if Mortgage Loans Include Delinquent
          Mortgage Loans....................................................
    
     ERISA Considerations...................................................
     Risks Associated with Control of Voting Rights.........................
   
     Owners of Book-Entry Bonds Not Entitled to Exercise Rights
          of Holders of Bonds...............................................
     Risk of Default Under Derivative Contracts.............................
    
     Owners of Book-Entry Bonds Not Entitled to Exercise Rights
          of Holders of Bonds...............................................
DESCRIPTION OF THE COLLATERAL...............................................
     General................................................................
     Mortgage Loans.........................................................
          Leases............................................................
          Default and Loss Considerations with Respect to the 
               Mortgage Loans...............................................
          Loan-to-Value Ratio...............................................
          Mortgage Loan Information in Prospectus Supplements...............
          Payment Provisions of the Mortgage Loans..........................
          Accounts..........................................................
          Credit Support....................................................
          Cash Flow Agreements..............................................
USE OF PROCEEDS.............................................................
YIELD CONSIDERATIONS........................................................
     General................................................................
     Interest Rate..........................................................
     Timing of Payment of Interest..........................................
     Payments of Principal; Prepayments.....................................
     Prepayments, Maturity and Weighted Average Life........................
     Other Factors Affecting Weighted Average Life..........................
          Type of Mortgage Loan.............................................
          Foreclosures and Payment Plans....................................
          Due-on-Sale and Due-on-Encumbrance Clauses........................
          Single Mortgage Loan or Single Mortgagor..........................
THE DEPOSITOR...............................................................
THE OWNER TRUST.............................................................
DESCRIPTION OF THE BONDS....................................................
     General................................................................
     Payments...............................................................
     Available Payment Amount...............................................
     Payments of Interest on the Bonds......................................
     Payments of Principal of the Bonds.....................................
     Components.............................................................
     Payments on the Bonds of Prepayment Premiums or in Respect
          of Equity Participations..........................................
     Allocation of Losses and Shortfalls....................................
     Advances in Respect of Delinquencies...................................
     Reports to Bondholders.................................................
     Special Redemption of Bonds............................................
     Optional Redemption of Bonds...........................................
     Book-Entry Registration and Definitive Bonds...........................
DESCRIPTION OF THE AGREEMENTS...............................................
     Pledge of Mortgage Loans; Deposit of Release Price or
          Substitution......................................................
     Representations and Warranties; Repurchases and Other
          Remedies..........................................................
     Accounts...............................................................
          General...........................................................
          Deposits..........................................................
          Withdrawals.......................................................
          Payment Account...................................................
          Other Collection Accounts.........................................
     Collection and Other Servicing Procedures..............................
          Master Servicer...................................................
          Special Servicer..................................................
     Hazard Insurance Policies..............................................
     Rental Interruption Insurance Policy...................................
     Fidelity Bonds and Errors and Omissions Insurance......................
     Due-on-Sale and Due-on-Encumbrance Provisions..........................
     Retained Interest; Servicing Compensation and Payment 
          of Expenses.......................................................
     Evidence as to Compliance..............................................
     Certain Matters Regarding each Servicer and the Depositor..............
     Servicer Events of Default.............................................
     Rights Upon Servicer Event of Default..................................
     Amendment..............................................................
     The Indenture Trustee..................................................
     Duties of the Indenture Trustee........................................
     Certain Matters Regarding the Indenture Trustee........................
     Resignation and Removal of the Indenture Trustee.......................
     Certain Terms of the Indenture.........................................
          Issuer Events of Default..........................................
          Control by Bondholders............................................
          Satisfaction and Discharge of the Indenture.......................
          Release of Collateral.............................................
          List of Bondholders...............................................
          Meetings of Bondholders...........................................
          Indenture Trustee's Annual Report.................................
          Administrator.....................................................
DESCRIPTION OF CREDIT SUPPORT...............................................
     General................................................................
     Subordinate Bonds......................................................
     Cross-Support Provisions...............................................
     Insurance or Guarantees with Respect to the Mortgage Loans.............
     Letter of Credit.......................................................
     Insurance Policies and Surety Bonds....................................
     Reserve Funds..........................................................
CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS AND THE LEASES..................
     General................................................................
     Types of Mortgage Instruments..........................................
     Interest in Real Property..............................................
     Leases and Rents.......................................................
     Personalty.............................................................
     Foreclosure............................................................
          General...........................................................
          Judicial Foreclosure..............................................
          Equitable Limitations on Enforceability of Certain
               Provisions...................................................
          Non-Judicial Foreclosure/Power of Sale............................
          Public Sale.......................................................
     Rights of Redemption...................................................
     Anti-Deficiency Legislation............................................
     Leasehold Risks........................................................
     Bankruptcy Laws........................................................
     Environmental Legislation..............................................
     Due-on-Sale and Due-on-Encumbrance.....................................
     Subordinate Financing..................................................
     Default Interest, Prepayment Premiums and Lockouts.....................
     Acceleration on Default................................................
     Applicability of Usury Laws............................................
     Certain Laws and Regulations; Types of Mortgaged Properties............
     Americans With Disabilities Act........................................
     Soldiers' and Sailors' Civil Relief Act of 1940........................
     Forfeitures in Drug and RICO Proceedings...............................
FEDERAL INCOME TAX CONSEQUENCES.............................................
     General................................................................
     Status as Real Property Loans..........................................
     Taxation of Bonds......................................................
          General...........................................................
          Original Issue Discount...........................................
          Acquisition Premium...............................................
          Variable Rate Bonds...............................................
          Market Discount...................................................
          Premium...........................................................
          Election to Treat All Interest Under the Constant
               Yield Method.................................................
          Sale or Exchange of Bonds.........................................
          Treatment of Losses...............................................
     Taxation of Certain Foreign Investors..................................
     Backup Withholding.....................................................
STATE TAX CONSIDERATIONS....................................................
CERTAIN ERISA CONSIDERATIONS................................................
LEGAL INVESTMENT............................................................
PLAN OF DISTRIBUTION........................................................
LEGAL MATTERS...............................................................
FINANCIAL INFORMATION.......................................................
RATING......................................................................
INDEX OF PRINCIPAL DEFINITIONS..............................................

<PAGE>

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

     No  person  has  been  authorized  to give any  information  or to make any
representations other than those contained in this Prospectus and any Prospectus
Supplement  with  respect  hereto and,  if given or made,  such  information  or
representations  must not be relied upon.  This  Prospectus  and any  Prospectus
Supplement  with  respect  hereto  do not  constitute  an  offer  to  sell  or a
solicitation  of an offer to buy any securities  other than the Offered Bonds or
an offer of the Offered  Bonds to any person in any state or other  jurisdiction
in which such offer would be unlawful.  The delivery of this  Prospectus  at any
time does not imply that information herein is correct as of any time subsequent
to its date;  however,  if any material  change occurs while this  Prospectus is
required by law to be delivered, this Prospectus will be amended or supplemented
accordingly.

                              PROSPECTUS SUPPLEMENT

     As more particularly  described herein, the Prospectus  Supplement relating
to the Offered  Bonds of each Series will,  among other  things,  set forth with
respect to such Bonds, as appropriate: (i) a description of the class or classes
of Bonds,  the  payment  provisions  with  respect  to each  such  class and the
interest  rate or method of  determining  the interest rate with respect to each
such class;  (ii) the aggregate  principal  amount and payment dates relating to
such Series and, if applicable,  the initial and final  scheduled  payment dates
for each  class;  (iii)  information  as to the assets of the Owner  Trust (with
respect to the Bonds of any Series, the "Trust Assets") constituting the related
Collateral,  including  the  general  characteristics  of  the  assets  included
therein,  including  the  Mortgage  Loans and any Credit  Support  and Cash Flow
Agreements; (iv) the circumstances, if any, under which the Bonds may be subject
to call; (v) additional  information  with respect to the method of distribution
of such Bonds; (vi) information as to any Master Servicer,  any Special Servicer
(or  provision  for the  appointment  thereof)  and the  Indenture  Trustee,  as
applicable;  (vii) information as to the nature and extent of subordination with
respect  to any class of Bonds  that is  subordinate  in right of payment to any
other  class;  and  (viii)  whether  such  Bonds  will be  initially  issued  in
definitive or book-entry form.

                              AVAILABLE INFORMATION

     The Depositor has filed with the  Securities and Exchange  Commission  (the
"Commission") a Registration  Statement (of which this Prospectus  forms a part)
under the Securities Act of 1933, as amended, with respect to the Offered Bonds.
This Prospectus and the Prospectus  Supplement  relating to each Series of Bonds
contain summaries of the material terms of the documents  referred to herein and
therein, but do not contain all of the information set forth in the Registration
Statement  pursuant to the rules and regulations of the Commission.  For further
information,  reference is made to such Registration  Statement and the exhibits
thereto. Such Registration Statement and exhibits can be inspected and copied at
prescribed rates at the public reference facilities maintained by the Commission
at its Public Reference Section, 450 Fifth Street, N.W., Washington, D.C. 20549,
and at its  Regional  Offices  located  as  follows:  Chicago  Regional  Office,
Citicorp Center, 500 West Madison Street, Chicago,  Illinois 60661; and New York
Regional  Office,  Seven  World Trade  Center,  New York,  New York  10048.  The
Commission maintains a Web site at http://www.sec.gov  containing reports, proxy
and  information   statements  and  other  information  regarding   registrants,
including  Imperial  Credit  Commercial  Mortgage  Acceptance  Corp.,  that file
electronically with the Commission.

   
     To the extent described in the related Prospectus  Supplement,  some or all
of the Mortgage Loans may, in addition to the related Mortgage, be secured by an
assignment of the lessors' (i.e., the related Mortgagors') rights in one or more
leases  (each,  a "Lease")  on the related  Mortgaged  Property.  If  indicated,
however,  in the Prospectus  Supplement for a given Series, a significant or the
sole source of payments on the Mortgage Loans in such Series, and, therefore, of
payments on such Bonds, will be rental payments due from specified lessees under
the Leases, under such circumstances prospective investors in the related Series
of Bonds may wish to consider publicly available information, if any, concerning
such lessees.  Reference should be made to the related Prospectus Supplement for
information  concerning such lessees and whether any such lessees are subject to
the periodic reporting  requirements of the Securities  Exchange Act of 1934, as
amended.
    

     The Master  Servicer or the  Indenture  Trustee will be required to mail to
holders  of  Definitive  Bonds  (as  defined  herein)  of each  Series  periodic
unaudited reports concerning such Bonds and the related Trust Assets. Unless and
until  Definitive  Bonds are issued,  such reports will be sent on behalf of the
related  Issuer to Cede & Co.  ("Cede"),  as  nominee  of The  Depository  Trust
Company ("DTC") and registered  holder of the Offered Bonds or such other person
as specified in the related  Prospectus  Supplement,  pursuant to the applicable
Agreement.  Such  reports  may be  available  to  Beneficial  Owners (as defined
herein)  in the Bonds upon  request  to their  respective  DTC  Participants  or
Indirect   Participants   (as  defined   herein).   See   "Description   of  the
Bonds--Reports to Bondholders" and "Description of the  Agreements--Evidence  as
to Compliance."

     The  Depositor  will  file or cause to be filed  with the  Commission  such
periodic  reports  with  respect  to the  Offered  Bonds of each  Series and the
related Trust Assets as are required under the Securities  Exchange Act of 1934,
as amended (the "Exchange Act"), and the rules and regulations of the Commission
thereunder, for so long as such reports are required to be filed. Because of the
limited  number  of  Bondholders   expected  for  each  Series,   the  Depositor
anticipates that a significant  portion of such reporting  requirements  will be
permanently suspended following the first fiscal year for the related Issuer.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     There are incorporated  herein by reference all documents and reports filed
or caused to be filed by the Depositor with respect to the Offered Bonds of each
Series and the related  Trust Assets  pursuant to Section  13(a),  13(c),  14 or
15(d) of the  Exchange  Act,  prior to the  termination  of an  offering of such
Offered Bonds. 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 Offered Bonds, a copy of any or all 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  Offered
Bonds,  other than the  exhibits to such  documents  (unless  such  exhibits are
specifically  incorporated  by  reference  in such  documents).  Requests to the
Depositor should be directed in writing to Imperial Credit  Commercial  Mortgage
Acceptance Corp., 11601 Wilshire  Boulevard,  No. 2080, Los Angeles,  California
90025,  Attention:  Secretary.  The Depositor has determined  that its financial
statements are not material to the offering of any Offered Bonds.

<PAGE>

                              SUMMARY OF PROSPECTUS

     The following summary 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 Bonds contained in the Prospectus
Supplement to be prepared and delivered in connection  with the offering of such
Series.  An  Index  of  Principal  Definitions  is  included  at the end of this
Prospectus beginning on page 123.

Title of Bonds.................... Collateralized  Mortgage Bonds (the "Bonds"),
                                   issuable in Series.

Depositor......................... Imperial    Credit    Commercial     Mortgage
                                   Acceptance   Corp.,  a  direct   wholly-owned
                                   subsidiary  of  Imperial  Credit   Commercial
                                   Mortgage   Investment   Corp.,   a   Maryland
                                   corporation ("ICCMIC"). See "The Depositor."

Issuer............................ With  respect  to each  Series of Bonds,  the
                                   Owner  Trust  that will act as the  issuer of
                                   such Series of Bonds (in such  capacity,  the
                                   "Issuer"), to be formed pursuant to a deposit
                                   trust agreement.

Master Servicer................... The master servicer (the "Master  Servicer"),
                                   if any,  for each Series of Bonds,  which may
                                   be an  affiliate  of the  Depositor,  will be
                                   named in the related  Prospectus  Supplement.
                                   See    "Description   of   the   Agreements--
                                   Collection and Other Servicing Procedures."

Special Servicer.................. The   special    servicer    (the    "Special
                                   Servicer"), if any, for each Series of Bonds,
                                   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
                                   "Description   of   the   Agreements--Special
                                   Servicers."

Indenture Trustee................. The   indenture   trustee   (the   "Indenture
                                   Trustee")  for each  Series of Bonds  will be
                                   named in the related  Prospectus  Supplement.
                                   The Indenture Trustee will be a bank or trust
                                   company  qualified  under the Trust Indenture
                                   Act of 1939,  as  amended  (the  "TIA").  See
                                   "Description of the Agreements--The Indenture
                                   Trustee."

Collateral........................ Each   Series   of   Bonds   will   represent
                                   indebtedness  of the related  Issuer and will
                                   be  secured  by  the  Collateral  which  will
                                   consist primarily of:

(a) Special Payment Provisions.... The  Mortgage  Loans  with  respect  to  each
                                   Series of Bonds  may be  subject  to  various
                                   types of payment  provisions  as specified in
                                   the related  Prospectus  Supplement,  and may
                                   include    Balloon    Payment   Loans.    See
                                   "Description   of   the   Collateral--Payment
                                   Provisions of the Mortgage Loans."

   
(b) Mortgage Loans................ The  Mortgage  Loans  with  respect  to  each
                                   Series  of Bonds  will  consist  of a pool of
                                   multifamily and/or commercial  mortgage loans
                                   (collectively,  the  "Mortgage  Loans").  The
                                   Mortgage  Loans  will  not be  guaranteed  or
                                   insured  by  the  Depositor  or  any  of  its
                                   affiliates.   The  Mortgage   Loans  will  be
                                   guaranteed  or  insured  by  a   governmental
                                   agency  or  instrumentality  or other  person
                                   only if and to the extent expressly  provided
                                   in the related Prospectus Supplement. As more
                                   specifically  described herein,  the Mortgage
                                   Loans  will be  secured  by first  or  junior
                                   liens   on,   or   security   interests   in,
                                   properties   consisting  of  (i)  residential
                                   properties  consisting of five or more rental
                                   or  cooperatively  owned  dwelling units (the
                                   "Multifamily   Properties")  or  (ii)  office
                                   buildings,  retail stores and establishments,
                                   hotels or  motels,  nursing  homes,  assisted
                                   living facilities, continuum care facilities,
                                   day care centers, schools, hospitals or other
                                   healthcare  related  facilities,   industrial
                                   properties,       warehouse       facilities,
                                   mini-warehouse    facilities,    self-storage
                                   facilities,       distribution       centers,
                                   transportation  centers,  parking facilities,
                                   entertainment  and/or recreation  facilities,
                                   movie  theaters,  restaurants,  golf courses,
                                   car washes,  automobile  dealerships,  mobile
                                   home  parks,   mixed  use  (including   mixed
                                   commercial  uses  and  mixed  commercial  and
                                   residential uses) and/or unimproved land (the
                                   "Commercial  Properties").  It is anticipated
                                   that  the  Mortgagors  will  be  required  to
                                   maintain  hazard  insurance on the  Mortgaged
                                   Properties  in  accordance  with the terms of
                                   the underlying  Mortgage Loan documents.  The
                                   term  "Mortgaged  Properties"  shall refer to
                                   Multifamily    Properties    or    Commercial
                                   Properties, or both.
    

                                   To  the  extent   described  in  the  related
                                   Prospectus  Supplement,  some  or  all of the
                                   Mortgage  Loans  may  also be  secured  by an
                                   assignment  of one or more  leases  (each,  a
                                   "Lease")  of one or  more  lessees  (each,  a
                                   "Lessee")  of all or a portion of the related
                                   Mortgaged  Properties.  A significant  or the
                                   sole source of payments on certain Commercial
                                   Loans (as defined  herein) will be the rental
                                   payments  due  under  specified  Leases.  The
                                   Commercial   Loans   will  have   significant
                                   sources of  payments  thereon  other than the
                                   rental  payments due under the Leases only if
                                   and to the extent  expressly  provided in the
                                   related  Prospectus  Supplement.  In  certain
                                   circumstances,  with  respect  to  Commercial
                                   Properties, the material terms and conditions
                                   of the related Leases may be set forth in the
                                   related    Prospectus     Supplement.     See
                                   "Description   of  the   Collateral--Mortgage
                                   Loans--Leases"  and  "Risk   Factors--Limited
                                   Assets" herein.

   
                                   The  Mortgaged  Properties  may be located in
                                   any one of the fifty states,  the District of
                                   Columbia,  Guam, the  Commonwealth  of Puerto
                                   Rico or any  other  territory  of the  United
                                   States.  All  Mortgage  Loans  will have been
                                   originated   by   persons   other   than  the
                                   Depositor,  and all Mortgage  Loans will have
                                   been purchased or otherwise acquired,  either
                                   directly or  indirectly,  by the Depositor on
                                   or before the date of initial issuance of the
                                   related   Series   of  Bonds.   The   related
                                   Prospectus  Supplement  will  indicate if any
                                   such persons are affiliates of the Depositor.
    

                                   Each Mortgage Loan may provide for no accrual
                                   of   interest  or  for  accrual  of  interest
                                   thereon  at an  interest  rate  (a  "Mortgage
                                   Interest  Rate")  that is fixed over its term
                                   or that  adjusts  from  time to  time,  or is
                                   partially  fixed and  partially  floating  or
                                   that may be  converted  from a floating  to a
                                   fixed Mortgage Interest Rate, or from a fixed
                                   to a floating  Mortgage  Interest Rate,  from
                                   time to time at the Mortgagor's  election, in
                                   each  case  as   described   in  the  related
                                   Prospectus Supplement.  The floating Mortgage
                                   Interest   Rates   on  the   Mortgage   Loans
                                   constituting  the  Collateral for a Series of
                                   Bonds  may be based  on one or more  indices.
                                   Each  Mortgage Loan may provide for scheduled
                                   payments to  maturity,  payments  that adjust
                                   from time to time to  accommodate  changes in
                                   the Mortgage  Interest Rate or to reflect the
                                   occurrence of certain events, and may provide
                                   for  negative   amortization  or  accelerated
                                   amortization,  in each case as  described  in
                                   the  related  Prospectus   Supplement.   Each
                                   Mortgage  Loan  may be  fully  amortizing  or
                                   require a balloon  payment  due on its stated
                                   maturity  date,  in each case as described in
                                   the  related  Prospectus   Supplement.   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   Collateral--Payment
                                   Provisions of the Mortgage Loans."

(c) Collection Accounts........... The  Collateral for each Series of Bonds will
                                   include one or more accounts  established and
                                   maintained on behalf of the Bondholders  into
                                   which the person or persons designated in the
                                   related  Prospectus  Supplement  will, to the
                                   extent   described   herein   and   in   such
                                   Prospectus  Supplement,  deposit all payments
                                   and  collections  received or  advanced  with
                                   respect  to  the  Mortgage  Loans  and  other
                                   Collateral. Such an account may be maintained
                                   as  an  interest  bearing  or a  non-interest
                                   bearing  account,  and funds held therein may
                                   be  held  as  cash  or  invested  in  certain
                                   short-term,  investment grade obligations, in
                                   each  case  as   described   in  the  related
                                   Prospectus  Supplement.  See  "Description of
                                   the  Agreements--Payment  Account  and  Other
                                   Collection Accounts."

   
(d) Credit Support................ If so  provided  in  the  related  Prospectus
                                   Supplement,   partial   or  full   protection
                                   against  certain  defaults  and losses on the
                                   Mortgage  Loans   constituting   the  related
                                   Collateral  may be  provided  to one or  more
                                   classes of Bonds of the related Series in the
                                   form of  subordination  of one or more  other
                                   classes of Bonds of such Series,  which other
                                   classes may  include  one or more  classes of
                                   Offered Bonds,  or by one or more other types
                                   of  credit  support,  such  as  a  letter  of
                                   credit,  insurance  policy,  reserve  fund or
                                   another   type  of  credit   support,   or  a
                                   combination  thereof (any such  coverage with
                                   respect to the Bonds of any  Series,  "Credit
                                   Support").  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 Support,  if any, will be described in
                                   the  Prospectus  Supplement  for a Series  of
                                   Bonds.  See  "Risk  Factors--Credit   Support
                                   Limitations"   and   "Description  of  Credit
                                   Support."

                                   If  the  Mortgage  Loans   collateralizing  a
                                   Series of Bonds  are  divided  into  separate
                                   groups,  each  supporting a separate class or
                                   classes  of  Bonds  of  the  Series,   credit
                                   support  may  be  provided  by  cross-support
                                   provisions requiring that payments be made on
                                   Senior Bonds backed by interests in one group
                                   of  Mortgage   Loans  prior  to  payments  on
                                   Subordinate  Bonds  backed by  interests in a
                                   different  group of  Mortgage  Loans  for the
                                   same Series. The Prospectus  Supplement for a
                                   Series   that   includes   a    cross-support
                                   provision  will  describe the manner in which
                                   such provisions  will work. See  "Description
                                   of Credit Support--Cross-Support Provisions."

(e) Cash Flow Agreements.......... If so  provided  in  the  related  Prospectus
                                   Supplement,   the   Collateral   may  include
                                   guaranteed  investment  contracts pursuant to
                                   which  moneys held in the funds and  accounts
                                   established  for the  related  Series will be
                                   invested at a specified rate. Such guaranteed
                                   investment  contracts  will not provide  more
                                   than 20% of the anticipated  cash flow of the
                                   Collateral for any Series. The Collateral may
                                   also include certain other  agreements,  such
                                   as   interest   rate   exchange   agreements,
                                   interest   rate  cap  or  floor   agreements,
                                   currency   exchange   agreements  or  similar
                                   agreements  provided to reduce the effects of
                                   interest  rate  or  currency   exchange  rate
                                   fluctuations  on the Mortgage Loans of one or
                                   more classes of Bonds. The principal terms of
                                   any such  guaranteed  investment  contract or
                                   other agreement (any such agreement,  a "Cash
                                   Flow    Agreement"),    including,    without
                                   limitation,   provisions   relating   to  the
                                   timing,   manner  and   amount  of   payments
                                   thereunder  and  provisions  relating  to the
                                   termination thereof, will be described in the
                                   Prospectus Supplement for the related Series.
                                   In   addition,    the   related    Prospectus
                                   Supplement will provide  certain  information
                                   with  respect to the  obligor  under any such
                                   Cash Flow Agreement.  See "Description of the
                                   Collateral--Cash Flow Agreements."
    

Description of Bonds.............. Each Series of Bonds will be issued  pursuant
                                   to an indenture (each, an "Indenture"),  will
                                   represent  indebtedness of the related Issuer
                                   (which  will be formed  pursuant to a deposit
                                   trust  agreement   (each,  a  "Deposit  Trust
                                   Agreement")  between  the  Depositor  and the
                                   Owner  Trustee  specified  in the  Prospectus
                                   Supplement,  and will be  secured  by,  among
                                   other  things,  a pledge of  Collateral  that
                                   includes Mortgage Loans (or a specified group
                                   thereof).   The   Mortgage   Loans  shall  be
                                   serviced  pursuant to a servicing  agreement.
                                   Indentures,   deposit  trust  agreements  and
                                   servicing  agreements  are referred to herein
                                   as the "Agreements".

   
                                   Each Series of Bonds will include one or more
                                   classes.  Each  class  of Bonds  (other  than
                                   Interest Only Bonds,  as defined  below) will
                                   have a Bond Principal  Amount and (other than
                                   Principal Only Bonds,  as defined below) will
                                   accrue  interest  thereon  based  on a fixed,
                                   variable  or  floating   interest  rate.  The
                                   related  Prospectus  Supplement  will further
                                   specify the Bond  Principal  Amount,  if any,
                                   and the interest rate, if any, for each class
                                   of Bonds  or,  in the case of a  variable  or
                                   floating   interest   rate,  the  method  for
                                   determining the interest rate.
    

Payments on Bonds................. Each  Series of Bonds will  consist of one or
                                   more  classes of Bonds  that may (i)  provide
                                   for the accrual of interest  thereon based on
                                   fixed,  variable or floating  rates;  (ii) be
                                   senior  (collectively,   "Senior  Bonds")  or
                                   subordinate    (collectively,    "Subordinate
                                   Bonds") to one or more other classes of Bonds
                                   in respect of certain  payments on the Bonds;
                                   (iii) be entitled to principal payments, with
                                   disproportionately   low,   nominal   or   no
                                   interest payments  (collectively,  "Principal
                                   Only  Bonds");  (iv) be  entitled to interest
                                   payments,    with   disproportionately   low,
                                   nominal    or    no    principal     payments
                                   (collectively,  "Interest  Only Bonds");  (v)
                                   provide  for  payments  of  accrued  interest
                                   thereon   commencing   only   following   the
                                   occurrence  of  certain  events,  such as the
                                   retirement  of one or more  other  classes of
                                   Bonds of such Series (collectively,  "Accrual
                                   Bonds");   (vi)   provide  for   payments  of
                                   principal  sequentially,  based on  specified
                                   payment  schedules  or  other  methodologies;
                                   and/or (vii) provide for payments  based on a
                                   combination of two or more components thereof
                                   with  one  or  more  of  the  characteristics
                                   described  in  this  paragraph,  including  a
                                   Principal  Only Bond component and a Interest
                                   Only  Bond   component,   to  the  extent  of
                                   available funds, in each case as described in
                                   the  related  Prospectus   Supplement.   With
                                   respect to Bonds with two or more components,
                                   references  herein to Bond Principal  Amount,
                                   notional  amount and  interest  rate refer to
                                   the  principal  balance,   if  any,  notional
                                   amount,  if any,  and the interest  rate,  if
                                   any, for any such component.

                                   The Bonds or the  underlying  Mortgage  Loans
                                   will   be   guaranteed   or   insured   by  a
                                   governmental agency or  instrumentality,  the
                                   Depositor,  any  Servicer  or  any  of  their
                                   affiliates   only   if  and  to  the   extent
                                   expressly  provided in the related Prospectus
                                   Supplement. See "Risk Factors--Limited Assets
                                   for Payment of Bonds" and "Description of the
                                   Bonds."

(a) Interest...................... Interest  on  each  class  of  Offered  Bonds
                                   (other than  Principal Only Bonds and certain
                                   classes  of  Interest  Only  Bonds)  of  each
                                   Series will accrue at the applicable interest
                                   rate on the outstanding Bond Principal Amount
                                   thereof  and will be paid to  Bondholders  as
                                   provided in the related Prospectus Supplement
                                   (each  of  the   specified   dates  on  which
                                   payments are to be made,  a "Payment  Date").
                                   Payments with respect to interest on Interest
                                   Only Bonds may be made on each  Payment  Date
                                   on  the  basis  of  a   notional   amount  as
                                   described    in   the   related    Prospectus
                                   Supplement. Payments of interest with respect
                                   to  one  or  more  classes  of  Bonds  may be
                                   reduced    to   the    extent   of    certain
                                   delinquencies,  losses,  prepayment  interest
                                   shortfalls, and other contingencies described
                                   herein   and   in  the   related   Prospectus
                                   Supplement.  Principal  Only  Bonds  with  no
                                   stated   interest   rate   will  not   accrue
                                   interest.    See   "Risk   Factors--Rate   of
                                   Prepayments on Mortgage Loans and Priority of
                                   Payment of Bonds May Adversely Affect Average
                                   Lives   and   Yields   of   Bonds,"    "Yield
                                   Considerations"   and   "Description  of  the
                                   Bonds--Payments of Interest on the Bonds."

(b) Principal..................... The Bonds of each Series  initially will have
                                   an aggregate Bond Principal  Amount specified
                                   in the  related  Prospectus  Supplement.  The
                                   Bond Principal  Amount of a Bond  outstanding
                                   from  time to  time  represents  the  maximum
                                   amount  that  the  holder   thereof  is  then
                                   entitled  to receive in respect of  principal
                                   from   future   cash  flow  on  the   related
                                   Collateral.  Payments  of  principal  will be
                                   made on each  Payment Date or such other date
                                   specified    in   the   related    Prospectus
                                   Supplement  to the class or  classes of Bonds
                                   entitled   thereto  in  accordance  with  the
                                   provisions   described  in  such   Prospectus
                                   Supplement.  Payments  of  principal  of  any
                                   class  of  Bonds  will be made on a pro  rata
                                   basis among all of the Bonds of such class or
                                   by random  selection  or such other  basis as
                                   specified    in   the   related    Prospectus
                                   Supplement,   as  described  in  the  related
                                   Prospectus     Supplement     or    otherwise
                                   established by the related Indenture Trustee.
                                   Interest  Only Bonds  with no Bond  Principal
                                   Amount will not  receive  payments in respect
                                   of  principal.   See   "Description   of  the
                                   Bonds--Payments of Principal of the Bonds."

Advances.......................... If so  specified  in the  related  Prospectus
                                   Supplement,   the  Master   Servicer  or  the
                                   Special Servicer (each, a "Servicer") will be
                                   obligated   as   part   of   its    servicing
                                   responsibilities  to  make  certain  advances
                                   with respect to delinquent scheduled payments
                                   on  the  Mortgage  Loans   constituting  such
                                   Collateral.  If so  specified  in the related
                                   Prospectus Supplement, another entity will be
                                   required  to make such  advances in the event
                                   the  Servicer   fails  to  do  so.  Any  such
                                   advances  will be made  under and  subject to
                                   any determinations or conditions set forth in
                                   the related  Prospectus  Supplement.  Neither
                                   the Depositor nor any of its affiliates  will
                                   have   any   responsibility   to  make   such
                                   advances. Advances are reimbursable generally
                                   from subsequent recoveries in respect of such
                                   Mortgage  Loans and  otherwise  to the extent
                                   described   herein   and   in   the   related
                                   Prospectus  Supplement.  If and to the extent
                                   provided in the Prospectus Supplement for any
                                   Series,  each Servicer or another entity will
                                   be  entitled  to  receive   interest  on  its
                                   outstanding   advances,   payable   from  the
                                   sources    specified   in   such   Prospectus
                                   Supplement.    See    "Description   of   the
                                   Bonds--Advances in Respect of Delinquencies."

Stated Maturity of the Bonds...... The "Stated Maturity" for each class of Bonds
                                   is the date as of which all the Bonds of such
                                   class  will be  required  to be  fully  paid.
                                   However,  the actual maturity of any Bond may
                                   occur   earlier,   and   even   significantly
                                   earlier, than its Stated Maturity, depending,
                                   in part, on the rate of principal payments on
                                   the  related  Mortgage  Loans.  The  rate  of
                                   principal    payments   (and   of   principal
                                   prepayments  in  particular)  on the Mortgage
                                   Loans  pledged as security  for any Series of
                                   Bonds will  depend on a variety  of  factors,
                                   including   the   characteristics   of   such
                                   Mortgage  Loans and the  prevailing  level of
                                   interest  rates from time to time, as well as
                                   on  a  variety  of   economic,   demographic,
                                   geographic,  tax, legal and other factors. No
                                   assurance  can  be  given  as to  the  actual
                                   prepayment experience of such Mortgage Loans.
                                   The Stated Maturity for each class of Offered
                                   Bonds  will  be  set  forth  in  the  related
                                   Prospectus   Supplement.   See   "Yield   and
                                   Maturity Considerations".

Special Redemption of Bonds....... If so  specified  in the  related  Prospectus
                                   Supplement, a Series of Bonds will be subject
                                   to a special  redemption (any date on which a
                                   special  redemption  may and  does  occur,  a
                                   "Special  Redemption  Date"),  in whole or in
                                   part,   if,   as  a  result   of   prepayment
                                   experience on the related  Mortgage  Loans or
                                   low   reinvestment   yields   or  both,   the
                                   Indenture   Trustee   determines   (based  on
                                   assumptions, if any, specified in the related
                                   Indenture  and  after  giving  effect  to the
                                   amounts,  if any,  available  to be withdrawn
                                   from or under any reserve fund or  instrument
                                   constituting  Credit  Support  or a Cash Flow
                                   Agreement  for such  Series)  that the amount
                                   anticipated  to be  available  in the Payment
                                   Account for such Series on the date specified
                                   in the related Prospectus Supplement, will be
                                   insufficient    to    meet    debt    service
                                   requirements on any portion of the Bonds. Any
                                   such  redemption  would be limited to certain
                                   collections,  including the aggregate  amount
                                   of  all  scheduled   principal  payments  and
                                   prepayments, received on the related Mortgage
                                   Loans since the last  Payment Date or Special
                                   Redemption Date,  whichever is later, and may
                                   shorten the  maturity of any Bond so redeemed
                                   by no more than the period  between  the date
                                   of  such  special  redemption  and  the  next
                                   Payment  Date.   All  payments  of  principal
                                   pursuant  to any special  redemption  will be
                                   made in the  order  of  priority  and  manner
                                   specified    in   the   related    Prospectus
                                   Supplement.    Bonds   subject   to   special
                                   redemption   shall   be   redeemed   on   the
                                   applicable Special Redemption Date at a price
                                   (the  "Redemption  Price")  equal to 100% (or
                                   such  other   percentage   specified  in  the
                                   related   Prospectus   Supplement)   of   the
                                   principal  amount of such Bonds,  or portions
                                   thereof,  so redeemed,  plus accrued interest
                                   thereon to the date  specified in the related
                                   Prospectus   Supplement.    To   the   extent
                                   described    in   the   related    Prospectus
                                   Supplement,  a Series of Bonds may be subject
                                   to  special  redemption  in  whole or in part
                                   following certain defaults under an agreement
                                   constituting  Credit  Support  and  upon  the
                                   occurrence of certain  other  events,  at the
                                   Redemption  Price.  See  "Description  of the
                                   Bonds--Special Redemption of Bonds".

Optional Redemption of Bonds...... If and to the extent specified in the related
                                   Prospectus Supplement, one or more classes of
                                   Bonds of any Series may be  redeemed in whole
                                   or in part,  at the Issuer's  option,  on any
                                   Payment  Date on or after the date  specified
                                   in the related  Prospectus  Supplement and at
                                   the  Redemption  Price  equal  to 100% of the
                                   principal  amount of such Bonds,  or portions
                                   thereof,  so redeemed,  plus accrued interest
                                   thereon to the date  specified in the related
                                   Prospectus  Supplement.   Any  such  optional
                                   redemption   may  occur  at  a  time  when  a
                                   significant  portion  of the  aggregate  Bond
                                   Principal  Amount of all the classes of Bonds
                                   that will be so redeemed, remains outstanding
                                   (that  is,  a time  when the  aggregate  Bond
                                   Principal  Amount of such classes of Bonds is
                                   greater  than  25% of the  initial  aggregate
                                   Bond   Principal   Amount    thereof).    See
                                   "Description    of    the     Bonds--Optional
                                   Redemption of Bonds".

Registration of Bonds............. If so  provided  in  the  related  Prospectus
                                   Supplement,   one  or  more  classes  of  the
                                   Offered Bonds will  initially be  represented
                                   by one or more Bonds,  registered in the name
                                   of Cede & Co.,  as the  nominee  of  DTC.  No
                                   person acquiring an interest in Offered Bonds
                                   so  registered  will be entitled to receive a
                                   definitive bond,  representing  such person's
                                   interest  except in the event that definitive
                                   bonds   are   issued    under   the   limited
                                   circumstances  described  herein.  See  "Risk
                                   Factors--Owners   of  Book-Entry   Bonds  Not
                                   Entitled  to  Exercise  Rights of  Holders of
                                   Bonds"     and     "Description     of    the
                                   Bonds--Book-Entry Registration and Definitive
                                   Bonds."

   
Material Tax Consequences......... In the opinion of  Cadwalader,  Wickersham  &
                                   Taft,  special counsel to the Depositor,  the
                                   Bonds   of  each   Series   will   constitute
                                   evidences  of  indebtedness  of  the  related
                                   Issuer  treated  as  debt   instruments   for
                                   federal  income  tax  purposes.  For  further
                                   information   regarding  federal  income  tax
                                   consequences  of an  investment in the Bonds,
                                   see "Federal Income Tax Consequences" herein.
    

Certain ERISA Considerations...... A fiduciary of any  retirement  plan or other
                                   employee benefit plan or arrangement  subject
                                   to the Employee  Retirement  Income  Security
                                   Act of 1974, as amended  ("ERISA") or Section
                                   4975 of the Internal Revenue Code of 1986, as
                                   amended (the "Code")  (each, a "Plan") should
                                   carefully  review  with  its  legal  advisors
                                   whether the  purchase or holding of the Bonds
                                   could give rise to a  transaction  prohibited
                                   or not otherwise  permissible  under ERISA or
                                   Section 4975 of the Code.  See "Certain ERISA
                                   Considerations"  herein  and in  the  related
                                   Prospectus Supplement.

Legal Investment.................. The  related   Prospectus   Supplement   will
                                   specify   whether  the  Offered   Bonds  will
                                   constitute  "mortgage related securities" for
                                   purposes  of the  Secondary  Mortgage  Market
                                   Enhancement  Act of  1984,  as  amended.  The
                                   appropriate  characterization  of the Offered
                                   Bonds   under   various   legal    investment
                                   restrictions,   and  thus  the   ability   of
                                   investors  subject to these  restrictions  to
                                   purchase the Offered Bonds, may be subject to
                                   significant    interpretive    uncertainties.
                                   Investors  whose   investment   authority  is
                                   subject to legal restrictions  should consult
                                   their own legal advisors to determine whether
                                   and  to  what   extent  the   Offered   Bonds
                                   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  Bonds will be rated in
                                   one of the four highest rating  categories by
                                   one or more nationally recognized statistical
                                   rating  agencies  (each, a "Rating  Agency").
                                   See  "Rating"   herein  and  in  the  related
                                   Prospectus Supplement.

                                   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.

Material Risks.................... Prospective investors are urged to read "Risk
                                   Factors"   herein   and  in  the   applicable
                                   Prospectus Supplement for a discussion of the
                                   material risks  associated with an investment
                                   in the Bonds.

No Listing of Bonds............... It is not expected that any application  will
                                   be made to list the  Bonds of a Series or any
                                   securities exchange or quote the Bonds in the
                                   automated  quotation system of any registered
                                   securities association.

<PAGE>

                                  RISK FACTORS

   
     Investors  should  carefully  consider  the  following  material  risks and
certain other  factors as may be set forth in the  Prospectus  Supplement  under
"Risk Factors" before making an investment decision.  In particular,  payment on
the Offered Bonds will depend on payments  received on and other recoveries with
respect to the Mortgage Loans. Therefore, you should carefully consider the risk
factors relating to the mortgage loans and the mortgaged properties.

     The risks and uncertainties  described below are not the only ones relating
to the Offered Bonds.  Additional risks and uncertainties not presently known to
the Depositor or that the Depositor  currently deems  immaterial may also impair
your investment.

     If any of the following  risks actually  occur,  your  investment  could be
materially and adversely affected.
    

Limited Assets for Payment of Bonds

   
     Since the Issuer's only assets will  generally be those  securing the Bonds
of a Series, investors should look to such assets as the sole source of payments
on their Bonds.  The Bonds of each Series will not represent an obligation of or
interest in the Depositor,  any Master Servicer,  any Special Servicer or any of
their respective affiliates, except to the limited extent that the Bonds of each
Series will represent limited recourse  obligations of one or more Owner Trusts.
The only other  obligations with respect to the Bonds or the Mortgage Loans will
be the  obligations  (if any) of the  Depositor  (or, if provided in the related
Prospectus  Supplement,  the person  identified  therein  as the  person  making
certain  representations  and warranties  with respect to the Mortgage Loans, as
applicable, the "Warrantying Party") pursuant to certain limited representations
and  warranties  made  with  respect  to  the  Mortgage  Loans.   Since  certain
representations  and warranties with respect to the Mortgage Loans may have been
made and/or  assigned in connection  with transfers of such Mortgage Loans prior
to the Closing  Date,  the rights of the Indenture  Trustee and the  Bondholders
with  respect to such  representations  or  warranties  will be limited to their
rights as an assignee  thereof.  The  Depositor,  any Servicer or any  affiliate
thereof  will  have  an  obligation  with  respect  to the  representations  and
warranties made by another entity only if and to the extent  expressly  provided
in the related Prospectus Supplement.
    

     The Bonds or the underlying Mortgage Loans will be guaranteed or insured by
a governmental agency or instrumentality,  the Depositor, any Servicer or any of
their  affiliates  only if and to the extent  expressly  provided in the related
Prospectus  Supplement.  Proceeds of the related  Collateral  for each Series of
Bonds (including the Mortgage Loans and any form of credit  enhancement) will be
the sole source of  payments on the Bonds,  and there will be no recourse to the
Depositor or any other entity in the event that such  proceeds are  insufficient
or otherwise unavailable to make all payments provided for under the Bonds.

   
     Bondholders  of a Series will have a claim against or security  interest in
the Collateral for any other Series of Bonds if and only to the extent expressly
provided in the related  Prospectus  Supplement.  If the  related  Trust  Assets
constituting  the Collateral is  insufficient to make payments on such Bonds, no
other assets  (including any Trust Assets not  constituting  the Collateral,  if
any) will be  available  for payment of the  deficiency.  Additionally,  certain
amounts  remaining in certain funds or accounts,  including the Payment Account,
the  Collection  Account and REO Account and any accounts  maintained  as Credit
Support, 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 Bonds.  If so
provided in the Prospectus Supplement for a Series of Bonds consisting of one or
more  classes of  Subordinate  Bonds,  on any  Payment  Date in respect of which
losses or shortfalls in collections on the  Collateral  have been incurred,  the
amount of such losses or  shortfalls  will be borne first by one or more classes
of the Subordinate Bonds, and, thereafter,  by the remaining classes of Bonds in
the  priority  and  manner  and  subject to the  limitations  specified  in such
Prospectus Supplement.

Limited Liquidity for Bonds

     There can be no  assurance  that a  secondary  market  for the Bonds of any
Series will develop or, if it does  develop,  that it will provide  holders with
liquidity  of  investment  or will  continue  while Bonds of such Series  remain
outstanding.  Any such secondary  market may provide less liquidity to investors
than any comparable market for securities  evidencing interests in or secured by
single family  mortgage  loans.  The market value of Bonds will  fluctuate  with
changes in prevailing rates of interest. Consequently, sale of Bonds 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 to this Prospectus,  to the related  Prospectus
Supplement and to the reports to Bondholders  delivered  pursuant to the related
Agreement as described in this Prospectus under the heading  "Description of the
Bonds--Reports to Bondholders," "--Book-Entry Registration and Definitive Bonds"
and "Description of the  Agreements--Evidence  as to Compliance" for information
concerning the Bonds.

     As may be further described in the related Prospectus Supplement, the Bonds
are  subject to early  retirement  only under  certain  specified  circumstances
described  in this  Prospectus  and in the related  Prospectus  Supplement,  and
Bondholders  will only have  redemption  rights to the extent  described  in the
related  Prospectus   Supplement.   See  "Description  of  the   Bonds--Optional
Redemption  of Bonds"  and  "Description  of the  Bonds--Special  Redemption  of
Bonds." It is not expected that any  application  will be made to list the Bonds
of a Series on any  securities  exchange  or quote  the  Bonds in the  automated
quotation system of any registered securities association.
Accordingly, the liquidity of the Bonds may be limited.

Rate of  Prepayments  on Mortgage  Loans May Adversely  Affect Average Lives and
Yields of Bonds

     The  investor's  yield to  maturity  on their Bonds will be affected by the
rate of  payments  on  their  Bonds.  Prepayments  (including  those  caused  by
defaults) on the Mortgage  Loans  constituting  the related  Collateral  for any
Series of Bonds generally will result in a faster rate of principal  payments on
one or more classes of the related Bonds than if payments on such Mortgage Loans
were made as scheduled.  Thus, the  prepayment  experience on the Mortgage Loans
may  affect  the  average  life of each  class  of  related  Bonds.  The rate of
principal payments on pools of mortgage loans varies between pools and from time
to time is influenced by a variety of economic, demographic, geographic, social,
tax, legal and other factors. There is no assurance as to the rate of prepayment
on the related  Mortgage  Loans with  respect to any Series of Bonds or that the
rate of payments will conform to any model described herein or in any Prospectus
Supplement.  If prevailing  interest rates fall significantly below the interest
rates on the applicable Mortgage Loans,  principal  prepayments are likely to be
higher  than if  prevailing  rates  remain at or above  the rates  borne by such
Mortgage  Loans.  As a result,  the actual  maturity of any class of Bonds could
occur significantly earlier than expected.
    

     A Series of Bonds may include one or more classes of Bonds with  priorities
of payment and, as a result, yields on other classes of Bonds, including classes
of  Offered  Bonds,  of such  Series may be more  sensitive  to  prepayments  on
Mortgage  Loans. A Series of Bonds may include one or more classes  offered at a
significant  premium  or  discount.  Yields  on such  classes  of Bonds  will be
sensitive,  and in some cases  extremely  sensitive,  to prepayments on Mortgage
Loans  and,  where the amount of  interest  payable  with  respect to a class is
disproportionately high, as compared to the amount of principal, as with certain
classes of Interest Only Bonds, a holder might,  in some  prepayment  scenarios,
fail to recoup its  original  investment.  A Series of Bonds may  include one or
more  classes of Bonds,  including  classes of Offered  Bonds,  that provide for
payment of principal  thereof from amounts  attributable to interest accrued but
not currently  payable on one or more classes of Accrual Bonds and, as a result,
yields on such Bonds will be  sensitive  to (a) the  provisions  of such Accrual
Bonds  relating to the timing of  payments  of interest  thereon and (b) if such
Accrual Bonds accrue interest at a variable or floating  interest rate,  changes
in such rate.  See "Yield  Considerations"  herein  and, if  applicable,  in the
related Prospectus Supplement.

   
Optional  Redemption of Bonds May Adversely  Affect  Average Lives and Yields of
Bonds

     The timing of an  optional  redemption  of Bonds of a Series may affect the
investors'  yield to maturity of their Bonds.  The Issuer may, at its option and
if so  specified  in the related  Prospectus  Supplement,  redeem in whole or in
part,  one or more  classes of Bonds of any Series on any Payment  Date for such
Series on or after  the date or  dates,  if any,  specified  in such  Prospectus
Supplement.  Notice of such  redemption will be given by the Issuer or Indenture
Trustee for such Series prior to the expected date thereof. The Redemption Price
for any Bond so  redeemed  will be equal  to 100% of the  outstanding  principal
amount of such Bond,  or portion  thereof,  so redeemed,  together with interest
accrued thereon to the date specified in the related Prospectus Supplement.  Any
such optional  redemption may occur at a time when a significant  portion of the
aggregate  Bond  Principal  Amount of all the  classes  of Bonds that will be so
redeemed, remains outstanding (that is, a time when the aggregate Bond Principal
Amount of such  classes of Bonds is greater  than 25% of the  initial  aggregate
Bond Principal Amount thereof).
    

Limited Nature of Ratings

   
     Any  rating  assigned  by a Rating  Agency  to a Series  of Bonds  will not
constitute an assessment of the likelihood that principal prepayments (including
those caused by defaults) on the related Mortgage Loans will be made, the degree
to  which  the  rate of such  prepayments  might  differ  from  that  originally
anticipated  or the  likelihood of early  optional  termination of the Series of
Bonds. Such rating will not address the possibility that prepayment at higher or
lower  rates  than  anticipated  by an  investor  may  cause  such  investor  to
experience a lower than anticipated yield or that an investor  purchasing a Bond
at a  significant  premium  might fail to recoup its  initial  investment  under
certain  prepayment  scenarios.  Each  Prospectus  Supplement  will identify any
payment to which  holders of Offered  Bonds of the related  Series are  entitled
that is not covered by the applicable rating.  Instead, such rating will reflect
such Rating Agency's  assessment  solely of the likelihood that holders of Bonds
of such class will receive payments to which such Bondholders are entitled under
the related Agreement.

     The amount,  type and nature of credit support,  if any,  established  with
respect  to a Series  of  Bonds  will be  determined  on the  basis of  criteria
established by each Rating Agency rating  classes of such Series.  Such criteria
are sometimes based upon an actuarial analysis of the behavior of mortgage loans
in a larger group.  Each Rating Agency  determines  the amount of credit support
required  with respect to each such class using such  analysis.  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 that values of any Mortgaged  Properties have remained or
will  remain  at their  levels on the  respective  dates of  origination  of the
related  Mortgage Loans.  Moreover,  there is no assurance that  appreciation of
real  estate  values  generally  will limit loss  experiences  on the  Mortgaged
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  with  respect  to  a
particular Series of Bonds 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.  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 such Mortgage Loans. To the extent that
such  losses are not covered by the Credit  Support,  if any,  described  in the
related Prospectus  Supplement,  such losses will be borne, at least in part, by
the  holders of one or more  classes  of the Bonds of the  related  Series.  See
"Description of Credit Support" and "Rating."

Subordination of Subordinate Bonds

     To the extent  described in the  Prospectus  Supplement,  the rights of the
holders of the Subordinate Bonds of a Series to receive distributions of amounts
collected  or  advanced  on  or  in  respect  of  the  Mortgage  Loans  will  be
subordinated  to those of the  holders  of the  Senior  Bonds.  If any losses or
delinquencies  occur with respect to Mortgage  Loans such that the total amounts
collected or advanced in respect of the Mortgage Loans is not sufficient to make
all the required  payments with respect to a Series of Bonds,  to the extent set
forth in the Prospectus  Supplement,  such shortfall will be allocated  first to
the holders of the Subordinate Bonds.

Risks of Floating Rate Bonds

      The yield to  investors  in the  Floating  Rate Bonds of a Series  will be
highly  sensitive  to  changes  in the  index  (the  "Index")  set  forth in the
Prospectus Supplement. Investors in such Floating Rate Bonds should consider the
risk that  lower than  anticipated  levels of the Index  could  result in actual
yields that are lower than  anticipated  yields on such Floating Rate Bonds.  In
general,  the  earlier a change in the  Index,  the  greater  the effect on such
investor's yield to maturity.  As a result,  the effect on such investor's yield
to maturity of an Index that is higher (or lower) than the rate  anticipated  by
such  investor  during the period  immediately  following  the  issuance  of the
Floating  Rate Bonds is not likely to be offset by a subsequent  like  reduction
(or increase) in the Index.

Risks of Interest Only Bonds

     The yield to maturity to investors in Interest  Only Bonds of a Series will
be extremely  sensitive to the rate and timing of principal payments  (including
prepayments),  principal  losses and interest rate decreases.  Investors  should
fully  consider the  associated  risks,  including the risk that a rapid rate of
principal payments and/or principal losses on the Mortgage Loans could result in
the  failure by  investors  in the  Interest  Only Bonds to fully  recoup  their
initial investments.

Risks of Principal Only Bonds

     The yield to maturity to investors in Principal Only Bonds of a Series will
be extremely  sensitive to the rate and timing of principal payments  (including
prepayments).  Investors should fully consider the associated  risks,  including
the risk  that a slower  than  anticipated  rate of  principal  payments  on the
Mortgage  Loans could result in the failure by investors in the  Principal  Only
Bonds to fully recoup their initial investments.
    

Limited Issuer Events of Default

   
     With certain exceptions  described herein and to the extent provided in the
related Prospectus  Supplement,  the holders of Bonds of any Series will have no
independent  ability  to declare a default  unless the Issuer  shall fail to pay
such Bonds in full by their Stated Maturity.  As may be further specified in the
Prospectus  Supplement for any Series of Bonds,  interest will be payable on the
respective  classes  of Bonds of such  Series on each  Payment  Date only to the
extent that there are funds  available  for such purpose in the related  Payment
Account,  and the  Issuer's  failure to pay  interest on such Bonds on a current
basis will not  constitute  an Issuer Event of Default (as defined  herein).  In
addition,  as may be further  specified  in the  Prospectus  Supplement  for any
Series of Bonds,  if the aggregate  principal  amount of the related  Collateral
declines  below the  aggregate  Bond  Principal  Amount of such  Bonds or of any
particular class or classes thereof,  it will not be an Issuer Event of Default.
See "Description of the Agreements--Issuer Events of Default".
    

Bondholders  Have  Limited  Ability  to  Force  Sale  of  Collateral   following
Non-Payment of Principal or Interest

   
     As may be further specified in the related Prospectus Supplement, following
an Issuer  Event of Default in  respect  of any Series of Bonds,  the  Indenture
Trustee for such Series may, and, at the direction of a percentage of holders of
Bonds  specified  in the related  Prospectus  Supplement,  shall be required to,
declare all the Bonds of such Series to be due and payable. In addition,  as may
be further specified in the related  Prospectus  Supplement,  following any such
declaration  of  acceleration,  the  Indenture  Trustee  for  such  Series  may,
generally  with the consent or at the  direction of a  percentage  of holders of
Bonds  specified in the related  Prospectus  Supplement,  liquidate  the related
Mortgage  Loans.  As  may  be  further  specified  in  the  related   Prospectus
Supplement,  any such  declaration of acceleration  and its  consequences may be
rescinded and annulled under certain circumstances by a percentage of holders of
Bonds  specified  in the  related  Prospectus  Supplement.  For  purposes of the
foregoing,  Bonds held by the Issuer or any affiliate thereof will be deemed not
to  be  outstanding.  See  "Description  of  the  Agreements--Issuer  Events  of
Default".

     In general,  upon an Issuer Event of Default,  declaration of  acceleration
and  liquidation  of  Collateral  pursuant to the foregoing  procedures  (or any
alternative  procedures described in the related Prospectus  Supplement) will be
the sole remedy against the Issuer.
    

     Each  holder  of an  Offered  Bond  will be  deemed  to have  agreed by the
acceptance  of its Bond not to file a  bankruptcy  petition or commence  similar
proceedings in respect of the Issuer.

     The  market  value of the  Mortgage  Loans  pledged to secure any Series of
Bonds will fluctuate as general  interest rates  fluctuate,  among other things.
Following  an Issuer  Event of Default,  there is no  assurance  that the market
value of the Mortgage Loans pledged to secure the affected  Series of Bonds will
be equal to or greater than the unpaid principal and accrued interest due on the
Bonds of such Series,  together with any other expenses or  liabilities  payable
from the sales  proceeds.  The  holders of  certain  classes of Bonds may have a
disincentive  to authorize the sale of the related  Mortgage Loans  following an
Issuer  Event  of  Default  because  the  net  proceeds  of  such  sale  may  be
insufficient to pay in full the principal of and interest on their Bonds.

   
     Holders of one or more  classes of Bonds may be  adversely  affected by the
inability of a particular class of Bonds to independently  force the sale of the
related  Mortgage Loans even though an Issuer Event of Default has occurred that
affects such class of Bondholders, and the inability of Bondholders generally to
force a sale of the related Mortgage Loans  regardless of a substantial  decline
in the aggregate  principal amount of the related Collateral and notwithstanding
that interest may not have been timely paid on a class of Bonds.
    

Bankruptcy or Insolvency of the Issuer

   
     The  bankruptcy  or  insolvency  of the Issuer of any Series of Bonds could
adversely  affect  payments on the Offered  Bonds of such Series.  The automatic
stay imposed by Title 11 of the United States Code (the "Bankruptcy Code") could
prevent  enforcement of obligations of such Issuer,  including  under such Bonds
and the related  Indenture,  or actions  against any of such Issuer's  property,
including  the  related  Collateral,  prior  to  modification  of the  stay.  In
addition,  the trustee in  bankruptcy  for such Issuer may be able to accelerate
payment of such Bonds and liquidate the related Mortgage Loans. In the event the
principal of the Bonds of such Series is declared  due and payable,  the holders
of any Offered  Bonds of such Series  issued at a discount  from par  ("original
issue discount") may be entitled,  under applicable provisions of the Bankruptcy
Code,  to receive no more than an amount  equal to the unpaid  principal  amount
thereof less unamortized original issue discount ("accreted value"). There is no
assurance  as to how such  accreted  value  would be  determined  if such  event
occurred.  The Issuer of each  Series of Bonds will be  structured  to limit the
likelihood of bankruptcy or insolvency,  but there can be no assurance that such
bankruptcy or insolvency will not occur.
    

Factors  Which May  Increase  the Risk of Losses on  Mortgage  Loans  Secured by
Multifamily/Commercial Property Versus Single Family Property

   
     The Bonds of a Series will be adversely affected by higher than anticipated
defaults on the Mortgage Loans  collateralizing such Bonds.  Mortgage loans made
with  respect  to  multifamily  or  commercial  property  may  entail  risks  of
delinquency and  foreclosure,  and risks of loss in the event thereof,  that are
greater  than  similar  risks  associated  with  single  family  property.   See
"Description of the  Collateral--Default and Loss Considerations with Respect to
the  Mortgage  Loans." 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.  Moreover, a decline in the value
of a Mortgaged Property will increase the risk of loss particularly with respect
to any  related  junior  Mortgage  Loan.  See  "--Increased  Risk of  Losses  on
Foreclosure of Junior Mortgage Loans."
    

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

   
     The Mortgage  Loans with respect to any Series of Bonds may be  nonrecourse
loans or loans for which recourse may be limited.  With respect to those limited
recourse Mortgage Loans, in the event of Mortgagor default,  recourse may be had
only against the specific  property and such other assets,  if any, as have been
pledged to secure the related  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.
    

     Further,  the  concentration  of  default,  foreclosure  and loss  risks in
individual  Mortgagors or Mortgage Loans with respect to a particular  Series of
Bonds or the related  Mortgaged  Properties  will  generally be greater than for
pools of single  family  loans both  because  the  related  Mortgage  Loans 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.  Mortgage Loans with respect to
any Series of Bonds may  consist of only a single or limited  number of Mortgage
Loans  and/or  relate to Leases to only a single  Lessee or a limited  number of
Lessees.

Increased Risk of Losses in Connection with Commercial Loans and Leases

   
     If so described in the related Prospectus Supplement,  each Mortgagor under
a  Commercial  Loan may be an entity  created by the owner or  purchaser  of the
related Commercial Property solely to own or purchase such property,  in part to
isolate the property from the debts and  liabilities of such owner or purchaser.
If specified in the related  Prospectus  Supplement,  each such  Commercial Loan
will represent a nonrecourse  obligation of the related Mortgagor secured by the
lien of the related Mortgage and the related Lease  Assignments.  Whether or not
such loans are recourse or nonrecourse obligations,  it is not expected that the
Mortgagors will have any significant assets other than the Commercial Properties
and the related Leases, which will be pledged to the Indenture Trustee under the
related Agreement.  Therefore, the payment of amounts due on any such Commercial
Loans,  and,  consequently,  the  payment of  principal  of and  interest on the
related  Bonds,  will  depend  primarily  or solely on  rental  payments  by the
Lessees.  Such rental payments will, in turn,  depend on continued  occupancy by
and/or  the  creditworthiness  of such  Lessees,  which  in  either  case may be
adversely  affected by a general economic downturn or an adverse change in their
financial condition.  Moreover, to the extent a Commercial Property was designed
for the needs of a  specific  type of tenant  (e.g.,  a nursing  home,  hotel or
motel),  the value of such  property  in the event of a default by the Lessee or
the  early  termination  of such  Lease may be  adversely  affected  because  of
difficulty in  re-leasing  the property to a suitable  substitute  lessee or, if
re-leasing to such a substitute is not possible, because of the cost of altering
the property for another more marketable  use. As a result,  without the benefit
of the  Lessee's  continued  support  of the  Commercial  Property,  and  absent
significant  amortization of the Commercial  Loan, if such loan is foreclosed on
and the  Commercial  Property  liquidated  following  a lease  default,  the net
proceeds might be insufficient  to cover the outstanding  principal and interest
owing on such loan,  thereby  increasing the risk that holders of the Bonds will
suffer some loss.

Risks Particular to Multifamily Properties

     The  successful  operation of a multifamily  property will depend on, among
other factors,  its  reputation,  the ability of management to provide  adequate
maintenance and insurance, and the types of services it provides. In some cases,
that  operation  may be  affected  by  circumstances  outside the control of the
borrower or lender,  such as the deterioration of the surrounding  neighborhood,
the  development  of  competitive  projects,  the  imposition of rent control or
changes  in tax laws.  All of these  conditions  and  events  may  increase  the
possibility  that a  borrower  may be  unable to meet its  obligation  under its
Mortgage Loan.

     Certain  states  regulate  the  relationship  of landlord  and its tenants.
Commonly,  these  laws  require a written  lease,  good cause for  eviction  and
disclosure  of  fees,  while  prohibiting  unreasonable  rules  and  retaliatory
evictions.  Apartment building owners have been the subject of suits under state
"Unfair and  Deceptive  Practices  Acts" and other general  consumer  protection
statutes for coercive,  abusive or unconscionable leasing and sales practices. A
few states offer more significant protection.  For example, there are provisions
that limit the basis on which a landlord may terminate a tenancy or increase its
rent or prohibit a landlord from  terminating a tenancy  solely by reason of the
sale of the building.

     In  addition  to  state  regulation  of the  landlord-tenant  relationship,
numerous counties and  municipalities  impose rent control or rent stabilization
regulations on apartment buildings. These ordinances may limit rent increases to
fixed  percentages,  to percentages of increases in the consumer price index, to
increases set or approved by a governmental  agency, or to increases  determined
through  mediation or binding  arbitration.  In many cases,  the rent control or
rent stabilization laws do not permit vacancy decontrol or destabilization.  Any
limitations  on a  borrower's  ability to raise  property  rents may impair such
borrower's  ability  to repay  its  Mortgage  Loan from its net cash flow or the
proceeds of a sale or refinancing of the related Mortgaged Property.

Risks Particular to Retail Properties

     Significant  factors  determining  the value of retail  properties  are the
quality of the  tenants as well as  fundamental  aspects of real  estate such as
location and market demographics.  The correlation between the success of tenant
businesses and property  value is more direct with respect to retail  properties
than other types of  commercial  property  because a component of the total rent
paid by retail  tenants may be tied to a percentage  of gross  sales.  Whether a
retail  property is "anchored" or  "unanchored" by a large retail tenant is also
an important distinction. Retail properties that are anchored have traditionally
been  perceived  to be less  risky.  While there is no strict  definition  of an
anchor,   it  is  generally   understood   that  a  retail   anchor   tenant  is
proportionately  larger  in size  and is vital in  attracting  customers  to the
retail  property,  whether or not such  retail  anchor is located on the related
Mortgaged Property.  Furthermore,  the correlation between the success of tenant
businesses  and property value is increased when the property is a single tenant
property.

     Unlike office or hotel properties,  retail properties also face competition
from  sources  outside a given real estate  market.  Catalogue  retailers,  home
shopping  networks,  the Internet,  telemarketing and outlet centers all compete
with more traditional  retail  properties for consumer dollars spent on products
and services sold in retail stores. Continued growth of these alternative retail
outlets (which are often characterized by lower operating costs) could adversely
affect the rents collectible at retail properties.

Risks Particular to Office Properties

     Significant  factors  determining  the value of office  properties  are the
quality of the tenants in the building,  the physical attributes of the building
in relation to competing  buildings and the strength and stability of the market
area as a  desirable  business  location.  Office  properties  may be  adversely
affected  if  there is an  economic  decline  in the  business  operated  by the
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 Industrial Properties

     Significant factors determining the value of industrial  properties are the
quality of tenants,  building  design and  adaptability  and the location of the
property. Concerns about the quality of tenants, particularly major tenants, are
similar in both office properties and industrial properties, although industrial
properties are more frequently dependent on a single tenant.

     Aspects of  building  site design and  adaptability  affect the value of an
industrial property.  Site  characteristics  which are valuable to an industrial
property include clear heights,  column spacing,  number of bays and bay depths,
divisibility, truck turning radius and overall functionality and accessibility.

     Location is also  important  because an  industrial  property  requires the
availability  of labor  sources,  proximity to supply  sources and customers and
accessibility to rail lines, major roadways and other distribution channels.
    

Risks of Loss on Balloon  Payment Loan if Obligor is Unable to Refinance or Sell
Related Property

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

Increased Risk of Losses on Foreclosure of Junior Mortgage Loans

     To the extent specified in the related  Prospectus  Supplement,  certain of
the Mortgage Loans may be secured primarily by junior mortgages.  In the case of
liquidation,  Mortgage  Loans  secured  by  junior  mortgages  are  entitled  to
satisfaction  from proceeds  that remain from the sale of the related  Mortgaged
Property  after the  mortgage  loans  senior to such  Mortgage  Loans  have been
satisfied.  If there are not  sufficient  funds to satisfy such junior  Mortgage
Loans and senior  mortgage  loans,  such  Mortgage Loan would suffer a loss and,
accordingly,  one or more classes of Bonds would bear such loss. Therefore,  any
risks of deficiencies  associated with first Mortgage Loans will be greater with
respect to junior Mortgage Loans.  See "--Factors Which May Increase the Risk of
Losses on  Mortgage  Loans  Secured by  Multifamily/Commercial  Property  Versus
Single Family Property."

Risks Associated with Obligor Default

   
     If so specified in the related Prospectus Supplement,  in order to maximize
recoveries on defaulted  Mortgage Loans, a Master Servicer or a Special Servicer
will be permitted (within prescribed  parameters) to extend the maturity date of
and  modify  the terms of  Mortgage  Loans  that are in default or as to which a
payment  default is imminent,  including in  particular  with respect to balloon
payments.  In addition,  a Master  Servicer or a Special  Servicer may receive a
workout fee based on receipts from or proceeds of such Mortgage Loans. While any
such entity  generally  will be required to determine that any such extension or
modification  is  reasonably  likely to produce a greater  recovery on a present
value basis 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 present value of receipts  from or proceeds of Mortgage  Loans that
are in default or as to which a payment default is imminent. Additionally, if so
specified in the related  Prospectus  Supplement,  certain of the Mortgage Loans
included in the Mortgage  Pool for a Series may have been subject to workouts or
similar   arrangements   following  periods  of  delinquency  and  default.  See
"Description    of    the    Agreements--Collection    and    other    Servicing
Procedures--Special Servicer."
    

Risks Associated with Mortgagor Type

     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.  The Mortgagor's sophistication and
form of  organization  may increase the  likelihood of protracted  litigation or
bankruptcy in default situations.

Credit Support Limitations

   
     The  Credit  Support  for a Series of Bonds may be  insufficient  to assure
payment in full of such Bonds.  The Prospectus  Supplement for a Series of Bonds
will describe any Credit Support included in the related  Collateral,  which may
include  letters of credit,  insurance  policies,  guarantees,  reserve funds or
other types of credit support,  or combinations  thereof.  Use of Credit Support
will be subject to the conditions and  limitations  described  herein and in the
related Prospectus Supplement.  Moreover,  such Credit Support may not cover all
potential  losses or risks;  for  example,  Credit  Support may or may not cover
fraud or negligence by a mortgage loan originator or other parties.

     A Series of Bonds may  include  one or more  classes of  Subordinate  Bonds
(which may include  Offered  Bonds),  if so  provided in the related  Prospectus
Supplement.  Although subordination is intended to reduce the risk to holders of
Senior  Bonds  of  delinquent   payments  or  ultimate  losses,  the  amount  of
subordination  will be limited and may decline under certain  circumstances.  In
addition,  if principal payments on one or more classes of Bonds 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  Support may be exhausted  before the
principal of the lower priority classes of Bonds of such Series has been repaid.
As a result,  those classes of Bonds having a lower  priority of payment will be
adversely affected by significant losses and shortfalls on the Collateral before
classes of Bonds having a higher payment priority. Moreover, if a form of Credit
Support covers more than one Series of Bonds (each, a "Covered Trust"),  holders
of Bonds  evidencing  an interest in a Covered Trust will be subject to the risk
that such  Credit  Support  will be  exhausted  by the  claims of other  Covered
Trusts.

     The amount of any applicable Credit Support  supporting one or more classes
of Offered Bonds,  including the  subordination of one or more classes of Bonds,
will be  determined on the basis of criteria  established  by each Rating Agency
rating  such   classes  of  Bonds  based  on  an  assumed   level  of  defaults,
delinquencies, other losses or other factors. However, there can be no assurance
that the loss  experience  on the  related  Mortgage  Loans will not exceed such
assumed levels.  See "--Limited  Nature of Ratings,"  "Description of the Bonds"
and "Description of Credit Support."
    

     Regardless  of the form of  credit  enhancement  provided,  the  amount  of
coverage will be limited in amount and in most cases will be subject to periodic
reduction in accordance  with a schedule or formula.  In certain  circumstances,
the  Indenture  Trustee  or the Master  Servicer  will be  permitted  to reduce,
terminate  or  substitute  all or a portion  of the credit  enhancement  for any
Series of Bonds, if the applicable Rating Agency indicates that the then-current
rating thereof will not be adversely affected. The rating of any Series of Bonds
by any applicable  Rating Agency may be lowered  following the initial  issuance
thereof as a result of the  downgrading  of the  obligations  of any  applicable
credit support provider,  or as a result of losses on the related Mortgage Loans
substantially in excess of the levels  contemplated by such Rating Agency at the
time of its  initial  rating  analysis.  None of the  Depositor,  the  Indenture
Trustee, the Master Servicer or any of their affiliates will have any obligation
to replace or supplement any credit enhancement,  or to take any other action to
maintain any rating of any Series of Bonds.

Risk of Unenforceability of Certain Mortgage Provisions

   
     If certain  provisions in Mortgage Loans  collateralizing a Series of Bonds
are  held to be  unenforceable,  the  Series  of  Bonds  collateralized  by such
Mortgage Loans could be adversely affected.  Mortgages may contain a due-on-sale
clause, which permits the lender 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 lender 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.
    

     If so specified in the related  Prospectus  Supplement,  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
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
Mortgagor defaults, the license terminates and the lender is entitled to collect
rents. Such assignments are typically not perfected as security  interests prior
to actual  possession  of the cash flows.  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  Mortgagor,  the  lender's  ability  to collect  the rents may be  adversely
affected.   See  "Certain   Legal   Aspects  of  the  Mortgage   Loans  and  the
Leases--Leases and Rents."

Environmental Risks

   
     Bondholders  of a  Series  could be  adversely  affected  by  environmental
conditions  affecting  the  Mortgaged  Properties  backing  the  Mortgage  Loans
collateralizing  such Series.  Real property  pledged as security for a mortgage
loan may be subject to certain environmental risks. Under federal law, including
the Comprehensive Environmental, Response, and Liability Act of 1980, as amended
("CERCLA"),  and the laws of certain states,  failure to perform the remediation
required or  demanded by the state or federal  government  of any  condition  or
circumstance  that (i) may pose an imminent or substantial  endangerment  to the
public  health or  welfare or the  environment,  (ii) may result in a release or
threatened  release  of any  hazardous  material,  or (iii) may give rise to any
environmental claim or demand (each such condition or circumstance is defined as
an "Environmental Condition"), may give rise to a lien on the property to ensure
the reimbursement of remedial costs incurred by the federal or state government.
In  several  states,  such a lien has  priority  over  the  lien of an  existing
mortgage  against such property.  Of particular  concern may be those  mortgaged
properties  which are, or have been,  the site of  manufacturing,  industrial or
disposal activity. Such environmental risks may give rise to (a) a diminution in
value of property securing a mortgage note or the inability to foreclose against
such property or (b) 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  property,  the  aggregate  assets  of the  owner or
operator, or the principal balance of the related indebtedness.
    

     The state of the law is  currently  unclear  as to  whether  and under what
circumstances  cleanup costs, or the obligation to take remedial actions,  could
be imposed on a secured lender such as the Issuer. Under the laws of some states
and under  CERCLA,  a lender may be liable as an "owner" or an  "operator"  of a
contaminated  mortgaged  property  for the costs of  remediation  of releases or
threatened  releases of hazardous  substances  at the mortgaged  property.  Such
liability may attach if the lender or its agents or employees have  participated
in  the  management  of  the  operations  of  the  borrower,   even  though  the
environmental damage or threat was caused by a prior owner,  operator,  or other
third party.

   
     Excluded  from  CERCLA's  definition  of "owner or  operator" is any person
"who, without participating in the management of a... facility, holds indicia of
ownership  primarily to protect his security  interest"  (the  "secured-creditor
exemption"). This exemption for holders of a security interest such as a secured
lender  applies  only in  circumstances  when the lender  seeks to  protect  its
security interest in the contaminated facility or property.  Thus, if a lender's
activities  encroach on the actual management of such facility or property,  the
lender  faces  potential  liability  as an "owner  or  operator"  under  CERCLA.
Similarly,  when a lender forecloses and takes title to a contaminated  facility
or property  (whether it holds the  facility  or  property as an  investment  or
leases it to a third  party),  under  some  circumstances  the  lender may incur
potential CERCLA liability.
    

     Recent amendments to CERCLA list permissible actions that may be undertaken
by a lender holding security in a contaminated  facility  without  exceeding the
bounds of the  secured-creditor  exemption,  subject to certain  conditions  and
limitations.  Additionally,  the recent amendments  provide certain  protections
from CERCLA  liability as an "owner or operator" to a lender who  forecloses  on
contaminated  property,  as long as it seeks to divest itself of the facility at
the earliest practicable commercially reasonable time on commercially reasonable
terms. The protections  afforded lenders under the recent amendments are subject
to terms and conditions  that have not been  clarified by the courts.  Moreover,
the CERCLA secured-creditor  exemption does not necessarily affect the potential
for  liability  in actions  under  other  federal or state laws which may impose
liability on "owners or operators" but do not incorporate  the  secured-creditor
exemption.  Furthermore, the secured-creditor exemption does not protect lenders
from other bases of CERCLA  liability,  such as that imposed on  "generators" or
"transporters"  of  hazardous  substances.  See  "Certain  Legal  Aspects of the
Mortgage Loans and the Leases--Environmental Legislation."

   
Increased Risk of Loss if Mortgage Loans Include Delinquent Mortgage Loans

     If so provided in the related Prospectus  Supplement,  the Collateral for a
particular  Series of Bonds may include  Mortgage  Loans that are past due.  The
servicing of such Mortgage Loans as to which a specified  number of payments are
delinquent  will be  performed  by the  Special  Servicer  or another  entity as
specified in the related Prospectus Supplement; however, the same entity may act
as both Master  Servicer and Special  Servicer.  Credit  Support  provided  with
respect to a particular Series of Bonds may not cover all losses related to such
delinquent  Mortgage  Loans,  and  investors  should  consider the risk that the
inclusion of such Mortgage Loans as Collateral for a particular  Series of Bonds
may  adversely  affect  the rate of  defaults  and  prepayments  on the  related
Mortgage Loans and the yield on the Bonds of such Series.
    

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 which 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 Bonds of any Series,
including the possibility  that such an investment may be inconsistent  with the
duties  imposed  on the  Plan's  fiduciary  under  ERISA  and may  give  rise to
prohibited transactions under ERISA. See "Certain ERISA Considerations" herein.

Risks Associated with Control of Voting Rights

   
     Under  certain  circumstances,  the consent or approval of the holders of a
specified  percentage of the aggregate Bond Principal  Amount of all outstanding
Bonds of a Series or a similar  means of  allocating  decision-making  under the
related Agreement  ("Voting Rights") will be required to direct certain actions.
Such a specified  percentage  will be sufficient to bind all Bondholders of such
Series to,  certain  actions,  including  directing the Special  Servicer or the
Master  Servicer  with  respect to  actions to be taken with  respect to certain
Mortgage Loans and REO Properties and amending the related  Agreement in certain
circumstances.  See "Description of the Agreements--Servicer Events of Default,"
"--Rights  Upon  Servicer  Event  of  Default,"  "--Amendment"  and  "--List  of
Bondholders."
    

Owners of Book-Entry Bonds Not Entitled to Exercise Rights of Holders of Bonds

     If so provided in the  Prospectus  Supplement,  one or more  classes of the
Bonds will be initially  represented by one or more bonds registered in the name
of Cede,  the nominee for DTC,  and will not be  registered  in the names of the
Beneficial Owners or their nominees. Because of this, unless and until Bonds are
issued in fully registered,  certificated form ("Definitive  Bonds") are issued,
Beneficial   Owners  will  not  be  recognized  by  the  Indenture   Trustee  as
"Bondholders"  (as that  term is to be used in the  related  Agreement).  Hence,
until  such  time,  Beneficial  Owners  will be able to  exercise  the rights of
Bondholders only indirectly through DTC and its participating organizations. See
"Description of the Bonds--Book-Entry Registration and Definitive Bonds."

   
Risk of Default Under Derivative Contracts

     If a default  occurs under a swap  contract,  interest rate cap contract or
interest rate floor  contract  (each, a "Derivative  Contract")  entered into in
connection with a Series of Bonds (which may be caused by, among other things, a
downgrade  of the  counterparty's  credit  rating) or if a  Derivative  Contract
terminates  prior to its stated  termination date (which under the terms thereof
may  occur in  certain  circumstances),  the Trust may be  required  under  such
Derivative  Contract to pay a breakage  fee. The amount of such breakage fee, if
any,  and the  party  obligated  to pay  such  breakage  fee  will be  based  on
prevailing market  conditions for an agreement such as the Derivative  Contract.
In the event that the  counterparty  is required to pay a termination fee to the
Trust (other than in connection with the liquidation or prepayment of a Mortgage
Loan),  the  Master  Servicer,   to  the  extent  described  in  the  Prospectus
Supplement,  may be required to apply such  termination fee to the purchase of a
substitute  Derivative Contract. No party is obligated to fund the purchase of a
substitute  Derivative  Contract  should the amount paid by the  counterparty in
respect of any such  breakage  fee be  insufficient  to  purchase  a  substitute
Derivative  Contract  having   substantially   similar  terms  to  the  original
Derivative  Contract.  In any event, there can be no assurance that a substitute
Derivative  Contract may be acquired  (utilizing  the proceeds of a  termination
payment or otherwise)  or, if it is able to do so, that such  contract  would be
from a sufficiently creditworthy counterparty.  Accordingly, the occurrence of a
default under or any other  termination  of a Derivative  Contract may adversely
affect the payment to the Bondholders.
    

Risks Associated With Year 2000 Compliance

     The Depositor is aware of the issues  associated with the programming  code
in existing computer systems as the millennium (year 2000) approaches. the "year
2000 problem" is pervasive and complex;  virtually every computer operation will
be affected  in some way by the  rollover of the two digit year value to 00. The
issue  is  whether  computer  systems  will  properly  recognize  date-sensitive
information  when  the  year  changes  to  2000.  Systems  that do not  properly
recognize such  information  could generate  erroneous data or cause a system to
fail.  In the event that the  computer  systems of the  Indenture  Trustee,  the
Master  Servicer or the Special  Servicer,  with respect to any Series of Bonds,
are not fully year 2000 compliant,  the resulting  disruptions in the collection
or  distribution  of  receipts on the related  Mortgage  Loans could  materially
adversely affect the holders of the Offered Bonds.

                          DESCRIPTION OF THE COLLATERAL

General

   
     The primary  assets  included as part of the  Collateral  for any Series of
Bonds will include one or more  multifamily  and/or  commercial  mortgage  loans
(collectively,  the "Mortgage Loans"). The Mortgage Loans will not be guaranteed
or  insured  by  Imperial  Credit  Commercial  Mortgage  Acceptance  Corp.  (the
"Depositor") or any of its affiliates.  The Mortgage Loans will be guaranteed or
insured by a governmental  agency or instrumentality or other person only if and
to the extent  expressly  provided in the related  Prospectus  Supplement.  Each
Mortgage  Loan will be selected by the  Depositor  for  inclusion as part of the
Collateral for a Series of Bonds from among those purchased,  either directly or
indirectly,  from a prior holder  thereof (an "Asset  Seller"),  which may be an
affiliate of the  Depositor  and,  with respect to Mortgage  Loans,  which prior
holder may or may not be the originator of such Mortgage Loan.
    

     The Bonds will be entitled to payments in respect of the assets of an owner
trust  established by the Depositor  other than the related Owner Trust,  if and
only to the extent expressly provided in the related Prospectus Supplement.

Mortgage Loans

   
     The Mortgage  Loans will be secured by liens on, or security  interests in,
Mortgaged  Properties  consisting  of  (i)  primarily   residential   properties
consisting  of five or more  rental or  cooperatively  owned  dwelling  units in
high-rise,  mid-rise or garden apartment buildings and which may include limited
retail,  office or other  commercial  space  ("Multifamily  Properties"  and the
related loans, "Multifamily Loans") or (ii) office buildings,  retail stores and
establishments,  hotels or motels,  nursing homes,  assisted living  facilities,
continuum  care  facilities,  day  care  centers,  schools,  hospitals  or other
healthcare related  facilities,  industrial  properties,  warehouse  facilities,
mini-warehouse  facilities,   self-storage  facilities,   distribution  centers,
transportation  centers,  parking  facilities,  entertainment  and/or recreation
facilities,  movie theaters,  restaurants,  golf courses, car washes, automobile
dealerships,  mobile home parks,  mixed use (including mixed commercial uses and
mixed  commercial and  residential  uses) and/or  unimproved  land  ("Commercial
Properties" and the related loans, "Commercial Loans") located in any one of the
fifty states, the District of Columbia, Guam, the Commonwealth of Puerto Rico or
any other territory of the United States. To the extent specified in the related
Prospectus Supplement,  the Mortgage Loans will be secured by first mortgages or
deeds of trust or other similar  security  instruments  creating a first lien on
Mortgaged Property.  The Mortgaged Properties may include leasehold interests in
properties,  the title to which is held by third party  lessors.  The Prospectus
Supplement will specify whether the term of any such leasehold  exceeds the term
of the mortgage  note by at least ten years.  Each  Mortgage Loan will have been
originated by a person (the "Originator") other than the Depositor.  The related
Prospectus  Supplement  will  indicate if any  Originator is an affiliate of the
Depositor.  The  Mortgage  Loans  will be  evidenced  by  promissory  notes (the
"Mortgage  Notes")  secured by  mortgages  or deeds of trust  (the  "Mortgages")
creating a lien on the Mortgaged Properties.  Mortgage Loans will generally also
be secured by an assignment  of leases and rents and/or  operating or other cash
flow  guarantees  relating to the  Mortgage  Loan.  It is  anticipated  that the
Mortgagors  will be required  to  maintain  hazard  insurance  on the  Mortgaged
Properties  in  accordance  with  the  terms  of the  underlying  Mortgage  Loan
documents.
    

Leases

     To  the  extent  specified  in  the  related  Prospectus  Supplement,   the
Commercial Properties may be leased to Lessees that respectively occupy all or a
portion  of  such  properties.  Pursuant  to a  Lease  Assignment,  the  related
Mortgagor  may assign its rights,  title and interest as lessor 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
Mortgagor  defaults,  the license  terminates  and the mortgagee or its agent is
entitled to collect the rents from the related Lessee or Lessees for application
to the monetary  obligations of the  Mortgagor.  State law may limit or restrict
the  enforcement  of  the  Lease  Assignments  by a  mortgagee  until  it  takes
possession of the related Mortgaged Property and/or a receiver is appointed. See
"Certain Legal Aspects of the Mortgage Loans and the  Leases--Leases and Rents."
Alternatively, to the extent specified in the related Prospectus Supplement, the
Mortgagor and the mortgagee may agree that payments  under Leases are to be made
directly to a Servicer.

     To the extent described in the related  Prospectus  Supplement,  the Leases
may require the Lessees to pay rent that is sufficient in the aggregate to cover
all scheduled  payments of principal and interest on the related  Mortgage Loans
and, in certain cases, their pro rata share of the operating expenses, insurance
premiums and real estate taxes associated with the Mortgaged Properties. Certain
of the Leases may require the Mortgagor to bear costs associated with structural
repairs  and/or  the  maintenance  of the  exterior  or  other  portions  of the
Mortgaged  Property  or provide for certain  limits on the  aggregate  amount of
operating  expenses,  insurance  premiums,  taxes  and other  expenses  that the
Lessees  are  required  to  pay.  If so  specified  in  the  related  Prospectus
Supplement,  under certain circumstances the Lessees may be permitted to set off
their rental  obligations  against the  obligations of the Mortgagors  under the
Leases.  In those cases where  payments  under the Leases (net of any  operating
expenses payable by the Mortgagors) are insufficient to pay all of the scheduled
principal and interest on the related  Mortgage Loans,  the Mortgagors must rely
on other  income or  sources  (including  security  deposits)  generated  by the
related Mortgaged Property to make payments on the related Mortgage Loan. To the
extent  specified  in  the  related  Prospectus   Supplement,   some  Commercial
Properties  may be leased  entirely  to one Lessee.  In such  cases,  absent the
availability  of other funds,  the Mortgagor  must rely entirely on rent paid by
such Lessee in order for the Mortgagor to pay all of the scheduled principal and
interest on the related  Commercial Loan. To the extent specified in the related
Prospectus  Supplement,  certain of the  Leases  may expire  prior to the stated
maturity of the related  Mortgage  Loan. In such cases,  upon  expiration of the
Leases  the  Mortgagors  will have to look to  alternative  sources  of  income,
including  rent  payment  by any  new  Lessees  or  proceeds  from  the  sale or
refinancing  of the Mortgaged  Property,  to cover the payments of principal and
interest due on such Mortgage Loans unless the Lease is renewed. As specified in
the related Prospectus  Supplement,  certain of the Leases may provide that upon
the  occurrence of a casualty  affecting a Mortgaged  Property,  the Lessee will
have the right to terminate its Lease, unless the Mortgagor,  as lessor, is able
to cause the  Mortgaged  Property  to be restored  within a specified  period of
time. Certain Leases may provide that it is the lessor's  responsibility,  while
other  Leases  provide that it is the  Lessee's  responsibility,  to restore the
Mortgaged  Property after a casualty to its original  condition.  Certain Leases
may  provide  a right of  termination  to the  related  Lessee  if a taking of a
material or specified  percentage of the leased space in the Mortgaged  Property
occurs,  or if the  ingress  or egress to the leased  space has been  materially
impaired.

Default and Loss Considerations with Respect to the Mortgage Loans

   
     Mortgage  loans  secured  by  commercial  and  multifamily  properties  are
markedly  different  from  owner-occupied  single  family  mortgage  loans.  The
repayment of loans secured by commercial or multifamily  properties is typically
dependent  upon the successful  operation of such property  rather than upon the
liquidation  value of the real  estate.  The Mortgage  Loans may be  nonrecourse
loans,  which means that,  absent special facts,  the mortgagee may look only to
the Net Operating  Income from the property for repayment of the mortgage  debt,
and not to any other of the Mortgagor's  assets, in the event of the Mortgagor's
default.  The Mortgage  Loans will be full  recourse  loans if and to the extent
provided in the related  Prospectus  Supplement.  Lenders  typically look to the
Debt Service Coverage Ratio of a loan secured by income-producing property as an
important  measure  of the risk of  default  on such a loan.  The "Debt  Service
Coverage  Ratio" of a  Mortgage  Loan at any given  time is the ratio of the Net
Operating Income for a twelve-month period to the annualized  scheduled payments
on the Mortgage Loan.  "Net Operating  Income"  generally  means,  for any given
period,  the total operating  revenues derived from a Mortgaged  Property during
such  period,  minus the total  operating  expenses  incurred in respect of such
Mortgaged  Property  during such period  other than (i)  non-cash  items such as
depreciation and amortization,  (ii) capital expenditures and (iii) debt service
on loans  secured  by the  Mortgaged  Property.  The Net  Operating  Income of a
Mortgaged   Property  will   fluctuate  over  time  and  may  be  sufficient  or
insufficient  to cover debt  service on the related  Mortgage  Loan at any given
time.
    

     As the primary component of Net Operating Income,  rental income is subject
to the vagaries of the applicable  real estate market and/or  business  climate.
Properties  typically  leased,  occupied or used on a short-term  basis, such as
health  care-related  facilities,  hotels and  motels,  and  mini-warehouse  and
self-storage  facilities,  tend to be affected more rapidly by changes in market
or business  conditions than do properties  leased,  occupied or used for longer
periods,  such as (typically)  retail centers,  office  buildings and industrial
properties.   Commercial  Loans  may  be  secured  by  owner-occupied  Mortgaged
Properties or Mortgaged  Properties  leased to a single tenant.  In addition,  a
decline  in the  financial  condition  of the  Mortgagor  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.

     Changes  in the  expense  components  of Net  Operating  Income  due to the
general  economic  climate or  economic  conditions  in a locality  or  industry
segment,  such as increases in interest rates, real estate and personal property
tax rates and other  operating  expenses,  including  energy  costs;  changes in
governmental  rules,  regulations and fiscal policies,  including  environmental
legislation;  and acts of God may also affect the risk of default on the related
Mortgage Loan. As may be further described in the related Prospectus Supplement,
in some cases leases of Mortgaged  Properties may provide that the Lessee rather
than the Mortgagor, is responsible for payment of some or all of these expenses;
however,  because  leases are  subject to default  risks as well when a tenant's
income is insufficient to cover its rent and operating  expenses,  the existence
of such "net of expense" provisions will only temper, not eliminate,  the impact
of expense  increases  on the  performance  of the related  Mortgage  Loan.  See
"--Leases" above.

     While the  duration  of leases and the  existence  of any "net of  expense"
provisions  are often viewed as the primary  considerations  in  evaluating  the
credit risk of mortgage  loans secured by certain  income-producing  properties,
such  risk  may be  affected  equally  or to a  greater  extent  by  changes  in
government  regulation of the operator of the  property.  Examples of the latter
include  mortgage loans secured by health  care-related  facilities,  the income
from which and the  operating  expenses  of which are  subject  to state  and/or
federal regulations,  such as Medicare and Medicaid,  and multifamily properties
and mobile  home  parks,  which may be  subject  to state or local rent  control
regulation  and,  in  certain  cases,  restrictions  on  changes  in  use of the
property. Low- and moderate-income housing in particular may be subject to legal
limitations and regulations but, because of such  regulations,  may also be less
sensitive to fluctuations in market rents generally.

     The Debt  Service  Coverage  Ratio  should  not be relied  upon as the sole
measure of the risk of default of any loan,  however,  since  other  factors may
outweigh a high Debt Service Coverage Ratio.  With respect to a Balloon Mortgage
Loan, for example,  the risk of default as a result of the  unavailability  of a
source of funds to finance  the  related  balloon  payment at  maturity on terms
comparable  to or better  than  those of such  Balloon  Payment  Loans  could be
significant even though the related Debt Service Coverage Ratio is high.

     The liquidation value of any Mortgaged  Property may be adversely  affected
by risks generally incident to interests in real property, including declines in
rental or occupancy rates.  Lenders generally use the  Loan-to-Value  Ratio of a
mortgage loan as a measure of risk of loss if a property must be liquidated upon
a default by the Mortgagor.

     Appraised values of income-producing  properties may be based on the market
comparison  method (recent resale value of comparable  properties at the date of
the appraisal),  the cost replacement method (the cost of replacing the property
at such date),  the income  capitalization  method (a  projection of value based
upon the  property's  projected  net cash  flow),  or upon a  selection  from or
interpolation  of the values derived from such methods.  Each of these appraisal
methods  presents  analytical  challenges.  It is often  difficult to find truly
comparable  properties that have recently been sold; the  replacement  cost of a
property  may have  little  to do with its  current  market  value;  and  income
capitalization is inherently based on inexact  projections of income and expense
and the selection of an appropriate  capitalization rate. Where more than one of
these appraisal methods are used and create significantly  different results, or
where a high Loan-to-Value  Ratio accompanies a high Debt Service Coverage Ratio
(or vice versa), the analysis of default and loss risks is even more difficult.

     While  the  Depositor  believes  that  the  foregoing   considerations  are
important  factors that generally  distinguish  the  Multifamily  and Commercial
Loans  from  single  family  mortgage  loans and  provide  insight  to the risks
associated with  income-producing  real estate,  there is no assurance that such
factors will in fact have been  considered by the Originators of the Multifamily
and Commercial Loans, or that, for any of such Mortgage Loans, they are complete
or relevant. See "Risk Factors--Factors Which May Increase the Risk of Losses on
Mortgage Loans Secured By  Multifamily/Commercial  Property Versus Single Family
Property,"  "--Risks  of Loss on Balloon  Payment  Loans if Obligor Is Unable to
Refinance or Sell Related Property,"  "--Increased Risk of Losses on Foreclosure
of Junior  Mortgage  Loans,"  "--Risks  Associated  with  Obligor  Default"  and
"--Risks Associated with Mortgagor Type."

Loan-to-Value Ratio

     The "Loan-to-Value Ratio" of a Mortgage Loan at any given time is the ratio
(expressed as a percentage)  of the then  outstanding  principal  balance of the
Mortgage Loan to the Value of the related Mortgaged  Property.  The "Value" of a
Mortgaged Property, other than with respect to Refinance Loans, is generally the
lesser of (a) the appraised  value  determined  in an appraisal  obtained by the
originator  at  origination  of such  loan  and (b) the  sales  price  for  such
property.  "Refinance  Loans" are loans made to refinance  existing  loans.  The
Value of the Mortgaged Property securing a Refinance Loan is the appraised value
thereof  determined in an appraisal  obtained in connection  with or on or about
the time of  origination  of the  Refinance  Loan or upon  some  other  basis as
specified  in the  related  Prospectus  Supplement.  The  Value  of a  Mortgaged
Property as of the date of initial  issuance of the related  Series of Bonds may
be less than the value at origination and will fluctuate from time to time based
upon changes in economic conditions and the real estate market.

Mortgage Loan Information in Prospectus Supplements

   
     Each Prospectus Supplement will contain information, as of the date of such
Prospectus  Supplement and to the extent then applicable and specifically  known
to the  Depositor,  with  respect  to the  Mortgage  Loans,  including  (i)  the
aggregate  outstanding  principal balance and the largest,  smallest and average
outstanding principal balance of the Mortgage Loans as of the applicable Cut-off
Date, (ii) the type of property  securing the Mortgage Loans (e.g.,  Multifamily
Property or Commercial Property and the type of property in each such category),
(iii) the weighted average (by principal  balance) of the original and remaining
terms  to  maturity  of  the  Mortgage  Loans,  (iv)  the  earliest  and  latest
origination  date and  maturity  date of the  Mortgage  Loans,  (v) the weighted
average (by principal balance) of the Loan-to-Value Ratios at origination of the
Mortgage Loans,  (vi) the Mortgage  Interest Rates or range of Mortgage Interest
Rates and the  weighted  average  Mortgage  Interest  Rate borne by the Mortgage
Loans,  (vii) the state or states in which most of the Mortgaged  Properties are
located,  (viii) information with respect to the prepayment provisions,  if any,
of the Mortgage Loans, (ix) the weighted average Retained Interest,  if any, (x)
with  respect to Mortgage  Loans with  floating  Mortgage  Interest  Rates ("ARM
Loans"),  the index, the frequency of the adjustment dates, the highest,  lowest
and  weighted  average  note  margin and  pass-through  margin,  and the maximum
Mortgage  Interest  Rate  or  monthly  payment  variation  at  the  time  of any
adjustment  thereof and over the life of the ARM Loan and the  frequency of such
monthly  payment  adjustments,  (xi) the Debt Service  Coverage  Ratio either at
origination  or as of a  more  recent  date  (or  both)  and  (xii)  information
regarding the payment  characteristics of the Mortgage Loans,  including without
limitation  balloon  payment  and other  amortization  provisions.  If  specific
information  respecting  the Mortgage Loans is not known to the Depositor at the
time  Bonds are  initially  offered,  more  general  information  of the  nature
described  above will be provided in the  Prospectus  Supplement,  and  specific
information  will be set forth in a report which will be available to purchasers
of the related Bonds at or before the initial issuance thereof and will be filed
as part of a  Current  Report  on Form  8-K  with the  Securities  and  Exchange
Commission  within  fifteen days after such initial  issuance.  There will be no
more than a 5% variance  between the aggregate  unpaid  principal  amount of the
Mortgage Loans  referred to in the  Prospectus  Supplement for a Series of Bonds
and the aggregate unpaid  principal  balance of the Mortgage Loans that actually
collateralize such Series upon issuance of the Bonds of such Series.
    

Payment Provisions of the Mortgage Loans

     All of the Mortgage Loans will provide for payments of principal,  interest
or both, on due dates that occur monthly,  quarterly or semi-annually or at such
other  interval as is  specified  in the  related  Prospectus  Supplement.  Each
Mortgage  Loan may provide for no accrual of interest or for accrual of interest
thereon at an interest rate (a "Mortgage  Interest Rate") that is fixed over its
term or that adjusts from time to time, or that is partially fixed and partially
floating,  or that may be converted from a floating to a fixed Mortgage Interest
Rate, or from a fixed to a floating  Mortgage  Interest Rate,  from time to time
pursuant to an election or as otherwise  specified on the related Mortgage Note,
in each case as described in the related  Prospectus  Supplement.  Each Mortgage
Loan may provide for scheduled payments to maturity or payments that adjust from
time to time to accommodate  changes in the Mortgage Interest Rate or to reflect
the occurrence of certain events,  and may provide for negative  amortization or
accelerated  amortization,  in each case as described in the related  Prospectus
Supplement.  Each  Mortgage  Loan may be fully  amortizing  or require a balloon
payment  due on its  stated  maturity  date,  in each case as  described  in the
related Prospectus  Supplement.  Each Mortgage Loan may contain  prohibitions on
prepayment (a "Lock-out Period" and the date of expiration  thereof, a "Lock-out
Date") or require payment of a prepayment  premium or a yield maintenance charge
(in each case, a "Prepayment Premium") in connection with a prepayment,  in each
case as  described  in the  related  Prospectus  Supplement.  In the event  that
holders of any class or classes of Offered  Bonds will be  entitled  to all or a
portion of any Prepayment  Premiums  collected in respect of Mortgage Loans, the
related  Prospectus  Supplement  will specify the method or methods by which any
such  amounts will be  allocated.  A Mortgage  Loan may also contain  provisions
entitling  the  mortgagee to a share of profits  realized  from the operation or
disposition of the Mortgaged Property ("Equity Participations"), as described in
the related  Prospectus  Supplement.  In the event that  holders of any class or
classes  of  Offered  Bonds  will be  entitled  to all or a portion of an Equity
Participation,  the related  Prospectus  Supplement  will  specify the terms and
provisions  of the  Equity  Participation  and the  method or  methods  by which
payments in respect thereof will be allocated among such Bonds.

Accounts

     The  Collateral  for any Series of Bonds will include one or more  accounts
established and maintained on behalf of the Bondholders into which the person or
persons  designated  in the related  Prospectus  Supplement  will, to the extent
described  herein and in such  Prospectus  Supplement,  deposit all payments and
collections  received or advanced  with respect to the Mortgage  Loans and other
Collateral.  Such an  account  may be  maintained  as an  interest  bearing or a
non-interest  bearing  account,  and funds held  therein  may be held as cash or
invested in certain  short-term,  investment grade obligations,  in each case as
described  in  the  related  Prospectus  Supplement.  See  "Description  of  the
Agreement--Payment Account and Other Collection Accounts."

Credit Support

   
     If so  provided  in the  related  Prospectus  Supplement,  partial  or full
protection against certain defaults and losses on any Collateral may be provided
to one or  more  classes  of  Bonds  in  the  related  Series  in  the  form  of
subordination  of one or more other classes of Bonds in such Series or by one or
more  other  types of  credit  support,  such as a letter of  credit,  insurance
policy, reserve fund or another type of credit support, or a combination thereof
(any such coverage with respect to the Bonds of any Series,  "Credit  Support").
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  Support,  if any, will be described in the  Prospectus  Supplement for a
Series of Bonds. See "Risk Factors--Credit Support Limitations" and "Description
of Credit Support."
    

Cash Flow Agreements

   
     If so provided in the related Prospectus Supplement, the Collateral for any
Series of Bonds may include  guaranteed  investment  contracts pursuant to which
moneys held in the funds and accounts established for the related Series will be
invested at a specified  rate.  Such  guaranteed  investment  contracts will not
provide more than 20% of the  anticipated  cash flow of the  Collateral  for any
Series.  The  Collateral  may also include  certain  other  agreements,  such as
interest  rate  exchange  agreements,  interest  rate cap or  floor  agreements,
currency  exchange  agreements  or  similar  agreements  provided  to reduce the
effects of interest rate or currency  exchange rate fluctuations on the Mortgage
Loans  or on one or more  classes  of  Bonds.  The  principal  terms of any such
guaranteed  investment contract or other agreement (any such agreement,  a "Cash
Flow Agreement"),  including,  without  limitation,  provisions  relating to the
timing,  manner and amount of payments thereunder and provisions relating to the
termination  thereof,  will be described in the  Prospectus  Supplement  for the
related  Series.  In addition,  the related  Prospectus  Supplement will provide
certain  information  with  respect  to the  obligor  under  any such  Cash Flow
Agreement.
    

                                 USE OF PROCEEDS

     The net proceeds to be received  from the sale of the Bonds will be applied
by the  Depositor  to the  purchase of Trust  Assets,  or the  repayment  of the
financing incurred in such purchase, and to pay for certain expenses incurred in
connection  with such purchase of Trust Assets and sale of Bonds.  The Depositor
expects  to sell the  Bonds  from time to time,  but the  timing  and  amount of
offerings of Bonds will depend on a number of factors,  including  the volume of
Mortgage   Loans  acquired  by  the  Depositor,   prevailing   interest   rates,
availability of funds and general market conditions.

                              YIELD CONSIDERATIONS

General

     The  yield  on any  Offered  Bond  will  depend  on the  price  paid by the
Bondholder,  the interest rate of the Bond, the receipt and timing of receipt of
payments  on the  Bond  and the  weighted  average  life of the  Mortgage  Loans
constituting  the related  Collateral  (which may be  affected  by  prepayments,
defaults, liquidations or repurchases). See "Risk Factors."

Interest Rate

     Bonds of any class  within a Series may have  fixed,  variable  or floating
interest  rates,  which may or may not be based upon the interest rates borne by
the  Mortgage  Loans  constituting  the  related   Collateral.   The  Prospectus
Supplement  with respect to any Series of Bonds will  specify the interest  rate
for each class of such Bonds or, in the case of a variable or floating  interest
rate,  the method of determining  the interest rate; the effect,  if any, of the
prepayment  of any Mortgage  Loan on the interest rate of one or more classes of
Bonds;  and whether  the  payments of interest on the Bonds of any class will be
dependent,  in whole or in part, on the  performance of any obligor under a Cash
Flow Agreement.

     The  effective  yield to  maturity  to each  holder  of Bonds  entitled  to
payments of interest  will be below that  otherwise  produced by the  applicable
interest rate and purchase price of such Bond because, while interest may accrue
on each Mortgage Loan during a certain period, the payment of such interest will
be made on a day which may be several days, weeks or months following the period
of accrual.

Timing of Payment of Interest

     Each  payment of interest on the Bonds (or  addition to the Bond  Principal
Amount of a class of  Accrual  Bonds) on a Payment  Date will  include  interest
accrued  during the Interest  Accrual Period for such Payment Date. As indicated
above under "-- Interest  Rate," if the Interest  Accrual  Period ends on a date
other than a Payment  Date for the  related  Series,  the yield  realized by the
holders  of such  Bonds may be lower  than the yield  that  would  result if the
Interest Accrual Period ended on such Payment Date. In addition, if so specified
in the related Prospectus  Supplement,  interest accrued for an Interest Accrual
Period for one or more classes of Bonds may be calculated on the assumption that
payments of principal  (and  additions to the Bond  Principal  Amount of Accrual
Bonds) and  allocations of losses on the Mortgage Loans may be made on the first
day of the  Interest  Accrual  Period for a Payment Date and not on such Payment
Date.  Such method would produce a lower  effective  yield than if interest were
calculated on the basis of the actual  principal  amount  outstanding  during an
Interest  Accrual Period.  The Interest  Accrual Period for any class of Offered
Bonds will be described in the related Prospectus Supplement.

Payments of Principal; Prepayments

     The  yield  to  maturity  on the  Bonds  will be  affected  by the  rate of
principal  payments on the Mortgage Loans  (including  principal  prepayments on
Mortgage Loans resulting from voluntary prepayments by the Mortgagors, insurance
proceeds,  condemnations  and  involuntary  liquidations).  Such payments may be
directly  dependent upon the payments on Leases  underlying such Mortgage Loans.
The rate at which  principal  prepayments  occur on the  Mortgage  Loans will be
affected by a variety of factors,  including,  without limitation,  the terms of
the Mortgage Loans, the level of prevailing  interest rates, the availability of
mortgage  credit and economic,  demographic,  geographic,  tax,  legal and other
factors.  In general,  however,  if prevailing interest rates fall significantly
below the  Mortgage  Interest  Rates on the  Mortgage  Loans  with  respect to a
particular  Series of Bonds, such Mortgage Loans are likely to be the subject of
higher  principal  prepayments  than if prevailing  rates remain at or above the
rates borne by such  Mortgage  Loans.  In this  regard,  it should be noted that
certain  Collateral  may  consist  of  Mortgage  Loans with  different  Mortgage
Interest Rates. The rate of principal  payments on some or all of the classes of
Bonds of a Series  will  correspond  to the rate of  principal  payments  on the
related Mortgage Loans and is likely to be affected by the existence of Lock-out
Periods and Prepayment  Premium  provisions of such Mortgage  Loans,  and by the
extent to which the Servicer of any such  Mortgage  Loan is able to enforce such
provisions.  Mortgage  Loans  with a  Lock-out  Period or a  Prepayment  Premium
provision, to the extent enforceable,  generally would be expected to experience
a lower rate of principal  prepayments than otherwise  identical  Mortgage Loans
without such provisions,  with shorter Lock-out Periods or with lower Prepayment
Premiums.

     If the purchaser of a Bond offered at a discount calculates its anticipated
yield to maturity  based on an assumed  rate of payments  of  principal  that is
faster than that actually experienced on the Mortgage Loans, the actual yield to
maturity will be lower than that so calculated.  Conversely, if the purchaser of
a Bond offered at a premium  calculates its anticipated  yield to maturity based
on an assumed  rate of payments of principal  that is slower than that  actually
experienced  on the Mortgage  Loans,  the actual yield to maturity will be lower
than that so  calculated.  In either  case,  if so  provided  in the  Prospectus
Supplement for a Series of Bonds,  the effect on yield on one or more classes of
the Bonds of such Series of  prepayments  of the Mortgage  Loans with respect to
such Series may be mitigated or  exacerbated by any provisions for sequential or
selective payment of principal to such classes.

     When a full prepayment is made on a Mortgage Loan, the Mortgagor is charged
interest on the principal  amount of the Mortgage Loan so prepaid for the number
of days in the month  actually  elapsed up to the date of the prepayment or such
other period  specified in the related  Prospectus  Supplement.  Generally,  the
effect of  prepayments  in full will be to reduce the amount of interest paid in
the following month to holders of Bonds entitled to payments of interest because
interest on the  principal  amount of any Mortgage  Loan so prepaid will be paid
only  to the  date  of  prepayment  rather  than  for a full  month.  A  partial
prepayment  of  principal is applied so as to reduce the  outstanding  principal
balance of the  related  Mortgage  Loan as of the Due Date in the month in which
such  partial  prepayment  is received or such other date as is specified in the
related Prospectus  Supplement.  As a result, the effect of a partial prepayment
on a Mortgage  Loan will be  generally  to reduce the amount of interest  passed
through to holders of Bonds in the month  following  the receipt of such partial
prepayment by an amount equal to one month's interest at the applicable interest
rate on the prepaid amount.

     The timing of changes in the rate of  principal  payments  on the  Mortgage
Loans may significantly  affect an investor's actual yield to maturity,  even if
the average  rate of payments of  principal  is  consistent  with an  investor's
expectation.  In general,  the  earlier a  principal  payment is received on the
Mortgage  Loans and paid on a Bond,  the greater  the effect on such  investor's
yield to  maturity.  The effect on an  investor's  yield of  principal  payments
occurring at a rate higher (or lower) than the rate  anticipated by the investor
during a given  period  may not be  offset by a  subsequent  like  decrease  (or
increase) in the rate of principal payments.

Prepayments, Maturity and Weighted Average Life

     The rates at which  principal  payments are received on the Mortgage  Loans
with respect to a particular  Series of Bonds and the rate at which payments are
made from any Credit Support or Cash Flow Agreement for such Series of Bonds may
affect the ultimate maturity and the weighted average life of each class of such
Series. Prepayments on the Mortgage Loans with respect to a particular Series of
Bonds will generally  accelerate the rate at which  principal is paid on some or
all of the classes of the Bonds of such Series.

     If so provided in the Prospectus  Supplement for a Series of Bonds,  one or
more classes of Bonds may have a final scheduled Payment Date, which is the date
on or prior to which  the Bond  Principal  Amount  thereof  is  scheduled  to be
reduced to zero,  calculated on the basis of the assumptions  applicable to such
Series set forth therein.

     Weighted average life refers to the average amount of time that will elapse
from the date of issue of a security  until  each  dollar of  principal  of such
security will be repaid to the investor. The weighted average life of a class of
Bonds of a Series  will be  influenced  by the  rate at which  principal  on the
Mortgage  Loans with respect to such Series is paid to such class,  which may be
in the form of scheduled amortization or prepayments (for this purpose, the term
"prepayment" includes prepayments,  in whole or in part, and liquidations due to
default).

     If any Mortgage  Loans with  respect to a  particular  Series of Bonds have
actual  terms to  maturity  of less than  those  assumed  in  calculating  final
scheduled  Payment  Dates for the classes of Bonds of such  Series,  one or more
classes  of such  Bonds  may be  fully  paid  prior to  their  respective  final
scheduled  Payment Dates, even in the absence of prepayments.  Accordingly,  the
prepayment  experience of the Mortgage Loans will, to some extent, be a function
of the mix of Mortgage Interest Rates and maturities of such Mortgage Loans. See
"Description of the Collateral." Prepayments on loans are also commonly measured
relative to a prepayment standard or model, such as the Constant Prepayment Rate
("CPR")  prepayment  model. CPR represents a constant assumed rate of prepayment
each month relative to the then outstanding principal balance of a pool of loans
for the life of such loans.

     Neither CPR nor any other prepayment  model or assumption  purports to be a
historical   description  of  prepayment  experience  or  a  prediction  of  the
anticipated  rate of  prepayment  of any pool of loans,  including  the Mortgage
Loans with respect to a particular Series of Bonds.  Moreover, CPR was developed
based upon historical prepayment experience for single family loans. Thus, it is
likely that prepayment of any Mortgage Loans with respect to any Series of Bonds
will not conform to any  particular  level of CPR. The Depositor is not aware of
any meaningful  publicly  available  prepayment  statistics  for  multifamily or
commercial mortgage loans.

     The Prospectus Supplement with respect to each Series of Bonds will contain
tables, if applicable, setting forth the projected weighted average life of each
class of Offered  Bonds of such Series and the  percentage  of the initial  Bond
Principal  Amount of each such  class  that would be  outstanding  on  specified
Payment Dates based on the  assumptions  stated in such  Prospectus  Supplement,
including  assumptions  that  prepayments  on the Mortgage Loans with respect to
such Series are made at rates  corresponding to various percentages of CPR or at
such other  rates  specified  in such  Prospectus  Supplement.  Such  tables and
assumptions are intended to illustrate the sensitivity of weighted  average life
of the Bonds to various  prepayment rates and will not be intended to predict or
to provide information that will enable investors to predict the actual weighted
average life of the Bonds.  It is unlikely that prepayment of any Mortgage Loans
with respect to any Series of Bonds will conform to any particular  level of CPR
or any other rate specified in the related Prospectus Supplement.

Other Factors Affecting Weighted Average Life

     Type of Mortgage Loan. A number of Mortgage Loans may have balloon payments
due at  maturity,  and  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,  there is a risk  that a  number  of
Mortgage  Loans having  balloon  payments  may default at maturity,  or that the
Servicer may extend the maturity of such a Mortgage  Loan in  connection  with a
workout. In the case of defaults,  recovery of proceeds may be delayed by, among
other things,  bankruptcy  of the Mortgagor or adverse  conditions in the market
where the property is located. In order to minimize losses on defaulted Mortgage
Loans, the Servicer may, to the extent and under the  circumstances set forth in
the related Prospectus Supplement be permitted to modify Mortgage Loans that are
in default or as to which a payment default is imminent.  Any defaulted  balloon
payment or  modification  that extends the maturity of a Mortgage Loan will tend
to extend the weighted average life of the Bonds, thereby lengthening the period
of time elapsed from the date of issuance of a Bond until it is retired.

     Foreclosures  and  Payment  Plans.  The  number  of  foreclosures  and  the
principal  amount of the Mortgage Loans with respect to any Series of Bonds that
are foreclosed in relation to the number and principal  amount of Mortgage Loans
that are repaid in accordance with their terms will affect the weighted  average
life of such Mortgage Loans and that of the related  Series of Bonds.  Servicing
decisions made with respect to the Mortgage Loans,  including the use of payment
plans prior to a demand for acceleration and the restructuring of Mortgage Loans
in bankruptcy proceedings,  may also have an effect upon the payment patterns of
particular Mortgage Loans and thus the weighted average life of the Bonds.

     Due-on-Sale  and  Due-on-Encumbrance  Clauses.   Acceleration  of  mortgage
payments as a result of certain  transfers  of or the  creation of  encumbrances
upon underlying  Mortgaged Property is another factor affecting prepayment rates
that may not be  reflected  in the  prepayment  standards  or models used in the
relevant Prospectus Supplement. A number of the Mortgage Loans with respect to a
particular   Series   of   Bonds   may   include    "due-on-sale"   clauses   or
"due-on-encumbrance"  clauses  that  allow the holder of the  Mortgage  Loans to
demand payment in full of the remaining  principal balance of the Mortgage Loans
upon sale or certain other transfers of or the creation of encumbrances upon the
related  Mortgaged  Property.  With  respect to any Mortgage  Loans,  the Master
Servicer or such other person specified in the related Prospectus Supplement, on
behalf of the  Indenture  Trustee,  will be required  to exercise  (or waive its
right  to  exercise)  any such  right  that the  Indenture  Trustee  may have as
mortgagee to accelerate payment of the Mortgage Loan in a manner consistent with
the Servicing Standard. See "Certain Legal Aspects of the Mortgage Loans and the
Leases--Due-on-Sale    and   Due-on-Encumbrance"   and   "Description   of   the
Agreements--Due-on-Sale and Due-on-Encumbrance Provisions."

     Single Mortgage Loan or Single  Mortgagor.  The Mortgage Loans with respect
to a  particular  Series  of Bonds  may  consist  of a single  Mortgage  Loan or
obligations  of a single  Mortgagor  or related  Mortgagors  as specified in the
related Prospectus  Supplement.  Assumptions used with respect to the prepayment
standards or models based upon  analysis of the behavior of mortgage  loans in a
larger  group  will  not  necessarily  be  relevant  in  determining  prepayment
experience on a single Mortgage Loan or with respect to a single Mortgagor.

                                  THE DEPOSITOR

     Imperial Credit Commercial Mortgage  Acceptance Corp., the Depositor,  is a
direct wholly-owned subsidiary of Imperial Credit Commercial Mortgage Investment
Corp. ("ICCMIC") and was incorporated in the State of California.  The principal
executive offices of the Depositor are located at 11601 Wilshire Boulevard,  No.
2080, Los Angeles, California 90025. Its telephone number is (310) 231-1280.

     The Depositor  does not have, nor is it expected in the future to have, any
significant assets.

                                 THE OWNER TRUST

     Each Owner Trust  established to act as Issuer of a Series of Bonds will be
created pursuant to a Deposit Trust Agreement between the Depositor,  which will
act as  depositor,  and a bank,  trust company or other  fiduciary  named in the
related Prospectus  Supplement,  which will act solely in its fiduciary capacity
as Owner Trustee. Under the terms of each Deposit Trust Agreement, the Depositor
will convey to the Owner Trust Mortgage Loans and other Collateral to secure one
or more  Series  of Bonds  in  return  for  certificates  or  other  instruments
evidencing  beneficial  ownership  in the  Owner  Trust,  Bonds  and/or  the net
proceeds  from the sale of Bonds.  The  Depositor may in turn sell or assign the
certificates of beneficial  interest and any Bonds so received to another entity
or entities, including affiliates of the Depositor.

     Each Deposit Trust Agreement and/or Indenture will provide that the related
Owner  Trust may not  conduct  any  activities  other than those  related to the
issuance and sale of one or more Series of Bonds.  The holders of the beneficial
interest in an Owner Trust which issues a Series of Bonds will not be liable for
payment of principal of or interest on such Bonds, and each holder of such Bonds
will be deemed to have released such beneficial owners from any such liability.

                            DESCRIPTION OF THE BONDS

General

   
     The Bonds of each Series  (including any class of Bonds not offered hereby)
will represent indebtedness of the related Issuer, will be issued pursuant to an
indenture (an "Indenture"), and will be secured by, among other things, a pledge
of the  Collateral  that  includes  Mortgage  Loans.  Each  Series of Bonds will
consist of one or more  classes of Bonds that may (i) provide for the accrual of
interest  thereon  based on fixed rates  (collectively,  "Fixed Rate  Bonds") or
variable or floating rates (collectively, "Floating Rate Bonds"); (ii) be senior
(collectively,  "Senior  Bonds")  or  subordinate  (collectively,   "Subordinate
Bonds") to one or more other classes of Bonds in respect of certain  payments on
the Bonds; (iii) be entitled to principal payments, with disproportionately low,
nominal or no interest payments (collectively,  "Principal Only Bonds"); (iv) be
entitled  to  interest  payments,  with  disproportionately  low,  nominal or no
principal  payments  (collectively,  "Interest  Only  Bonds");  (v)  provide for
payments of accrued interest thereon commencing only following the occurrence of
certain events,  such as the retirement of one or more other classes of Bonds of
such Series  (collectively,  "Accrual  Bonds");  (vi)  provide  for  payments of
principal  sequentially   (collectively,   "Sequential  Pay  Bonds"),  based  on
specified payment  schedules,  from only a portion of the related  Collateral or
based on specified calculations,  to the extent of available funds, in each case
as  described in the related  Prospectus  Supplement;  and/or (vii)  provide for
payments  based on a combination of two or more  components  thereof with one or
more of the  characteristics  described in this paragraph  including a Principal
Only Bond  component  and a Interest Only Bond  component.  Any such classes may
include classes of Offered Bonds.

     Floating Rate Bonds will accrue interest at a floating  interest rate which
will be determined in accordance with the method  specifically  set forth in the
Prospectus Supplement.  If so provided in the Prospectus Supplement,  the rights
of the  holders  of the  Subordinate  Bonds of a Series to receive  payments  of
amounts  collected  or advanced on or in respect of the  Mortgage  Loans will be
subordinated  to such rights of the holders of the Senior  Bonds of such Series.
Holders of Principal Only Bonds will be entitled to receive  payments of amounts
collected  or advanced on or in respect of the  Mortgage  Loans which  represent
principal  payments on such Bonds as may be further  described in the Prospectus
Supplement,  with  disproportionately  low,  nominal  or  no  interest  payments
accruing  on such  Bonds.  Holders of  Interest  Only Bonds will be  entitled to
receive  payments  of  amounts  collected  or  advanced  on or in respect of the
Mortgage Loans which represent  interest payments on a notional amount described
in  the  Prospectus  Supplement,  with  disproportionately  low,  nominal  or no
principal  payments to be made on such Bonds.  Holders of Accrual  Bonds will be
entitled to receive  payments of amounts  collected or advanced on or in respect
of the Mortgage  Loans which  represents  payments of accrued  interest  thereon
commencing  only  following the occurrence of certain  events,  specified in the
Prospectus  Supplement,  such as the  retirement of one or more other classes of
Bonds of such  Series.  Holders  of  Sequential  Pay Bonds will be  entitled  to
receive  payments of principal on such Bonds,  sequentially,  based on specified
payment schedules or other methodologies set forth in the Prospectus Supplement.
    

     Each  class  of  Offered  Bonds  of a  Series  will be  issued  in  minimum
denominations  corresponding  to the  Bond  Principal  Amounts  or,  in  case of
Interest  Only Bonds,  notional  amounts  specified  in the  related  Prospectus
Supplement.  The transfer of any Offered Bonds may be registered  and such Bonds
may be exchanged without the payment of any service charge payable in connection
with such  registration  of  transfer  or  exchange,  but the  Depositor  or the
Indenture  Trustee or any agent thereof may require  payment of a sum sufficient
to cover any tax or other governmental charge. One or more classes of Bonds of a
Series may be issued as  Definitive  Bonds or in  book-entry  form  ("Book-Entry
Bonds"),   as  provided  in  the  related  Prospectus   Supplement.   See  "Risk
Factors--Owner of Book-Entry Bonds Not Entitled to Exercise Rights of Holders of
Bonds" and  "Description of the  Bonds--Book-Entry  Registration  and Definitive
Bonds."  Definitive Bonds will be exchangeable for other Bonds of the same class
and Series of a like aggregate Bond Principal  Amount or notional  amount but of
different authorized  denominations.  See "Risk  Factors--Limited  Liquidity for
Bonds" and "Limited Assets for Payment of Bonds."

Payments

     Payments  on the Bonds of each  Series  will be made by or on behalf of the
Indenture  Trustee on each Payment  Date as specified in the related  Prospectus
Supplement  from the Available  Payment  Amount for such Series and such Payment
Date.  Payments  (other than the final  payment)  will be made to the persons in
whose  names the  Bonds are  registered  at the  close of  business  on the last
business day of the month  preceding  the month in which the Payment Date occurs
or such  other date  specified  in the  applicable  Prospectus  Supplement  (the
"Record  Date"),  and the amount of each  payment will be  determined  as of the
close of business on the date  specified  in the related  Prospectus  Supplement
(the "Determination  Date"). All payments with respect to each class of Bonds on
each Payment Date will be allocated pro rata among the outstanding Bonds in such
class or by random selection,  as described in the related Prospectus Supplement
or otherwise established by the related Indenture Trustee. Payments will be made
either by wire  transfer  in  immediately  available  funds to the  account of a
Bondholder at a bank or other entity having appropriate  facilities therefor, if
such  Bondholder has so notified the Indenture  Trustee or other person required
to make such payments no later than the date specified in the related Prospectus
Supplement  (and,  if so provided in the related  Prospectus  Supplement,  holds
Bonds in the  requisite  amount  specified  therein),  or by check mailed to the
address of the  person  entitled  thereto  as it  appears on the bond  register;
provided,  however,  that the final payment in retirement of the Bonds  (whether
Definitive  Bonds or Book-Entry  Bonds) will be made only upon  presentation and
surrender of the Bonds at the location specified in the notice to Bondholders of
such final payment.

Available Payment Amount

     All  payments on the Bonds of each Series on each Payment Date will be made
from the Available  Payment Amount described below, in accordance with the terms
described  in the  related  Prospectus  Supplement.  Generally,  the  "Available
Payment Amount" for each Payment Date equals the sum of the following amounts:

     (i) the total amount of all cash on deposit in the related  Payment Account
as of the corresponding  Determination Date, including Servicer advances, net of
any scheduled payments due and payable after such Payment Date;

     (ii)  interest  or  investment  income on amounts on deposit in the Payment
Account, including any net amounts paid under any Cash Flow Agreements; and

     (iii) to the extent not on deposit in the related Payment Account as of the
corresponding  Determination  Date,  any  amounts  collected  under,  from or in
respect of any Credit Support with respect to such Payment Date.

     As described below, the entire Available  Payment Amount will be paid among
the related Bonds (including any Bonds not offered hereby) on each Payment Date,
and accordingly will be released from the lien of the related Indenture and will
not be available for any future payments.

Payments of Interest on the Bonds

     Each class of Bonds (other than  classes of Principal  Only Bonds that have
no interest  rate) may have a different  interest  rate,  which will be a fixed,
variable  or  floating  rate at which  interest  will  accrue on such class or a
component thereof.  The related Prospectus  Supplement will specify the interest
rate for each  class or  component  or, in the case of a  variable  or  floating
interest rate,  the method for  determining  the interest rate.  Interest on the
Bonds will be  calculated  on the basis of a 360-day year  consisting  of twelve
30-day  months  or on such  other  basis  specified  in the  related  Prospectus
Supplement.

     Payments  of  interest in respect of the Bonds of any class will be made on
each Payment Date (other than any class of Accrual Bonds, which will be entitled
to payments of accrued  interest  commencing  only on the Payment Date, or under
the circumstances, specified in the related Prospectus Supplement, and any class
of Principal Only Bonds that are not entitled to any payments of interest) based
on the Accrued Bond  Interest for such class and such Payment  Date,  subject to
the sufficiency of the portion of the Available Payment Amount allocable to such
class on such Payment  Date.  Prior to the time interest is payable on any class
of Accrual Bonds, the amount of Accrued Bond Interest  otherwise payable on such
class will be added to the Bond  Principal  Amount thereof on each Payment Date.
With  respect to each class of Bonds and each  Payment  Date (other than certain
classes of  Interest  Only  Bonds),  "Accrued  Bond  Interest"  will be equal to
interest accrued for a specified period on the outstanding Bond Principal Amount
thereof  immediately prior to the Payment Date, at the applicable interest rate,
reduced as described  below.  Generally,  Accrued Bond Interest on Interest Only
Bonds  will  be  equal  to  interest  accrued  for a  specified  period  on  the
outstanding  notional amount thereof  immediately prior to each Payment Date, at
the  applicable  interest  rate,  reduced  as  described  below.  The  method of
determining  the  notional  amount for any class of Interest  Only Bonds will be
described in the related Prospectus Supplement.  Reference to notional amount is
solely for convenience in certain  calculations and does not represent the right
to receive any payments of  principal.  The Accrued Bond Interest on a Series of
Bonds will be reduced in the event of prepayment interest shortfalls,  which are
shortfalls in collections  of interest for a full accrual period  resulting from
prepayments  prior to the due date in such accrual  period on the Mortgage Loans
constituting the Collateral for such Series. The particular manner in which such
shortfalls are to be allocated among some or all of the classes of Bonds of that
Series will be specified in the related Prospectus Supplement.

     The related  Prospectus  Supplement  will also describe the extent to which
the amount of Accrued Bond  Interest  that is  otherwise  payable on (or, in the
case of Accrual Bonds,  that may otherwise be added to the Bond Principal Amount
of) a  class  of  Offered  Bonds  may  be  reduced  as a  result  of  any  other
contingencies,  including  delinquencies,  losses and deferred interest on or in
respect of the Mortgage Loans  constituting the related  Collateral.  Generally,
any  reduction in the amount of Accrued  Bond  Interest  otherwise  payable on a
class of Bonds by reason of the  allocation  to such  class of a portion  of any
deferred interest on the Mortgage Loans constituting the related Collateral will
result in a corresponding  increase in the Bond Principal  Amount of such class.
See "Risk Factors--Rate of Prepayments on Mortgage Loans and Priority of Payment
on Bonds May Adversely  Affect  Average Lives and Yields of Bonds;  Prepayments;
Yields" and "Yield Considerations."

Payments of Principal of the Bonds

   
     The Bonds of each  Series,  other than  certain  classes of  Interest  Only
Bonds,  will have a "Bond  Principal  Amount" which, at any time, will equal the
then  maximum  amount  that the holder will be entitled to receive in respect of
principal  out of the future cash flow on the  Mortgage  Loans and other  assets
constituting the related Collateral.  The outstanding Bond Principal Amount of a
Bond will be reduced to the extent of payments of principal thereon from time to
time and, if and to the extent so provided in the related Prospectus Supplement,
by the amount of losses incurred in respect of the related  Mortgage Loans,  may
be increased in respect of deferred  interest on the related  Mortgage  Loans to
the extent  provided in the related  Prospectus  Supplement  and, in the case of
Accrual  Bonds prior to the  Payment  Date on which  payments  of  interest  are
required to commence, will be increased by any related Accrued Bond Interest. If
so specified in the related  Prospectus  Supplement,  the initial aggregate Bond
Principal  Amount of all classes of Bonds of a Series  will be greater  than the
outstanding  aggregate principal balance of the related Mortgage Loans as of the
applicable Cut-off Date. The initial aggregate Bond Principal Amount of a Series
and each class thereof will be specified in the related  Prospectus  Supplement.
Payments of principal  will be made on each Payment Date to the class or classes
of Bonds entitled  thereto in accordance  with the provisions  described in such
Prospectus Supplement. Interest Only Bonds with no Bond Principal Amount are not
entitled to any payments of principal.
    

Components

     To the extent specified in the related Prospectus Supplement,  payment on a
class of Bonds may be based on a combination of two or more different components
as described under "--General" above. To such extent, the descriptions set forth
under "--Payments of Interests on the Bonds" and "--Payments of Principal of the
Bonds" above also relate to components  of such a class of Bonds.  In such case,
reference in such sections to Bond  Principal  Amount and interest rate refer to
the principal  balance,  if any, of any such component and the interest rate, if
any, on any such component, respectively.

Payments  on  the  Bonds  of  Prepayment   Premiums  or  in  Respect  of  Equity
Participations

     If so provided in the related Prospectus Supplement, Prepayment Premiums or
payments in respect of Equity  Participations that are collected on the Mortgage
Loans with  respect to such Series of Bonds will be paid on each Payment Date to
the class or classes of Bonds entitled thereto in accordance with the provisions
described in such Prospectus Supplement.

Allocation of Losses and Shortfalls

     If so  provided  in  the  Prospectus  Supplement  for  a  Series  of  Bonds
consisting of one or more classes of Subordinate  Bonds,  on any Payment Date in
respect of which losses or shortfalls in  collections on the Mortgage Loans have
been incurred,  the amount of such losses or shortfalls will be borne first by a
class of  Subordinate  Bonds in the  priority  and  manner  and  subject  to the
limitations specified in such Prospectus Supplement.  See "Description of Credit
Support" for a description  of the types of  protection  that may be included in
shortfalls on Mortgage Loans.

Advances in Respect of Delinquencies

     With  respect  to any  Series  of  Bonds,  if so  provided  in the  related
Prospectus  Supplement,  a Servicer or another entity described  therein will be
required as part of its servicing  responsibilities to advance on or before each
Payment  Date its own funds or funds held in the  Payment  Account  that are not
included in the  Available  Payment  Amount for such Payment  Date, in an amount
equal to the  aggregate  of  payments  of  principal  (other  than  any  balloon
payments) and interest  (net of related  servicing  fees and Retained  Interest)
that were due on the Mortgage Loans constituting the related Collateral and were
delinquent on the related  Determination  Date,  subject to such  Servicer's (or
another  entity's)  good  faith   determination   that  such  advances  will  be
reimbursable  from Related Proceeds (as defined below).  In the case of a Series
of Bonds  that  includes  one or more  classes  of  Subordinate  Bonds and if so
provided in the  related  Prospectus  Supplement,  each  Servicer's  (or another
entity's)  advance  obligation  may be  limited  only  to the  portion  of  such
delinquencies  necessary to make the required payments on one or more classes of
Senior Bonds and/or may be subject to such Servicer's (or another entity's) good
faith  determination  that  such  advances  will be  reimbursable  not only from
Related Proceeds but also from collections on other Collateral otherwise payable
on one or more classes of such Subordinate Bonds.
See "Description of Credit Support."

     Advances are intended to maintain a regular flow of scheduled  interest and
principal payments to holders of the class or classes of Bonds entitled thereto,
rather than to guarantee or insure against losses.  Advances of a Servicer's (or
another entity's) funds will be reimbursable  only out of related  recoveries on
the Mortgage Loans (including amounts received under any form of Credit Support)
respecting  which such  advances  were made (as to any Mortgage  Loan,  "Related
Proceeds")  and from any  other  amounts  specified  in the  related  Prospectus
Supplement,  including  out of any  amounts  otherwise  payable  on one or  more
classes of Subordinate Bonds of such Series;  provided,  however,  that any such
advance will be  reimbursable  from any amounts in the Payment  Account prior to
any  payments  being  made on the Bonds to the extent  that a Servicer  (or such
other entity) shall determine in good faith that such advance (a "Nonrecoverable
Advance") is not ultimately recoverable from Related Proceeds or, if applicable,
from  collections  on other  Collateral  otherwise  payable on such  Subordinate
Bonds. If advances have been made by a Servicer from excess funds in the Payment
Account,  such Servicer is required to replace such funds in the Payment Account
on any future  Payment  Date to the extent that funds in the Payment  Account on
such Payment Date are less than payments  required to be made to  Bondholders on
such date. If so specified in the related Prospectus Supplement, the obligations
of a Servicer  (or  another  entity) to make  advances  may be secured by a cash
advance  reserve  fund,  a surety  bond,  a letter of credit or another  form of
limited guaranty.  If applicable,  information regarding the characteristics of,
and the identity of any obligor on, any such surety  bond,  will be set forth in
the related Prospectus Supplement.

     If and to the extent so provided in the related  Prospectus  Supplement,  a
Servicer (or another  entity)  will be entitled to receive  interest at the rate
specified therein on its outstanding advances and will be entitled to pay itself
such interest  periodically from general  collections on the Collateral prior to
any payment to Bondholders or as otherwise provided in the related Agreement and
described in such Prospectus Supplement.

Reports to Bondholders

     With each payment to holders of any class of Bonds of a Series,  the Master
Servicer  or the  Indenture  Trustee,  as  provided  in the  related  Prospectus
Supplement,  will forward or cause to be  forwarded to each such holder,  to the
Depositor  and  to  such  other  parties  as  may be  specified  in the  related
Agreement, a statement setting forth some or all of the following items, in each
case to the extent applicable and available:

     (i) the amount of such payment to holders of Bonds of such class applied to
reduce the Bond Principal Amount thereof;

     (ii) the amount of such payment to holders of Bonds of such class allocable
to Accrued Bond Interest;

     (iii) the amount of such payment  allocable to (a) Prepayment  Premiums and
(b) payments on account of Equity Participations;

     (iv)  the  amount  of  related  servicing  compensation  received  by  each
Servicer;

     (v) the  aggregate  amount of advances  included in such  payment,  and the
aggregate amount of any  unreimbursed  advances at the close of business on such
Payment Date;

     (vi) the aggregate  principal balance of the Mortgage Loans at the close of
business on such Payment Date;

     (vii) the number and  aggregate  principal  balance  of  Mortgage  Loans in
respect of which (a) one  scheduled  payment is  delinquent,  (b) two  scheduled
payments are delinquent, (c) three or more scheduled payments are delinquent and
(d) foreclosure proceedings have been commenced;

     (viii) with respect to each Mortgage  Loan that is  delinquent  two or more
months, (a) the loan number thereof, (b) the unpaid balance thereof, (c) whether
the delinquency is in respect of any balloon  payment,  (d) the aggregate amount
of unreimbursed servicing expenses and unreimbursed advances in respect thereof,
(e) if applicable,  the aggregate  amount of any interest accrued and payable on
related  servicing  expenses and related advances assuming such Mortgage Loan is
subsequently   liquidated   through   foreclosure,   (f)  whether  a  notice  of
acceleration has been sent to the Mortgagor and, if so, the date of such notice,
(g) whether foreclosure  proceedings have been commenced and, if so, the date so
commenced and (h) if such Mortgage Loan is more than three months delinquent and
foreclosure has not been commenced, the reason therefor;

     (ix) with respect to any Mortgage Loan liquidated (other than by payment in
full) during the related Due Period  (unless a different  period is specified in
the related  Prospectus  Supplement,  a "Due Period" with respect to any Payment
Date will  commence  on the  second  day of the  month in which the  immediately
preceding  Payment Date occurs, or the day after the Cut-off Date in the case of
the first Due Period,  and will end on the first day of the month of the related
Payment  Date),  (a) the loan  number  thereof,  (b) the  manner in which it was
liquidated and (c) the aggregate amount of liquidation proceeds received;

     (x) with respect to any  Mortgage  Loan  liquidated  during the related Due
Period, (a) the portion of such liquidation  proceeds payable or reimbursable to
each Servicer (or any other entity) in respect of such Mortgage Loan and (b) the
amount of any loss to Bondholders;

     (xi) with  respect to each  Mortgaged  Property  acquired  on behalf of the
Issuer through foreclosure or deed in lieu of foreclosure (upon acquisition,  an
"REO Property")  relating to a Mortgage Loan and included as a Trust Asset as of
the end of the related Due Period,  (a) the loan number of the related  Mortgage
Loan and (b) the date of acquisition;

     (xii) with  respect to each REO  Property  relating to a Mortgage  Loan and
included as a Trust Asset as of the end of the related Due Period,  (a) the book
value,  (b) the  principal  balance of the  related  Mortgage  Loan  immediately
following  such Payment Date  (calculated  as if such  Mortgage  Loan were still
outstanding  taking into  account  certain  limited  modifications  to the terms
thereof  specified in the Agreement),  (c) the aggregate  amount of unreimbursed
servicing  expenses  and  unreimbursed  advances  in respect  thereof and (d) if
applicable,  the  aggregate  amount of  interest  accrued and payable on related
servicing expenses and related advances;

     (xiii) with  respect to any such REO  Property  sold during the related Due
Period (a) the loan  number of the  related  Mortgage  Loan,  (b) the  aggregate
amount of sale  proceeds,  (c) the  portion  of such sales  proceeds  payable or
reimbursable  to each  Servicer  in respect of such REO  Property or the related
Mortgage  Loan and (d) the amount of any loss to  Bondholders  in respect of the
related Mortgage Loan;

     (xiv) the aggregate Bond Principal Amount or notional  amount,  as the case
may be, of each class of Bonds (including any class of Bonds not offered hereby)
at the close of  business  on such  Payment  Date,  separately  identifying  any
reduction in such Bond  Principal  Amount due to the  allocation of any loss and
increase in the Bond  Principal  Amount of a class of Accrual Bonds in the event
that Accrued Bond Interest has been added to such balance;

     (xv) the aggregate amount of principal  prepayments made during the related
Due Period;

     (xvi) the aggregate Accrued Bond Interest and unpaid Accrued Bond Interest,
if any, on each class of Bonds at the close of business on such Payment Date;

     (xvii) in the case of Bonds with a variable  interest  rate,  the  interest
rate  applicable  to such  Payment  Date,  and, if  available,  the  immediately
succeeding  Payment Date, as calculated in accordance with the method  specified
in the related Prospectus Supplement;

     (xviii) in the case of Bonds with a floating  interest rate, for statements
to be distributed in any month in which an adjustment date occurs,  the floating
interest  rate  applicable to such Payment Date and the  immediately  succeeding
Payment  Date as  calculated  in  accordance  with the method  specified  in the
related Prospectus Supplement;

     (xix) as to any  Series  which  includes  Credit  Support,  the  amount  of
coverage of each instrument of Credit Support  included  therein as of the close
of business on such Payment Date; and

     (xx) the  aggregate  amount of  payments by the  Mortgagors  of (a) default
interest,  (b) late charges and (c) assumption and  modification  fees collected
during the related Due Period.

     In the case of information furnished pursuant to subclauses (i)-(iv) above,
the amounts  shall be expressed as a dollar amount per minimum  denomination  of
Bonds or for such other specified portion thereof.  In addition,  in the case of
information  furnished pursuant to subclauses (i), (ii), (xiv), (xvi) and (xvii)
above,  such amounts shall also be provided with respect to each  component,  if
any, of a class of Bonds.  The Prospectus  Supplement for each Series of Offered
Bonds will describe any additional  information to be included in reports to the
holders of such Bonds.

     Within a reasonable period of time after the end of each calendar year, the
Master Servicer or the Indenture Trustee,  as provided in the related Prospectus
Supplement,  shall  furnish to each person who at any time  during the  calendar
year was a holder of a Bond a statement  containing the information set forth in
subclauses  (i)-(iv) above,  aggregated for such calendar year or the applicable
portion  thereof during which such person was a Bondholder.  Such  obligation of
the  Master  Servicer  or the  Indenture  Trustee  shall be  deemed to have been
satisfied  to the extent  that  substantially  comparable  information  shall be
provided  by the  Master  Servicer  or the  Indenture  Trustee  pursuant  to any
requirements of the Code as are from time to time in force.

     Unless and until  Definitive  Bonds are issued,  such statements or reports
will be forwarded  by the Master  Servicer or the  Indenture  Trustee to Cede or
such  other  person  specified  in  the  related  Prospectus  Supplement.   Such
statements or reports may be available to Beneficial  Owners upon request to DTC
or their  respective  Participant  or Indirect  Participant.  In  addition,  the
Indenture  Trustee shall  furnish a copy of any such  statement or report to any
Beneficial Owner which requests such copy and certifies to the Indenture Trustee
or the Master  Servicer,  as applicable,  that it is the  Beneficial  Owner of a
Bond. See  "Description  of the  Bonds--Book-Entry  Registration  and Definitive
Bonds."

Special Redemption of Bonds

     If so  specified  in the related  Prospectus  Supplement,  the Bonds of any
Series may be subject to special  redemption  on the day of any month  specified
therein  if, as a result of the  prepayment  experience  on the  Mortgage  Loans
securing such Bonds or the low yield  available for  reinvestment  or both,  the
Indenture Trustee  determines  (based on assumptions  specified in the Indenture
and after giving effect to the amounts,  if any,  available to be withdrawn from
or under any reserve fund or instrument  constituting  Credit  Support or a Cash
Flow  Agreement for such Series) that the amount  anticipated to be available in
the Payment  Account for such Series on the next Payment Date, is anticipated to
be  insufficient to pay debt service on the Bonds of such Series on such Payment
Date.  The principal  amount of Bonds of such Series  required to be so redeemed
will not exceed the amount of  principal  otherwise  required  to be paid on the
next Payment Date. Therefore, the primary result of such a special redemption of
Bonds is payment of principal prior to the next scheduled Payment Date.

     To the extent described in the related Prospectus Supplement,  Bonds of any
Series  may be  subject  to  special  redemption  in whole or in part  following
certain  defaults  under an  instrument  of Credit  Support and in certain other
events.

     All payments of principal  pursuant to any special  redemption will be made
in the order of priority and in the manner  specified in the related  Prospectus
Supplement. Notice of any special redemption will be mailed by the Issuer or the
Indenture Trustee prior to the Special Redemption Date. The Redemption Price for
any Bonds so redeemed will be equal to 100% (or such other percentage  specified
in the related Prospectus  Supplement) of the principal amount of such Bonds (or
portions  thereof) so redeemed,  together with interest  accrued  thereon to the
date specified in the related Prospectus Supplement.

Optional Redemption of Bonds

   
     The Issuer may, at its option and if so specified in the related Prospectus
Supplement,  redeem,  in whole or in part,  one or more  classes of Bonds of any
Series on any  Payment  Date on or after the dates,  if any,  specified  in such
Prospectus Supplement.  Notice of such redemption will be given by the Issuer or
Indenture  Trustee prior to the anticipated  date of redemption.  The Redemption
Price for any Bonds so redeemed will be equal to 100% of the principal amount of
such Bonds, or the portions thereof, so redeemed, together with interest accrued
thereon to the date  specified in the related  Prospectus  Supplement.  Any such
optional  redemption  may  occur at a time  when a  significant  portion  of the
aggregate  Bond  Principal  Amount of all the  classes  of Bonds that will be so
redeemed, remains outstanding (that is, a time when the aggregate Bond Principal
Amount of such  classes of Bonds is greater  than 25% of the  initial  aggregate
Bond Principal Amount thereof).  The maximum  aggregate Bond Principal Amount of
the Bonds of any Series that may be outstanding  before any optional  redemption
may be effected  will be disclosed  in the related  Prospectus  Supplement.  The
Bondholders will have no continuing  direct or indirect  liability to the Issuer
or any other person as a result of the Issuer exercising its redemption option.
    

Book-Entry Registration and Definitive Bonds

     If so provided in the related Prospectus Supplement, one or more classes of
the Offered  Bonds of any Series will be issued as  Book-Entry  Bonds,  and each
such class will be  represented  by one or more single Bonds  registered  in the
name of a nominee for the depository, The Depository Trust Company ("DTC").

     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 Uniform  Commercial  Code  ("UCC") and a
"clearing  agency"  registered  pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended.  DTC was created to hold securities
for  its  participating   organizations   ("Participants")  and  facilitate  the
clearance and settlement of securities transactions between Participants through
electronic  book-entry changes in their accounts,  thereby  eliminating the need
for physical movement of certificates.  Participants  include securities brokers
and dealers,  banks,  trust companies and clearing  corporations and may include
certain other organizations. Indirect access to the DTC system also is available
to others such as banks, brokers, dealers and trust companies that clear through
or maintain a custodial  relationship  with a  Participant,  either  directly or
indirectly ("Indirect Participants").

     Investors that are not Participants or Indirect  Participants but desire to
purchase,  sell or  otherwise  transfer  ownership  of,  or other  interests  in
Book-Entry Bonds may do so only through  Participants and Indirect  Participants
or in such other manner as is provided for in the related Prospectus Supplement.
In addition,  such investors  ("Beneficial Owners") will receive all payments on
the  Book-Entry  Bonds  through  DTC and its  Participants.  Under a  book-entry
format,  Beneficial  Owners will receive payments after the related Payment Date
because,  while  payments are required to be forwarded to Cede & Co., as nominee
for DTC  ("Cede"),  on each  such date DTC will  forward  such  payments  to its
Participants  which  thereafter  will be  required  to forward  them to Indirect
Participants or Beneficial  Owners.  The only "Bondholder" (as such term is used
in an Agreement) will be Cede, as nominee of DTC or such other entity  specified
in the related  Prospectus  Supplement,  and the  Beneficial  Owners will not be
recognized  by the  Indenture  Trustee  as  Bondholders  under  the  Agreements.
Beneficial  Owners will be permitted to exercise the rights of Bondholders under
the related Agreements only indirectly through the Participants who in turn will
exercise their rights through DTC.

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

     Because  DTC can act only on  behalf  of  Participants,  who in turn act on
behalf of Indirect  Participants  and certain banks, the ability of a Beneficial
Owner to pledge its interest in the Book-Entry Bonds to persons or entities that
do not  participate  in the DTC system,  or otherwise take actions in respect of
its  interest  in the  Book-Entry  Bonds,  may be  limited  due to the lack of a
physical certificate evidencing such interest.

     DTC  will  take  action  permitted  to be taken  by a  Bondholder  under an
Agreement  only at the  direction of one or more  Participants  to whose account
with DTC interests in the Book-Entry Bonds are credited. Under DTC's procedures,
DTC  will  take  actions  permitted  to be  taken  by  Holders  of any  class of
Book-Entry  Bonds  under  an  Agreement  only  at the  direction  of one or more
Participants  to whose  account  the  Book-Entry  Bonds are  credited  and whose
aggregate  holdings  represent no less than any minimum  amount of Voting Rights
required  therefor.  Therefore,  Beneficial Owners will only be able to exercise
their  Voting  Rights to the extent  permitted,  and  subject to the  procedures
established,  by their Participant and/or Indirect  Participant,  as applicable.
DTC may take  conflicting  actions with respect to any action of  Bondholders of
any class to the extent that  Participants  authorize such actions.  None of the
Servicers,  the  Depositor,  the  Indenture  Trustee or any of their  respective
affiliates will have any liability for any aspect of the records  relating to or
payments made on account of  beneficial  ownership  interests in the  Book-Entry
Bonds, or for maintaining, supervising or reviewing any records relating to such
beneficial ownership interests.

     Bonds  initially  issued in  book-entry  form will be issued as  Definitive
Bonds to Beneficial Owners or their nominees,  rather than to DTC or its nominee
only (i) if the Depositor  advises the Indenture  Trustee in writing that DTC is
no  longer  willing  or able  to  properly  discharge  its  responsibilities  as
depository  with  respect to the Bonds and the  Depositor  is unable to locate a
qualified successor,  (ii) if the Depositor,  at its option, elects to terminate
the  book-entry  system  through  DTC or (iii) in  accordance  with  such  other
provisions described in the related Prospectus Supplement.

     Upon the  occurrence of either of the events  described in the  immediately
preceding  paragraph,  DTC  is  required  to  notify  all  Participants  of  the
availability  through DTC of Definitive  Bonds for the Beneficial  Owners.  Upon
surrender by DTC of the certificate or certificates  representing the Book-Entry
Bonds, together with instructions for reregistration, the Indenture Trustee will
issue  (or cause to be  issued)  to the  Beneficial  Owners  identified  in such
instructions the Definitive Bonds to which they are entitled, and thereafter the
Indenture  Trustee  will  recognize  the  holders  of such  Definitive  Bonds as
Bondholders under the Agreement.

                          DESCRIPTION OF THE AGREEMENTS

     The Bonds of each Series  will be issued by an Owner  Trust  pursuant to an
indenture  (the  "Indenture")  between the related  Owner Trust and an indenture
trustee (the "Indenture  Trustee") named in the related  Prospectus  Supplement.
The Owner Trust will be established pursuant to a deposit trust agreement (each,
a "Deposit  Trust  Agreement")  between the  Depositor and an owner trustee (the
"Owner Trustee") named in the Prospectus  Supplement  relating to such Series of
Bonds.  The  Mortgage  Loans will be  serviced  in  accordance  with a servicing
agreement (a "Servicing  Agreement") among the Issuer, the Indenture Trustee and
a Master  Servicer and a Special  Servicer  named in the  Prospectus  Supplement
relating to such Series of Bonds. A manager or  administrator  will be appointed
pursuant to an  administration  agreement  (the  "Administration  Agreement") to
administer  certain duties of the Issuer  relating to each Series of Bonds.  The
provisions of each Agreement will vary depending upon the nature of the Bonds to
be issued  thereunder  and the  nature of the  related  Collateral.  Forms of an
Indenture,  Deposit Trust  Agreement,  Servicing  Agreement  and  Administration
Agreement have been filed as an exhibit to the  Registration  Statement of which
this Prospectus is a part. The following  summaries  describe  certain  material
provisions  that may appear in the Indenture and the  Servicing  Agreement.  The
Prospectus  Supplement  for a Series of Bonds will describe any provision of the
Agreements  relating to such Series that materially differs from the description
thereof  contained  in this  Prospectus.  The  summaries  do not  purport  to be
complete and are subject to, and are  qualified  in their  entirety by reference
to, all of the provisions of the Agreements relating to each Series of Bonds and
the description of such provisions in the related Prospectus Supplement. As used
herein with respect to any Series, the term "Bond" refers to all of the Bonds of
that  Series,  whether  or not  offered  hereby  and by the  related  Prospectus
Supplement,  unless the context otherwise requires. The Depositor will provide a
copy of the  Agreements  (without  exhibits)  relating  to any  Series  of Bonds
without  charge  upon  written  request  of a  holder  of a Bond of such  Series
addressed  to  the  Indenture  Trustee  specified  in  the  related   Prospectus
Supplement.

Pledge of Mortgage Loans; Deposit of Release Price or Substitution

     At the time of  issuance  of any Series of Bonds,  the Issuer will grant to
the designated Indenture Trustee to secure payment of the Bonds of such Series a
security interest in, among other things,  the Mortgage Loans, to be included as
part of the related  Collateral,  together with all principal and interest to be
received on or with  respect to such  Mortgage  Loans after the related  Cut-off
Date,  other than  principal  and interest due on or before the related  Cut-off
Date and other than any Retained  Interest (as defined  herein).  The  Indenture
Trustee will hold such Mortgage Loans as security only for that Series of Bonds,
and  holders  of the  Bonds of such  Series  will be  entitled  to the equal and
proportionate benefits of such security, subject to the express subordination of
certain classes thereof. In addition,  the Indenture Trustee will,  concurrently
with such grant,  deliver such Bonds to or at the direction of the Issuer.  Each
Mortgage  Loan  to be  included  as  part  of the  related  Collateral  will  be
identified in a schedule appearing as an exhibit to the related Indenture.  Such
schedule generally will include detailed information to the extent available and
relevant  in respect  of each  Mortgage  Loan  included  as part of the  related
Collateral,  including without limitation,  the address of the related Mortgaged
Property  and  type of  such  property,  the  Mortgage  Interest  Rate  and,  if
applicable,  the  applicable  index,  margin,  adjustment  date and any rate cap
information,  the original  and  remaining  term to  maturity,  the original and
outstanding   principal  balance  and  balloon  payment,   if  any,  the  Value,
Loan-to-Value Ratio and the Debt Service Coverage Ratio as of the date indicated
and payment and prepayment provisions, if applicable.

     With  respect to each  Mortgage  Loan to be included as part of the related
Collateral,  the Issuer will deliver or cause to be  delivered to the  Indenture
Trustee (or to the custodian acting on its behalf) certain loan documents, which
will generally include the original Mortgage Note endorsed, without recourse, in
blank or to the order of the  Indenture  Trustee,  the  original  Mortgage (or a
certified  copy  thereof) with  evidence of recording  indicated  thereon and an
assignment  of the  Mortgage  to  the  Indenture  Trustee  in  recordable  form.
Notwithstanding the foregoing,  the Collateral for a Series of Bonds may include
Mortgage  Loans  where  the  original  Mortgage  Note  is not  delivered  to the
Indenture  Trustee  if the  Issuer  delivers  to the  Indenture  Trustee  or the
custodian,  an affidavit  certifying that the original  thereof has been lost or
destroyed,  together with, if available,  a copy or a duplicate  original of the
Mortgage Note.  With respect to such Mortgage Loans,  the Indenture  Trustee (or
its nominee)  may not be able to enforce the  Mortgage  Note against the related
borrower.  The related  Agreements  will  generally  require  that the Issuer or
another party specified in the related Prospectus Supplement promptly cause each
such assignment of Mortgage to be recorded in the appropriate  public office for
real  property  records,  except in states  where,  in the  opinion  of  counsel
acceptable to the Indenture  Trustee,  such recording is not required to protect
the Indenture  Trustee's interest in the related Mortgage Loan against the claim
of any subsequent  transferee or any successor to or creditor of the Issuer, the
Servicer,  the  relevant  Asset Seller or any other prior holder of the Mortgage
Loan.

     The  Indenture  Trustee (or a  custodian)  will review such  Mortgage  Loan
documents  within a  specified  period of days after  receipt  thereof,  and the
Indenture  Trustee (or a  custodian)  will hold such  documents in trust for the
benefit  of the  Bondholders.  If any such  document  is found to be  missing or
defective in any material  respect,  the Indenture  Trustee (or such  custodian)
shall  immediately  notify the Issuer or another entity specified in the related
Prospectus Supplement. If the Issuer cannot cure the omission or defect within a
specified  number of days after receipt of such notice,  then the Issuer or such
other entity specified in the related  Prospectus  Supplement will be obligated,
within a  specified  number of days of  receipt  of such  notice,  to remove the
related Mortgage Loan as part of the related Collateral and pay to the Indenture
Trustee a cash amount equal to the sum of the unpaid principal  balance thereof,
plus unpaid accrued interest thereon at the Mortgage Interest Rate from the date
as to which  interest  was last paid to the due date in the Due  Period in which
the relevant  removal is to occur,  plus  certain  servicing  expenses  that are
reimbursable  to each  Servicer or such other amount as specified in the related
Prospectus  Supplement  (the "Release  Price") or  substitute  for such Mortgage
Loan. This deposit and removal or substitution  obligation  constitutes the sole
remedy available to the Bondholders or the Indenture Trustee for omission of, or
a material  defect in, a constituent  document.  To the extent  specified in the
related Prospectus  Supplement,  in lieu of curing any omission or defect in the
Mortgage Loan or paying the Indenture  Trustee the Release Price or substituting
for such Mortgage  Loan, the Issuer or other named entity may agree to cover any
losses  suffered  with respect to the  Collateral  as a result of such breach or
defect.

     If so provided in the related Prospectus Supplement, the Issuer will, as to
some or all of the  Mortgage  Loans,  deliver  or cause to be  delivered  to the
Indenture Trustee the related Lease Assignments. In certain cases, the Indenture
Trustee,  or  Sub-Servicer,  as  applicable,  may collect  all moneys  under the
related Leases and distribute  amounts, if any, required under the Lease for the
payment of  maintenance,  insurance  and taxes,  to the extent  specified in the
related  Lease  agreement.  The  Indenture  Trustee,  or if so  specified in the
Prospectus Supplement,  the Master Servicer, as agent for the Indenture Trustee,
may hold the Lease in trust for the benefit of the Bondholders.

Representations and Warranties; Repurchases and Other Remedies

     To the extent  provided in the  related  Prospectus  Supplement  the Issuer
will,  with  respect  to each  Mortgage  Loan  included  as part of the  related
Collateral,   make  or  assign,  or  cause  to  be  made  or  assigned,  certain
representations  and warranties,  as of a specified date (the person making such
representations  and warranties,  the "Warranting  Party")  covering,  by way of
example, the following types of matters: (i) the accuracy of the information set
forth for such Mortgage Loan on the schedule of Mortgage  Loans  appearing as an
exhibit to the related Agreement; (ii) the existence of title insurance insuring
the lien priority of the Mortgage  Loan;  (iii) the authority of the  Warranting
Party to sell the Mortgage  Loan;  (iv) the payment  status of the Mortgage Loan
and the status of payments of taxes, assessments and other charges affecting the
related  Mortgaged  Property;  (v) the existence of customary  provisions in the
related Mortgage Note and Mortgage to permit  realization  against the Mortgaged
Property of the benefit of the security of the Mortgage;  and (vi) the existence
of hazard and extended perils insurance coverage on the Mortgaged Property.

     Any Warranting Party, if other than the Depositor, shall be an Asset Seller
or an affiliate  thereof or such other person  acceptable  to the  Depositor and
shall be identified in the related Prospectus  Supplement.  Representations  and
warranties  made in respect  of a Mortgage  Loan may have been made as of a date
prior to the  applicable  Cut-off  Date. A  substantial  period of time may have
elapsed between such date and the date of initial issuance of the related Series
of Bonds  secured by such  Mortgage  Loan.  In the event of a breach of any such
representation  or warranty that  materially and adversely  affects the value of
the applicable  Mortgage Loan or the interest of the  Bondholders  therein,  the
Warranting  Party will be obligated to either cure such breach or  repurchase or
replace the affected Mortgage Loan as described below. Since the representations
and warranties  may not address  events that may occur  following the date as of
which they were made,  the  Warranting  Party  will have a cure,  repurchase  or
substitution obligation in connection with a breach of such a representation and
warranty only if the relevant event that causes such breach occurs prior to such
date.  Such party  would have no such  obligations  if the  relevant  event that
causes such breach occurs after such date.

     The  Agreements  will provide  that the Master  Servicer  and/or  Indenture
Trustee will be required to notify promptly the relevant Warranting Party of any
breach of any  representation  or  warranty  made by it in respect of a Mortgage
Loan that  materially  and adversely  affects the value of such Mortgage Loan or
the interests  therein of the Bondholders.  If such Warranting Party cannot cure
such breach within a specified period following the date on which such party was
notified  of such  breach,  then such  Warranting  Party  will be  obligated  to
repurchase  such  Mortgage Loan from the  Indenture  Trustee  within a specified
period from the date on which the Warranting  Party was notified of such breach,
at a price equal to the sum of the unpaid principal balance thereof, plus unpaid
accrued interest thereon at the Mortgage Interest Rate from the date as to which
interest  was last paid to the due date in the Due Period in which the  relevant
purchase is to occur, plus certain  servicing  expenses that are reimbursable to
each  Servicer  or such  other  price as  specified  in the  related  Prospectus
Supplement  (the "Purchase  Price"),  or in the case of the Issuer,  remove such
Mortgage Loan as part of the  Collateral  and pay to the  Indenture  Trustee the
Release  Price  therefor.  If so provided  in the  Prospectus  Supplement  for a
Series, a Warranting Party, rather than repurchase a Mortgage Loan as to which a
breach has  occurred,  will have the  option,  within a specified  period  after
initial  issuance of such Series of Bonds, to cause the removal of such Mortgage
Loan as part of the related  Collateral  and substitute in its place one or more
other Mortgage Loans, in accordance with the standards  described in the related
Prospectus Supplement. If so provided in the Prospectus Supplement for a Series,
a Warranting  Party,  rather than repurchase or substitute a Mortgage Loan as to
which a breach has  occurred,  will have the option to reimburse  the  Indenture
Trustee  or  the  Bondholders  for  any  losses  caused  by  such  breach.  This
reimbursement,  repurchase or  substitution  obligation will constitute the sole
remedy  available to holders of Bonds or the  Indenture  Trustee for a breach of
representation by a Warranting Party.

     Neither the Depositor  nor the Issuer  (except to the extent that either of
them is the Warranting  Party) nor any Servicer will be obligated to purchase or
substitute for a Mortgage Loan if a Warranting  Party defaults on its obligation
to do so, and no assurance can be given that  Warranting  Parties will carry out
such obligations with respect to Mortgage Loans.

     Each Servicer will make certain  representations  and warranties  regarding
its authority to enter into, and its ability to perform its  obligations  under,
the  related  Agreement.  A breach  of any such  representation  in a  Servicing
Agreement  of a  Master  Servicer  or  Special  Servicer  which  materially  and
adversely   affects  the  interests  of  the  Bondholders  and  which  continues
unremedied  for thirty days after the giving of written notice of such breach to
such Servicer by the Indenture  Trustee or the  Depositor,  or to such Servicer,
the Depositor and the Indenture  Trustee by the holders of Bonds  evidencing not
less than 25% of the Voting  Rights or such other  percentage  specified  in the
related Prospectus Supplement, will constitute a Servicer Event of Default under
such Servicing Agreement.

Accounts

     General. Each Servicer and/or the Indenture Trustee will, as to each Series
of Bonds,  establish and maintain or cause to be established  and maintained one
or more separate accounts for the collection of payments on the related Mortgage
Loans  (collectively,  the  "Accounts"),  which must be either (i) an account or
accounts  the  deposits in which are insured by the Bank  Insurance  Fund or the
Savings Association  Insurance Fund of the Federal Deposit Insurance Corporation
("FDIC") (to the limits  established by the FDIC) and the uninsured  deposits in
which are otherwise  secured such that the Bondholders have a claim with respect
to the funds an Account or a perfected first priority  security interest against
any  collateral  securing such funds that is superior to the claims of any other
depositors or general  creditors of the  institution  with which such Account is
maintained or (ii) otherwise  maintained with a bank or trust company,  and in a
manner,  satisfactory to the Rating Agency or Agencies rating any class of Bonds
of such  Series.  The  collateral  eligible  to secure  amounts in an Account is
limited  to United  States  government  securities  and other  investment  grade
obligations specified in the Agreement ("Permitted Investments"). An Account may
be maintained as an interest  bearing or a non-interest  bearing account and the
funds held  therein may be invested  pending  each  succeeding  Payment  Date in
certain short-term Permitted Investments. Any interest or other income earned on
funds in an Account  will be paid to a Servicer or its  designee  as  additional
servicing  compensation  to  the  extent  provided  in  the  related  Prospectus
Supplement.  An  Account  may be  maintained  with  an  institution  that  is an
affiliate  of a Servicer  provided  that such  institution  meets the  standards
imposed by the Rating  Agency or Agencies.  If permitted by the Rating Agency or
Agencies and so specified in the related Prospectus  Supplement,  an Account may
contain funds relating to more than one Series of mortgage-backed securities and
may contain other funds  respecting  payments on mortgage  loans  belonging to a
Servicer or serviced or master serviced by it on behalf of others.

     Deposits. The appropriate Servicer will deposit or cause to be deposited in
an Account  on a daily  basis,  or such other  period  provided  in the  related
Agreement, the following payments and collections received, or advances made, by
such Servicer:

     (i) all payments on account of principal,  including principal prepayments,
on the Mortgage Loans;

     (ii) all payments on account of interest on the Mortgage  Loans,  including
any default interest collected, in each case net of any portion thereof retained
by a Servicer as its servicing compensation;

     (iii)  all  proceeds  of the  hazard,  business  interruption  and  general
liability  insurance  policies  to be  maintained  in respect of each  Mortgaged
Property  securing a Mortgage  Loan included as part of the  Collateral  (to the
extent such  proceeds  are not  applied to the  restoration  of the  property or
released to the Mortgagor in accordance with the normal servicing  procedures of
a Servicer,  subject to the terms and  conditions  of the related  Mortgage  and
Mortgage  Note)  and all  proceeds  of  rental  interruption  policies,  if any,
insuring  against  losses  arising from the failure of Lessees  under a Lease to
make timely rental payments  because of certain  casualty events  (collectively,
"Insurance  Proceeds") and all other amounts received and retained in connection
with  the  liquidation  of  defaulted  Mortgage  Loans  included  as part of the
Collateral, by foreclosure,  condemnation or otherwise ("Liquidation Proceeds"),
together  with the net proceeds on a monthly basis with respect to any Mortgaged
Properties  acquired for the benefit of Bondholders by foreclosure or by deed in
lieu of foreclosure or otherwise;

     (iv)  any  advances   made  as   described   under   "Description   of  the
Bonds-Advances in Respect of Delinquencies";

     (v) any amounts representing Prepayment Premiums;

     (vi) any amounts received from another Servicer;

     but excluding  any income,  rents and profits  derived from the  ownership,
operation  or leasing of any REO  Property  ("REO  Proceeds")  and  penalties or
modification  fees which may be  retained  by such  Servicer.  Unless  otherwise
provided  in the related  Agreement,  REO  Proceeds  shall be  maintained  in an
Account by the Special Servicer.

     Once a month the  Special  Servicer  and any  Sub-Servicer  remit  funds on
deposit in the Account  each  maintains  together  with any P&I  Advances to the
Master Servicer for deposit in an Account maintained by the Master Servicer.

     Withdrawals.  A Servicer may, from time to time, make  withdrawals  from an
Account for each Series of Bonds for one or more of the following purposes:

     (i) to reimburse a Servicer for unreimbursed  amounts advanced as described
under "Description of the  Bonds--Advances  in Respect of  Delinquencies,"  such
reimbursement  to be made out of  amounts  received  which were  identified  and
applied by such Servicer as late collections of interest on and principal of the
particular Mortgage Loans with respect to which the advances were made;

     (ii) to reimburse a Servicer for unpaid  servicing  fees earned and certain
unreimbursed  servicing  expenses  incurred  with respect to Mortgage  Loans and
properties  acquired in respect  thereof,  such  reimbursement to be made out of
amounts that represent  Liquidation Proceeds and Insurance Proceeds collected on
the particular  Mortgage Loans and properties,  and net income  collected on the
particular  properties,  with  respect  to which  such fees were  earned or such
expenses were incurred;

     (iii) to  reimburse a Servicer  for any  advances  described  in clause (i)
above and any servicing  expenses  described in clause (ii) above which,  in the
Master Servicer's good faith judgment,  will not be recoverable from the amounts
described in clauses (i) and (ii),  respectively,  such reimbursement to be made
from amounts  collected on other Collateral or, if and to the extent so provided
by the related  Agreement  and described in the related  Prospectus  Supplement,
just  from  that  portion  of  amounts  collected  on other  Collateral  that is
otherwise  payable on one or more classes of Subordinate  Bonds,  if any, remain
outstanding,  and  otherwise  any  outstanding  class of Bonds,  of the  related
Series;

     (iv) if and to the extent described in the related  Prospectus  Supplement,
to pay a Servicer interest accrued on the advances described in clause (i) above
and the  servicing  expenses  described  in clause  (ii) above while such remain
outstanding and unreimbursed;

     (v) to pay a Servicer, as additional servicing  compensation,  interest and
investment income earned in respect of amounts held in the Account; and

     (vi) to make any other  withdrawals  permitted by the related Agreement and
described in the related Prospectus Supplement.

     If and to the extent specified in the Prospectus  Supplement amounts may be
withdrawn from any Account to cover  additional  costs,  expenses or liabilities
associated with: the preparation of environmental  site assessments with respect
to,  and for  containment,  clean-up  or  remediation  of  hazardous  wastes and
materials,  the proper  operation,  management and  maintenance of any Mortgaged
Property  acquired for the benefit of  Bondholders  by foreclosure or by deed in
lieu of  foreclosure  or  otherwise,  such  payments  to be made  out of  income
received on such property; retaining an independent appraiser or other expert in
real estate matters to determine a fair sale price for a defaulted Mortgage Loan
or a property  acquired in respect thereof in connection with the liquidation of
such  Mortgage  Loan or  property;  and  obtaining  various  opinions of counsel
pursuant to the related Agreement for the benefit of Bondholders.

     Payment  Account.  To  the  extent  specified  in  the  related  Prospectus
Supplement,  the Indenture  Trustee will, as to each Series of Bonds,  establish
and maintain,  or cause to be established and  maintained,  one or more separate
Accounts for the  collection  of payments from the Master  Servicer  immediately
preceding each Payment Date (the "Payment Account").  The Indenture Trustee will
also  deposit  or cause to be  deposited  in a  Payment  Account  the  following
amounts:

     (i) any  amounts  paid  under any  instrument  or drawn  from any fund that
constitutes  Credit Support for the related  Series of Bonds as described  under
"Description of Credit Support";

     (ii) any amounts paid under any Cash Flow  Agreement,  as  described  under
"Description of the Collateral--Cash Flow Agreements";

     (iii) all proceeds of any Trust Asset or, with respect to a Mortgage  Loan,
property  acquired in respect  thereof  purchased  by the  Depositor,  any Asset
Seller or any other  specified  person,  and all proceeds of any  Mortgage  Loan
purchased as described  under  "Description  of the  Bonds--Termination"  (also,
"Liquidation Proceeds");

     (iv) any other amounts  required to be deposited in the Payment  Account as
provided in the  related  Agreement  and  described  in the  related  Prospectus
Supplement.

     The Indenture  Trustee or another paying agent may, from time to time, make
a withdrawal  from a Payment Account to make payments to the Bondholders on each
Payment Date.

     Other Collection Accounts.  Notwithstanding the foregoing,  if so specified
in the related Prospectus Supplement, the Agreements for any Series of Bonds may
provide for the establishment and maintenance of a separate  collection  account
into which a Servicer will deposit on a daily basis the amounts  described under
"--Deposits"  above for one or more  Series of Bonds.  Any amounts on deposit in
any such collection  account will be withdrawn  therefrom and deposited into the
appropriate  Payment  Account  by a time  specified  in the  related  Prospectus
Supplement.  To the extent specified in the related Prospectus  Supplement,  any
amounts  which could be withdrawn  from the Payment  Account as described  under
"--Withdrawals"  above, may also be withdrawn from any such collection  account.
The Prospectus  Supplement will set forth any  restrictions  with respect to any
such collection account,  including investment restrictions and any restrictions
with respect to financial  institutions  with which any such collection  account
may be maintained.

Collection and Other Servicing Procedures

     Master  Servicer.  The Master  Servicer  is  required  under the  Servicing
Agreement to make reasonable efforts to collect all scheduled payments under the
Mortgage  Loans  and  will  follow  or  cause  to be  followed  such  collection
procedures as it would follow with respect to mortgage loans that are comparable
to the Mortgage Loans and held for its own account, provided such procedures are
consistent  with (i) the terms of the Servicing  Agreement,  (ii) applicable law
and (iii) the general  servicing  standard  specified in the related  Prospectus
Supplement  or,  if no such  standard  is so  specified,  its  normal  servicing
practices (in either case, the "Servicing Standard").

     The  Master  Servicer  will also be  required  to perform  other  customary
functions of a servicer of comparable loans,  including  maintaining (or causing
the Mortgagor or Lessee on each Mortgage or Lease to maintain) hazard,  business
interruption  and general  liability  insurance  policies  (and, if  applicable,
rental interruption  policies) as described herein and in any related Prospectus
Supplement,  and filing and settling claims  thereunder;  maintaining  escrow or
impoundment  accounts of  Mortgagors  for payment of taxes,  insurance and other
items  required  to be paid by any  Mortgagor  pursuant  to the  Mortgage  Loan;
processing  assumptions  or  substitutions  in those cases where the  applicable
Servicer  has  determined  not to enforce  any  applicable  due-on-sale  clause;
attempting  to cure  delinquencies;  supervising  foreclosures;  inspecting  and
managing  Mortgaged  Properties  under certain  circumstances;  and  maintaining
accounting records relating to the Mortgage Loans.

     The Master  Servicer  shall monitor the actions of the Special  Servicer to
confirm compliance with the Agreements.

     A Master Servicer,  as servicer of the Mortgage Loans, on behalf of itself,
the Indenture  Trustee and the Bondholders or such other entity specified in the
related  Prospectus  Supplement,  will present  claims to the obligor under each
instrument  of  Credit  Support,  and will  take  such  reasonable  steps as are
necessary to receive  payment or to permit  recovery  thereunder with respect to
defaulted Mortgage Loans. See "Description of Credit Support."

     Special  Servicer.  A  Mortgagor's  failure to make  required  payments may
reflect  inadequate  income or the  diversion of that income from the service of
payments  due  under  the  Mortgage  Loan,  and  may  call  into  question  such
Mortgagor's  ability to make  timely  payment of taxes and to pay for  necessary
maintenance of the related Mortgaged Property. Upon the occurrence of any of the
following  events  or such  other  events  as may be  specified  in the  related
Prospectus  Supplement  (each a  "Servicing  Transfer  Event") with respect to a
Mortgage  Loan,  servicing  for such  Mortgage  Loan  (thereafter,  a "Specially
Serviced  Mortgage  Loan") will be transferred  from the Master  Servicer to the
Special Servicer:

     (a)  such Mortgage Loan becomes a defaulted Mortgage Loan,

     (b) the occurrence of certain events indicating the possible  insolvency of
the Mortgagor,

     (c) the receipt by the Master  Servicer of a notice of  foreclosure  of any
other lien on the related Mortgaged Property,

     (d) the Master Servicer determines that a payment default is imminent,

     (e) with respect to a Balloon  Mortgage Loan, no assurances have been given
as to the ability of the Mortgagor to make the final payment thereon, or

     (f) the occurrence of certain other events constituting  defaults under the
terms of such Mortgage Loan.

     The Special  Servicer is required to monitor any Mortgage  Loan which is in
default,  contact the Mortgagor  concerning  the default,  evaluate  whether the
causes of the default can be cured over a reasonable period without  significant
impairment of the value of the Mortgaged Property, initiate corrective action in
cooperation with the Mortgagor if cure is likely, inspect the Mortgaged Property
and take such other actions as are  consistent  with the Servicing  Standard.  A
significant  period of time may elapse  before the  Special  Servicer is able to
assess  the  success  of such  corrective  action  or the  need  for  additional
initiatives.

     The time within which the Special Servicer makes the initial  determination
of  appropriate  action  evaluates  the success of corrective  action,  develops
additional   initiatives,   institutes  foreclosure   proceedings  and  actually
forecloses (or takes a deed to a Mortgaged  Property in lieu of  foreclosure) on
behalf of the  Bondholders,  may vary  considerably  depending on the particular
Mortgage  Loan,  the  Mortgaged  Property,  the  Mortgagor,  the  presence of an
acceptable party to assume the Mortgage Loan and the laws of the jurisdiction in
which the  Mortgaged  Property is located.  Under  federal  bankruptcy  law, the
Special  Servicer in certain cases may not be permitted to accelerate a Mortgage
Loan or to foreclose on a Mortgaged Property for a considerable  period of time.
See "Certain Legal Aspects of the Mortgage Loans and the Leases."

     Any  Agreement  relating to a Series of Bonds  secured by  Collateral  that
includes  Mortgage Loans may grant to the Master  Servicer  and/or the holder or
holders of certain  classes of Bonds a right of first  refusal to purchase  from
the Owner Trust at a  predetermined  purchase price any such Mortgage Loan as to
which a specified number of scheduled  payments  thereunder are delinquent.  Any
such right  granted to the holder of an Offered  Bond will be  described  in the
related  Prospectus  Supplement.  The related  Prospectus  Supplement  will also
describe  any such right  granted to any  person if the  predetermined  purchase
price is less than the  Purchase  Price  described  under  "Representations  and
Warranties; Repurchases and Other Remedies ."

     The Special  Servicer  may agree to modify,  waive or amend any term of any
Specially  Serviced  Mortgage  Loan in a manner  consistent  with the  Servicing
Standard so long as the  modification,  waiver or amendment  will not (i) affect
the amount or timing of any  scheduled  payments of principal or interest on the
Mortgage  Loan or (ii) in its judgment,  materially  impair the security for the
Mortgage Loan or reduce the likelihood of timely payment of amounts due thereon.
The Special  Servicer also may generally  agree to any  modification,  waiver or
amendment that would so affect or impair the payments on, or the security for, a
Mortgage Loan if, (i) in its judgment,  a material  default on the Mortgage Loan
has  occurred or a payment  default is imminent and (ii) in its  judgment,  such
modification,  waiver or  amendment  is  reasonably  likely to produce a greater
recovery  with respect to the Mortgage  Loan on a present value basis than would
liquidation. The Special Servicer is required to notify the Indenture Trustee in
the event of any modification, waiver or amendment of any Mortgage Loan.

     The Special Servicer,  on behalf of the Indenture Trustee,  may at any time
institute foreclosure  proceedings,  exercise any power of sale contained in any
mortgage, obtain a deed in lieu of foreclosure,  or otherwise acquire title to a
Mortgaged Property securing a Mortgage Loan by operation of law or otherwise, if
such action is  consistent  with the  Servicing  Standard  and a default on such
Mortgage Loan has occurred or, in the Special Servicer's judgment,  is imminent.
The Special  Servicer  generally may not acquire title to any related  Mortgaged
Property or take any other action that would cause the  Indenture  Trustee,  for
the benefit of Bondholders,  or any other  specified  person to be considered to
hold title to, to be a  "mortgagee-in-possession"  of, or to be an "owner" or an
"operator"  of such  Mortgaged  Property  within the meaning of certain  federal
environmental laws, unless the Special Servicer has previously determined, based
on a report  prepared by a person who regularly  conducts  environmental  audits
(which report will be an expense of the Issuer), that:

     (i) the Mortgaged  Property is in compliance with applicable  environmental
laws;  or if not,  that  taking  such  actions  as are  necessary  to bring  the
Mortgaged  Property in compliance  therewith is  reasonably  likely to produce a
greater  recovery on a present value basis,  after taking into account any risks
associated therewith, than not taking such actions; and

     (ii) 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 that, if any
such  materials  are  present,  taking such action with  respect to the affected
Mortgaged  Property  is  reasonably  likely to produce a greater  recovery  on a
present value basis,  after taking into account any risks associated  therewith,
than not taking such actions.

     Subject to the  foregoing,  the  Special  Servicer  will be required to (i)
solicit bids for any Mortgaged  Property so acquired in such a manner as will be
reasonably  likely to realize a fair price for such property and (ii) accept the
first (and, if multiple bids are contemporaneously  received,  the highest) cash
bid received from any person that constitutes a fair price.

     If the  Issuer  acquires  title  to any  Mortgaged  Property,  the  Special
Servicer,  on behalf of the Issuer,  may be  required  to retain an  independent
contractor to manage and operate such property.  The retention of an independent
contractor,  however,  will  not  relieve  the  Special  Servicer  of any of its
obligations  with respect to the  management  and  operation  of such  Mortgaged
Property.  Any such property  acquired by the Issuer will be managed in a manner
consistent  with the management  and operation of similar  property by a prudent
lending  institution  or in  such  other  manner  as  specified  in the  related
Prospectus Supplement.

     The  limitations  imposed by the related  Agreements on the  operations and
ownership of any Mortgaged  Property acquired on behalf of the Issuer may result
in the  recovery  of an amount  less than the  amount  that would  otherwise  be
recovered.   See  "Certain   Legal  Aspects  of  the  Mortgage   Loans  and  the
Leases--Foreclosure."

     If recovery on a defaulted  Mortgage  Loan under any related  instrument of
Credit  Support is not  available,  the Special  Servicer  nevertheless  will be
obligated to follow or cause to be followed such normal practices and procedures
as it deems necessary or advisable to realize upon the defaulted  Mortgage Loan.
If the  proceeds of any  liquidation  of the  property  securing  the  defaulted
Mortgage Loan are less than the outstanding  principal  balance of the defaulted
Mortgage Loan plus interest  accrued thereon at the Mortgage  Interest Rate plus
the aggregate amount of expenses  incurred by the Special Servicer in connection
with such proceedings and which are reimbursable under the Agreement, the Issuer
will realize a loss in the amount of such difference.  The Special Servicer will
be entitled to withdraw or cause to be withdrawn  from a related  Account out of
the Liquidation  Proceeds recovered on any defaulted Mortgage Loan, prior to the
payment of such Liquidation  Proceeds to Bondholders,  amounts  representing its
normal  servicing  compensation  on the Mortgage  Loan,  unreimbursed  servicing
expenses  incurred  with  respect  to the  Mortgage  Loan  and any  unreimbursed
advances of delinquent payments made with respect to the Mortgage Loan.

     If any property securing a defaulted Mortgage Loan is damaged and proceeds,
if any, from the related hazard insurance policy are insufficient to restore the
damaged property to a condition  sufficient to permit recovery under the related
instrument of Credit  Support,  if any, the Special  Servicer is not required to
expend its own funds to restore the damaged  property  unless it determines  (i)
that such  restoration  will increase the proceeds to Bondholders on liquidation
of the Mortgage Loan after reimbursement of the Master Servicer for its expenses
and (ii) that such expenses  will be  recoverable  by it from related  Insurance
Proceeds or Liquidation Proceeds.

Hazard Insurance Policies

   
     The  Servicing  Agreement  with  respect  to a Series of Bonds  secured  by
Collateral  that  includes  Mortgage  Loans will require the Master  Servicer to
cause the Mortgagor on each Mortgage Loan to maintain a hazard  insurance policy
providing  for such  coverage as is required  under the related  Mortgage.  Such
coverage will be in general in an amount equal to the amount  necessary to fully
compensate for any damage or loss to the improvements on the Mortgaged  Property
on a  replacement  cost  basis or such other  amount  specified  in the  related
Prospectus  Supplement,  but not less  than the  amount  necessary  to avoid the
application of any co-insurance clause contained in the hazard insurance policy.
The ability of the Master Servicer to assure that hazard insurance  proceeds are
appropriately  applied may be  dependent  upon its being named as an  additional
insured under any hazard  insurance  policy and under any other insurance policy
referred  to below,  or upon the extent to which  information  in this regard is
furnished by Mortgagors.  All amounts collected by the Master Servicer under any
such policy  (except for amounts to be applied to the  restoration  or repair of
the  Mortgaged  Property or released to the  Mortgagor  in  accordance  with the
Master  Servicer's  normal  servicing  procedures,  subject  to  the  terms  and
conditions  of the related  Mortgage and  Mortgage  Note) will be deposited in a
related Account.
    

     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  relating to the Mortgage  Loans 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,  the basic terms thereof are dictated by respective  state laws, and
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 certain other kinds of uninsured risks.

     The hazard insurance  policies covering the Mortgaged  Properties  securing
the Mortgage Loans will typically  contain a co-insurance  clause that in effect
requires the insured at all times to carry  insurance of a specified  percentage
(generally 80% to 90%) of the full replacement  value of the improvements on the
property  in order to  recover  the full  amount  of any  partial  loss.  If the
insured's coverage falls below this specified percentage,  such clause generally
provides  that the  insurer's  liability  in the event of partial  loss does not
exceed the lesser of (i) the replacement cost of the improvements  less physical
depreciation  and (ii) such  proportion  of the loss as the amount of  insurance
carried bears to the specified  percentage of the full  replacement cost of such
improvements.

     Each  Servicing  Agreement  will  require the Master  Servicer to cause the
Mortgagor on each Mortgage Loan, or, in certain cases,  the related  Lessee,  to
maintain all such other insurance coverage with respect to the related Mortgaged
Property  as is  consistent  with  the  terms  of the  related  Mortgage,  which
insurance  may  typically  include  flood  insurance  (if the related  Mortgaged
Property was located at the time of origination in a federally  designated flood
area).

     In addition,  to the extent  required by the related  Mortgage,  the Master
Servicer may require the Mortgagor or related  Lessee to maintain other forms of
insurance  including,  but not limited to, loss of rent  endorsements,  business
interruption  insurance and comprehensive public liability  insurance.  Any cost
incurred by the Master Servicer in maintaining any such insurance policy will be
added to the  amount  owing  under  the  Mortgage  Loan  where  the terms of the
Mortgage Loan so permit; provided,  however, that the addition of such cost will
not be taken into account for purposes of calculating  the payment to be made to
Bondholders.  Such costs may be recovered by a Servicer from a related  Account,
with interest thereon, as provided by the Agreements.

Rental Interruption Insurance Policy

     If so specified in the related Prospectus  Supplement,  the Master Servicer
or the Mortgagors will maintain rental  interruption  insurance policies in full
force and effect with  respect to some or all of the Leases.  Although the terms
of such policies vary to some degree,  a rental  interruption  insurance  policy
typically provides that, to the extent that a Lessee fails to make timely rental
payments  under the related Lease due to a casualty  event,  such losses will be
reimbursed to the insured. If so specified in the related Prospectus Supplement,
the Master Servicer will be required to pay from its servicing  compensation the
premiums on the rental interruption policy on a timely basis. If so specified in
the Prospectus  Supplement,  if such rental  interruption  policy is canceled or
terminated for any reason (other than the exhaustion of total policy  coverage),
the Master  Servicer  will exercise its best  reasonable  efforts to obtain from
another  insurer a  replacement  policy  comparable  to the rental  interruption
policy with a total coverage that is equal to the then existing  coverage of the
terminated  rental  interruption  policy;  provided that if the cost of any such
replacement   policy  is  greater  than  the  cost  of  the  terminated   rental
interruption policy, the amount of coverage under the replacement policy will be
reduced  to a level  such that the  applicable  premium  does not  exceed,  by a
percentage that may be set forth in the related Prospectus Supplement,  the cost
of the rental  interruption  policy that was  replaced or to such other level as
specified in the related  Prospectus  Supplement.  Any amounts  collected by the
Master Servicer under the rental  interruption policy in the nature of insurance
proceeds will be deposited in a related Account.

Fidelity Bonds and Errors and Omissions Insurance

     The  Agreements  will  require  that the  Servicers  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,  employees and
agents of such  Servicer.  The  related  Agreements  will  allow a  Servicer  to
self-insure against loss occasioned by the errors and omissions of the officers,
employees and agents of the Master  Servicer or the Special  Servicer so long as
certain criteria set forth in the Agreements are met.

Due-on-Sale and Due-on-Encumbrance Provisions

     Certain of the Mortgage Loans may contain clauses  requiring the consent of
the mortgagee to any sale or other transfer of the related  Mortgaged  Property,
or  due-on-sale  clauses  entitling the  mortgagee to accelerate  payment of the
Mortgage Loan upon any sale or other transfer of the related Mortgaged Property.
Certain of the Mortgage Loans may contain  clauses  requiring the consent of the
mortgagee  to the  creation of any other lien or  encumbrance  on the  Mortgaged
Property or  due-on-encumbrance  clauses  entitling  the mortgagee to accelerate
payment of the Mortgage Loan upon the creation of any other lien or  encumbrance
upon the Mortgaged Property.  The Master Servicer, on behalf of the Issuer, will
generally  exercise  any right the  Indenture  Trustee may have as  mortgagee to
accelerate  payment of any such  Mortgage Loan or to withhold its consent to any
transfer  or  further  encumbrance.  To the  extent  specified  in  the  related
Prospectus Supplement,  any fee collected by or on behalf of the Master Servicer
for entering  into an assumption  agreement  will be retained by or on behalf of
the Master  Servicer as additional  servicing  compensation.  See "Certain Legal
Aspects   of   the   Mortgage    Loans   and   the    Leases--Due-on-Sale    and
Due-on-Encumbrance."

Retained Interest; Servicing Compensation and Payment of Expenses

     The Prospectus  Supplement for a Series of Bonds will specify whether there
will be any  Retained  Interest in the Mortgage  Loans,  and, if so, the initial
owner  thereof.   If  so,  the  Retained  Interest  will  be  established  on  a
loan-by-loan basis and will be specified on an exhibit to the related Agreement.
A "Retained  Interest" in a Mortgage Loan represents a specified  portion of the
interest payable thereon.  The Retained Interest will be deducted from Mortgagor
payments as received and will not be part of the related Collateral.

     Each Servicer's primary servicing  compensation with respect to a Series of
Bonds will come from the  periodic  payment  to it of a portion of the  interest
payment on each  Mortgage  Loan or such other  amount  specified  in the related
Prospectus  Supplement.  Since any Retained  Interest  and a Servicer's  primary
compensation  are  percentages  of the principal  balance of each Mortgage Loan,
such amounts will decrease in accordance  with the  amortization of the Mortgage
Loans.  The Prospectus  Supplement  with respect to a Series of Bonds secured by
Collateral  that  includes  Mortgage  Loans  may  provide  that,  as  additional
compensation,  a  Servicer  may  retain  all or a portion  of  assumption  fees,
modification  fees, late payment charges or Prepayment  Premiums  collected from
Mortgagors and any interest or other income which may be earned on funds held in
a related Account.

     The Master Servicer may, to the extent  provided in the related  Prospectus
Supplement,  pay from its servicing  compensation  certain expenses  incurred in
connection  with its  servicing and managing of the Mortgage  Loans,  including,
without  limitation,  payment  of the fees and  disbursements  of the  Indenture
Trustee and independent accountants,  payment of expenses incurred in connection
with  payments  and reports to  Bondholders,  and payment of any other  expenses
described  in  the  related  Prospectus  Supplement.   Certain  other  expenses,
including certain expenses relating to defaults and liquidations on the Mortgage
Loans and,  to the extent so  provided  in the  related  Prospectus  Supplement,
interest  thereon at the rate  specified  therein,  and the fees of any  Special
Servicer, may be borne by the Issuer.

     If a Master Servicer or its designee recovers payments under any instrument
of Credit  Support  with  respect to any  defaulted  Mortgage  Loan,  the Master
Servicer will be entitled to withdraw or cause to be withdrawn  from the Payment
Account out of such proceeds,  prior to payment thereof to Bondholders,  amounts
representing   its  normal   servicing   compensation  on  such  Mortgage  Loan,
unreimbursed  servicing  expenses incurred with respect to the Mortgage Loan and
any  unreimbursed  advances  of  delinquent  payments  made with  respect to the
Mortgage  Loan.  See "Hazard  Insurance  Policies"  and  "Description  of Credit
Support."

Evidence as to Compliance

     The  Agreements  will  provide  that on or before a specified  date in each
year,  beginning  on a date  specified  therein,  a firm of  independent  public
accountants  will  furnish a statement  to the  Indenture  Trustee to the effect
that, on the basis of the  examination by such firm conducted  substantially  in
compliance  with  either the Uniform  Single  Attestation  Program for  Mortgage
Bankers,  the  servicing  by or on  behalf of each  Servicer  was  conducted  in
compliance  with the terms of such  agreements  except  for any  exceptions  the
Uniform Single Attestation Program for Mortgage Bankers requires it to report.

     The Agreements will also provide for delivery to the Indenture Trustee,  on
or before a specified  date in each year,  of an annual  statement  signed by an
officer of each  Servicer to the effect that such  Servicer  has  fulfilled  its
obligations  under the applicable  Agreement  throughout the preceding  calendar
year or other specified twelve-month period.

     Copies  of such  annual  accountants'  statement  and  such  statements  of
officers will be obtainable by Bondholders and Beneficial  Owners without charge
upon written  request to the Master  Servicer or other  entity  specified in the
related Prospectus Supplement at the address set forth in the related Prospectus
Supplement;  provided  that such  Beneficial  Owner shall have  certified to the
Master Servicer that it is the Beneficial Owner of a Bond.

Certain Matters Regarding each Servicer and the Depositor

     The  Master  Servicer  and  the  Special   Servicer,   or  a  servicer  for
substantially  all the Mortgage Loans under a Servicing  Agreement will be named
in the related Prospectus Supplement.  Each entity serving as Servicer may be an
affiliate of the Depositor and may have other normal business relationships with
the Depositor or the Depositor's affiliates.

     The related  Servicing  Agreement will provide that any Servicer may resign
from  its  obligations  and  duties  thereunder  only  with the  consent  of the
Indenture   Trustee,   which  may  not  be  unreasonably   withheld  or  upon  a
determination  that its  duties  under  the  Servicing  Agreement  are no longer
permissible  under  applicable law. No such  resignation  will become  effective
until a successor  servicer has assumed such  Servicer's  obligations and duties
under the related Servicing Agreement.

     The Servicing Agreement will further provide that none of the Servicers, or
any  officer,  employee,  or agent  thereof  will be under any  liability to the
related Owner Trust or Bondholders  for any action taken, or for refraining from
the taking of any action in accordance with the Servicing standards set forth in
the Servicing  Agreement,  in good faith  pursuant to the  Servicing  Agreement;
provided,  however,  that no  Servicer  nor any such  person  will be  protected
against  any  breach of a  representation  or  warranty  made in such  Servicing
Agreement, or against any liability specifically imposed thereby, or against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or  negligence  in the  performance  of duties  thereunder or by reason of
reckless disregard of obligations and duties thereunder.  The Depositor shall be
liable  only to the  extent of its  obligations  specifically  imposed  upon and
undertaken by the Depositor.  The Servicing  Agreement will further provide that
each  Servicer  will be entitled to  indemnification  by the related Owner Trust
against any loss,  liability or expense  incurred in  connection  with any legal
action  relating to the  related  Servicing  Agreement  or the  Mortgage  Loans;
provided,  however,  that  such  indemnification  will not  extend  to any loss,
liability or expense incurred by reason of misfeasance,  bad faith or negligence
in the performance of obligations or duties thereunder, or by reason of reckless
disregard of such obligations or duties.  In addition,  the Servicing  Agreement
will  provide  that no  Servicer  will be under any  obligation  to  appear  in,
prosecute  or  defend  any  legal  action  which  is  not   incidental   to  its
responsibilities  under the  Servicing  Agreement  and which in its  opinion may
involve it in any expense or  liability.  Any Servicer  may,  however,  with the
consent of the  Indenture  Trustee  undertake  any such action which 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 Bondholders thereunder.  In such
event,  the legal expenses and costs of such action and any liability  resulting
therefrom will be expenses,  costs and liabilities of the  Bondholders,  and the
Servicer will be entitled to be reimbursed therefor.

     Any  person  into  which a  Servicer  or the  Depositor  may be  merged  or
consolidated,  or any person resulting from any merger or consolidation to which
a Servicer or the Depositor is a party, or any person succeeding to the business
of a Servicer or the  Depositor  will be the  successor of such  Servicer or the
Depositor, as applicable, under the related Agreements.

Servicer Events of Default

     Events of Default with respect to a Servicer  under the related  Agreements
(a "Servicer  Event of Default") will generally  include (i) any failure by such
Servicer to distribute  or cause to be  distributed  to the  Indenture  Trustee,
another  Servicer or the  Bondholders,  any required payment within one Business
Day of the date due;  (ii) any  failure  by such  Servicer  to timely  deliver a
report that  continues  unremedied  for two days after receipt of notice of such
failure  has been given to such  Servicer  by the  Indenture  Trustee or another
Servicer;  (iii) any failure by such  Servicer duly to observe or perform in any
material respect any of its other covenants or obligations  under the Agreements
which continues  unremedied for thirty days after written notice of such failure
has been given to such Servicer; (iv) any breach of a representation or warranty
made by such  Servicer  under the  Agreements  which  materially  and  adversely
affects the interests of Bondholders and which  continues  unremedied for thirty
days after written  notice of such breach has been given to such  Servicer;  (v)
certain events of insolvency,  readjustment  of debt,  marshalling of assets and
liabilities or similar  proceedings  and certain actions by or on behalf of such
Servicer indicating its insolvency or inability to pay its obligations; and (vi)
any failure by such  Servicer  to maintain a required  license to do business or
service  the  Mortgage  Loans  pursuant  to  the  related  Agreements.  Material
variations to the foregoing  Servicer  Events of Default  (other than to shorten
cure periods or eliminate notice  requirements) will be specified in the related
Prospectus  Supplement.  The Indenture Trustee will, not later than the later of
60 days or such other  period  specified  in the related  Prospectus  Supplement
after the occurrence of any event which  constitutes or, with notice or lapse of
time or both,  would  constitute a Servicer Event of Default and five days after
certain officers of the Indenture Trustee become aware of the occurrence of such
an  event,  transmit  by  mail  to the  Depositor  and  all  Bondholders  of the
applicable Series notice of such occurrence, unless such default shall have been
cured or waived.

Rights Upon Servicer Event of Default

     So long as a Servicer Event of Default remains unremedied, the Depositor or
the Indenture  Trustee may, and at the direction of holders of Bonds  evidencing
not less than 25% (or such other percentage  specified in the related Prospectus
Supplement)  of the Voting Rights,  the Indenture  Trustee shall be required to,
terminate all of the rights and  obligations  of the related  Servicer under the
related  Agreement and in and to the Mortgage  Loans (other than as a Bondholder
or as the owner of any Retained Interest),  whereupon the Master Servicer (or if
such Servicer is the Master Servicer, the Indenture Trustee) will succeed to all
of the  responsibilities,  duties and  liabilities  of such  Servicer  under the
related Agreement and will be entitled to similar compensation arrangements.  In
the event that the  Indenture  Trustee is  unwilling or unable so to act, it may
or, at the written  request of the holders of Bonds entitled to at least 25% (or
such other  percentage  specified in the related  Prospectus  Supplement) of the
Voting Rights, it shall be required to appoint, or petition a court of competent
jurisdiction for the appointment of, a loan servicing institution  acceptable to
the Rating Agency with a net worth at the time of such  appointment  of at least
$15,000,000  (or  such  other  amount   specified  in  the  related   Prospectus
Supplement)  to act as  successor  to the  Master  Servicer  under  the  related
Agreement.  Pending such appointment,  the Indenture Trustee is obligated to act
in such  capacity.  The Indenture  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 under the related Agreement.

     The  holders of Bonds of a Series  representing  at least  66-2/3% (or such
other percentage  specified in the related Prospectus  Supplement) of the Voting
Rights for each class of Bonds of such Series  affected by any Servicer Event of
Default  will be entitled  to waive such  Servicer  Event of Default;  provided,
however,  that a Servicer Event of Default involving a failure to pay a required
payment  to  Bondholders  described  in  clause  (i) under  "Servicer  Events of
Default" may be waived only by all of the Bondholders. Upon any such waiver of a
Servicer  Event of Default,  such Servicer Event of Default shall cease to exist
and shall be deemed to have been  remedied for every  purpose  under the related
Agreement.

     No  Bondholder  will have the right under any  Agreement to  institute  any
proceeding with respect  thereto unless such holder  previously has given to the
Indenture  Trustee  written  notice of default  and unless the  holders of Bonds
evidencing not less than 25% (or such other percentage  specified in the related
Prospectus  Supplement) of the Voting Rights have made written  request upon the
Indenture  Trustee to  institute  such  proceeding  in its own name as Indenture
Trustee  thereunder  and  have  offered  to  the  Indenture  Trustee  reasonable
indemnity,  and the  Indenture  Trustee for sixty days (or such other  number of
days specified in the related Prospectus Supplement) has neglected or refused to
institute any such  proceeding.  The  Indenture  Trustee,  however,  is under no
obligation to exercise any of the trusts or powers vested in it by any Agreement
or to make any  investigation  of matters  arising  thereunder  or to institute,
conduct  or defend  any  litigation  thereunder  or in  relation  thereto at the
request,  order or  direction  of any of the  holders  of Bonds  covered by such
Agreement,  unless  such  Bondholders  have  offered  to the  Indenture  Trustee
reasonable  security or indemnity  against the costs,  expenses and  liabilities
which may be incurred therein or thereby. As described under "Description of the
Bonds--Book-Entry   Registration   and  Definitive   Bonds,"  unless  and  until
Definitive Bonds are issued, Beneficial Owners may only exercise their rights as
owners of Bonds  indirectly  through DTC, or their  respective  Participants and
Indirect Participants.

Amendment

     An Agreement may be amended by the parties thereto,  without the consent of
any of the holders of Bonds covered by the Agreement, (i) to cure any ambiguity,
(ii) to  correct,  modify  or  supplement  any  provision  therein  which may be
inconsistent  with  any  other  provision  therein,  (iii)  to  make  any  other
provisions  with respect to matters or  questions  arising  under the  Agreement
which are not inconsistent with the provisions  thereof,  or (iv) to comply with
any requirements  imposed by the Code;  provided that such amendment (other than
an  amendment  for the  purpose  specified  in clause  (iv)  above) will not (as
evidenced  by an  opinion of counsel  to such  effect)  adversely  affect in any
material  respect the interests of any holder of Bonds covered by the Agreement.
An Agreement may also be amended by the Depositor,  the Master Servicer, if any,
and the  Indenture  Trustee,  with the consent of the holders of Bonds  affected
thereby evidencing not less than 51% (or such other percentage  specified in the
related Prospectus Supplement) of the Voting Rights, for any purpose;  provided,
however,  that no such  amendment  may (i) reduce in any manner the amount of or
delay the timing of,  payments  received or advanced on Mortgage Loans which are
required to be distributed on any Bond without the consent of the holder of such
Bond, (ii) adversely affect in any material respect the interests of the holders
of any class of Bonds in a manner other than as described in clause (i), without
the  consent  of the  holders  of all Bonds of such  class or (iii)  modify  the
provisions of such Agreement  described in this paragraph without the consent of
the holders of all Bonds covered by such Agreement then outstanding.

The Indenture Trustee

     The  Indenture  Trustee  for a Series of Bonds will be named in the related
Prospectus  Supplement.  The  commercial  bank,  national  banking  association,
banking  corporation  or trust company  serving as Indenture  Trustee may have a
banking  relationship  with the Depositor and its affiliates and with any Master
Servicer and its affiliates.

Duties of the Indenture Trustee

     The Indenture  Trustee will make no  representations  as to the validity or
sufficiency of any Agreement,  the Bonds or any Trust Asset or related  document
and is not  accountable  for  the  use or  application  by or on  behalf  of any
Servicer of any funds paid to such  Servicer  or its  designee in respect of the
Bonds or the Collateral,  or deposited into or withdrawn from any Account or any
other account by or on behalf of any Servicer.  If no Issuer Event of Default or
Servicer Event of Default has occurred and is continuing,  the Indenture Trustee
is required to perform only those duties specifically required under the related
Agreements. However, upon receipt of the various certificates,  reports or other
instruments required to be furnished to it, the Indenture Trustee is required to
examine such documents and to determine whether they conform to the requirements
of the Agreements.

Certain Matters Regarding the Indenture Trustee

     The Indenture Trustee and any director,  officer,  employee or agent of the
Indenture  Trustee  shall be  entitled  to  indemnification  out of the  Payment
Account for any loss,  liability  or expense  (including  costs and  expenses of
litigation,  and of investigation,  counsel fees, damages, judgments and amounts
paid in  settlement)  incurred in connection  with the  Indenture  Trustee's (i)
enforcing its rights and remedies and protecting  the  interests,  and enforcing
the rights and remedies,  of the Bondholders during the continuance of an Issuer
Event of Default or Servicer Event of Default, (ii) defending or prosecuting any
legal action in respect of the related Agreement or Series of Bonds, (iii) being
the  mortgagee  of  record  with  respect  to the  Mortgage  Loans  constituting
Collateral  in respect of a Series of Bond and the owner of record with  respect
to any  Mortgaged  Property  acquired  in  respect  thereof  for the  benefit of
Bondholders,  or (iv)  acting or  refraining  from  acting in good  faith at the
direction  of the  holders of the related  Series of Bonds  entitled to not less
than 25% (or such higher  percentage  as is specified  in the related  Agreement
with  respect to any  particular  matter) of the Voting  Rights for such Series;
provided,  however,  that  such  indemnification  will not  extend  to any loss,
liability  or expense that  constitutes  a specific  liability of the  Indenture
Trustee pursuant to the related Agreement,  or to any loss, liability or expense
incurred by reason of willful  misfeasance,  bad faith or negligence on the part
of the  Indenture  Trustee  in the  performance  of its  obligations  and duties
thereunder,  or by reason  of its  reckless  disregard  of such  obligations  or
duties,  or as may  arise  from a  breach  of any  representation,  warranty  or
covenant of the Indenture Trustee made therein.

Resignation and Removal of the Indenture Trustee

   
     The  Indenture  Trustee  may at any time resign  from its  obligations  and
duties under an Agreement by giving written notice thereof to the Depositor, the
Master  Servicer,  if any, and all  Bondholders.  Upon  receiving such notice of
resignation, the Depositor is required promptly to appoint a successor indenture
trustee  acceptable to the Master  Servicer,  if any. If no successor  indenture
trustee  shall have been so appointed and have  accepted  appointment  within 30
days after the giving of such notice of  resignation,  the  resigning  Indenture
Trustee may petition any court of competent  jurisdiction for the appointment of
a successor  indenture trustee. If at any time the Indenture Trustee shall cease
to be eligible to  continue as such under the related  Agreements,  or if at any
time the  Indenture  Trustee  shall  become  incapable  of  acting,  or shall be
adjudged bankrupt or insolvent, or a receiver of the Indenture Trustee or of its
property shall be appointed,  or any public officer shall take charge or control
of the  Indenture  Trustee  or of its  property  or affairs  for the  purpose of
rehabilitation,  conservation or liquidation,  then the Depositor may remove the
Indenture Trustee and appoint a successor  indenture  trustee  acceptable to the
Master  Servicer,  if any.  Holders of the Bonds of any Series  entitled to more
than  50%(or  such  other  percentage   specified  in  the  related   Prospectus
Supplement)  of the  Voting  Rights for such  Series may at any time  remove the
Indenture Trustee without cause and appoint a successor indenture trustee.
    

     Any  resignation or removal of the Indenture  Trustee and  appointment of a
successor  indenture  trustee  shall not become  effective  until  acceptance of
appointment by the successor indenture trustee.

Certain Terms of the Indenture

   
     Issuer Events of Default.  An "Issuer Event of Default" with respect to any
Series  of Bonds  will  include:  (i) the  failure  to pay all  interest  on and
principal of any Bond of such Series by its Stated Maturity; (ii) the impairment
of  the  validity  or  effectiveness  of the  related  Indenture  or  any  grant
thereunder,  or the  subordination  or,  except  as  permitted  thereunder,  the
termination or discharge of the lien of the related  Indenture,  or the creation
of any lien,  charge,  security  interest,  mortgage or other encumbrance (other
than the lien of the related  Indenture  or any other lien  expressly  permitted
thereby)  with  respect to any part of the  property  subject to the lien of the
related  Indenture  or any  interest  in or proceeds  of such  property,  or the
failure  of the  lien of the  related  Indenture  to  constitute  a valid  first
priority  perfected  security  interest in such property  (subject only to those
liens  expressly  permitted  by the  related  Indenture  to be prior to the lien
thereof),  and the  continuation  of any such  defaults  for a period of 30 days
after notice to the Issuer for such Series by the designated  Indenture  Trustee
or to the Issuer for such  Series and the  designated  Indenture  Trustee by the
holders of Bonds entitled to at least 25% (or such other percentage specified in
the related Prospectus  Supplement) of the Voting Rights for such Series;  (iii)
any default in the observance or performance of any covenant or agreement of the
Issuer made in the related  Indenture  (other  than a covenant or  agreement,  a
default in the observance or performance of which is elsewhere in this paragraph
specifically  dealt with) with respect to such Series or any  representation  or
warranty of the Issuer made in the related  Indenture,  or in any certificate or
other  writing  delivered  pursuant  thereto or in  connection  therewith,  with
respect to such Series proving to have been incorrect in any material respect as
of the time when the same  shall have been made,  provided  such  default or the
circumstance  or condition in respect of which such  representation  or warranty
was incorrect (A) shall materially and adversely affect the interests of holders
of Bonds of such Series and (B) shall continue or shall not have been eliminated
or otherwise  remedied,  as the case may be, for a period of 60 days after there
shall have been given,  by  registered  or certified  mail, to the Issuer by the
Indenture  Trustee or to the Issuer and the Indenture  Trustee by the holders of
Bonds  representing  at least 25% (or such  other  percentage  specified  in the
related  Prospectus  Supplement) of the Voting Rights for such Series, a written
notice specifying such default or inaccuracy,  as the case may be, and requiring
it to be remedied  and stating  that such notice is a "Notice of Default"  under
the  related  Indenture;  and (iv)  certain  events of  bankruptcy,  insolvency,
receivership or  reorganization  of the Issuer for such Series.  Notwithstanding
the foregoing,  if a Series of Bonds includes a class of Subordinate  Bonds, the
Indenture for such a Series may provide that certain  defaults which relate only
to such  Subordinate  Bonds shall not constitute an Issuer Event of Default with
respect to such Series, under certain circumstances, and may limit the rights of
holders of Subordinate  Bonds to direct the Indenture Trustee to pursue remedies
with  respect  to such  defaults,  or  other  Issuer  Events  of  Default.  Such
limitations, if any, will be specified in the related Prospectus Supplement.

     If an Issuer  Event of Default  with  respect to any Series of Bonds should
occur and be continuing,  the Indenture  Trustee for such Series may (and,  upon
the written request of the holders of Bonds  representing more than 50% (or such
other percentage  specified in the related Prospectus  Supplement) of the Voting
Rights for each class of Bonds of such Series affected  thereby,  shall) declare
all Bonds of such Series to be due and payable, together with accrued and unpaid
interest  thereon.  Such  declaration of acceleration  and its  consequences may
under certain  circumstances  (including  the  remediation  by the Issuer of all
existing  Issuer Events of Default with respect to such Series) be rescinded and
annulled  by the  holders  of Bonds  representing  more than 50% (or such  other
percentage specified in the related Prospectus  Supplement) of the Voting Rights
for each class of Bonds of such Series.
    

     The  Indenture  for each Series of Bonds will  provide  that the  Indenture
Trustee for such Series shall,  within 90 days after the occurrence of an Issuer
Event of Default with  respect to such  Series,  mail to the holders of Bonds of
such Series  notice of all uncured or unwaived  defaults  known to it;  provided
that,  except in the case of an Issuer  Event of Default  in the  payment of the
principal or purchase  price of or interest on any Bond,  the Indenture  Trustee
shall be protected in  withholding  such notice if it  determines  in good faith
that the  withholding  of such notice is in the interest of the  Bondholders  of
such Series.

     An Issuer  Event of  Default  with  respect to one Series of Bonds will not
necessarily  be an Issuer  Event of Default  with respect to any other Series of
Bonds.

   
     If  following  an Issuer  Event of  Default  with  respect to any Series of
Bonds,  the Bonds of such Series have been  declared to be due and payable,  the
Indenture  Trustee may liquidate the related  Mortgage  Loans,  but only if: (i)
each and every Bondholder of such Series consents  thereto;  (ii) the portion of
the proceeds of such sale or liquidation  that is payable to the  Bondholders of
such Series is  sufficient  to discharge in full all amounts then due and unpaid
upon the Bonds of such Series for principal and interest; or (iii) the Indenture
Trustee (A)  determines  that the Mortgage  Loans securing such Series will not,
taking into account any Credit  Support or Cash Flow  Agreement  with respect to
such  Series,  provide  sufficient  funds for the payment of all  principal  and
interest on the Bonds of such Series by their respective Stated  Maturities,  if
any, and (B) obtains the consent of the holders of Bonds  representing  at least
66-2/3%  (or  such  other  percentage   specified  in  the  related   Prospectus
Supplement)  of the Voting  Rights for each  class of Bonds of such  Series.  In
addition,  if following an Issuer Event of Default with respect to any Series of
Bonds,  the Bonds of such Series have been  declared to be due and payable,  the
Indenture Trustee may be required to liquidate the related Mortgage Loans if the
Bondholders  of  such  Series  so  direct  as  described  under   "--Control  by
Bondholders" below. As may be further provided in the Prospectus  Supplement for
the  Offered  Bonds of any Series of Bonds,  the  proceeds of a sale of Mortgage
Loans will be applied to the  payment of amounts due the  Indenture  Trustee for
such Series and other  administrative  and servicing  expenses  specified in the
related  Indenture and then  distributed  pro rata among the Bondholders of each
class of such Series  (provided  that  Subordinate  Bonds of such Series will be
subordinate to Senior Bonds of such Series to the extent provided in the related
Prospectus Supplement) according to the amounts due and payable on the Bonds for
principal  and  interest  at the time such  proceeds  are paid by the  Indenture
Trustee.

     If the  Bonds  of any  Series  have  been  declared  to be due and  payable
following  an Issuer  Event of  Default  with  respect  to such  Series and such
declaration  and its  consequences  have not been  rescinded and annulled,  then
(unless the related  Prospectus  Supplement  specifies  otherwise) the Indenture
Trustee may, but need not,  elect to maintain  possession of the Mortgage  Loans
securing  such Series;  provided  that the holders of Bonds of such Series shall
not have  directed  the  Indenture  Trustee as  described  under  "--Control  by
Bondholders"  below to sell the Mortgage Loans  securing such Series.  It is the
desire of the Issuer,  the Indenture  Trustee and the Bondholders of each Series
that there be at all times,  taking into account any Credit Support or Cash Flow
Agreement  with  respect to a Series,  sufficient  funds for the  payment of all
principal of and interest on the Bonds of such Series by their respective Stated
Maturities,  if any,  and the  Indenture  Trustee  shall take such  desire  into
account when determining  whether or not to maintain  possession of the Mortgage
Loans securing any Series  declared due and payable.  In determining  whether to
maintain  possession of the Mortgage Loans securing any Series  declared due and
payable,  the  Indenture  Trustee  may,  but need not,  obtain  and rely upon an
opinion of an  independent  investment  banking or  accounting  firm of national
reputation  as to  the  feasibility  of  such  proposed  action  and  as to  the
sufficiency of such Mortgage Loans for such purpose.  As may be further provided
in the related Prospectus Supplement, until the Indenture Trustee has elected or
has  determined  not to elect to retain the Mortgage  Loans  securing any Series
declared due and payable, and thereafter if the Indenture Trustee has elected to
retain the  Mortgage  Loans  securing any Series  declared due and payable,  the
Indenture   Trustee   will   continue  to  apply  all   payments,   collections,
distributions  and other amounts  received on such Mortgage Loans and/or paid or
drawn under any Credit Support or Cash Flow Agreement for such Series, solely to
the payment of principal of and interest on the Bonds of such Series, and to the
payment of  administrative  and other expenses,  as if there had not been such a
declaration of acceleration.
    

     The Indenture  Trustee shall not be deemed to have  knowledge of any Issuer
Event of Default unless an officer in the Indenture  Trustee's  corporate  trust
department  has  actual  knowledge  thereof.  Subject to the  provisions  of the
related  Indenture  regarding  the  duties of the  Indenture  Trustee in case an
Issuer  Event of Default in  respect of any Series of Bonds  shall  occur and be
continuing, the Indenture Trustee for such Series will be under no obligation to
exercise any of the rights or powers under the related  Indenture at the request
or direction of any of the Bondholders of such Series,  unless such  Bondholders
shall have offered to such Indenture Trustee reasonable security or indemnity.

   
     Control by  Bondholders.  The  holders of Bonds of any Series  representing
more than 50% (or such other  percentage  specified  in the  related  Prospectus
Supplement)  of the Voting Rights for such Series shall have the right to direct
the time,  method and place of conducting  any suit in equity,  action at law or
other  judicial or  administrative  proceeding  (each, a  "Proceeding")  for any
remedy  available to the Indenture  Trustee,  or  exercising  any trust or power
conferred on the Indenture Trustee;  provided,  that: (i) such direction may not
be in  conflict  with any rule of law or with the  related  Indenture;  (ii) the
Indenture   Trustee  shall  have  been  provided   with   indemnity   reasonably
satisfactory to it; (iii) any direction to the Indenture  Trustee to declare all
of the Bonds of such  Series to be  immediately  due and  payable  following  an
Issuer  Event of Default,  or to rescind any such  declaration,  shall be by the
holders of Bonds representing more than 50% (or such other percentage  specified
in the related Prospectus Supplement) of the Voting Rights for such Series; (iv)
any direction to the  Indenture  Trustee to sell or liquidate all or any portion
of the  Mortgage  Loans  securing  such Series  shall be by the holders of Bonds
representing  not less than 66-2/3% (or such other  percentage  specified in the
related  Prospectus  Supplement)  of the  Voting  Rights  for each class of such
Series  (except  that,  notwithstanding  the  foregoing,  if  the  condition  to
retention of the Mortgage Loans  securing such Series set forth under  "--Issuer
Events of Default" above has been satisfied and the Indenture  Trustee elects to
retain such Mortgage  Loans as described  thereunder,  then any direction to the
Indenture  Trustee by the  holders of less than all the Bonds of such  Series to
sell or liquidate all or any portion of such Mortgage Loans shall be of no force
and effect);  and (v) the  Indenture  Trustee may take any other  action  deemed
proper by the Indenture  Trustee which is not inconsistent  with such direction.
Notwithstanding  the rights of  Bondholders  of any Series set forth above,  the
Indenture Trustee need not,  however,  take any action which it determines might
involve it in liability or may be unjustly  prejudicial  to the  Bondholders  of
such Series not consenting.

     Prior to the  declaration of the  acceleration of the maturity of the Bonds
of any Series as described under "--Issuer Events of Default" above, the holders
of Bonds  representing more than 50% (or such other percentage  specified in the
related  Prospectus  Supplement)  of the  Voting  Rights  for each class of such
Series may, on behalf of the holders of all the Bonds of such Series,  waive any
past  default on the part of the  Issuer  with  respect  to such  Series and its
consequences,  except a default:  (i) in the payment of principal of or interest
on any Bond,  which waiver shall require the waiver by the Holders of all of the
outstanding  Bonds of such Series; or (ii) in respect of a covenant or provision
of the related Indenture which cannot be modified or amended without the consent
of the  holder of each  outstanding  Bond of such  Series,  which  waiver  shall
require the waiver by each holder of an outstanding Bond of such Series.

     No holder of Bonds of any  Series  will  have the  right to  institute  any
Proceedings  with  respect to the  related  Indenture,  unless  (i) such  holder
previously has given to the Indenture  Trustee for such Series written notice of
a continuing  Issuer  Event of Default  with  respect to such  Series,  (ii) the
holders of Bonds representing more than 50% (or such other percentage  specified
in the related  Prospectus  Supplement) of the Voting Rights for such Series (or
such other group of  Bondholders of such Series as may be required for directing
the Indenture  Trustee to institute  particular  Proceedings as described in the
first  paragraph of this  "--Control of  Bondholders"  section and as shall hold
Bonds which, in the aggregate, represent more than 50% (or such other percentage
specified in the related  Prospectus  Supplement)  of the Voting Rights for such
Series) shall have made written  request to the  Indenture  Trustee to institute
Proceedings  in  respect  of such  Issuer  Event of  Default  in its own name as
Indenture Trustee under the related  Indenture;  (iii) such holder or holders of
Bonds have  offered to the  Indenture  Trustee  adequate  indemnity  or security
satisfactory  to  the  Indenture   Trustee  against  the  costs,   expenses  and
liabilities to be incurred in compliance  with such request,  (iv) the Indenture
Trustee for such Series has, for 60 days after  receipt of such notice,  request
and offer of  indemnity,  failed to  institute  any such  Proceeding  and (v) no
direction inconsistent with such written request has been given to the Indenture
Trustee  for such  Series  during  such  60-day  period by the  holders of Bonds
representing  more than 50% (or such other  percentage  specified in the related
Prospectus Supplement) of the Voting Rights for such Series; provided,  however,
that in the event that the Indenture Trustee receives  conflicting  requests and
indemnities  from  two or  more  groups  of  Bondholders  of such  Series,  each
representing  less than a majority,  by aggregate Bond Principal Amount, of such
Series,  the Indenture Trustee may in its sole discretion  determine what action
with respect to the Proceeding, if any, shall be taken.
    

     For purposes of giving the consents, waivers and directions contemplated in
this "--Control by Bondholders"  section and under "--Issuer  Events of Default"
above,  Bonds held by the Issuer, the Depositor or any affiliate thereof will be
deemed not to be outstanding.

     Satisfaction and Discharge of the Indenture.  The related Indenture will be
discharged as to any Series of Bonds (except with respect to certain  continuing
rights  specified  in such  Indenture),  (a)(1) upon the delivery to the related
Indenture  Trustee or other Bond registrar for  cancellation of all the Bonds of
such Series other than Bonds which have been mutilated,  lost or stolen and have
been replaced or paid and Bonds for which money has been  deposited in trust for
the full payment thereof (and thereafter repaid to the Issuer for such Series or
discharged from such trust) as provided in such  Indenture,  or (2) at such time
as all Bonds of such Series not  previously  canceled  by the related  Indenture
Trustee or other Bond registrar have become due and payable or, within one year,
will become due and payable or be called for redemption, and the Issuer for such
Series  shall  have  deposited  with the  related  Indenture  Trustee  an amount
sufficient to repay all of the Bonds of such Series, and further, in either such
case,  (b) when the Issuer  for such  Series  shall have paid all other  amounts
payable under the related  Indenture and certain other  conditions  specified in
the related Indenture have been specified.

     Release of  Collateral.  Mortgage Loans may be released from the lien of an
Indenture:   (i)  upon   satisfaction  and  discharge  of  such  Indenture  (see
"--Satisfaction  and Discharge of the Indenture" above); (ii) in connection with
the  liquidation  of a  defaulted  Mortgage  Loan  or  REO  Property;  (iii)  in
connection  with a  material  breach of a  representation  and  warranty  or the
failure to deliver certain  required  material  documentation  with respect to a
Mortgage  Loan (see  "--Pledge of Mortgage  Loans;  Deposit of Release  Price or
Substitution"  and  "--Representations  and  Warranties;  Repurchases  and Other
Remedies"  above);  and (iv) as otherwise  specified  in the related  Prospectus
Supplement.

   
     List of Bondholders. Three or more Bondholders of any Series of Bonds which
have each owned  Bonds of such  Series for at least six months  may,  by written
application to the Indenture Trustee for such Series, request access to the list
maintained by such  Indenture  Trustee of all holders of the same Series for the
purpose of communicating  with other  Bondholders of such Series with respect to
their  rights under the related  Indenture;  and the  Indenture  Trustee will be
required,  with limited exception,  to afford such applicants access to the most
recent form of such list in the  possession of the Indenture  Trustee or, at the
expense of such  applicants,  to mail copies of the particular  communication to
such other Bondholders.

     Meetings of Bondholders.  Meetings of Bondholders of any Series of Bonds or
class thereof may be called at any time and from time to time in connection with
any of the  following  acts:  (i) to give any notice to the Issuer or  Indenture
Trustee for such  Series,  give  directions  to the  Indenture  Trustee for such
Series,  consent to the waiver of any Issuer Event of Default  under the related
Indenture,  or to take any other action authorized to be taken by Bondholders in
connection  therewith;  (ii) to remove the Indenture  Trustee for such Series or
appoint a successor  Indenture  Trustee;  (iii) to consent to the  execution  of
supplemental  indentures with respect to such Series;  or (iv) to take any other
action authorized to be taken by or on behalf of such Bondholders. Such meetings
may be called by the  Indenture  Trustee,  the  Issuer or the  holders  of Bonds
representing  at least 10% (or such other  percentage  specified  in the related
Prospectus Supplement) of the Voting Rights for such Series of Bonds.
    

     Indenture Trustee's Annual Report. The Indenture Trustee for each Series of
Bonds will be required to mail each year to all  Bondholders  of such Series,  a
brief report relating to its eligibility  and  qualification  to continue as the
Indenture Trustee under the related Indenture,  any amounts advanced by it under
the related Indenture which remain unpaid on the date of the report, the amount,
interest rate and maturity date of certain  indebtedness owing by the Issuer (or
any other obligor on such Series) to such  Indenture  Trustee in its  individual
capacity,  the property and funds  physically held by such Indenture  Trustee in
its  capacity  as such,  any  release or release  and  substitution  of property
subject  to the lien of the  related  Indenture  which  has not been  previously
reported,  any  additional  issuance of Bonds of the same Issuer not  previously
reported and any action taken by such Indenture Trustee which materially affects
the Bonds and which has not been previously reported.

     Administrator.  The Issuer may contract  with other  persons or entities to
assist it in performing  its duties under any Indenture and any  performance  of
such  duties  (other  than  execution  of Issuer  orders,  Issuer  requests  and
officer's  certificates  of the Issuer) by a person or entity  identified to the
Indenture  Trustee in an  officer's  certificate  of the Issuer  shall be deemed
action taken by the Issuer for all purposes under such Indenture.

   
     As may be further  specified in the related  Prospectus  Supplement,  it is
expected  that  the  Issuer  for  each  Series  of  Bonds  will  enter  into  an
administration agreement with an administrator acceptable to the Rating Agencies
rating Bonds of such Series (the  "Administrator")  pursuant to which  advisory,
administrative, accounting and clerical services will be provided to such Issuer
with respect to such Series.  The Indenture Trustee or Master Servicer may serve
as the Administrator.  In addition,  under the related Indenture, the Issuer for
each  Series  of  Bonds  will be  responsible  for  certain  administrative  and
accounting matters relating to the Bonds of such Series, and it is intended that
the Administrator will perform these services on behalf of the Issuer.
    

                          DESCRIPTION OF CREDIT SUPPORT

General

     For any Series of Bonds, Credit Support may be provided with respect to one
or more classes thereof or the related Mortgage Loans.  Credit Support may be in
the form of the  subordination  of one or more  classes  of  Bonds,  letters  of
credit, insurance policies, guarantees, the establishment of one or more reserve
funds or another  method of Credit Support  described in the related  Prospectus
Supplement,  or any combination of the foregoing.  If so provided in the related
Prospectus Supplement,  any form of Credit Support may be structured so as to be
drawn upon by more than one Series to the extent described therein.

     The coverage  provided by any Credit  Support for a Series of Bonds will be
described in the related Prospectus  Supplement.  Generally,  such coverage will
not  provide  protection  against  all  risks of loss  and  will  not  guarantee
repayment of the entire Bond Principal Amount of the Bonds and interest thereon.
If losses or shortfalls  occur that exceed the amount  covered by Credit Support
or that are not covered by Credit Support, Bondholders will bear their allocable
share of  deficiencies.  Moreover,  if a form of Credit Support covers more than
one Series of Bonds  (each,  a  "Covered  Trust"),  holders of Bonds  secured by
assets  of any of such  Covered  Trusts  will be  subject  to the risk that such
Credit  Support will be exhausted by the claims of other Covered Trusts prior to
such Covered Trust receiving any of its intended share of such coverage.

     If Credit  Support is provided with respect to one or more classes of Bonds
of a Series,  or the related Mortgage Loans, the related  Prospectus  Supplement
will include a description  of (a) the nature and amount of coverage  under such
Credit Support, (b) any conditions to payment thereunder not otherwise described
herein,  (c) the  conditions  (if any) under which the amount of coverage  under
such Credit  Support  may be reduced and under which such Credit  Support may be
terminated or replaced and (d) the material  provisions  relating to such Credit
Support.  Additionally, the related Prospectus Supplement will set forth certain
information  with respect to the obligor under any instrument of Credit Support,
including (i) a brief description of its principal business activities, (ii) its
principal place of business,  place of incorporation and the jurisdiction  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  the
Prospectus Supplement. See "Risk Factors--Credit Support Limitations."

Subordinate Bonds

     If so specified in the related Prospectus  Supplement,  one or more classes
of Bonds of a Series may be Subordinate  Bonds.  To the extent  specified in the
related Prospectus Supplement, the rights of the holders of Subordinate Bonds to
receive  payments of  principal  and  interest  from the Payment  Account on any
Payment Date will be subordinated to such rights of the holders of Senior Bonds.
If so provided 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  or  shortfalls.   The  related  Prospectus  Supplement  will  set  forth
information  concerning  the  amount of  subordination  of a class or classes of
Subordinate  Bonds in a Series,  the  circumstances in which such  subordination
will be applicable and the manner,  if any, in which the amount of subordination
will be effected.

Cross-Support Provisions

     If the Mortgage Loans for a Series are divided into separate  groups,  each
supporting a separate class or classes of Bonds of a Series,  credit support may
be provided  by  cross-support  provisions  requiring  that  payments be made on
Senior  Bonds  evidencing  interests  in one group of  Mortgage  Loans  prior to
payments on  Subordinate  Bonds  evidencing  interests  in a different  group of
Mortgage Loans for the same Series. The Prospectus  Supplement for a Series that
includes a  cross-support  provision will describe the manner and conditions for
applying such provisions.

Insurance or Guarantees with Respect to the Mortgage Loans

     If so  provided in the  Prospectus  Supplement  for a Series of Bonds,  the
Mortgage  Loans included in the related  Collateral  will be covered for various
default risks by insurance  policies or guarantees.  A copy of any such material
instrument  for a Series  will be filed with the  Commission  as an exhibit to a
Current  Report on Form 8-K to be filed  within 15 days of issuance of the Bonds
of the related Series.

Letter of Credit

     If so  provided  in  the  Prospectus  Supplement  for a  Series  of  Bonds,
deficiencies  in amounts  otherwise  payable  on such  Bonds or certain  classes
thereof  will be covered by one or more  letters of credit,  issued by a bank or
financial  institution specified in such Prospectus Supplement (the "L/C Bank").
Under a  letter  of  credit,  the L/C Bank  will be  obligated  to  honor  draws
thereunder in an aggregate  fixed dollar amount,  net of  unreimbursed  payments
thereunder,  generally equal to a percentage specified in the related Prospectus
Supplement  of the  aggregate  principal  balance of the  Mortgage  Loans on the
related Cut-off Date or of the initial aggregate Bond Principal Amount of one or
more classes of Bonds. If so specified in the related Prospectus Supplement, the
letter of credit may permit draws in the event of only  certain  types of losses
and  shortfalls.  The amount  available  under the letter of credit will, in all
cases, be reduced to the extent of the unreimbursed  payments thereunder and may
otherwise  be reduced as  described in the related  Prospectus  Supplement.  The
obligations  of the L/C Bank under the letter of credit for each Series of Bonds
will  expire at the  earlier of the date  specified  in the  related  Prospectus
Supplement  or the  payment in full of the Bonds.  A copy of any such  letter of
credit for a Series will be filed with the Commission as an exhibit to a Current
Report on Form 8-K to be filed  within 15 days of  issuance  of the Bonds of the
related Series.

Insurance Policies and Surety Bonds

     If so  provided  in  the  Prospectus  Supplement  for a  Series  of  Bonds,
deficiencies  in amounts  otherwise  payable  on such  Bonds or certain  classes
thereof will be covered by insurance  policies  and/or surety bonds  provided by
one or more insurance  companies or sureties.  Such instruments may cover,  with
respect to one or more classes of Bonds of the related  Series,  timely payments
of interest  and/or full  payments  of  principal  on the basis of a schedule of
principal  payments set forth in or  determined  in the manner  specified in the
related Prospectus  Supplement.  A copy of any such instrument for a Series will
be filed with the Commission as an exhibit to a Current Report on Form 8-K to be
filed with the Commission within 15 days of issuance of the Bonds of the related
Series.

Reserve Funds

     If so  provided  in  the  Prospectus  Supplement  for a  Series  of  Bonds,
deficiencies  in amounts  otherwise  payable  on such  Bonds or certain  classes
thereof will be covered by one or more reserve  funds in which cash, a letter of
credit,  Permitted  Investments,  a demand note or a combination thereof will be
deposited,  in the  amounts so  specified  in such  Prospectus  Supplement.  The
reserve funds for a Series may also be funded over time by depositing  therein a
specified amount of the payments received on the related Collateral as specified
in the related Prospectus Supplement.

     Amounts on  deposit in any  reserve  fund for a Series,  together  with the
reinvestment  income thereon,  if any, will be applied 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  Bonds.  If so  specified  in  the  related
Prospectus  Supplement,  reserve  funds may be  established  to provide  limited
protection  against only certain types of losses and shortfalls.  Following each
Payment Date  amounts in a 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 to the Bonds.

     Moneys  deposited  in any  Reserve  Funds  will be  invested  in  Permitted
Investments,  or will remain  uninvested  or invested  in other  investments  as
specified in the related Prospectus  Supplement.  To the extent specified in the
related Prospectus  Supplement,  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.
However,  such income may be payable to any related  Master  Servicer or another
service  provider as additional  compensation.  The Reserve Fund for a Series of
Bonds will be a part of the Collateral if and only to the extent provided in the
related Prospectus Supplement.

     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 purposes for which funds in the Reserve Fund may be applied to
make payments to  Bondholders  and use of  investment  earnings from the Reserve
Fund, if any.

           CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS AND THE LEASES

     The  following  discussion  contains  general  summaries  of certain  legal
aspects of loans secured by commercial and  multifamily  residential  properties
that are  general  in  nature.  Because  such  legal  aspects  are  governed  by
applicable state law (which laws may differ substantially), the summaries do not
purport to be complete nor to reflect the laws of any particular  state,  nor to
encompass the laws of all states in which the security for the Mortgage Loans is
situated.  The  summaries  are  qualified in their  entirety by reference to the
applicable federal and state laws governing the Mortgage Loans. See "Description
of the Collateral."

General

     All of the Mortgage Loans are loans evidenced by a note or bond and secured
by  instruments  granting  a security  interest  in real  property  which may be
mortgages,  deeds of trust,  security  deeds or deeds to secure debt,  depending
upon  the  prevailing  practice  and law in the  state in  which  the  Mortgaged
Property  is  located.  Mortgages,  deeds of trust and deeds to secure  debt are
herein  collectively  referred to as "mortgages."  Any of the foregoing types of
mortgages  will create a lien upon,  or grant a title  interest  in, the subject
property,  the  priority  of which  will  depend on the terms of the  particular
security instrument,  as well as separate,  recorded,  contractual  arrangements
with others holding  interests in the mortgaged  property,  the knowledge of the
parties to such instrument as well as the order of recordation of the instrument
in  the  appropriate  public  recording  office.  However,  recording  does  not
generally  establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.

Types of Mortgage Instruments

     A mortgage  either  creates a lien against or  constitutes  a conveyance of
real  property  between two parties:  a mortgagor  (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a deed
of trust is a  three-party  instrument,  among a trustor  (the  equivalent  of a
mortgagor),  a  trustee  to whom  the  mortgaged  property  is  conveyed,  and a
beneficiary  (the lender) for whose  benefit the  conveyance is made. As used in
this Prospectus, unless the context otherwise requires, "Mortgagor" includes the
trustor  under a deed of trust and a grantor  under a security deed or a deed to
secure  debt.  Under  a deed  of  trust,  the  Mortgagor  grants  the  property,
irrevocably until the debt is paid, in trust,  generally with a power of sale as
security for the  indebtedness  evidenced by the related  note. A deed to secure
debt typically has two parties.  By executing a deed to secure debt, the grantor
conveys  title to, as  opposed  to merely  creating  a lien  upon,  the  subject
property  to the  grantee  until  such time as the  underlying  debt is  repaid,
generally with a power of sale as security for the indebtedness evidenced by the
related  mortgage note. In case the Mortgagor  under a mortgage 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 Mortgagor.
At origination of a mortgage loan involving a land trust, the Mortgagor executes
a separate  undertaking to make payments on the mortgage  note. 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 (including,  without limitation, the Soldiers' and
Sailors'  Civil  Relief  Act of  1940)  and,  in some  cases,  in deed of  trust
transactions, the directions of the beneficiary.

Interest in Real Property

     The real property  covered by a mortgage,  deed of trust,  security deed or
deed to  secure  debt is most  often the fee  estate  in land and  improvements.
However,  such an instrument may encumber other  interests in real property such
as a tenant's  interest  in a lease of land or  improvements,  or both,  and the
leasehold  estate created by such lease.  An instrument  covering an interest in
real  property  other than the fee estate  requires  special  provisions  in the
instrument  creating such interest or in the mortgage,  deed of trust,  security
deed or deed to secure debt, to protect the  mortgagee  against  termination  of
such  interest  before the  mortgage,  deed of trust,  security  deed or deed to
secure debt is paid. The Warrantying Party will make certain representations and
warranties in the Agreement with respect to the Mortgage Loans which are secured
by an interest in a leasehold estate. Such representation and warranties will be
set forth in the Prospectus Supplement if applicable.

Leases and Rents

     Mortgages  that  encumber   income-producing   property  often  contain  an
assignment  of rents and  leases,  pursuant to which the  Mortgagor  assigns its
right,  title and interest as landlord  under each lease and the income  derived
therefrom  to the lender,  while the  Mortgagor  retains a revocable  license to
collect  the rents for so long as there is no default.  Under such  assignments,
the Mortgagor  typically  assigns its right,  title and interest as lessor under
each lease and the income derived therefrom to the mortgagee,  while retaining a
license  to  collect  the  rents  for so long as there is no  default  under the
mortgage loan documentation.  The manner of perfecting the mortgagee's  interest
in rents may depend on whether the  Mortgagor's  assignment  was absolute or one
granted as security for the loan.  Failure to properly  perfect the  mortgagee's
interest  in rents may result in the loss of  substantial  pool of funds,  which
could  otherwise  serve as a source of repayment for such loan. If the Mortgagor
defaults,  the  license  terminates  and the lender is  entitled  to collect the
rents.  Local law may require  that the lender take  possession  of the property
and/or obtain a court-appointed receiver before becoming entitled to collect the
rents.  In most  states,  hotel and motel  room  rates are  considered  accounts
receivable  under the UCC;  generally  these  rates are either  assigned  by the
Mortgagor,  which  remains  entitled to collect such rates absent a default,  or
pledged by the Mortgagor,  as security for the loan. In general, the lender must
file financing statements in order to perfect its security interest in the rates
and must file continuation  statements,  generally every five years, to maintain
perfection of such security interest.  Even if the lender's security interest in
room rates is perfected  under the UCC, the lender will generally be required to
commence a foreclosure or otherwise take  possession of the property in order to
collect the room rates after a default.

     Even after a foreclosure, the potential rent payments from the property may
be less than the periodic  payments  that had been due under the  mortgage.  For
instance, the net income that would otherwise be generated from the property may
be less than the amount that would have been needed to service the mortgage debt
if the leases on the property  are at  below-market  rents,  or as the result of
excessive maintenance, repair or other obligations which a lender succeeds to as
landlord.

     Lenders that actually take possession of the property,  however,  may incur
potentially substantial risks attendant to being a mortgagee in possession. Such
risks  include  liability  for  environmental  clean-up  costs and  other  risks
inherent in property ownership. See "Environmental Legislation" below.

Personalty

     Certain  types  of  Mortgaged  Properties,   such  as  hotels,  motels  and
industrial  plants,  are likely to derive a significant part of their value from
personal  property which 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 lender under
the UCC. In order to perfect its security interest therein, the lender generally
must file UCC financing  statements and, to maintain perfection of such security
interest, file continuation statements generally every five years.

Foreclosure

     General.  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, 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.  Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial  foreclosure pursuant to a power of sale granted in
the  mortgage  instrument.   There  are  several  other  foreclosure  procedures
available in some states that are either  infrequently used or available only in
certain limited circumstances, such as strict foreclosure.

     Judicial Foreclosure.  A judicial foreclosure  proceeding is conducted in a
court having jurisdiction over the mortgaged property.  Generally, the action is
initiated  by  the  service  of  legal  pleadings  upon  all  parties  having  a
subordinate  interest  of  record  in the  real  property  and  all  parties  in
possession  of the  property,  under leases or  otherwise,  whose  interests are
subordinate  to the  mortgage.  Delays  in  completion  of the  foreclosure  may
occasionally result from difficulties in locating defendants.  When the lender's
right to foreclose is contested,  the legal  proceedings can be  time-consuming.
Upon  successful  completion  of a judicial  foreclosure  proceeding,  the court
generally  issues a  judgment  of  foreclosure  and  appoints a referee or other
officer to conduct a public  sale of the  mortgaged  property,  the  proceeds of
which are used to satisfy the judgment.  Such sales are made in accordance  with
procedures that vary from state to state.

     Equitable  Limitations  on  Enforceability  of Certain  Provisions.  United
States courts have traditionally  imposed general equitable  principles to limit
the remedies  available to a mortgagee in  connection  with  foreclosure.  These
equitable  principles  are generally  designed to relieve the Mortgagor from the
legal effect of mortgage  defaults,  to the extent that such effect is perceived
as harsh or unfair.  Relying on such principles,  a court may alter the specific
terms of a loan to the  extent it  considers  necessary  to prevent or remedy an
injustice,  undue  oppression  or  overreaching,  or may  require  the lender to
undertake  affirmative  and  expensive  actions  to  determine  the cause of the
Mortgagor's  default  and the  likelihood  that  the  Mortgagor  will be able to
reinstate the loan. In some cases,  courts have  substituted  their judgment for
the lender's and have required that lenders  reinstate  loans or recast  payment
schedules in order to accommodate  Mortgagors who are suffering from a temporary
financial  disability.  In other  cases,  courts  have  limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
Mortgagor failed to maintain the mortgaged property  adequately or the Mortgagor
executed a junior mortgage on the mortgaged property.  The exercise by the court
of its equity powers will depend on the  individual  circumstances  of each case
presented to it. 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  a  Mortgagor  receive  notice  in  addition  to
statutorily-prescribed  minimum  notice.  For the most  part,  these  cases have
upheld the  reasonableness  of the notice provisions or have found that a public
sale under a mortgage  providing for a power of sale does not involve sufficient
state action to afford constitutional protections to the Mortgagor.

     A foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses are raised or counterclaims  are interposed,  and sometimes
require   several  years  to  complete.   Moreover,   as  discussed   below,   a
non-collusive,  regularly  conducted  foreclosure  sale may be  challenged  as a
fraudulent conveyance,  regardless of the parties' intent, if a court determines
that the sale was for less than fair  consideration and such sale occurred while
the Mortgagor was insolvent (or the Mortgagor was rendered insolvent as a result
of such sale) and within one year (or within the state statute of limitations if
the trustee in bankruptcy  elects to proceed under state  fraudulent  conveyance
law) of the filing of bankruptcy.

     Non-Judicial  Foreclosure/Power of Sale.  Foreclosure of a deed of trust is
generally accomplished by a non-judicial trustee's sale pursuant to the power of
sale  granted in the deed of trust.  A power of sale is  typically  granted in a
deed  of  trust.  It may  also  be  contained  in any  other  type  of  mortgage
instrument.  A power of sale allows a  non-judicial  public sale to be conducted
generally following a request from the beneficiary/lender to the trustee to sell
the property upon any default by the  Mortgagor  under the terms of the mortgage
note or the mortgage  instrument and after notice of sale is given in accordance
with the terms of the mortgage  instrument,  as well as applicable state law. In
some states, prior to such sale, the trustee under a deed of trust must record a
notice of default and notice of sale and send a copy to the Mortgagor and to any
other  party who has  recorded a request  for a copy of a notice of default  and
notice of sale.  In addition in some states the trustee must  provide  notice to
any other party  having an interest  of record in the real  property,  including
junior  lienholders.  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  acceleration)  plus the  expenses
incurred in enforcing  the  obligation.  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. Generally,
the procedure  for public sale,  the parties  entitled to notice,  the method of
giving notice and the applicable time periods are governed by state law and vary
among  the  states.  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  lender 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.

     Public  Sale.  A third  party may be  unwilling  to  purchase  a  mortgaged
property at a public sale because of the difficulty in determining  the value of
such property at the time of sale, due to, among other things, redemption rights
which may exist and the  possibility of physical  deterioration  of the property
during the  foreclosure  proceedings.  For these  reasons,  it is common for the
lender to purchase  the  mortgaged  property for an amount equal to or less than
the  underlying  debt and  accrued  and unpaid  interest  plus the  expenses  of
foreclosure.  Generally,  state law controls the amount of foreclosure costs and
expenses  which  may  be  recovered  by a  lender.  Thereafter,  subject  to the
Mortgagor's  right in some states to remain in  possession  during a  redemption
period, if applicable, the lender will become the owner of the property and have
both the  benefits  and burdens of  ownership  of the  mortgaged  property.  For
example,  the lender will have the  obligation to pay debt service on any senior
mortgages,  to pay taxes,  obtain casualty insurance and to make such repairs at
its own  expense as are  necessary  to render the  property  suitable  for sale.
Frequently,  the lender employs a third party  management  company to manage and
operate the  property.  The costs of operating  and  maintaining a commercial or
multifamily  residential 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 which are hotels, motels, restaurants,  golf courses,
automobile  dealerships,  nursing  or  convalescent  homes or  hospitals  may be
particularly  significant because of the expertise,  knowledge and, with respect
to nursing or convalescent homes or hospitals,  regulatory compliance,  required
to run  such  operations  and the  effect  which  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 lender 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  lender's
investment in the property. Moreover, a lender commonly incurs substantial legal
fees and  court  costs in  acquiring  a  mortgaged  property  through  contested
foreclosure  and/or bankruptcy  proceedings.  Furthermore,  a few states require
that any  environmental  contamination at certain types of properties be cleaned
up before a property  may be resold.  In addition,  a lender may be  responsible
under federal or state law for the cost of cleaning up a mortgaged property that
is  environmentally  contaminated.  See "Environmental  Legislation."  Generally
state law  controls  the amount of  foreclosure  expenses  and costs,  including
attorneys' fees, that may be recovered by a lender.

     A junior  mortgagee may not  foreclose on the property  securing the junior
mortgage  unless it forecloses  subject to senior  mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior  mortgages
to avoid their foreclosure.  In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale"  clause contained in
a senior  mortgage,  the junior mortgagee may be required to pay the full amount
of the senior mortgage to avoid its  foreclosure.  Accordingly,  with respect to
those Mortgage Loans which are junior mortgage  loans,  if the lender  purchases
the property the lender's title will be subject to all senior  mortgages,  prior
liens and certain governmental liens.

     The  proceeds  received by the referee or trustee from the sale are applied
first to the costs,  fees and expenses of sale and then in  satisfaction  of the
indebtedness  secured by the mortgage  under which the sale was  conducted.  Any
proceeds  remaining  after  satisfaction  of senior  mortgage debt are generally
payable to the holders of junior  mortgages  and other liens and claims in order
of their  priority,  whether or not the Mortgagor is in default.  Any additional
proceeds are generally payable to the Mortgagor.  The payment of the proceeds to
the  holders  of junior  mortgages  may occur in the  foreclosure  action of the
senior  mortgage  or a  subsequent  ancillary  proceeding  or  may  require  the
institution of separate legal proceedings by such holders.

Rights of Redemption

     The purposes of a foreclosure action 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  which is subordinate  to the mortgage  being  foreclosed,  from
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 and foreclosure  sale,  those
having an interest  which is subordinate  to that of the  foreclosing  mortgagee
have an equity of  redemption  and may redeem the  property by paying the entire
debt with interest.  In addition,  in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption  must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure,  is not waivable by the Mortgagor,  must
be exercised  prior to  foreclosure  sale and should be  distinguished  from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or  foreclosure  of a mortgage,  the  Mortgagor  and  foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states,  statutory  redemption may occur only upon
payment of the  foreclosure  sale  price.  In other  states,  redemption  may be
authorized  if the former  Mortgagor  pays only a portion  of the sums due.  The
effect of a statutory  right of  redemption  is to  diminish  the ability of the
lender to sell the  foreclosed  property.  The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure  sale or sale under a
deed of trust. Consequently,  the practical effect of the redemption right is to
force the lender to maintain  the  property  and pay the  expenses of  ownership
until the redemption period has expired.  In some states, a post-sale  statutory
right  of  redemption  may  exist  following  a  judicial  foreclosure,  but not
following a trustee's sale under a deed of trust.

Anti-Deficiency Legislation

     Some or all of the Mortgage  Loans may be  nonrecourse  loans,  as to which
recourse  may be had only  against the  specific  property  securing the related
Mortgage  Loan and a personal  money  judgment  may not be obtained  against the
Mortgagor.  Even if a mortgage  loan by its terms  provides  for recourse to the
Mortgagor,  some states impose prohibitions or limitations on such recourse. For
example,  statutes  in some  states  limit the  right of the  lender to obtain a
deficiency judgment against the Mortgagor following  foreclosure or sale under a
deed of trust. A deficiency  judgment would be a personal  judgment  against the
former  Mortgagor  equal to the difference  between the net amount realized upon
the public sale of the real property and the amount due to the lender.

     Some states  require the lender 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 other states,  the lender has
the option of  bringing a personal  action  against  the  Mortgagor  on the debt
without first exhausting such security;  however,  in some of these states,  the
lender,  following  judgment  on such  personal  action,  may be  deemed to have
elected a remedy and may be precluded from  exercising  remedies with respect to
the security.  In some cases,  a lender will be precluded  from  exercising  any
additional  rights  under  the  note  or  mortgage  if it has  taken  any  prior
enforcement  action.   Consequently,   the  practical  effect  of  the  election
requirement,  in those states  permitting  such  election,  is that lenders will
usually  proceed  against the  security  first  rather than  bringing a personal
action against the Mortgagor.  Finally,  other  statutory  provisions  limit any
deficiency  judgment against the former  Mortgagor  following a judicial sale to
the excess of the outstanding debt over the fair market value of the property at
the time of the public  sale.  The  purpose of these  statutes is  generally  to
prevent a lender from obtaining a large  deficiency  judgment against the former
Mortgagor as a result of low or no bids at the judicial sale.

Leasehold Risks

     Mortgage  Loans may be secured by a mortgage on a ground  lease.  Leasehold
mortgages  are  subject to certain  risks not  associated  with  mortgage  loans
secured by the fee estate of the Mortgagor.  The most significant of these risks
is that the ground lease creating the leasehold estate could terminate,  leaving
the leasehold mortgagee without 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.  This risk may be minimized if the ground lease contains  certain
provisions  protective  of the  mortgagee,  but the ground  leases  that  secure
Mortgage  Loans  may  not  contain  some of  these  protective  provisions,  and
mortgages may not contain the other protections discussed in the next paragraph.
Protective ground lease provisions include the right of the leasehold  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  leasehold  mortgagee,  the  right  to  acquire  the
leasehold  estate through  foreclosure  or otherwise;  the ability of the ground
lease  to be  assigned  to and by the  leasehold  mortgagee  or  purchaser  at a
foreclosure  sale  and  for  the  concomitant  release  of the  ground  lessee's
liabilities thereunder; and the right of the leasehold mortgagee to enter into a
new ground lease with the ground lessor on the same terms and  conditions as the
old ground lease in the event of a termination thereof.

     In addition to the foregoing protections, a leasehold mortgagee may require
that the ground lease or  leasehold  mortgage  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. As further  protection,  a leasehold mortgage may provide
for the  assignment  of the  debtor-ground  lessee's  right  to  reject  a lease
pursuant to Section 365 of the Bankruptcy  Reform Act of 1978, as amended (Title
11  of  the  United  States  Code)  (the   "Bankruptcy   Code"),   although  the
enforceability of such clause has not been established.  Without the protections
described  above,  a leasehold  mortgagee may lose the  collateral  securing its
leasehold  mortgage.  In addition,  terms and conditions of a leasehold mortgage
are subject to the terms and  conditions of the ground lease.  Although  certain
rights  given to a ground  lessee  can be  limited  by the terms of a  leasehold
mortgage,  the rights of a ground lessee or a leasehold  mortgagee  with respect
to, among other things, insurance, casualty and condemnation will be governed by
the provisions of the ground lease.

Bankruptcy Laws

     The Bankruptcy Code and related state laws may interfere with or affect the
ability of a lender to realize  upon  collateral  and/or to enforce a deficiency
judgment.  For  example,  under  the  Bankruptcy  Code,  virtually  all  actions
(including   foreclosure  actions  and  deficiency  judgment   proceedings)  are
automatically stayed upon the filing of the bankruptcy  petition,  and, usually,
no interest or principal  payments are made during the course of the  bankruptcy
case. The delay and the  consequences  thereof caused by such automatic stay can
be  significant.  Also,  under the Bankruptcy  Code, the filing of a petition in
bankruptcy  by or on behalf of a junior  lienor may stay the senior  lender from
taking action to foreclose out such junior lien.

     Under the Bankruptcy  Code,  provided  certain  substantive  and procedural
safeguards for the lender are met, the amount and terms of a mortgage secured by
property  of the debtor may be modified  under  certain  circumstances.  In many
jurisdictions,  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 lender's  security  interest)  pursuant to a
confirmed plan or lien avoidance  proceeding,  thus leaving the lender 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 reduction) of the final maturity date.  Some courts with federal  bankruptcy
jurisdiction  have  approved  plans,  based  on  the  particular  facts  of  the
reorganization  case,  that  effected  the curing of a mortgage  loan default by
paying arrearages over a number of years.  Also, under federal bankruptcy law, a
bankruptcy  court  may  permit  a  debtor  through  its  rehabilitative  plan to
de-accelerate  a secured loan and to  reinstate  the loan even though the lender
accelerated the mortgage 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.  This may be done even if the full amount due
under the original loan is never repaid.

     The Bankruptcy  Code has been amended to provide that a lender's  perfected
pre-petition  security interest in leases, rents and hotel revenues continues in
the post-petition  leases,  rents and hotel revenues,  unless a bankruptcy court
orders to the contrary "based on the equities of the case." Thus, unless a court
orders otherwise,  revenues from a Mortgaged  Property  generated after the date
the bankruptcy  petition is filed will constitute  "cash  collateral"  under the
Bankruptcy  Code.  Debtors  may only  use cash  collateral  upon  obtaining  the
lender's  consent or a prior court order  finding that the lender's  interest in
the Mortgaged  Properties and the cash  collateral is "adequately  protected" as
such term is defined and  interpreted  under the  Bankruptcy  Code. It should be
noted, however, that the court may find that the lender has no security interest
in either  pre-petition  or  post-petition  revenues if the court finds that the
loan documents do not contain language covering  accounts,  room rents, or other
forms of  personalty  necessary  for a  security  interest  to  attach  to hotel
revenues.

     Federal  bankruptcy law provides generally that rights and obligation under
an unexpired lease of the debtor/lessee may not be terminated or modified at any
time after the  commencement  of a case under the Bankruptcy  Code solely on the
basis of a  provision  in the lease to such  effect or because of certain  other
similar events.  This  prohibition on so-called "ipso facto clauses" could limit
the ability of the Indenture  Trustee for a Series of Bonds to exercise  certain
contractual remedies with respect to the Leases. In addition, Section 362 of the
Bankruptcy Code operates as an automatic stay of, among other things, any act to
obtain  possession  of  property  from a  debtor's  estate,  which  may  delay a
Indenture  Trustee's  exercise of such remedies for a related Series of Bonds in
the event that a related Lessee or a related  Mortgagor becomes the subject of a
proceeding under the Bankruptcy  Code. For example,  a mortgagee would be stayed
from enforcing a Lease Assignment by a Mortgagor related to a Mortgaged Property
if the related Mortgagor was in a bankruptcy  proceeding.  The legal proceedings
necessary  to resolve the issues  could be  time-consuming  and might  result in
significant delays in the receipt of the assigned rents.  Similarly,  the filing
of a petition in bankruptcy by or on behalf of a Lessee of a Mortgaged  Property
would result in a stay against 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.  Rents and other  proceeds  of a
Mortgage  Loan may also escape an  assignment  thereof if the  assignment is not
fully  perfected  under  state  law  prior  to  commencement  of the  bankruptcy
proceeding. See "--Leases and Rents" above.

     In addition,  the  Bankruptcy  Code  generally  provides  that a trustee or
debtor-in-possession may, subject to approval of the court, (a) assume the lease
and retain it or assign it to a third  party or (b)  reject  the  lease.  If the
lease is assumed,  the  trustee in  bankruptcy  on behalf of the lessee,  or the
lessee as  debtor-in-possession,  or the 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.  If the lease is rejected,  such rejection  generally  constitutes a
breach of the executory  contract or unexpired lease immediately before the date
of filing the  petition.  As a  consequence,  the other party or parties to such
lease,  such as the  Mortgagor,  as  lessor  under a Lease,  would  have only an
unsecured claim against the debtor for damages resulting from such breach, which
could adversely  affect the security for the related Mortgage Loan. In addition,
pursuant to Section  502(b)(6) of the  Bankruptcy  Code, a lessor's  damages for
lease rejection in respect of future rent  installments  are limited to the rent
reserved by the lease, without acceleration, for the greater of one year or 15%,
not to exceed three years, of the remaining term of the lease.

   
     If a  trustee  in  bankruptcy  on  behalf  of a  lessor,  or  a  lessor  as
debtor-in-possession,  rejects an unexpired  lease of real property,  the lessee
may treat such lease as terminated by such rejection or, in the alternative, the
lessee may remain in  possession  of the  leasehold for the balance of such term
and for any renewal or extension of such term that is  enforceable by the lessee
under  applicable  nonbankruptcy  law. The  Bankruptcy  Code  provides that if a
lessee  elects to remain in  possession  after such a rejection of a lease,  the
lessee may offset  against rents reserved under the lease for the balance of the
term after the date of rejection of the lease, and any such renewal or extension
thereof,  any damages occurring after such date caused by the  nonperformance of
any  obligation  of the lessor  under the lease  after such date.  To the extent
provided  in the  related  Prospectus  Supplement,  the Lessee  will agree under
certain  Leases to pay all  amounts  owing  thereunder  to the  Master  Servicer
without  offset.  To the  extent  that  such a  contractual  obligation  remains
enforceable  against the Lessee, the Lessee would not be able to avail itself of
the rights of offset  generally  afforded to lessees of real property  under the
Bankruptcy Code.
    

     In a bankruptcy or similar  proceeding of a Mortgagor,  action may be taken
seeking the recovery,  as a preferential  transfer or on other  grounds,  of any
payments made by the Mortgagor,  or made directly by the related  Lessee,  under
the related  Mortgage  Loan to the Issuer.  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.

     A trustee in  bankruptcy,  in some  cases,  may be  entitled to collect its
costs and expenses in  preserving  or selling the  mortgaged  property  ahead of
payment to the lender. In certain circumstances, a debtor in bankruptcy may have
the power to grant liens senior to 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 to force a restructuring of a
mortgage loan on terms a lender would not otherwise accept.  Moreover,  the laws
of certain  states  also give  priority  to certain tax liens over the lien of a
mortgage or deed of trust.  Under the  Bankruptcy  Code, if the court finds that
actions  of the  mortgagee  have  been  unreasonable,  the  lien of the  related
mortgage may be subordinated to the claims of unsecured creditors.

   
     To the extent described in the related  Prospectus  Supplement,  certain of
the Mortgagors may be partnerships.  The laws governing limited  partnerships in
certain states provide that the commencement of a case under the Bankruptcy Code
with  respect to a general  partner will cause a person to cease to be a general
partner of the limited partnership,  unless otherwise provided in writing in the
limited  partnership  agreement.  This  provision  may be  construed as an "ipso
facto" clause and, in the event of the general partner's bankruptcy,  may not be
enforceable.  To the extent  described  in the  related  Prospectus  Supplement,
certain  limited  partnership  agreements of the Mortgagors may provide that the
commencement  of a case under the  Bankruptcy  Code with  respect to the related
general partner constitutes an event of withdrawal  (assuming the enforceability
of the clause is not challenged in bankruptcy proceedings or, if challenged,  is
upheld)  that might  trigger the  dissolution  of the limited  partnership,  the
winding up of its affairs and the payment of its assets,  unless (i) at the time
there was at least one other general  partner and the written  provisions of the
limited partnership permit the business of the limited partnership to be carried
on by the remaining general partner and that general partner does so or (ii) the
written  provisions  of the  limited  partnership  agreement  permit the limited
partners  to agree  within a  specified  time frame  (often 60 days)  after such
withdrawal  to  continue  the  business of the  limited  partnership  and to the
appointment of one or more general  partners and the limited  partners do so. In
addition, the laws governing general partnerships in certain states provide that
the  commencement of a case under the Bankruptcy  Code or state  bankruptcy laws
with respect to a general partner of such partnerships  triggers the dissolution
of such  partnership,  the winding up of its affairs and the distribution of its
assets.  Such state laws,  however,  may not be  enforceable  or  effective in a
bankruptcy  case. The dissolution of a Mortgagor,  the winding up of its affairs
and the  distribution  of its  assets  could  result in an  acceleration  of its
payment  obligation under a related Mortgage Loan, which may reduce the yield on
the related Series of Bonds in the same manner as a principal prepayment.
    

     In  addition,  the  bankruptcy  of the  general  or  limited  partner  of a
mortgagor  that is a  partnership,  or the bankruptcy of a member of a mortgagor
that is a limited  liability  company or the  bankruptcy of a  shareholder  of a
mortgagor  that is a corporation  may provide the  opportunity in the bankruptcy
case of such  partner,  member or  shareholder  to obtain an order  from a court
consolidating  the assets and liabilities of the partner,  member or shareholder
with  those  of  the  mortgagor   pursuant  to  the  doctrines  of   substantive
consolidation  or piercing the corporate  veil. In such a case,  the  respective
Mortgaged  Property,  for example,  would become  property of the estate of such
bankrupt partner,  member or shareholder.  Not only would the Mortgaged Property
be  available  to satisfy the claims of  creditors  of such  partner,  member or
shareholder,  but an automatic  stay would apply to any attempt by the Indenture
Trustee to exercise remedies with respect to such Mortgaged  Property.  However,
such an occurrence should not affect the Indenture Trustee's status as a secured
creditor with respect to the mortgagor or its security interest in the Mortgaged
Property.

Environmental Legislation

   
     Real property  pledged as security to a lender may be subject to unforeseen
environmental  liabilities.   Of  particular  concern  may  be  those  Mortgaged
Properties which are, or have been, the site of  manufacturing,  industrial,  or
disposal  activity.  Such  environmental  liabilities  may  give  rise  to (i) a
diminution in value of property  securing any Mortgage Loan,  (ii) limitation on
the  ability  to  foreclose   against   such   property  and  (iii)  in  certain
circumstances  as more fully  described  below,  liability  for cleanup costs or
other  remedial  activities,  which  liability  could  exceed  the  value of the
principal  balance of the related  Mortgage Loan or of such Mortgaged  Property.
Under the laws of many  states,  contamination  on a property may give rise to a
lien on the  property  for cleanup  costs.  In several  states,  such a lien has
priority over all existing  liens (a  "superlien")  including  those of existing
mortgages;  in  these  states,  the  lien  of a  mortgage  contemplated  by this
transaction may lose its priority to such a superlien.

     The  presence  of  Hazardous   Materials,   or  the  failure  to  remediate
contaminated  property  properly,  may adversely  affect the market value of the
property,  as well as the  owner's  ability to sell or use the real estate or to
borrow using the real estate as collateral.  In addition,  certain environmental
laws and  common  law  principles  govern the  responsibility  for the  removal,
encapsulation  or disturbance  of asbestos  containing  materials  ("ACMs") when
these  ACMs are in poor  condition  or when a property  with ACMs is  undergoing
repair,  renovation  or  demolition.  Such  laws  could  also be used to  impose
liability upon owners and operators of real  properties for release of ACMs into
the air that cause personal  injury or other damage.  In addition to cleanup and
natural resource damages actions brought, as applicable,  by federal, state, and
local agencies and private  parties,  the presence of hazardous  substances on a
property may lead to claims of personal injury, property damage, or other claims
by private plaintiffs.
    

     Under the federal Comprehensive Environmental Response,  Compensation,  and
Liability Act, as amended,  ("CERCLA"), and under state law in certain states, a
secured party which takes a deed-in-lieu of  foreclosure,  purchases a mortgaged
property at a  foreclosure  sale,  or operates a mortgaged  property  may become
liable  in  certain  circumstances  for  the  costs  of  cleaning  up  hazardous
substances  regardless  of whether or not that secured  party  contaminated  the
property.  Liability  under some federal or state statutes may not be limited to
the original or unamortized  principal  balance of a loan or to the value of the
property  securing a loan.  CERCLA imposes strict, as well as joint and several,
liability  on several  classes of  potentially  responsible  parties,  including
current owners and operators of the property,  regardless of whether they caused
or contributed to the contamination. Many states have laws similar to CERCLA.

   
     Lenders  may be held  liable  under  CERCLA  as owners  or  operators  of a
contaminated property unless they qualify for the secured-creditor  exemption of
CERCLA.  This  exemption  for holders of a security  interest  such as a secured
lender  applies  only in  circumstances  where the lender  acts to  protect  its
security interest in the contaminated facility or property.  Thus, if a lender's
activities  encroach on the actual management of such facility or property,  the
lender  faces  potential  liability  as an "owner  or  operator"  under  CERCLA.
Similarly,  when a lender forecloses and takes title to a contaminated  facility
or property  (whether it holds the  facility  or  property as an  investment  or
leases it to a third party),  the lender may incur potential  CERCLA  liability.
The  scope  of the  secured  creditor  exemption  was  clarified  in part by the
enactment of the Asset  Conservation,  Lender  Liability,  and Deposit Insurance
Protection  Act of 1996 (the  "Lender  Liability  Act"),  which  took  effect on
September 30, 1996. The Lender Liability Act provides that in order to be deemed
to have  participated  in the  management of a secured  property,  a lender must
actually  participate  in the  operational  affairs of the property.  The Lender
Liability Act also provides that participation in the management of the property
does not include  "merely having the capacity to influence,  or the  unexercised
right to control"  operations.  Rather, a lender will lose the protection of the
secured creditor exclusion only if it exercises decision-making control over the
borrower's   environmental  compliance  and  hazardous  substance  handling  and
disposal practices, or assumes day-to-day management of all or substantially all
operational functions of the secured property.
    

     Other federal and state laws in certain  circumstances may impose liability
on a secured  party  which  takes a  deed-in-lieu  of  foreclosure,  purchases a
mortgaged  property at a foreclosure  sale, or operates a mortgaged  property on
which contaminants other than CERCLA hazardous substances are present. Moreover,
certain  federal and state statutes impose a lien for any cleanup costs incurred
by the  applicable  governmental  agency on the property  that is the subject of
such cleanup  costs (an  "environmental  lien").  All  subsequent  liens on such
property  generally are  subordinated to such  environmental  liens and, in some
states, even prior recorded liens are subordinated to environmental liens.

   
     It should be noted  that the  secured  creditor  exclusion  does not govern
liability for cleanup costs under other federal environmental statutes. CERCLA's
jurisdiction  extends  to the  investigation  and  remediation  of  releases  of
"hazardous  substances." The definition of "hazardous  substances"  under CERCLA
specifically  excludes  certain  petroleum  products.  Under  federal  law,  the
operation  and  management of  underground  petroleum  storage tanks  (excluding
heating oil) is governed by Subtitle I of the Resource Conservation and Recovery
Act  ("RCRA").  The Lender  Liability  Act amended RCRA to accord the holders of
security interests in underground storage tanks similar protections  provided to
secured  creditors  under  CERCLA.  However,  liability for cleanup of petroleum
contamination  may be governed by state law,  which may not provide any specific
protection for secured creditors.
    

     If a lender is or becomes liable,  it may bring an action for  contribution
against the owner or operator  who created the  environmental  hazard,  but that
person or entity may be bankrupt or  otherwise  judgment  proof.  It is possible
that cleanup costs could become a liability of the Issuer and occasion a loss to
Bondholders in certain circumstances described above if such remedial costs were
incurred.

     The related  Agreements will provide that the Special  Servicer,  acting on
behalf of the Indenture  Trustee,  may not acquire title to a Mortgaged Property
or  take  over  its  operation   unless  the  Special  Servicer  has  previously
determined,  based  on a report  prepared  by a person  who  regularly  conducts
environmental  assessments,  that: (i) such Mortgaged  Property is in compliance
with applicable  environmental laws, or, if not, that taking such actions as are
necessary to bring the Mortgaged  Property in compliance  therewith is likely to
produce a greater  recovery on a present value basis,  after taking into account
any risks associated therewith,  than not taking such actions and (ii) there are
no  circumstances  present  at the  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  federal,  state  or  local  law  or  regulation.   This  requirement
effectively  precludes enforcement of the security for the related Mortgage Note
until a  satisfactory  environmental  inquiry  is  undertaken,  or that,  if any
Hazardous Materials are present for which such action could be required,  taking
such  actions  with respect to the  affected  Mortgaged  Property is  reasonably
likely to produce a greater recovery on a present value basis, after taking into
account any risks associated therewith,  than not taking such actions,  reducing
the  likelihood  that a given  Issuer will become  liable for any  condition  or
circumstance  that may give rise to any environmental  claim (an  "Environmental
Hazard Condition") affecting a Mortgaged Property,  but making it more difficult
to realize on the  security  for the  Mortgage  Loan.  However,  there can be no
assurance that any  environmental  assessment  obtained by the Special  Servicer
will detect all possible  Environmental Hazard Conditions,  that any estimate of
the costs of effecting  compliance  at any  Mortgaged  Property and the recovery
thereon will be correct,  or that the other requirements of the Agreement,  even
if fully observed by the Master  Servicer or Special  Servicer,  as the case may
be, will in fact insulate a given Issuer from liability for Environmental Hazard
Conditions.  Any  additional  restrictions  on  acquiring  titles to a Mortgaged
Property may be set forth in the related Prospectus Supplement. See "Description
of the Agreements--Collection and Other Servicing Procedures--Special Servicer."

     The Depositor  generally  will not have  determined  whether  environmental
assessments  have  been  conducted  with  respect  to the  Mortgaged  Properties
relating to the Mortgage Loans  included in the Mortgage Pool for a Series,  and
it is likely that any environmental  assessments which would have been conducted
with respect to any of the Mortgaged Properties would have been conducted at the
time of the  origination of the related  Mortgage Loans and not  thereafter.  If
specified  in  the  related  Prospectus  Supplement,  a  Warranting  Party  will
represent  and warrant  that based on an  environmental  audit  commissioned  by
Warranting  Party,  as of the date of the  origination  of a Mortgage  Loan, the
related  Mortgaged  Property is not affected by a  Disqualifying  Condition  (as
defined   below).   No  such  person  will  however,   be  responsible  for  any
Disqualifying  Condition which may arise on a Mortgaged  Property after the date
of  origination  of the  related  Mortgage  Loan,  whether due to actions of the
Mortgagor, the Master Servicer, the Special Servicer or any other person. It may
not always be possible to  determine  whether a  Disqualifying  Condition  arose
prior or subsequent to the date of the origination of the related Mortgage Loan.

     A "Disqualifying Condition" is defined generally as a condition which would
reasonably be expected to (1)  constitute or result in a violation of applicable
environmental  laws,  (2)  require any  expenditure  material in relation to the
principal balance of the related Mortgage Loan to achieve or maintain compliance
in all material respects with any applicable  environmental laws, or (3) require
substantial cleanup,  remedial action or other extraordinary  response under any
applicable environmental laws in excess of a specified escrowed amount.

   
     "Hazardous  Materials" are those substances regulated under several federal
and state  environmental  statutes,  and include  dangerous  toxic or  hazardous
pollutants,  chemicals,  wastes or substances,  including,  without  limitation,
those so identified pursuant to CERCLA, and specifically including, asbestos and
asbestos containing materials,  polychlorinated  biphenyls, radon gas, petroleum
and petroleum products and urea formaldehyde.
    

Due-on-Sale and Due-on-Encumbrance

   
     Certain   of   the   Mortgage   Loans   may   contain    due-on-sale    and
due-on-encumbrance  clauses. These clauses generally provide that the lender may
accelerate  the  maturity  of the  loan  if the  Mortgagor  sells  or  otherwise
transfers or encumbers  the  mortgaged  property.  Certain of these  clauses may
provide that, upon an attempted  breach thereof by the Mortgagor of an otherwise
nonrecourse loan, the Mortgagor becomes personally liable for the mortgage debt.
The enforceability of due-on-sale clauses has been the subject of legislation or
litigation  in many  states  and, in some  cases,  the  enforceability  of these
clauses  was  limited  or denied.  However,  with  respect to certain  loans the
Garn-St.   Germain   Depository   Institutions   Act  of  1982  preempts   state
constitutional,  statutory  and case  law  that  prohibits  the  enforcement  of
due-on-sale  clauses and permits  lenders to enforce these clauses in accordance
with their terms subject to certain  limited  exceptions.  A Master  Servicer or
another person specified in the related Prospectus Supplement,  on behalf of the
Issuer,  will determine  whether to exercise any right the Indenture Trustee may
have as mortgagee to accelerate payment of any such Mortgage Loan or to withhold
its consent to any transfer or further  encumbrance in a manner  consistent with
the Servicing Standard.
    

     In addition,  under federal bankruptcy laws, 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.

Subordinate Financing

     Where the Mortgagor  encumbers  mortgaged  property with one or more junior
liens, the senior lender is subjected to additional  risk.  First, the Mortgagor
may have difficulty  servicing and repaying multiple loans. In addition,  if the
junior loan permits recourse to the Mortgagor (as junior loans often do) and the
senior  loan does not, a  Mortgagor  may be more likely to repay sums due on the
junior loan than those on the senior  loan.  Second,  acts of the senior  lender
that  prejudice  the junior  lender or impair the junior  lender's  security may
create a superior  equity in favor of the junior  lender.  For  example,  if the
Mortgagor and the senior lender agree to an increase in the principal  amount of
or the interest rate payable on the senior loan,  the senior lender may lose its
priority to the extent any existing  junior lender is harmed 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 lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy  of a junior  lender  may  operate  to stay  foreclosure  or  similar
proceedings by the senior lender.

Default Interest, Prepayment Premiums and Lockouts

     Forms of  notes  and  mortgages  used by  lenders  may  contain  provisions
obligating the Mortgagor to pay a late charge or additional interest if payments
are not timely  made,  and in some  circumstances  may  provide  for  Prepayment
Premiums if the obligation is paid prior to maturity or prohibit such prepayment
for a  specified  period.  In  certain  states,  there  are or  may be  specific
limitations  upon the late  charges  which a lender may collect from a Mortgagor
for delinquent payments. Certain states also limit the amounts that a lender may
collect from a Mortgagor  as an  additional  charge if the loan is prepaid.  The
enforceability, under the laws of a number of states of provisions providing for
Prepayment  Premiums,  or prohibition of, an involuntary  prepayment is unclear,
and no assurance can be given that, at the time a Prepayment Premium is required
to be made on a Mortgage Loan in connection with an involuntary prepayment,  the
obligation to make such payment, or the provisions of any such prohibition, will
be  enforceable  under  applicable  state law.  The  absence of a  restraint  on
prepayment,  particularly  with respect to Mortgage Loans having higher Mortgage
Interest  Rates,  may  increase the  likelihood  of  refinancing  or other early
retirements of the Mortgage Loans.

Acceleration on Default

     The  Mortgage  Loans  included  in the  Mortgage  Pool  for a  Series  will
generally  include a  "debt-acceleration"  clause,  which  permits the lender to
accelerate  the  full  debt  upon  a  monetary  or  nonmonetary  default  of the
Mortgagor.  The  courts  of  all  states  will  enforce  clauses  providing  for
acceleration  in the event of a material  payment default after giving effect to
any appropriate notices. The equity courts of the state,  however, may refuse to
foreclose 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.  Furthermore,  in some states,  the  Mortgagor may
avoid foreclosure and reinstate an accelerated loan by paying only the defaulted
amounts and the costs and  attorneys'  fees incurred by the lender in collecting
such defaulted payments.

Applicability of Usury Laws

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980,  enacted in March  1980  ("Title  V"),  provides  that state  usury
limitations  shall  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 the 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.

     In any state in which application of Title V has been expressly rejected or
a provision  limiting  discount points or other charges is adopted,  no Mortgage
Loan  originated  after  the date of such  state  action  will be  eligible  for
inclusion as part of the  Collateral  unless (i) such Mortgage Loan provides for
such interest rate,  discount  points and charges as are permitted in such state
or (ii) such Mortgage Loan provides that the terms thereof shall be construed in
accordance  with the laws of  another  state  under  which such  interest  rate,
discount  points and charges would not be usurious and the  Mortgagor's  counsel
has rendered an opinion that such choice of law provision would be given effect.

     Statutes  differ in their  provisions as to the  consequences of a usurious
loan.  One group of statutes  requires  the lender to forfeit the  interest  due
above the applicable limit or impose a specified  penalty.  Under this statutory
scheme,  the  borrower  may cancel the  recorded  mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful  interest.  A second  group of statutes is more  severe.  A
violation  of  this  type  of  usury  law  results  in the  invalidation  of the
transaction,  thereby permitting the borrower to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

Certain Laws and Regulations; Types of Mortgaged Properties

     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 the related  Mortgage  Loan.  Mortgages on
Mortgaged  Properties  which 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  which are
hotels or motels,  golf courses,  restaurants,  movie  theaters,  car washes and
automobile  dealerships  may  present  additional  risk in that  such  Mortgaged
Properties  are  typically  operated  pursuant  to  franchise,   management  and
operating  agreements which may be terminable by the operator,  and with respect
to hotels and restaurants,  the  transferability of operating,  liquor and other
licenses  to the  entity  acquiring  the  hotel  or  restaurant  either  through
purchases or foreclosure  is subject to the vagaries of local law  requirements.
In addition,  Mortgaged Properties which are multifamily  residential properties
may be subject to rent control laws, which could impact the future cash flows of
such properties.

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,  movie theaters,  shopping centers,  hospitals,  schools and social
service  center  establishments)  must remove  architectural  and  communication
barriers  which  are  structural  in  nature  from  existing  places  of  public
accommodation  to the extent "readily  achievable." In addition,  under the ADA,
alterations to a place of public  accommodation or a commercial  facility are to
be made so that,  to the maximum  extent  feasible,  such  altered  portions are
readily  accessible  to  and  usable  by  disabled  individuals.   The  "readily
achievable"  standard  takes into account,  among other  factors,  the financial
resources of the affected site, owner,  landlord or other applicable  person. In
addition  to  imposing  a  possible  financial  burden on the  Mortgagor  in its
capacity as owner or landlord,  the ADA may also impose such  requirements  on a
foreclosing  lender who  succeeds to the  interest of the  Mortgagor as owner of
landlord.   Furthermore,  since  the  "readily  achievable"  standard  may  vary
depending on the  financial  condition of the owner or landlord,  a  foreclosing
lender 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.

Soldiers' and Sailors' Civil Relief Act of 1940

     Under the terms of the Soldiers' and Sailors'  Civil Relief Act of 1940, as
amended (the "Relief  Act"), a Mortgagor who enters  military  service after the
origination of such Mortgagor's  Mortgage Loan (including a Mortgagor who was in
reserve  status and is called to active duty after  origination  of the 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 lender. The Relief Act applies to
Mortgagors  who are  members of the Army,  Navy,  Air Force,  Marines,  National
Guard,  Reserves,  Coast Guard and officers of the U.S.  Public  Health  Service
assigned to duty with the military. Because the Relief Act applies to Mortgagors
who enter military service (including  reservists who are called to active duty)
after  origination of the related  Mortgage Loan, no information can be provided
as to the number of loans that may be affected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate  period of time, the
ability of any  servicer to collect  full  amounts of interest on certain of the
Mortgage  Loans.  Any  shortfalls  in interest  collections  resulting  from the
application of the Relief Act would result in a reduction of the amounts payable
to the  holders  of the  related  Series of Bonds,  and would not be  covered by
advances.  Such  shortfalls  will be covered by the Credit  Support  provided in
connection with such Bonds only to the extent provided in the related Prospectus
Supplement.  In addition,  the Relief Act imposes  limitations that would impair
the ability of the servicer to foreclose on an affected Mortgage Loan during the
Mortgagor's  period of active duty status,  and,  under  certain  circumstances,
during an additional three month period thereafter. Thus, in the event that such
a Mortgage  Loan goes into  default,  there may be delays and losses  occasioned
thereby.

Forfeitures in Drug and RICO Proceedings

     Federal  law  provides  that  property   owned  by  persons   convicted  of
drug-related  crimes or of criminal  violations of the Racketeer  Influenced and
Corrupt  Organizations  ("RICO")  statute can be seized by the government if the
property  was used in, or purchased  with the  proceeds  of, such crimes.  Under
procedures  contained in the Comprehensive Crime Control Act of 1984 (the "Crime
Control Act"), the government may seize the property even before conviction. The
government must publish notice of the forfeiture  proceeding and may give notice
to all parties "known to have an alleged  interest in the  property,"  including
the holders of mortgage loans.

     A lender  may  avoid  forfeiture  of its  interest  in the  property  if it
establishes  that: (i) its mortgage was executed and recorded before  commission
of the crime upon which the forfeiture is based,  or (ii) the lender was, at the
time of execution of the  mortgage,  "reasonably  without cause to believe" that
the  property was used in, or  purchased  with the proceeds of,  illegal drug or
RICO activities.

                         FEDERAL INCOME TAX CONSEQUENCES

General

   
     The following discussion represents the opinion of Cadwalader, Wickersham &
Taft, special counsel to the Depositor,  as to the anticipated  material federal
income tax  consequences  of the purchase,  ownership and  disposition of Bonds.
This  discussion is directed  solely to  Bondholders  that hold Offered Bonds as
capital  assets within the meaning of Section 1221 of the Internal  Revenue Code
of 1986,  as amended (the  "Code"),  and does not purport to discuss all federal
income tax  consequences  that may be  applicable  to  particular  categories of
investors,  some of which  (such  as  banks,  insurance  companies  and  foreign
investors) may be subject to special rules.  Further,  the  authorities on which
this  discussion,  and the opinion  referred to below,  are based are subject to
change  or   differing   interpretations,   which  could  apply   retroactively.
Prospective  investors  should note that no rulings  have been or will be sought
from the Internal  Revenue  Service (the  "Service")  with respect to any of the
federal income tax  consequences  discussed below, and no assurance can be given
that the Service will not take  contrary  positions.  In addition to the federal
income tax consequences  described herein,  potential  investors should consider
the  foreign,  state  and  local  tax  consequences,  if any,  of the  purchase,
ownership  and  disposition  of Bonds.  See "State Tax  Considerations"  herein.
Bondholders  are advised to consult their tax advisors  concerning  the federal,
state,  local,  foreign  or  other  tax  consequences  to them of the  purchase,
ownership and disposition of Bonds.

     Upon the issuance of each series of Offered Bonds, Cadwalader, Wickersham &
Taft,  special counsel to the Depositor,  will deliver its opinion  generally to
the effect that, for federal income tax purposes,  assuming  compliance with all
provisions of the related Indenture and certain related documents,  and based on
the  facts  set  forth  in the  related  Prospectus  Supplement  and  additional
information and representations, such series of Offered Bonds will be treated as
indebtedness. For purposes of this tax discussion,  references to a "Bondholder"
or a "holder" are to the Beneficial Owner of a Bond.
    

     Taxable  mortgage  pool ("TMP") rules enacted as part of the Tax Reform Act
of 1986 treat  certain  arrangements  in which debt  obligations  are secured or
backed by real estate  mortgage loans as taxable  corporations.  An entity (or a
portion thereof) will be characterized as a TMP if (i)  substantially all of its
assets are debt  obligations  and more than 50 percent of such debt  obligations
consist of real estate mortgage loans or interests  therein,  (ii) the entity is
the  obligor  under  debt  obligations  with two or more  maturities,  and (iii)
payments  on the debt  obligations  referred to in (ii) bear a  relationship  to
payments on the debt  obligations  referred to in (i).  Furthermore,  a group of
assets  held by an entity can be  treated  as a  separate  TMP if the assets are
expected to produce  significant  cash flow that will support one or more of the
entity's issues of debt obligation.

     It is  anticipated  that  the  Issuer  will be  characterized  as a TMP for
federal  income tax  purposes.  In  general,  a TMP is  treated as a  "separate"
corporation not includible with any other  corporation in a consolidated  income
tax  return,  and is  subject  to  corporate  income  taxation.  However,  it is
anticipated  that for federal  income tax  purposes  one hundred  percent of the
Issuer will at all times be owned by a "qualified  REIT  subsidiary" (as defined
in Section  856(i) of the Code) of ICCMIC,  which is a "real  estate  investment
trust" (a "REIT")  (as  defined in Section  856(a) of the Code).  So long as the
Issuer  is so owned  and  ICCMIC  and such  owner  qualifies  as a REIT and as a
qualified REIT subsidiary, respectively, characterization of the Issuer as a TMP
will  result only in the  shareholders  of ICCMIC  being  required to include in
income, as "excess  inclusion"  income,  some or all of their allocable share of
the  Issuer's net income that would be "excess  inclusion"  income if the Issuer
were treated as a "real estate mortgage investment  conduit," within the meaning
of Section  860D of the Code.  Characterization  of the Issuer as an owner trust
(wholly-owned and therefore  ignored) or as itself a "qualified REIT subsidiary"
would not result in entity-level,  corporate income taxation with respect to the
Issuer. In the event of ICCMIC's failure to continue to qualify as a REIT or the
failure of the owner of the Issuer to continue to qualify as a  "qualified  REIT
subsidiary"  for federal income tax purposes,  or for any other reason,  the net
income (after the deduction of interest and original issue discount,  if any, on
the Bonds) of the Issuer would be subject to corporate income tax, reducing cash
flow of the Issuer available to make payments on the Bonds, and the Issuer would
not be permitted to be included in a  consolidated  income tax return of another
corporate  entity.  No  assurance  can be given with  regard to the  prospective
qualification  of the  Issuer  as  either an owner  trust or a  "qualified  REIT
subsidiary"  or of the Depositor as a "qualified  REIT  subsidiary"  for federal
income tax purposes.

Status as Real Property Loans

     Bonds held by a domestic  building and loan association will not constitute
"loans.  . . secured by an  interest  in real  property"  within the  meaning of
Section  7701(a)(19)(C)(v)  of the Code; Bonds held by a real estate  investment
trust will not  constitute  "real estate  assets"  within the meaning of Section
856(c)(5)(A) of the Code and interest on Bonds will not be considered  "interest
on  obligations  secured by  mortgages on real  property"  within the meaning of
Section 856(c)(3)(B) of the Code. In addition,  the Bonds will not be "qualified
mortgages" within the meaning of Section 860G(a)(3) of the Code.

Taxation of Bonds

General

     In general,  interest  on a Bond will be treated as ordinary  income to the
related  Bondholder  as it  accrues  or is  paid,  depending  on the  method  of
accounting of the Bondholder,  and principal  payments on a Bond will be treated
as a return  of  capital  to the  extent of the  Bondholder's  basis in the Bond
allocable  thereto.  Bondholders  must use the accrual method of accounting with
regard to  original  issue  discount,  if any, on the Bonds,  regardless  of the
method of accounting otherwise used by such Bondholders.

Original Issue Discount

     Accrual Bonds and Principal  Only Bonds will be, and other classes of Bonds
may be, issued with "original issue discount" within the meaning of Code Section
1273(a).  Holders of any class of Bonds having original issue discount generally
must include  original issue discount in ordinary  income for federal income tax
purposes as it accrues,  in accordance with the constant yield method that takes
into  account the  compounding  of  interest,  in advance of receipt of the cash
attributable  to such  income.  The  following  discussion  is  based in part on
temporary and final Treasury  regulations issued on February 2, 1994, as amended
on June 14, 1996 (the "OID  Regulations")  under Code Sections 1271 through 1273
and 1275 and in part on the  provisions of the 1986 Act.  Bondholders  should be
aware,  however,  that the OID  Regulations  do not adequately  address  certain
issues relevant to prepayable securities,  such as the Bonds. To the extent such
issues  are not  addressed  in such  regulations,  it is  anticipated  that  the
Indenture  Trustee  will  apply  the  methodology  described  in the  Conference
Committee  Report to the 1986 Act. No assurance can be provided that the Service
will not take a different  position as to those matters not currently  addressed
by the OID Regulations. Moreover, the OID Regulations include an anti-abuse rule
allowing the Service to apply or depart from the OID Regulations where necessary
or  appropriate  to ensure a  reasonable  tax result in light of the  applicable
statutory provisions. A tax result will not be considered unreasonable under the
anti-abuse rule in the absence of a substantial effect on the present value of a
taxpayer's  tax  liability.  Investors  are  advised  to  consult  their own tax
advisors as to the discussion  herein and the  appropriate  method for reporting
interest and original issue discount with respect to the Bonds.

     Each Bond (except to the extent  described  below with respect to a Bond on
which  principal is  distributed  by random lot  ("Random  Lot Bonds"))  will be
treated as a single  installment  obligation  for  purposes of  determining  the
original issue discount includible in a Bondholder's income. The total amount of
original issue discount on a Bond is the excess of the "stated  redemption price
at maturity"  of the Bond over its "issue  price." The issue price of a class of
Bonds offered pursuant to this Prospectus  generally is the first price at which
a  substantial  amount of Bonds of that class is sold to the  public  (excluding
bond  houses,  brokers  and  underwriters).   Although  unclear  under  the  OID
Regulations,  it is anticipated that the Indenture  Trustee will treat the issue
price of a class as to which there is no  substantial  sale by the  Underwriters
within ten days of the issue date as the fair  market  value of that class as of
the issue date. Any class of Bonds (or portion thereof) which is retained by the
Depositor or ICCMIC will not be treated as outstanding  indebtedness  until sold
to an unrelated third party.  The issue price of a Bond includes the amount paid
by an initial  Bondholder for accrued interest that relates to a period prior to
the issue date of the Bond,  unless the Bondholder  elects on its federal income
tax return to exclude  such amount from the issue price and to recover it on the
first Payment  Date.  The stated  redemption  price at maturity of a Bond always
includes the  original  principal  amount of the Bond,  but  generally  will not
include  payments  of  stated  interest  if such  interest  payments  constitute
"qualified  stated  interest."  Under  the  OID  Regulations,  qualified  stated
interest  generally means interest payable at a single fixed rate or a qualified
variable rate (as  described  below)  provided  that such interest  payments are
unconditionally  payable at intervals of one year or less during the entire term
of the Bond.  Except as  provided in the  following  three  sentences  and under
"--Variable Rate Bonds" below, it is anticipated that the Indenture Trustee will
treat interest with respect to the Bonds as qualified stated interest or in such
other  manner as  specified in the related  Prospectus  Supplement.  Payments of
interest on an Accrual  Bond,  or on other Bonds with respect to which  deferred
interest will accrue,  will not constitute  qualified stated interest,  in which
case the stated redemption price at maturity of such Bonds includes all payments
of interest as well as principal thereon.  Likewise,  it is anticipated that the
Indenture  Trustee  will treat an  "interest  only"  class,  or a class on which
interest is substantially  disproportionate to its principal amount (a so-called
"super-premium"  class)  as  having  no  qualified  stated  interest.  Where the
interval  between the issue date and the first Payment Date on a Bond is shorter
than the interval between subsequent Payment Dates, the interest attributable to
the additional days will be included in the stated redemption price at maturity.

     Under  a de  minimis  rule,  original  issue  discount  on a Bond  will  be
considered to be zero if such original  issue discount is less than 0.25% of the
stated  redemption  price at maturity  of the Bond  multiplied  by the  weighted
average maturity of the Bond. For this purpose, the weighted average maturity of
the Bond is computed as the sum of the amounts  determined  by  multiplying  the
number of full years (i.e.,  rounding  down  partial  years) from the issue date
until each payment is scheduled to be made by a fraction, the numerator of which
is the  amount  of each  payment  included  in the  stated  redemption  price at
maturity of the Bond and the denominator of which is the stated redemption price
at  maturity  of the  Bond.  The  Conference  Committee  Report  to the 1986 Act
provides that the schedule of such  payments  should be determined in accordance
with the assumed  rate of  prepayment  of the  Mortgage  Loans (the  "Prepayment
Assumption")  and the  anticipated  reinvestment  rate, if any,  relating to the
Bonds.  The Prepayment  Assumption with respect to a Series of Bonds will be set
forth in the related  Prospectus  Supplement.  Holders  generally must report de
minimis original issue discount pro rata as principal payments are received, and
such  income  will be  capital  gain if the  Bond  is held as a  capital  asset.
However,  under the OID  Regulations,  Bondholders  may  elect to accrue  all de
minimis  original issue  discount as well as market  discount and market premium
under the constant  yield method.  See "Election to Treat All Interest Under the
Constant Yield Method."

     A  Bondholder  generally  must include in gross income for any taxable year
the sum of the  "daily  portions,"  as  defined  below,  of the  original  issue
discount on the Bond accrued  during an accrual  period for each day on which it
holds  the  Bond,  including  the date of  purchase  but  excluding  the date of
disposition. It is anticipated that the Indenture Trustee will treat the monthly
period  ending on the day before each Payment Date as the accrual  period.  With
respect to each Bond, a calculation  will be made of the original issue discount
that accrues during each  successive full accrual period (or shorter period from
the date of original issue) that ends on the day before the related Payment Date
on the Bond.  The  Conference  Committee  Report to the 1986 Act states that the
rate of  accrual of  original  issue  discount  is  intended  to be based on the
Prepayment  Assumption.  Other than as discussed  below with respect to a Random
Lot Bond, the original issue discount accruing in a full accrual period would be
the  excess,  if any,  of (i) the sum of (a)  the  present  value  of all of the
remaining  payments to be made on the Bond as of the end of that accrual  period
that are included in the Bond's stated  redemption price at maturity and (b) the
payments  made on the Bond  during the accrual  period that are  included in the
Bond's stated  redemption price at maturity,  over (ii) the adjusted issue price
of the Bond at the  beginning of the accrual  period.  The present  value of the
remaining  payments referred to in the preceding sentence is calculated based on
(i) the yield to maturity of the Bond at the issue date, (ii) events  (including
actual  prepayments)  that have occurred  prior to the end of the accrual period
and (iii) the  Prepayment  Assumption.  For these  purposes,  the adjusted issue
price of a Bond at the beginning of any accrual period equals the issue price of
the Bond,  increased by the  aggregate  amount of original  issue  discount with
respect to the Bond that accrued in all prior accrual periods and reduced by the
amount of payments  included in the Bond's stated  redemption  price at maturity
that were made on the Bond in such prior  periods.  The original  issue discount
accruing  during any accrual period (as determined in this  paragraph) will then
be divided by the number of days in the period to determine the daily portion of
original issue  discount for each day in the period.  With respect to an initial
accrual  period  shorter  than a full  accrual  period,  the daily  portions  of
original  issue  discount  must  be  determined   according  to  an  appropriate
allocation under any reasonable method.

     Under the method  described  above,  the daily  portions of original  issue
discount  required  to be  included  in income by a  Bondholder  generally  will
increase  to  take  into  account  prepayments  on  the  Bonds  as a  result  of
prepayments  on the Mortgage Loans that exceed the  Prepayment  Assumption,  and
generally  will decrease (but not below zero for any period) if the  prepayments
are slower than the  Prepayment  Assumption.  An increase in  prepayments on the
Mortgage  Loans with respect to a Series of Bonds can result in both a change in
the priority of principal  payments with respect to certain classes of Bonds and
either an increase or decrease in the daily  portions of original issue discount
with respect to such Bonds.

     In the case of a Random  Lot Bond,  it is  anticipated  that the  Indenture
Trustee  will  determine  the  yield to  maturity  of such Bond  based  upon the
anticipated payment characteristics of the class as a whole under the Prepayment
Assumption.  In general, the original issue discount accruing on each Random Lot
Bond in a full accrual period would be its allocable share of the original issue
discount with respect to the entire class,  as determined in accordance with the
preceding  paragraph.  However,  in the case of a payment in  retirement  of the
entire  unpaid  principal  balance of any  Random  Lot Bond (or  portion of such
unpaid principal  balance),  (a) the remaining unaccrued original issue discount
allocable  to such  Bond (or to such  portion)  will  accrue at the time of such
payment,  and (b) the  accrual of  original  issue  discount  allocable  to each
remaining  Bond of such class (or the remaining  unpaid  principal  balance of a
partially  redeemed  Random  Lot Bond  after a  payment  of  principal  has been
received)  will be  adjusted  by reducing  the  present  value of the  remaining
payments on such class and the adjusted  issue price of such class to the extent
attributable  to the portion of the unpaid  principal  balance  thereof that was
distributed.  The Depositor believes that the foregoing  treatment is consistent
with the "pro rata prepayment"  rules of the OID Regulations,  but with the rate
of  accrual  of  original  issue  discount  determined  based on the  Prepayment
Assumption for the class as a whole.  Investors are advised to consult their tax
advisors as to this treatment.

Acquisition Premium

     A purchaser of a Bond at a price greater than its adjusted  issue price but
less than its stated redemption price at maturity will be required to include in
gross  income the daily  portions  of the  original  issue  discount on the Bond
reduced  pro rata by a  fraction,  the  numerator  of which is the excess of its
purchase  price over such adjusted  issue price and the  denominator of which is
the  excess  of the  remaining  stated  redemption  price at  maturity  over the
adjusted issue price.  Alternatively,  such a subsequent  purchaser may elect to
treat all such acquisition premium under the constant yield method, as described
below under the heading "Election to Treat All Interest Under the Constant Yield
Method."

Variable Rate Bonds

     Bonds may  provide for  interest  based on a variable  rate.  Under the OID
Regulations,  interest is treated as payable at a variable  rate if,  generally,
(i) the issue price does not exceed the original  principal balance by more than
a  specified  amount  and (ii) the  interest  compounds  or is  payable at least
annually at current values of (a) one or more "qualified  floating rates", (b) a
single  fixed  rate  and one or more  qualified  floating  rates,  (c) a  single
"objective rate", or (d) a single fixed rate and a single objective rate that is
a "qualified  inverse  floating  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 a rate equal to a fixed rate
minus  a  qualified  floating  rate  that  inversely  reflects   contemporaneous
variations in the cost of newly borrowed funds; an inverse floating rate that is
not a qualified  floating rate may nevertheless be an objective rate. A class of
Bonds may be issued  under this  Prospectus  that does not have a variable  rate
under the OID  Regulations,  for example,  a class that bears different rates at
different  times during the period it is outstanding  such that it is considered
significantly  "front-loaded"  or  "back-loaded"  within the  meaning of the OID
Regulations.  It is  possible  that  such a  class  may be  considered  to  bear
"contingent  interest"  within  the  meaning  of the  OID  Regulations.  The OID
Regulations,  as they relate to the  treatment of  contingent  interest,  are by
their terms not applicable to Bonds.  However, if final regulations dealing with
contingent  interest with respect to Bonds apply the same  principles as the OID
Regulations,  such  regulations may lead to different timing of income inclusion
than would be the case under the OID  Regulations.  Furthermore,  application of
such  principles  could  lead to the  characterization  of  gain on the  sale of
contingent  interest  Bonds  as  ordinary  income.  The  applicable   Prospectus
Supplement  will describe  whether any Class of Bonds of a series may be subject
to rules  similar  to the  "contingent  interest"  rule of the OID  Regulations.
Investors should consult their tax advisors regarding the appropriate  treatment
of any Bond that  does not pay  interest  at a fixed  rate or  variable  rate as
described in this paragraph.

     The amount of original  issue  discount  with  respect to a Bond  bearing a
variable  rate of  interest  will  accrue in the manner  described  above  under
"Original Issue Discount" with the yield to maturity and future payments on such
Bond  generally to be  determined  by assuming that interest will be payable for
the life of the Bond based on the initial rate (or, if  different,  the value of
the applicable  variable rate as of the pricing date) for the relevant class. It
is anticipated that the Indenture  Trustee will treat such variable  interest as
qualified stated interest,  other than variable  interest on an interest-only or
super-premium  class,  which will be treated as  non-qualified  stated  interest
includible  in the stated  redemption  price at maturity,  or that the Indenture
Trustee will treat such  variable  interest in such other manner as specified in
the related  Prospectus  Supplement.  Ordinary income  reportable for any period
will be adjusted  based on subsequent  changes in the  applicable  interest rate
index.

     Although  unclear under the OID Regulations,  unless required  otherwise by
applicable final regulations,  it is anticipated that the Indenture Trustee will
treat  Bonds  bearing an  interest  rate that is a  weighted  average of the net
interest  rates on Mortgage  Loans having fixed or adjustable  rates,  as having
qualified  stated  interest,  except to the extent that initial  "teaser"  rates
cause  sufficiently  "back-loaded"  interest  to  create  more  than de  minimis
original  issue  discount.  The yield on such  Bonds for  purposes  of  accruing
original  issue  discount will be a  hypothetical  fixed rate based on the fixed
rates,  in the case of fixed rate Mortgage  Loans,  and initial  "teaser  rates"
followed by fully indexed rates,  in the case of adjustable rate Mortgage Loans.
In the case of adjustable  rate Mortgage  Loans,  the  applicable  index used to
compute  interest  on the  Mortgage  Loans in  effect  on the  pricing  date (or
possibly  the issue  date)  will be deemed  to be in effect  beginning  with the
period in which the first weighted  average  adjustment date occurring after the
issue  date  occurs.  Adjustments  will be made in each  accrual  period  either
increasing or decreasing the amount of ordinary income reportable to reflect the
actual interest rate on the Bonds.

Market Discount

     A purchaser of a Bond also may be subject to the market  discount  rules of
Code Section 1276 through  1278.  Under these Code  sections and the  principles
applied by the OID  Regulations  in the  context  of  original  issue  discount,
"market  discount" is the amount by which the purchaser's  original basis in the
Bond (i) is exceeded by the then-current principal amount of the Bond or (ii) in
the case of a Bond having original issue  discount,  is exceeded by the adjusted
issue price of such Bond at the time of purchase.  Such purchaser generally will
be  required  to  recognize  ordinary  income to the  extent of  accrued  market
discount on such Bond as payments  includible in the stated  redemption price at
maturity thereof are received, in an amount not exceeding any such payment. Such
market discount would accrue in a manner to be provided in Treasury  regulations
and should take into account the Prepayment Assumption. The Conference Committee
Report to the 1986 Act provides  that until such  regulations  are issued,  such
market discount would accrue either (i) on the basis of a constant interest rate
or (ii) in the ratio of stated interest  allocable to the relevant period to the
sum of the interest for such period plus the remaining interest as of the end of
such period,  or in the case of a Bond issued with original issue  discount,  in
the ratio of original issue discount  accrued for the relevant period to the sum
of the  original  issue  discount  accrued for such  period  plus the  remaining
original  issue  discount  as of the end of such  period.  Such  purchaser  also
generally  will be required to treat a portion of any gain on a sale or exchange
of the Bond as ordinary income to the extent of the market  discount  accrued to
the date of  disposition  under one of the foregoing  methods,  less any accrued
market discount  previously  reported as ordinary income as partial  payments in
reduction  of the  stated  redemption  price at  maturity  were  received.  Such
purchaser will be required to defer  deduction of a portion of the excess of the
interest  paid or accrued on  indebtedness  incurred to purchase or carry a Bond
over the interest payable thereon. The deferred portion of such interest expense
in any taxable year generally will not exceed the accrued market discount on the
Bond 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 Bond is  disposed  of. As an  alternative  to the
inclusion of market  discount in income on the foregoing  basis,  the Bondholder
may elect to include  market  discount in income  currently as it accrues on all
market discount  instruments acquired by such Bondholder in that taxable year or
thereafter,  in which  case the  interest  deferral  rule  will not  apply.  See
"Election to Treat All Interest Under the Constant Yield Method" below regarding
an alternative manner in which such election may be deemed to be made.

     Market  discount  with respect to a Bond 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 Bond multiplied by the weighted average maturity of the Bond
(determined as described  above in the third  paragraph  under  "Original  Issue
Discount")  remaining  after the date of  purchase.  It appears  that de minimis
market  discount  would be reported in a manner  similar to de minimis  original
issue  discount.  See "Original  Issue  Discount"  above.  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.  Investors  should also consult Revenue  Procedure 92-67 concerning
the  elections  to include  market  discount in income  currently  and to accrue
market discount on the basis of the constant yield method.

Premium

     A Bond  purchased at a cost greater than its  remaining  stated  redemption
price at maturity  generally is considered to be purchased at a premium.  If the
Bondholder  holds such Bond as a  "capital  asset"  within  the  meaning of Code
Section 1221,  the  Bondholder may elect under Code Section 171 to amortize such
premium under the constant yield method. Final Treasury  regulations  applicable
to  amortizable  bond  premiums  do not  by  their  terms  apply  to  prepayable
obligations such as the Bonds.  However,  the Conference Committee Report to the
1986 Act indicates a Congressional intent that the same rules that will apply to
the accrual of market  discount on  installment  obligations  will also apply to
amortizing bond premium under Code Section 171 on installment  obligations  such
as the Bonds,  although it is unclear  whether the  alternatives to the constant
yield method described above under "Market Discount" are available.  Amortizable
bond  premium  will be treated as an offset to interest  income on a Bond rather
than as a separate deduction item. See "Election to Treat All Interest Under the
Constant Yield Method" below  regarding an alternative  manner in which the Code
Section 171 election may be deemed to be made.

Election to Treat All Interest Under the Constant Yield Method

     A  holder  of a debt  instrument  such as a Bond may  elect  to  treat  all
interest that accrues on the instrument  using the constant  yield method,  with
none of the interest being treated as qualified stated interest. For purposes of
applying  the  constant  yield  method to a debt  instrument  subject to such an
election,  (i) "interest" includes stated interest,  original issue discount, de
minimis original issue discount, market discount and de minimis market discount,
as adjusted by any amortizable bond premium or acquisition  premium and (ii) the
debt  instrument  is treated as if the  instrument  were issued on the  holder's
acquisition date in the amount of the holder's  adjusted basis immediately after
acquisition.  It is unclear whether,  for this purpose,  the initial  Prepayment
Assumption  would continue to apply or if a new prepayment  assumption as of the
date of the holder's  acquisition  would apply. A holder generally may make such
an election on an instrument by instrument basis or for a class or group of debt
instruments.  However,  if the holder  makes such an election  with respect to a
debt  instrument  with  amortizable  bond premium or with market  discount,  the
holder is deemed to have made  elections  to amortize  bond premium or to report
market discount income  currently as it accrues under the constant yield method,
respectively,  for all  debt  instruments  acquired  by the  holder  in the same
taxable year or thereafter.  The election is made on the holder's federal income
tax  return  for the  year in which  the  debt  instrument  is  acquired  and is
irrevocable  except with the approval of the Service.  Investors  should consult
their own tax advisors regarding the advisability of making such an election.

Sale or Exchange of Bonds

     If a Bondholder  sells or exchanges a Bond, the  Bondholder  will recognize
gain or loss equal to the  difference,  if any,  between the amount received and
its adjusted  basis in the Bond.  The adjusted  basis of a Bond  generally  will
equal  the cost of the  Bond to the  seller,  increased  by any  original  issue
discount or market  discount  previously  included in the seller's  gross income
with  respect  to the  Bond  and  reduced  by  amounts  included  in the  stated
redemption  price at maturity of the Bond that were  previously  received by the
seller, by any amortized premium and by previously recognized losses.

     Except as described  above with respect to market  discount,  and except as
provided in this  paragraph,  any gain or loss on the sale or exchange of a Bond
realized  by an investor  who holds the Bond as a capital  asset will be capital
gain or loss and will be long-term or  short-term  depending on whether the Bond
has been held for the applicable  holding period  (described  below).  Such gain
will  be  treated  as  ordinary  income  (i) if a Bond  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  Bondholder'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 minus any amount previously  treated as ordinary income with respect
to any prior payment 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 rates. In addition,  gain or loss recognized from
the sale of a Bond by certain  banks or thrift  institutions  will be treated as
ordinary income or loss pursuant to Code Section 582(c). Long-term capital gains
of certain non-corporate  taxpayers generally are subject to a lower maximum tax
rate (20%) than ordinary income of such taxpayers  (39.6%) for property held for
more than one  year.  The  maximum  tax rate for  corporations  is the same with
respect to both ordinary income and capital gains.

Treatment of Losses

     Holders of Bonds will be required to report  original  issue  discount,  if
any, and accrued method holders will be required to report  interest income with
respect to Bonds as such  amounts  accrue,  without  giving  effect to delays or
reductions in payments attributable to defaults or delinquencies on the Mortgage
Loans allocable to a particular  class of Bonds,  except to the extent it can be
established  that such losses are  uncollectible.  Accordingly,  the holder of a
Bond may have income,  or may incur a  diminution  in cash flow as a result of a
default or delinquency,  but may not be able to take a deduction (subject to the
discussion below) for the corresponding loss until a subsequent taxable year. In
this regard,  investors  are cautioned  that while they may  generally  cease to
accrue  interest  income if it  reasonably  appears  that the  interest  will be
uncollectible,  the Service may take the position that original  issue  discount
must  continue  to be  accrued in spite of its  uncollectibility  until the debt
instrument  is  disposed of in a taxable  transaction  or becomes  worthless  in
accordance with the rules of Code Section 166.

     It appears that holders of Bonds that are  corporations  or that  otherwise
hold the Bonds in  connection  with a trade or  business  should in  general  be
allowed to deduct as an ordinary loss any such loss sustained during the taxable
year on account of any such Bonds becoming  wholly or partially  worthless,  and
that, in general, holders of Bonds that are not corporations and do not hold the
Bonds in  connection  with a trade or  business  will be  allowed to deduct as a
short-term capital loss any loss with respect to principal  sustained during the
taxable  year on  account of a portion  of any class or  subclass  of such Bonds
becoming  wholly  worthless.  Although  the  matter  is  not  free  from  doubt,
non-corporate  holders of Bonds  should be allowed a bad debt  deduction at such
time as the principal  balance of any class or subclass of such Bonds is reduced
to reflect losses  resulting from any liquidated  Mortgage  Loans.  The Service,
however,  could take the position that  non-corporate  holders will be allowed a
bad debt  deduction  to  reflect  such  losses  only  after all  Mortgage  Loans
remaining as part of the Collateral  have been liquidated or such class of Bonds
has been  otherwise  retired.  The Service  could also assert that losses on the
Bonds are deductible  based on some other method that may defer such  deductions
for all  holders,  such as reducing  future cash flow for  purposes of computing
original  issue  discount.  This may  have the  effect  of  creating  "negative"
original issue discount which would be deductible  only against future  positive
original issue discount or otherwise upon  termination of the class.  Holders of
Bonds are urged to consult  their own tax  advisors  regarding  the  appropriate
timing,  amount and character of any loss  sustained with respect to such Bonds.
While losses  attributable to interest  previously  reported as income should be
deductible as ordinary losses by both corporate and non-corporate  holders,  the
Internal  Revenue  Service may take the  position  that losses  attributable  to
accrued  original  issue  discount  may only be deducted as  short-term  capital
losses by non-corporate holders not engaged in a trade or business. Special loss
rules are applicable to banks and thrift institutions, including rules regarding
reserves for bad debts. Such taxpayers are advised to consult their tax advisors
regarding the treatment of losses on Bonds.

Taxation of Certain Foreign Investors

     Interest, including original issue discount, payable to Bondholders who are
non-resident aliens, foreign corporations, or other Non-U.S. Persons (as defined
below), will be considered  "portfolio interest" and, therefore,  generally will
not be subject to 30% United States withholding tax, provided that such Non-U.S.
Person (i) is not a "10-percent  shareholder" within the meaning of Code Section
871(h)(3)(B)  or a  controlled  foreign  corporation  described  in Code Section
881(c)(3)(C) with respect to ICCMIC and (ii) provides the Indenture Trustee,  or
the person who would  otherwise be required to withhold  tax from such  payments
under Code Section 1441 or 1442, with an appropriate certification, signed under
penalties of perjury,  identifying the beneficial owner and stating, among other
things,  that the  beneficial  owner of the Bond is a Non-U.S.  Person.  If such
certification, or any other required statement, is not provided, 30% withholding
will apply unless reduced or eliminated  pursuant to an applicable tax treaty or
unless the interest on the Bond is  effectively  connected with the conduct of a
trade or  business  within the United  States by such  Non-U.S.  Person.  In the
latter  case,  such  Non-U.S.  Person will be subject to United  States  federal
income tax at regular rates.  Investors who are Non-U.S.  Persons should consult
their own tax advisors regarding the specific tax consequences to them of owning
a Bond.  The term "Non-U.S.  Person" means any person who is not a U.S.  Person.
The term "U.S.  Person"  means a citizen or  resident  of the United  States,  a
corporation, partnership (except as provided in applicable Treasury regulations)
or other entity  created or organized in or under the laws of the United  States
or any political subdivision thereof, an estate that is subject to United States
federal  income tax regardless of the source of its income or a trust if a court
within  the  United  States is able to  exercise  primary  supervision  over the
administration  of such  trust,  and one or more  such  U.S.  Persons  have  the
authority to control all substantial  decisions of such trust (or, to the extent
provided in Treasury regulations, certain trusts in existence on August 20, 1996
which are eligible to elect to be treated as U.S. Persons).

     The Service recently issued final regulations (the "New Regulations") which
would  provide  alternative  methods  of  satisfying  the  beneficial  ownership
certification  requirement  described  above.  The New Regulations are effective
January  1,  2000,  although  valid  withholding  certificates  that are held on
December  31,  1999,  remain valid until the earlier of December 31, 2000 or the
due date of  expiration  of the  certificate  under  the rules as  currently  in
effect.  The New  Regulations  would  require,  in the case of  Bonds  held by a
foreign partnership,  that (x) the certification  described above be provided by
the  partners  rather than by the foreign  partnership  and (y) the  partnership
provide certain information,  including a United States taxpayer  identification
number.  A  look-through  rule would  apply in the case of tiered  partnerships.
Non-U.S.   Persons  should  consult  their  own  tax  advisors   concerning  the
application of the certification requirements in the New Regulations.

Backup Withholding

     Payments  made on the Bonds,  and proceeds from the sale of the Bonds to or
through certain brokers, may be subject to a "backup" withholding tax under Code
Section  3406 of 31% on  "reportable  payments"  (including  interest  payments,
original issue discount,  and, under certain circumstances,  principal payments)
unless the  Bondholder  complies  with certain  reporting  and/or  certification
procedures, including the provision of its taxpayer identification number to the
Indenture Trustee, its agent or the broker who effected the sale of the Bond, or
such Bondholder is otherwise an exempt recipient under applicable  provisions of
the Code. Any amounts to be withheld from payment on the Bonds would be refunded
by the Service or allowed as a credit  against the  Bondholder's  federal income
tax  liability.  The New  Regulations  change  certain of the rules  relating to
certain presumptions  currently available relating to information  reporting and
backup withholding. Non-U.S. Persons are urged to contact their own tax advisors
regarding  the  application  to  them  of  backup  withholding  and  information
reporting.

Reporting Requirements

     Reports  of accrued  interest,  original  issue  discount  and  information
necessary to compute the accrual of market discount will be made annually to the
Service and to individuals,  estates,  non-exempt and non-charitable trusts, and
partnerships who are either holders of record of Bonds or beneficial  owners who
own Bonds  through a broker or middleman as nominee.  All brokers,  nominees and
all  other  non-exempt  holders  of  record  of Bonds  (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 Internal Revenue
Service  Publication 938 with respect to a particular  Series of Bonds.  Holders
through nominees must request such information from the nominee.

     THE  FEDERAL  TAX  DISCUSSIONS  SET FORTH  ABOVE ARE  INCLUDED  FOR GENERAL
INFORMATION  ONLY  AND  MAY  NOT BE  APPLICABLE  DEPENDING  UPON A  BONDHOLDER'S
PARTICULAR  TAX  SITUATION.  PROSPECTIVE  PURCHASERS  SHOULD  CONSULT  THEIR TAX
ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP
AND DISPOSITION OF THE BONDS, INCLUDING THE TAX CONSEQUENCES UNDER STATE, LOCAL,
FOREIGN  AND OTHER TAX LAWS AND THE  POSSIBLE  EFFECTS  OF CHANGES IN FEDERAL OR
OTHER TAX LAWS.

                            STATE TAX CONSIDERATIONS

     In addition to the federal  income tax  consequences  described in "Federal
Income Tax Consequences,"  potential  investors should consider the state income
tax consequences of the acquisition,  ownership,  and disposition of the Offered
Bonds.  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  advisors  with  respect  to the  various  tax  consequences  of
investments in the Offered Bonds.

                          CERTAIN ERISA CONSIDERATIONS

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and Section 4975 of the Internal  Revenue Code of 1986, as amended (the "Code"),
impose certain restrictions on (a) employee benefit plans (as defined in Section
3(3) of ERISA), (b) plans described in Section 4975(e)(1) of the Code, including
individual retirement accounts or Keogh plans, (c) any entities whose underlying
assets  include plan assets by reason of a plan's  investment  in such  entities
(each of (a), (b) and (c), a "Plan") and (d) persons who have certain  specified
relationships to such Plans ("Parties in Interest" under ERISA and "Disqualified
Persons" under the Code). Moreover,  based on the reasoning of the United States
Supreme Court in John Hancock Life Ins. Co. v. Harris Trust and Sav.  Bank,  114
S. Ct. 517 (1993), a life insurance  company's  general account may be deemed to
include assets of the Plans investing in the general account (e.g.,  through the
purchase of an annuity contract),  and the insurance company might be treated as
a Party in Interest with respect to a Plan by virtue of such  investment.  ERISA
also imposes  certain duties on persons who are  fiduciaries of Plans subject to
ERISA and prohibits certain  transactions between a Plan and Parties in Interest
or Disqualified Persons with respect to such Plans.

     A fiduciary  of any Plan should  carefully  review with its legal and other
advisors  whether  the  purchase  or holding  of the Bonds  could give rise to a
transaction  prohibited or otherwise  impermissible under ERISA or the Code, and
should  refer  to  "Certain  ERISA  Considerations"  in the  related  Prospectus
Supplement  regarding any  restrictions  on the purchase  and/or  holding of the
Bonds offered thereby.

     Certain employee benefit plans,  such as governmental  plans (as defined in
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) of
ERISA) are not subject to the  prohibited  transaction  provisions  of ERISA and
Section 4975 of the Code. Accordingly,  assets of such plans may, subject to the
provisions  of any other  applicable  federal  and state law, be invested in the
Bonds of any Series without regard to the ERISA considerations described herein.
It should be noted,  however,  that any such plan that is  qualified  and exempt
from  taxation  under  Sections  401(a) and 501(a) of the Code is subject to the
prohibited transaction rules set forth in Section 503 of the Code.

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

                                LEGAL INVESTMENT

     The  Offered  Bonds  will  constitute  "mortgage  related  securities"  for
purposes of the Secondary  Mortgage  Market  Enhancement Act of 1984, as amended
("SMMEA"),  only if so  specified  in the  related  Prospectus  Supplement.  The
appropriate  characterization of those Bonds not qualifying as "mortgage related
securities" ("Non-SMMEA Bonds") under various legal investment restrictions, and
thus the ability of investors  subject to these  restrictions  to purchase  such
Bonds, may be subject to significant  interpretive  uncertainties.  Accordingly,
investors whose  investment  authority is subject to legal  restrictions  should
consult  their own legal  advisors to  determine  whether and to what extent the
Non-SMMEA Bonds constitute legal investments for them.

     Generally,  only classes of Offered  Bonds that (i) are rated in one of the
two highest rating  categories by one or more Rating  Agencies and (ii) are part
of a Series  secured by a pledge of Mortgage  Loans of an Owner Trust,  provided
the underlying  Mortgage Loans are secured by first liens and were originated by
certain types of  Originators as specified in SMMEA,  will be "mortgage  related
securities"  for  purposes of SMMEA.  As  "mortgage  related  securities,"  such
classes will constitute  legal  investments for persons,  trusts,  corporations,
partnerships,  associations,  business trusts and business  entities  (including
depository  institutions,  insurance  companies,  trustees  and  pension  funds)
created  pursuant to or existing  under the laws of the United  States or of any
state  (including  the District of Columbia  and Puerto  Rico) whose  authorized
investments  are  subject to state  regulation  to the same extent  that,  under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any agency or  instrumentality  thereof constitute legal
investments  for  such  entities.  Under  SMMEA,  a  number  of  states  enacted
legislation  on or before the October 3, 1991 cut-off  established  by SMMEA for
such enactments, limiting to various extents the ability of certain entities (in
particular,  insurance  companies)  to invest in "mortgage  related  securities"
secured by first  liens on  residential,  or mixed  residential  and  commercial
properties,  in most cases by requiring  the  affected  investors to rely solely
upon  existing  state law, and not SMMEA.  Pursuant to Section 347 of the Riegle
Community Development and Regulatory  Improvement Act of 1994, which amended the
definition  of  "mortgage  related  security"  (effective  December 31, 1996) to
include,  in relevant part, Offered Bonds satisfying the rating,  first lien and
qualified originator requirements for "mortgage related securities," but secured
by a pledge of Mortgage Loans of an Owner Trust consisting, in whole or in part,
of first liens on one or more  parcels of real estate upon which are located one
or more commercial structures,  states were authorized to enact legislation,  on
or  before  September  23,  2001,  specifically  referring  to  Section  347 and
prohibiting  or  restricting  the  purchase,  holding  or  investment  by  state
regulated entities in such types of Bonds.  Accordingly,  the investors affected
by such  legislation,  when and if  enacted,  will be  authorized  to  invest in
Offered Bonds  qualifying as "mortgage  related  securities"  only to the extent
provided in such legislation.

     SMMEA also amended the legal  investment  authority of  federally-chartered
depository  institutions as follows:  federal savings and loan  associations and
federal savings banks may invest in, sell or otherwise deal in "mortgage related
securities"  without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may  purchase  such  securities  for their  own  account  without  regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
ss. 24 (Seventh),  subject in each case to such  regulations  as the  applicable
federal regulatory  authority may prescribe.  In this connection,  the Office of
the  Comptroller  of the  Currency  (the "OCC") has amended 12 C.F.R.  Part 1 to
authorize  national  banks to purchase and sell for their own  account,  without
limitation as to a percentage of the bank's  capital and surplus (but subject to
compliance with certain general standards  concerning "safety and soundness" and
retention  of  credit  information  in 12  C.F.R.  ss.  1.5),  certain  "Type IV
securities,"  defined in 12 C.F.R.  ss.  1.2(1) to include  certain  "commercial
mortgage-related securities" and "residential  mortgage-related  securities." As
so   defined,    "commercial   mortgage-related   security"   and   "residential
mortgage-related  security" mean, in relevant part,  "mortgage related security"
within  the  meaning  of  SMMEA,  provided  that,  in the case of a  "commercial
mortgage-related  security," it  "represents  ownership of a promissory  note or
certificate  of interest or  participation  that is directly  secured by a first
lien on one or more  parcels of real  estate  upon which one or more  commercial
structures are located and that is fully secured by interests in a pool of loans
to  numerous   obligors."   In  the  absence  of  any  rule  or   administrative
interpretation   by  the  OCC  defining  the  term   "numerous   obligors,"   no
representation  is made as to whether any class of Offered Bonds will qualify as
"commercial mortgage-related  securities," and thus as "Type IV securities," for
investment by national banks. The National Credit Union Administration  ("NCUA")
has adopted rules,  codified at 12 C.F.R.  Part 703, which permit federal credit
unions  to  invest  in  "mortgage  related  securities"  under  certain  limited
circumstances,   other  than  stripped  mortgage  related  securities,  residual
interests  in mortgage  related  securities,  and  commercial  mortgage  related
securities,  unless the credit union has obtained written approval from the NCUA
to participate in the  "investment  pilot  program"  described in 12 C.F.R.  ss.
703.140.

     All depository institutions  considering an investment in the Offered Bonds
should review the  "Supervisory  Policy  Statement on Investment  Securities and
End-User  Derivatives  Activities" (the "1998 Policy  Statement") of the Federal
Financial Institutions Examination Counsel (the "FFIEC"), which has been adopted
by the Board of Governors of the Federal  Reserve  System,  the Federal  Deposit
Insurance Corporation,  the OCC and the Office of Thrift Supervision,  effective
May 26,  1998,  and by the NCUA,  effective  October  1, 1998.  The 1998  Policy
Statement  sets forth general  guidelines  which  depository  institutions  must
follow in  managing  risks  (including  market,  credit,  liquidity,  operations
(transaction), and legal risks) applicable to all securities (including mortgage
pass-through  securities and  mortgage-derivative  products) used for investment
purposes.  Until October 1, 1998, federal credit unions will still be subject to
the  FFIEC's   now-superseded   "Supervisory   Policy  Statement  on  Securities
Activities"  dated  January  28,  1992,  as  adopted  by the NCUA  with  certain
modifications,  which  prohibited  depository  institutions  from  investing  in
certain "high-risk mortgage securities," except under limited circumstances, and
set forth certain  investment  practices  deemed to be unsuitable  for regulated
institutions.

     Institutions  whose  investment  activities  are subject to  regulation  by
federal or state  authorities  should  review  rules,  policies  and  guidelines
adopted from time to time by such authorities before purchasing any class of the
Offered Bonds, as certain classes may be deemed to be unsuitable investments, or
may  otherwise  be  restricted,  under such rules,  policies or  guidelines  (in
certain instances irrespective of SMMEA).

     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 which
may  restrict or  prohibit  investment  in  securities  which are not  "interest
bearing" or "income  paying," and, with regard to any class of the Offered Bonds
issued in book-entry form, provisions which may restrict or prohibit investments
in  securities  which are issued in book-entry  form  identified in a Prospectus
Supplement for a Series.

     Except as to the status of certain  classes of Offered  Bonds as  "mortgage
related   securities,"   no   representations   are   made  as  to  the   proper
characterization  of any class of Offered Bonds for legal  investment  purposes,
financial  institution  regulatory  purposes,  or other  purposes,  or as to the
ability of  particular  investors to purchase  any class of Offered  Bonds under
applicable  legal  investment   restrictions.   These   uncertainties  (and  any
unfavorable  future  determinations  concerning  legal  investment  or financial
institution  regulatory  characteristics  of the  Offered  Bonds) may  adversely
affect the liquidity of any class of Offered Bonds.

     Accordingly, all investors 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 Offered Bonds of any class constitute
legal  investments or are subject to investment,  capital or other  restrictions
and,  if  applicable,  whether  SMMEA has been  overridden  in any  jurisdiction
relevant to such investor.

                              PLAN OF DISTRIBUTION

     The Offered Bonds offered hereby will be offered in Series.  The payment of
the  Bonds  may be  effected  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.  If so specified  in the related  Prospectus  Supplement,  the Offered
Bonds will be  distributed  in a firm  commitment  underwriting,  subject to the
terms  and  conditions  of the  underwriting  agreement,  by an  underwriter  or
underwriters  named therein.  In such event, the Prospectus  Supplement may also
specify that the underwriters will not be obligated to pay for any Offered Bonds
agreed to be purchased by purchasers pursuant to purchase agreements  acceptable
to the Depositor. In connection with the sale of Offered Bonds, underwriters may
receive  compensation  from the Depositor or from purchasers of Offered Bonds in
the form of discounts, concessions or commissions.

     Alternatively,  the  Prospectus  Supplement  may specify that Offered Bonds
will be  distributed  by an  underwriter  acting  as agent  or in some  cases as
principal  with  respect to Offered  Bonds that it has  previously  purchased or
agreed to  purchase.  If the  underwriter  acts as agent in the sale of  Offered
Bonds,  the underwriter  will receive a selling  commission with respect to such
Offered Bonds, depending on market conditions,  expressed as a percentage of the
aggregate Bond Principal  Amount or notional  amount of such Offered Bonds as of
the  Cut-off  Date.  The  exact  percentage  for each  Series  of Bonds  will be
disclosed  in  the  related  Prospectus  Supplement.  To  the  extent  that  the
underwriter  elects to purchase Offered Bonds as principal,  the underwriter may
realize losses or profits based upon the  difference  between its purchase price
and the sales  price.  The  Prospectus  Supplement  with  respect  to any Series
offered other than through  underwriters will contain information  regarding the
nature of such  offering  and any  agreements  to be entered  into  between  the
Depositor and purchasers of Offered Bonds of such Series.

     The  Depositor  will  indemnify  any  underwriters  against  certain  civil
liabilities,  including  liabilities  under the  Securities Act of 1933, or will
contribute  to  payments  any  underwriters  may be  required to make in respect
thereof.

     In the ordinary course of business, the Depositor and any such underwriter,
agent or purchaser may engage in various securities and financing  transactions,
including secured borrowings,  off-balance sheet swaps or repurchase  agreements
to provide interim financing of the Depositor's  mortgage loans pending the sale
of such mortgage loans or interests therein, including the Bonds.

     Offered Bonds will be sold primarily to institutional investors. Purchasers
of  Offered  Bonds,   including  dealers,   may,  depending  on  the  facts  and
circumstances  of such  purchases,  be deemed to be  "underwriters"  within  the
meaning of the Securities  Act of 1933 in connection  with reoffers and sales by
them of Offered Bonds.  Bondholders  should consult with their legal advisors in
this regard prior to any such reoffer or sale.

   
     If and  to the  extent  required  by  applicable  law or  regulation,  this
Prospectus  will be used by Imperial  Capital  Group,  LLC, an  affiliate of the
Depositor,  in  connection  with  offers  and  sales  related  to  market-making
transactions in the Offered Bonds previously  offered  hereunder in transactions
in which Imperial Capital Group, LLC acts as principal.  Imperial Capital Group,
LLC may also act as agent in such transactions.  Sales may be made at negotiated
prices determined at the time of sale.
    

                                  LEGAL MATTERS

     The validity of the Bonds and certain  federal income tax  consequences  of
investing  in the Bonds will be passed  upon for the  Depositor  by  Cadwalader,
Wickersham & Taft, New York, New York.

                              FINANCIAL INFORMATION

     A new Issuer  will be formed  with  respect to each  Series of Bonds and no
Issuer will engage in any business  activities or have any assets or obligations
prior to the issuance of the related Series of Bonds. Accordingly,  no financial
statements  with respect to any Issuer 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  Bonds that they
shall have been rated not lower than  investment  grade,  that is, in one of the
four highest rating categories, by a Rating Agency.

     Ratings on mortgage-backed  securities address the likelihood of receipt by
Bondholders  of all payments on the  underlying  mortgage  loans.  These ratings
address the structural,  legal and  issuer-related  aspects associated with such
securities,  the nature of the underlying  mortgage loans and the credit quality
of the guarantor, if any. Ratings on mortgage-backed securities 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,  Bondholders  might  suffer a lower than  anticipated
yield,  and, in addition,  holders of Interest Only Bonds in extreme cases might
fail to recoup their initial investments.

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

<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS

                                                                   Page on which
                                                           term is first defined
Term                                                           in the Prospectus

                                      --1--

1998 Policy Statement.......................................................

                                      --A--

Accounts....................................................................
accreted value..............................................................
Accrual Bonds...............................................................
Accrued Bond Interest.......................................................
ACMs........................................................................
ADA.........................................................................
Administration Agreement....................................................
Administrator...............................................................
Agreements..................................................................
ARM Loans...................................................................
Asset Conservation Act......................................................
Asset Seller................................................................
Available Payment Amount....................................................

                                      --B--

Balloon Payment Loans.......................................................
Bankruptcy Code.............................................................
Beneficial Owners...........................................................
Bond........................................................................
Bond Principal Amount.......................................................
Bondholder..................................................................
Bondholders.................................................................
Bonds.......................................................................
Book-Entry Bonds............................................................

                                      --C--

Cash Flow Agreements........................................................
Cede........................................................................
CERCLA......................................................................
Code........................................................................
Collateral..................................................................
Commercial Loans............................................................
Commercial Properties.......................................................
Commission..................................................................
Covered Trust...............................................................
CPR.........................................................................
Credit Support..............................................................
Crime Control Act...........................................................
Cut-off Date................................................................

                                      --D--

Debt Service Coverage Ratio.................................................
Definitive Bonds............................................................
Deposit Trust Agreement.....................................................
Depositor...................................................................
   
Derivative Contract.........................................................
    
Determination Date..........................................................
Disqualified Persons........................................................
Disqualifying Condition.....................................................
DTC.........................................................................
Due Period..................................................................

                                      --E--

Environmental Condition.....................................................
Environmental Hazard Condition..............................................
environmental lien..........................................................
Equity Participations.......................................................
ERISA.......................................................................
Exchange Act................................................................

                                      --F--

FDIC........................................................................
FFIEC.......................................................................
   
Fixed Rate Bonds............................................................
    

                                      --H--

Hazardous Materials.........................................................

                                      --I--

ICCMIC......................................................................
Indenture...................................................................
Indenture Trustee...........................................................
Indirect Participants.......................................................
Insurance Proceeds..........................................................
Interest Only Bonds.........................................................
Issuer......................................................................
Issuer Event of Default.....................................................

                                      --L--

L/C Bank....................................................................
Lease.......................................................................
Lease Assignment............................................................
   
Liquidation Proceeds........................................................
    
Loan-to-Value Ratio.........................................................
Lock-out Date...............................................................
Lock-out Period.............................................................

                                      --M--

Master Servicer.............................................................
Mortgage Interest Rate......................................................
Mortgage Loans..............................................................
Mortgage Notes..............................................................
Mortgages...................................................................
Mortgagor...................................................................
Multifamily Loans...........................................................
Multifamily Properties......................................................

                                      --N--
NCUA........................................................................
Net Operating Income........................................................
Nonrecoverable Advance......................................................
Non-SMMEA Bonds.............................................................
Notice of Default...........................................................

                                      --O--

OCC.........................................................................
Offered Bonds...............................................................
OID Regulations.............................................................
original issue discount.....................................................
Originator..................................................................
Owner Trust.................................................................
Owner Trustee...............................................................

                                      --P--

Participants................................................................
Parties in Interest.........................................................
Payment Account.............................................................
Payment Date................................................................
Permitted Investments.......................................................
Plan........................................................................
Prepayment Assumption.......................................................
Prepayment Premium..........................................................
Principal Only Bonds........................................................
Proceeding..................................................................
Purchase Price..............................................................

                                      --R--

Random Lot Bonds............................................................
Rating Agency...............................................................
RCRA........................................................................
Record Date.................................................................
Redemption Price............................................................
Refinance Loans.............................................................
REIT........................................................................
Related Proceeds............................................................
Release Price...............................................................
Relief Act..................................................................
REO Proceeds................................................................
REO Property................................................................
Retained Interest...........................................................
RICO........................................................................

                                      --S--

Senior Bonds................................................................
Series......................................................................
Service.....................................................................
Servicer....................................................................
Servicer Event of Default...................................................
Servicing Standard..........................................................
Servicing Transfer Event....................................................
SMMEA.......................................................................
Special Redemption Date.....................................................
Special Servicer............................................................
Specially Serviced Mortgage Loan............................................
Stated Maturity.............................................................
Subordinate Bonds...........................................................

                                      --T--

TIA.........................................................................
Title V.....................................................................
TMP.........................................................................
Trust Assets................................................................

                                      --U--

U.S. Person.................................................................
UCC.........................................................................

                                      --V--

Value.......................................................................
Voting Rights...............................................................

                                      --W--

Warranting Party............................................................

<PAGE>

   
                                Explanatory Note

     The  following  is a form of  prospectus  supplement  containing  bracketed
language  indicative  of the  types  of  disclosure  that  would  be made by the
Registrant in connection with an offering of a Series of Bonds.  Variations from
this form of prospectus  supplement may occur due to the specific  nature of the
Series of Bonds being offered.  When combined with the base Prospectus  included
in this Registration Statement, the Prospectus Supplement relating to a specific
Series of Bonds will constitute a separate Prospectus.
    

<PAGE>

Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  supplement  and the prospectus to which it relates
shall not constitute an offer to sell or the solicitation of an offer to buy nor
shall  there be any sale of these  securities  in any State in which such offer,
solicitation or sale would be unlawful prior to  registration  or  qualification
under the securities laws of any such State.

                  SUBJECT TO COMPLETION, DATED OCTOBER __, 1998

PROSPECTUS SUPPLEMENT
To Prospectus dated ___,(199__)

                                   $
                                  (Approximate)
                          ICCMAC Commercial Trust [___]
                                    (Issuer)
                          Collateralized Mortgage Bonds
                                Series 199__-____

     ICCMAC  Commercial  Trust [____] (the  "Issuer"),  a trust  established  by
Imperial Credit  Commercial  Mortgage  Acceptance  Corp. (the  "Depositor"),  is
issuing approximately $_____________ aggregate Bond Principal Amount (as defined
in the accompanying Prospectus) of its Series 199_- ____ Collateralized Mortgage
Bonds (the "Bonds"). The Bonds will consist of [seven] classes (each, a "Class")
to be designated as: (i) [the Class A-1 and Class A-2 Bonds  (collectively,  the
"Class A Bonds" or the "Senior  Bonds")];  and (ii) [the Class B, Class C, Class
D, Class E and Class F Bonds (collectively,  the "Subordinate Bonds")]. Only the
[Class  A,  Class B,  Class C and  Class D Bonds]  (collectively,  the  "Offered
Bonds") are offered  hereby.  The  respective  Classes of Offered  Bonds will be
issued in the aggregate Bond Principal Amounts,  and will accrue interest at the
rate (the "Bond Interest Rate"), set forth in the table below.
(Continued on page S-2)

   Class of         Initial                          Assumed
 Series 199_       Aggregate       Bond               Final         Rating
Collateralized   Bond Principal  Interest   Stated   Payment   ([identify Rating
Mortgage Bonds     Amount(a)       Rate    Maturity  Date(b)   Agencies])(c)(d)
- --------------   --------------  --------  --------  -------   -----------------

Class A-1....     $                    %
Class A-2....     $                    %
Class B......     $                    %
Class C......     $                    %
Class D......     $                    %

- ---------------
(a)  The initial  aggregate Bond Principal Amount of each Class of Offered Bonds
     is subject to a permitted variance of plus or minus __%.
(b)  The "Assumed  Final Payment Date" with respect to any Class of Bonds is the
     Payment Date (as defined herein) on which the final payment would occur for
     such Class of Bonds  based upon the  assumption  that no  Mortgage  Loan is
     prepaid prior to its stated  maturity and  otherwise  based on the Modeling
     Assumptions (as described herein). The actual performance and experience of
     the Mortgage Loans will likely differ from such assumptions. See "Yield and
     Maturity Considerations" herein.
(c)  It is a condition to their issuance that the respective  Classes of Offered
     Bonds  be   assigned   ratings  by   _________________   ("_____")   and/or
     ________________________  ("________";  and  together  with  ________,  the
     "Rating  Agencies") no less than those set forth above.  The ratings on the
     Offered  Bonds  address  the timely  payment  thereon of  interest  and the
     ultimate  payment  thereon of principal on or before Stated  Maturity.  See
     "Ratings" herein.
(d)  The ratings on the Offered Bonds do not represent any assessment of (i) the
     likelihood  or frequency of principal  prepayments  on the Mortgage  Loans,
     (ii)  the  degree  to  which  such  prepayments  might  differ  from  those
     originally  anticipated  or (iii)  whether  and to what  extent  Prepayment
     Premiums (as defined herein) will be received.  Also a security rating does
     not  represent any  assessment of the yield to maturity that  investors may
     experience. See "Ratings" herein.

FOR A DISCUSSION OF MATERIAL  RISKS TO BE  CONSIDERED IN PURCHASING  THE OFFERED
BONDS,  SEE "RISK  FACTORS"  BEGINNING  ON PAGE __ HEREIN  AND ON PAGE __ IN THE
PROSPECTUS.

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  PROSPECTUS.  ANY
REPRESENTATION  TO THE CONTRARY IS A CRIMINAL  OFFENSE.  THE ATTORNEY GENERAL OF
THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE MERITS OF THIS OFFERING.
ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

     The Offered Bonds will be purchased  from the [Issuer] by  ________________
(the  "Underwriter") and will be offered by the Underwriter from time to time in
negotiated  transactions  or otherwise at varying prices to be determined at the
time of sale.  Proceeds  to the  [Issuer]  from the sale of the  Offered  Bonds,
before deducting  expenses payable by the [Issuer] estimated to be approximately
$_____________,  will be ______% of the initial  aggregate Bond Principal Amount
of the  Offered  Bonds [,  plus  accrued  interest  on the  Offered  Bonds  from
____________, 199_]. The Offered Bonds are offered by the Underwriter subject to
prior sale,  when,  as and if delivered to and accepted by the  Underwriter  and
subject to certain other conditions.  It is expected that the Offered Bonds will
be delivered in book-entry form through the Same-Day Funds Settlement  System of
DTC on or about  _____________,  199__ (the  "Closing  Date"),  against  payment
therefor in immediately available funds.

                                  [Underwriter]
          The date of this Prospectus Supplement is __________, 199__.

<PAGE>

(Continued from cover page)

     See "Index of Principal Definitions" herein for the location of meanings of
capitalized terms used and defined herein. See "Index of Principal  Definitions"
in the accompanying Prospectus for the location of meanings of capitalized terms
used but not defined herein.

     There  is  currently  no  secondary  market  for  the  Offered  Bonds.  The
Underwriter  intends to make a secondary market in the Offered Bonds, but is not
obligated to do so. There can be no  assurance  that a secondary  market for the
Offered Bonds will develop or, if one does develop,  that it will continue.  See
"Risk Factors-Limited Liquidity" herein. The Offered Bonds will not be listed on
any securities exchange.

     The Bonds  will be  secured by a pledge of  collateral  (the  "Collateral")
which  consists  primarily  of  a  segregated  pool  (the  "Mortgage  Pool")  of
approximately ___ [describe general  characteristics of Mortgage Loans] mortgage
loans (the "Mortgage Loans").  As of ______________,  199_ (the "Cut-off Date"),
the Mortgage Loans had an aggregate principal balance, after taking into account
all payments of principal  due on or before such date,  whether or not received,
of $___________ (the "Initial Pool Balance")[,  subject to a permitted  variance
of plus or minus __%.]

     The  Bonds  will be  issued  pursuant  to an  Indenture  to be  dated as of
___________,  199_ (the "Indenture"),  between  _______________________ as owner
trustee   (the   "Owner    Trustee"),    on   behalf   of   the   Issuer,    and
__________________________  as indenture  trustee (the "Trustee"),  on behalf of
the holders of the Bonds (the "Bondholders").  Certain duties and obligations of
the Issuer  under the  Indenture  will be  performed  on behalf of the Issuer by
________________________   (the   "Administrator")   in   accordance   with   an
Administration   Agreement,   to  be  dated  as  of   ____________,   199_  (the
"Administration Agreement"), between the Owner Trustee, on behalf of the Issuer,
and the Administrator.

     Payments of interest on and  principal of the Bonds will be made to holders
thereof,  to the extent of available  funds, on the ___ day of each month or, if
any such day is not a business  day, then on the next  succeeding  business day,
commencing in ______________ 199_ (each, a "Payment Date"). As and to the extent
described  herein,  payments of interest  accrued on each Class of Bonds will be
made on each Payment Date based on the Bond  Interest  Rate  applicable  to such
Class  and  the  aggregate  Bond  Principal  Amount  of such  Class  outstanding
immediately  prior to such Payment Date. To the extent there are deficiencies in
the interest payment on a Class of Bonds on any Payment Date, such  deficiencies
will be deferred to succeeding  Payment Dates.  Principal  payments on the Bonds
will be made on each Payment Date to the extent funds are available  therefor in
the  amounts  and in  accordance  with  the  priorities  described  herein.  See
"Description of the Bonds--Payments on the Bonds" herein.

     As and to the extent set forth  herein,  the  Issuer's  Equity (as  defined
herein) and the Class E and Class F Bonds  (collectively,  the "Private  Bonds")
will be subordinate to the Offered Bonds;  the Class D Bonds will be subordinate
to the Class A, Class B and Class C Bonds; the Class C Bonds will be subordinate
to the Class A and Class B Bonds;  and the Class B Bonds will be  subordinate to
the Class A Bonds.  See  "Description of the  Bonds--Payments  on the Bonds" and
"--Subordination" herein.

     The yield to maturity of each Class of Offered  Bonds will depend on, among
other things, the rate and timing of principal payments  (including by reason of
prepayments,  loan  extensions,  defaults  and  liquidations)  and losses on the
Mortgage  Loans.  See "Risk  Factors"  and "Yield and  Maturity  Considerations"
herein.

     No  election  will be made to treat the  Issuer,  any of its  assets or the
arrangement by which the Bonds are issued as a "real estate mortgage  investment
conduit" (a "REMIC") for federal  income tax purposes.  See "Federal  Income Tax
Consequences" herein.

     THE OFFERED BONDS REPRESENT NON-RECOURSE OBLIGATIONS OF THE ISSUER AND WILL
BE PAID SOLELY FROM THE  COLLATERAL  SECURING  THE  OFFERED  BONDS.  NEITHER THE
OFFERED  BONDS  NOR  THE  MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY ANY OTHER PERSON.  ACCORDINGLY,  IF
THE COLLATERAL IS  INSUFFICIENT  TO PROVIDE  PAYMENTS ON THE OFFERED  BONDS,  NO
OTHER  ASSETS  WILL BE  AVAILABLE  FOR  PAYMENT OF THE  DEFICIENCY.  PROSPECTIVE
INVESTORS  SHOULD  MAKE AN  INVESTMENT  DECISION  BASED UPON AN  ANALYSIS OF THE
SUFFICIENCY OF THE MORTGAGE LOANS TO MAKE PAYMENTS ON THE OFFERED BONDS.

     THE  BONDS  OFFERED  BY THIS  PROSPECTUS  SUPPLEMENT  CONSTITUTE  PART OF A
SEPARATE  SERIES OF  SECURITIES  ISSUED  BY THE  ISSUER  AND ARE  BEING  OFFERED
PURSUANT TO ITS PROSPECTUS DATED  _____________,  199__ (THE  "PROSPECTUS"),  OF
WHICH THIS PROSPECTUS SUPPLEMENT IS A PART AND WHICH ACCOMPANIES THIS PROSPECTUS
SUPPLEMENT.   THE  PROSPECTUS  CONTAINS  IMPORTANT  INFORMATION  REGARDING  THIS
OFFERING THAT IS NOT CONTAINED  HEREIN,  AND PROSPECTIVE  INVESTORS ARE URGED TO
READ THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT IN FULL. SALES OF THE OFFERED
BONDS  MAY NOT BE  CONSUMMATED  UNLESS  THE  PURCHASER  HAS  RECEIVED  BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

                           FORWARD LOOKING STATEMENTS

     IF AND WHEN INCLUDED IN THIS  PROSPECTUS  SUPPLEMENT  AND THE  ACCOMPANYING
PROSPECTUS OR IN THE DOCUMENTS INCORPORATED HEREIN OR THEREIN BY REFERENCE,  THE
WORDS   "EXPECTS,"   "INTENDS."   "ANTICIPATES,"   "ESTIMATES,"   AND  ANALOGOUS
EXPRESSIONS  ARE  INTENDED  TO  IDENTIFY  FORWARD-LOOKING  STATEMENTS.  ANY SUCH
STATEMENTS,  WHICH MAY INCLUDE STATEMENTS CONTAINED IN "RISK FACTORS" INHERENTLY
ARE  SUBJECT TO A VARIETY OF RISKS AND  UNCERTAINTIES  THAT COULD  CAUSE  ACTUAL
RESULTS TO DIFFER MATERIALLY FROM THOSE PROJECTED.  SUCH RISKS AND UNCERTAINTIES
INCLUDE,  AMONG OTHERS,  GENERAL ECONOMIC AND BUSINESS CONDITIONS,  COMPETITION,
CHANGES  IN  FOREIGN  POLITICAL,  SOCIAL  AND  ECONOMIC  CONDITIONS,  REGULATORY
INITIATIVES AND COMPLIANCE WITH GOVERNMENTAL  REGULATIONS,  CUSTOMER PREFERENCES
AND VARIOUS OTHER  MATTERS,  MANY OF WHICH ARE BEYOND THE  DEPOSITOR'S  CONTROL.
THESE  FORWARD-LOOKING  STATEMENTS  SPEAK ONLY AS OF THE DATE OF THIS PROSPECTUS
SUPPLEMENT.  THE DEPOSITOR  EXPRESSLY DISCLAIMS ANY OBLIGATION OR UNDERTAKING TO
RELEASE  PUBLICLY  ANY UPDATES OR REVISIONS  TO ANY  FORWARD-LOOKING  STATEMENTS
CONTAINED  HEREIN TO REFLECT  ANY CHANGE IN THE  DEPOSITOR'S  EXPECTATIONS  WITH
REGARD THERETO OR ANY CHANGE IN EVENTS, CONDITIONS OR CIRCUMSTANCES ON WHICH ANY
SUCH STATEMENT IS BASED.

         UNTIL ________________, 199_, ALL DEALERS EFFECTING TRANSACTIONS IN THE
OFFERED  BONDS,  WHETHER  OR NOT  PARTICIPATING  IN  THIS  DISTRIBUTION,  MAY BE
REQUIRED  TO DELIVER A  PROSPECTUS  SUPPLEMENT  AND THE  PROSPECTUS  TO WHICH IT
RELATES.  THIS DELIVERY  REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS  WHEN ACTING AS  UNDERWRITERS
AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

<PAGE>


                                TABLE OF CONTENTS

                                                                            Page

SUMMARY OF PROSPECTUS SUPPLEMENT............................................
RISK FACTORS................................................................
     CERTAIN YIELD AND MATURITY CONSIDERATIONS..............................
     EFFECT OF MORTGAGOR DELINQUENCIES AND DEFAULTS.........................
     [OPTIONAL REDEMPTION OF BONDS..........................................
     SUBORDINATION OF SUBORDINATED BONDS....................................
     RISKS ASSOCIATED WITH CERTAIN OF THE MORTGAGE LOANS AND
          MORTGAGED PROPERTIES..............................................
     [RISKS ASSOCIATED WITH HOTEL PROPERTIES................................
     [RISKS ASSOCIATED WITH NURSING HOMES...................................
     LIMITED RECOURSE NATURE OF MORTGAGE LOANS; RECOURSE
          GENERALLY LIMITED TO MORTGAGED PROPERTY...........................
     RISKS ASSOCIATED WITH CONCENTRATION OF MORTGAGE LOANS..................
     RISKS OF DIFFERENT TIMING OF MORTGAGE LOAN AMORTIZATION................
     RISKS ASSOCIATED WITH GEOGRAPHIC CONCENTRATION.........................
     INCREASED RISK OF DEFAULT ASSOCIATED WITH ADJUSTABLE
          RATE MORTGAGE LOANS...............................................
     INCREASED RISK OF DEFAULT ASSOCIATED WITH BALLOON PAYMENTS.............
     EXTENSION RISK ASSOCIATED WITH MODIFICATION OF MORTGAGE
          LOANS WITH BALLOON PAYMENTS.......................................
   
     [INCLUSION OF DELINQUENT AND UNDER-PERFORMING  MORTGAGE
          LOANS.............................................................
    
     POTENTIAL LIABILITY TO THE TRUST ESTATE RELATING TO A
          MATERIALLY ADVERSE ENVIRONMENTAL CONDITION........................
     RISKS ASSOCIATED WITH LITIGATION.......................................
     RISKS ASSOCIATED WITH OTHER FINANCINGS.................................
     [RISKS ASSOCIATED WITH GROUND LEASES AND OTHER LEASEHOLD
          INTERESTS.........................................................
     ATTORNMENT CONSIDERATIONS..............................................
     LIMITED RIGHTS FOR BREACHES OF REPRESENTATIONS AND
          WARRANTIES........................................................
     [LIQUOR LICENSE CONSIDERATIONS.........................................
     CONFLICTS BETWEEN THE SPECIAL SERVICER AND THE DEPOSITOR...............
     LIMITED LIQUIDITY......................................................
     LIMITED ASSETS FOR PAYMENT OF OFFERED BONDS............................
     LIMITED ISSUER EVENTS OF DEFAULT.......................................
     RISKS RELATING TO LACK OF BONDHOLDER CONTROL OVER TRUST
          ESTATE............................................................
DESCRIPTION OF THE MORTGAGE POOL............................................
     GENERAL................................................................
     REPRESENTATIONS AND WARRANTIES; REPURCHASES............................
     [CONVERTIBLE MORTGAGE LOANS............................................
     [HYBRID RATE MORTGAGE LOANS............................................
     [THE [INDEX] [INDICES].................................................
     CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS..........................
     GEOGRAPHIC DISTRIBUTION................................................
     BORROWER CONCENTRATION.................................................
     RELATED BORROWERS......................................................
     ESCROWS................................................................
     UNDERWRITING GUIDELINES................................................
     ADDITIONAL INFORMATION.................................................
SERVICING OF THE MORTGAGE LOANS.............................................
     [DESCRIPTION OF MASTER SERVICER AND SPECIAL SERVICER
          TO BE PROVIDED BY MASTER SERVICER]................................
     RESPONSIBILITIES OF MASTER SERVICER....................................
     RESPONSIBILITIES OF SPECIAL SERVICER...................................
     [EXTENSION ADVISOR.....................................................
     SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES...............
     CONFLICTS OF INTEREST..................................................
DESCRIPTION OF THE BONDS....................................................
     GENERAL................................................................
     REGISTRATION AND DENOMINATIONS.........................................
     PAYMENTS ON THE BONDS..................................................
          GENERAL...........................................................
          FUNDS AVAILABLE FOR PAYMENTS ON THE BONDS.........................
          PRIORITY OF PAYMENTS..............................................
          ACCRUED BOND INTEREST.............................................
          PRINCIPAL PAYMENT AMOUNT..........................................
          [YIELD MAINTENANCE AMOUNT.........................................
          TREATMENT OF REO PROPERTIES.......................................
     SUBORDINATION..........................................................
     ADVANCES...............................................................
     REPORTS TO BONDHOLDERS; CERTAIN AVAILABLE INFORMATION..................
          [TRUSTEE REPORTS; SPECIAL SERVICER REPORTS........................
          OTHER INFORMATION.................................................
     VOTING RIGHTS..........................................................
     THE TRUSTEE............................................................
     [OPTIONAL REDEMPTION]..................................................
     ADDITIONAL INFORMATION.................................................
THE ISSUER..................................................................
THE OWNER TRUSTEE...........................................................
THE ADMINISTRATOR...........................................................
YIELD AND MATURITY CONSIDERATIONS...........................................
     YIELD CONSIDERATIONS...................................................
          GENERAL...........................................................
          RATE AND TIMING OF PRINCIPAL PAYMENTS.............................
          LOSSES AND SHORTFALLS.............................................
          CERTAIN RELEVANT FACTORS..........................................
          UNPAID ACCRUED BOND INTEREST......................................
     WEIGHTED AVERAGE LIFE..................................................
FEDERAL INCOME TAX CONSEQUENCES.............................................
     GENERAL................................................................
     STATUS AS REAL PROPERTY LOANS..........................................
     DISCOUNT AND PREMIUM...................................................
     BACKUP WITHHOLDING AND INFORMATION REPORTING...........................
CERTAIN ERISA CONSIDERATIONS................................................
LEGAL INVESTMENT............................................................
METHOD OF DISTRIBUTION......................................................
LEGAL MATTERS...............................................................
RATINGS.....................................................................
INDEX OF PRINCIPAL DEFINITIONS..............................................

<PAGE>

                        SUMMARY OF PROSPECTUS SUPPLEMENT

     The  following  summary is  qualified  in its  entirety by reference to the
detailed  information  appearing elsewhere in this Prospectus  Supplement and in
the accompanying  Prospectus.  Certain  capitalized  terms that are used in this
Summary  may be  defined  elsewhere  in  this  Prospectus  Supplement  or in the
Prospectus.  An Index of  Principal  Definitions  is included at the end of both
this  Prospectus  Supplement  and the  Prospectus.  Terms  that are used but not
defined in this Prospectus  Supplement  will have the meanings  specified in the
Prospectus.

Issuer............................ ICCMAC Commercial Trust [____] (the "Issuer")
                                   is a trust  established under the laws of the
                                   State  of   _________   by  Imperial   Credit
                                   Commercial  Mortgage  Acceptance  Corp.  (the
                                   "Depositor"),   a   California   corporation,
                                   pursuant to a Deposit Trust Agreement,  to be
                                   dated as of  __________,  199_ (the  "Deposit
                                   Trust Agreement"),  between the Depositor and
                                   ____________________  as owner  trustee  (the
                                   "Owner Trustee"). The Depositor, is a [direct
                                   wholly-owned  subsidiary] of Imperial  Credit
                                   Commercial    Mortgage    Investment    Corp.
                                   ("ICCMIC")  The Depositor  initially will own
                                   100%  of  the  beneficial  interests  in  the
                                   Issuer,  but may  transfer  a portion of such
                                   beneficial interests to an affiliate. None of
                                   the  Depositor,  ICCMIC,  or any affiliate of
                                   either of them has  guaranteed or insured the
                                   Offered Bonds or the Mortgage Loans.

                                   The Owner  Trustee  maintains  its  principal
                                   corporate        trust        office       at
                                   ________________________________,   telephone
                                   (___) ___________.  See "The Issuer" and "The
                                   Owner Trustee"  herein and "The Depositor" in
                                   the Prospectus.

Bonds............................. The   Issuer   is    issuing    approximately
                                   $__________  aggregate Bond Principal  Amount
                                   of  its   Series   199_-____   Collateralized
                                   Mortgage Bonds (the "Bonds").  The Bonds will
                                   be  issued  on the  Closing  Date in  [seven]
                                   classes  (each,  a "Class") to be  designated
                                   as:  [(i) the  Class  A-1 and Class A-2 Bonds
                                   (collectively,  the  "Class A  Bonds"  or the
                                   "Senior  Bonds");  (ii) the Class B,  Class C
                                   and  Class D  Bonds  (collectively  with  the
                                   Class A  Bonds,  the  "Offered  Bonds");  and
                                   (iii)   the   Class  E  and   Class  F  Bonds
                                   (collectively,   the  "Private  Bonds";   and
                                   collectively  with the  Class B,  Class C and
                                   Class D  Bonds,  the  "Subordinate  Bonds")].
                                   Only the Offered  Bonds are  offered  hereby.
                                   The  Private  Bonds  have not and will not be
                                   registered  under the Securities Act of 1933,
                                   as amended (the "Securities Act") and are not
                                   offered   hereby.   The  Private  Bonds  will
                                   initially  be  issued  to and  held by one or
                                   more  affiliates  of the  Issuer  and are not
                                   offered hereby. To the extent this Prospectus
                                   Supplement contains information regarding the
                                   Private Bonds,  such  information is provided
                                   because  of  its  potential  relevance  to  a
                                   prospective purchaser of an Offered Bond.

                                   The  Bonds  will  be  issued  pursuant  to an
                                   Indenture, to be dated as of _________,  199_
                                   (the "Indenture"), between the Owner Trustee,
                                   on behalf of the Issuer, and the Trustee,  on
                                   behalf  of  the  holders  of the  Bonds  (the
                                   "Bondholders").

                                   The Bonds will be non-recourse obligations of
                                   the  Issuer.  The  Bonds are not  insured  or
                                   guaranteed  by  any  governmental  agency  or
                                   instrumentality  or by any other person.  The
                                   respective Classes of Bonds will be issued in
                                   the initial  aggregate Bond Principal  Amount
                                   (in each case,  subject to a variance of plus
                                   or minus __%),  and will  accrue  interest at
                                   the Bond Interest Rates, set forth below:

                                                Initial Aggregate
                                                 Bond Principal    Bond Interest
                                      Class          Amount            Rate
                                      -----     -----------------  -------------
                                   [Class A-1]    $                        %
                                   [Class A-2]    $                        %
                                   [Class B]      $                        %
                                   [Class C]      $                        %
                                   [Class D]      $                        %
                                   [Class E]      $                        %
                                   [Class F]      $                        %

                                   The "Issuer's Equity" represents the right of
                                   the Issuer or its designee (i) to receive all
                                   payments on and  proceeds  of the  Collateral
                                   not  otherwise  allocable  to  pay  interest,
                                   principal  and other  amounts on the Bonds in
                                   accordance  with their  terms or  expenses of
                                   the Trust Estate (as defined herein) and (ii)
                                   to have the remaining  Collateral returned to
                                   it  after  the  Indenture  is  satisfied  and
                                   discharged.   The  principal  amount  of  the
                                   Issuer's   Equity   as   of   any   date   of
                                   determination     is    the    amount    (the
                                   "Overcollateralization  Amount"),  if any, by
                                   which  the then  aggregate  Stated  Principal
                                   Balance (as defined  herein) of the  Mortgage
                                   Pool  (initially  equal to the  Initial  Pool
                                   Balance)  exceeds  the  then  aggregate  Bond
                                   Principal  Amount of all the Bonds. As of the
                                   Closing   Date,   the   Overcollateralization
                                   Amount      will     equal      approximately
                                   $--------------.

Trustee........................... _________________________,  a ______________.
                                   See  "Description of the Bonds--The  Trustee"
                                   herein.

Administrator..................... _______________________ (the "Administrator")
                                   will  perform  certain  functions as agent on
                                   behalf   of  the   Issuer   pursuant   to  an
                                   Administration  Agreement,  to be dated as of
                                   ____________,   199_   (the   "Administration
                                   Agreement"),  between the  Administrator  and
                                   the Owner Trustee, on behalf of the Issuer.

Master Servicer................... _______________________,   a  _______________
                                   corporation  ("_____").  See  "Servicing--The
                                   Master Servicer" herein.

Special Servicer.................. _____ (which serves as Master  Servicer) will
                                   be the Special  Servicer  with respect to all
                                   the Mortgage Loans.  The Special Servicer may
                                   be  removed   without   cause  under  certain
                                   circumstances    described    herein    under
                                   "Servicing--Responsibilities    of    Special
                                   Servicer."

Mortgage Loan Seller.............. ______________________  (the  "Mortgage  Loan
                                   Seller").  See  "Description  of the Mortgage
                                   Pool--General" herein.

Cut-off Date...................... ___________, 199_.

Closing Date...................... On or about ___________, 199_.

Accrual Date...................... ____________,  199_,  the  date  as of  which
                                   interest begins to accrue on the Bonds.

Payment Date...................... The ___ day of each month or, if any such ___
                                   day is not a  business  day,  then  the  next
                                   succeeding   business   day,   commencing  in
                                   ________, 199_.

Collection Period................. As to any Payment Date, the period commencing
                                   immediately  following the Determination Date
                                   in the month immediately  preceding the month
                                   in which such Payment Date occurs (or, in the
                                   case of the initial Payment Date,  commencing
                                   immediately  following  the Cut-off Date) and
                                   ending   on   and   including   the   related
                                   Determination Date.

Determination Date................ As to  any  Payment  Date,  the __ day of the
                                   month in which such Payment  Date occurs,  or
                                   if such  __ day is not a  business  day,  the
                                   immediately preceding business day.

Record Date....................... As to any Payment Date, the last business day
                                   of the month immediately  preceding the month
                                   in which such Payment Date occurs.

Interest Accrual Period........... As to any Payment  Date,  the calendar  month
                                   preceding  the  month in which  such  Payment
                                   Date occurs.

Book-Entry Registration........... Each Class of Offered Bonds will initially be
                                   issued  in   book-entry   form   through  the
                                   facilities  of  DTC  and,  accordingly,  will
                                   constitute   "Book-Entry  Bonds"  within  the
                                   meaning   of  the   Prospectus.   No   person
                                   acquiring  an interest in a  Book-Entry  Bond
                                   (any such  person,  a "Bond  Owner")  will be
                                   entitled   to  receive  a  fully   registered
                                   physical   security  (a  "Definitive   Bond")
                                   evidencing  such  interest,  except under the
                                   limited   circumstances   described   in  the
                                   Prospectus.  See  "Risk  Factors--  Owners of
                                   Book-Entry  Bonds Not  Entitled  to  Exercise
                                   Rights of Holders of Bonds" in the Prospectus
                                   and  "Description of the  Bonds--Registration
                                   and Denominations" herein and "Description of
                                   the   Bonds--Book-Entry    Registration   and
                                   Definitive Bonds" in the Prospectus.

Denominations..................... The  Offered  Bonds  will  each be  issued in
                                   minimum  denominations  of $________  initial
                                   Bond Principal Amount and in any whole dollar
                                   in excess thereof.

Security for the Bonds............ The Bonds  will be secured by a pledge of the
                                   Trust Estate. The "Trust Estate" will consist
                                   of all rights, money, instruments, securities
                                   and other  property,  including  all proceeds
                                   thereof, which are subject to, or intended to
                                   be subject to, the lien of the  Indenture for
                                   the  benefit  of the  Bondholders,  including
                                   without   limitation  the   Collateral.   The
                                   "Collateral"  will  consist  of the  Mortgage
                                   Loans, any REO Properties (as defined herein)
                                   acquired   in   respect   thereof   and   the
                                   Collection Account.  See, "Description of the
                                   Mortgage Pool" herein and "Description of the
                                   Agreements--Accounts" in the Prospectus.

A.  The Mortgage Pool............. The  Mortgage  Pool  will  consist  of [fixed
                                   rate]     [floating     rate]      [partially
                                   fixed-partially floating rate] Mortgage Loans
                                   evidenced  by a note  or  bond  (a  "Mortgage
                                   Note") secured by first liens on [multifamily
                                   properties] [office buildings] [retail stores
                                   and   establishments]   [hotels   or  motels]
                                   [nursing homes] [assisted living  facilities]
                                   [continuum   care   facilities]   [day   care
                                   centers]   [schools]   [hospitals   or  other
                                   healthcare  related  facilities]  [industrial
                                   properties]       [warehouse      facilities]
                                   [mini-warehouse   facilities]   [self-storage
                                   facilities]       [distribution      centers]
                                   [transportation centers] [parking facilities]
                                   [entertainment and/or recreation  facilities]
                                   [mobile  home  parks]  [mixed use  (including
                                   mixed  commercial  uses and mixed  commercial
                                   and  residential  uses)]  and/or  [unimproved
                                   land] (the "Mortgaged Properties") located in
                                   __ different states.  [The Mortgage Pool will
                                   also include undivided ownership interests in
                                   Mortgage   Loans  secured  by  the  Mortgaged
                                   Properties.]  The Mortgage Loans will have an
                                   aggregate principal balance as of the Cut-off
                                   Date of  $_________ [, subject to a permitted
                                   variance of plus or minus __%] (the  "Initial
                                   Pool Balance").  The Mortgage Loans will have
                                   terms   to   maturity   from   the   date  of
                                   origination or  modification of not more than
                                   ____ years, and a weighted average  remaining
                                   term  to  maturity  of  approximately   _____
                                   months as of the Cut-off  Date.  The Mortgage
                                   Loans will bear interest at Mortgage Rates of
                                   at least  _____%  per annum but not more than
                                   _____%  per annum,  with a  weighted  average
                                   Mortgage  Rate  of  approximately  ____%  per
                                   annum as of the Cut-off  Date. On or prior to
                                   the Closing Date,  the Depositor will acquire
                                   the  Mortgage  Loans from the  Mortgage  Loan
                                   Seller  pursuant to a Mortgage  Loan Purchase
                                   Agreement   dated  as  of   __________   (the
                                   "Mortgage Loan Purchase  Agreement")  between
                                   the  Depositor  and the Mortgage Loan Seller.
                                   In the Mortgage Loan Purchase Agreement,  the
                                   Mortgage   Loan   Seller  has  made   certain
                                   representations   and   warranties   to   the
                                   Depositor  regarding the  characteristics and
                                   quality of the  Mortgage  Loans and,  as more
                                   particularly  described herein, has agreed to
                                   cure   any   material   breach   thereof   or
                                   repurchase  the affected  Mortgage  Loan.  In
                                   connection  with  the  creation  of,  and the
                                   assignment  of its  interests in the Mortgage
                                   Loans to the Issuer,  the Depositor will also
                                   assign its  rights  under the  Mortgage  Loan
                                   Purchase  Agreement insofar as they relate to
                                   or arise out of the  Mortgage  Loan  Seller's
                                   representations and warranties  regarding the
                                   Mortgage  Loans.  The Issuer  will,  in turn,
                                   pledge such rights  under the  Mortgage  Loan
                                   Purchase  Agreement so assigned to it as part
                                   of the Trust Estate to secure the Bonds.  See
                                   "Description       of      the       Mortgage
                                   Pool--Representations     and     Warranties;
                                   Repurchases" herein.

                                   [_____ of the  Mortgage  Loans,  representing
                                   _____%  of the  Mortgage  Loans by  aggregate
                                   principal  balance  as of the  Cut-off  Date,
                                   provide for  scheduled  payments of principal
                                   and/or  interest  ("Monthly  Payments") to be
                                   due  on the  _____  day of  each  month;  the
                                   remainder of the Mortgage  Loans  provide for
                                   Monthly  Payments  to be due on the __, __ or
                                   __ day of each  month  (the date in any month
                                   on which a Monthly Payment on a Mortgage Loan
                                   is first due, the "Due Date").  [The rate per
                                   annum  at  which  interest  accrues  on  each
                                   Mortgage  Loan (each such  Mortgage  Loan, an
                                   "ARM  Loan")  is  subject  to  adjustment  on
                                   specified  Due  Dates  (each  such  date,  an
                                   "Interest Rate Adjustment  Date") by adding a
                                   fixed percentage amount (a "Gross Margin") to
                                   the  value of the  then-applicable  Index (as
                                   described  below)  subject,  in the  case  of
                                   substantially  all of the Mortgage  Loans, to
                                   maximum and minimum  lifetime  Mortgage Rates
                                   as  described  herein.  ___ of  the  Mortgage
                                   Loans,  representing  ___%  of  the  Mortgage
                                   Loans by  aggregate  principal  balance as of
                                   the Cut-off  Date,  provide for Interest Rate
                                   Adjustment  Dates  to  occur  [monthly];  the
                                   remainder of the Mortgage  Loans  provide for
                                   adjustments  to the  Mortgage  Rate to  occur
                                   quarterly,  semi-annually or annually.  [Each
                                   of the Mortgage Loans provides for an initial
                                   fixed interest rate period;] _________ of the
                                   Mortgage  Loans,  representing  _____% of the
                                   Mortgage Loans by aggregate principal balance
                                   as  of  the  Cut-off   Date,   have  not  yet
                                   experienced   their   first   Interest   Rate
                                   Adjustment  Date. The latest initial Interest
                                   Rate Adjustment Date for any Mortgage Loan is
                                   scheduled to occur on ________.]]

                                   [The  amount of the  Monthly  Payment on each
                                   Mortgage  Loan is also subject to  adjustment
                                   on  specified  Due Dates  (each such date,  a
                                   "Payment  Adjustment Date") to an amount that
                                   would  amortize  the  outstanding   principal
                                   balance  of the  Mortgage  Loan over its then
                                   remaining   amortization   schedule  and  pay
                                   interest  at the  applicable  Mortgage  Rate,
                                   [without   affecting   the   amount   of  the
                                   originally    scheduled   monthly   principal
                                   payments]  [subject,  in the case of  several
                                   Mortgage Loans, to payment caps,  which limit
                                   the amount by which the  Monthly  Payment may
                                   adjust  on any  Payment  Adjustment  Date  as
                                   described  herein.  _______  of the  Mortgage
                                   Loans, representing __% of the Mortgage Loans
                                   (by  aggregate  principal  balance  as of the
                                   Cut-off Date,  provide for Payment Adjustment
                                   Dates to occur annually,  while the remainder
                                   of the Mortgage Loans provide for adjustments
                                   of the  Monthly  Payment  to  occur  monthly,
                                   quarterly or semi-annually.]

                                   [Only  in  the  case  of  _________  Mortgage
                                   Loans,  representing  ____%  of the  Mortgage
                                   Loans by  aggregate  principal  balance as of
                                   the Cut-off Date,  does a Payment  Adjustment
                                   Date  immediately  follow each  Interest Rate
                                   Adjustment Date. As a result, and because the
                                   application  of  payment  caps may  limit the
                                   amount  by which  the  Monthly  Payments  may
                                   adjust in respect of certain  Mortgage Loans,
                                   the amount of a Monthly  Payment  may be more
                                   or less than the amount necessary to amortize
                                   the  remaining   principal   balance  of  the
                                   Mortgage   Loan   over  its  then   remaining
                                   amortization schedule and pay interest at the
                                   then-applicable  Mortgage Rate.  Accordingly,
                                   Mortgage  Loans  may  be  subject  to  slower
                                   amortization (if the Monthly Payment due on a
                                   Due  Date  is   sufficient  to  pay  interest
                                   accrued    to   such    Due   Date   at   the
                                   then-applicable  Mortgage  Rate  but  is  not
                                   sufficient to reduce  principal in accordance
                                   with the applicable  amortization  schedule),
                                   to negative amortization (if interest accrued
                                   to a Due Date at the applicable Mortgage Rate
                                   is greater  than the entire  Monthly  Payment
                                   due  on  such  Due  Date)  or to  accelerated
                                   amortization (if the Monthly Payment due on a
                                   Due Date is greater than the amount necessary
                                   to pay  interest  accrued to such Due Date at
                                   the  then-applicable  Mortgage  Rate  and  to
                                   reduce   principal  in  accordance  with  the
                                   applicable amortization schedule).]

                                   [__ Mortgage Loans, representing ____% of the
                                   Mortgage Loans by aggregate principal balance
                                   as  of  the  Cut-off  Date,  permit  negative
                                   amortization.   Substantially   all   of  the
                                   Mortgage    Loans   that   permit    negative
                                   amortization  contain  provisions  that limit
                                   the  extent  to  which  the  amount  of their
                                   respective original principal balances may be
                                   exceeded as a result thereof.]

                                   [___  of the  Mortgage  Loans  (the  "Balloon
                                   Loans")  provide  for  monthly   payments  of
                                   principal  based  on  amortization  schedules
                                   significantly  longer than the remaining term
                                   of  such  Mortgage  Loans,   thereby  leaving
                                   substantial outstanding principal amounts due
                                   and payable  (each such  payment,  a "Balloon
                                   Payment") on their respective maturity dates,
                                   unless prepaid prior thereto.]

                                   For a  further  description  of the  Mortgage
                                   Loans, see "Description of the Mortgage Pool"
                                   herein.

                                   As of any Interest Rate Adjustment  Date, the
                                   [Index]   [Indices]  used  to  determine  the
                                   Mortgage  Rate on each  Mortgage Loan will be
                                   the  ____________.  See  "Description  of the
                                   Mortgage Pool--The Index" herein.]

[Conversion of Mortgage Loans..... Approximately  __% of the Mortgage  Loans (by
                                   aggregate principal balance as of the Cut-off
                                   Date)  (the  "Convertible   Mortgage  Loans")
                                   provide  that,  at the option of the  related
                                   mortgagor (the  "Mortgagor"),  the adjustable
                                   interest rate on such  Mortgage  Loans may be
                                   converted to a fixed interest rate,  provided
                                   that certain  conditions have been satisfied.
                                   Upon  notification  from a Mortgagor  of such
                                   Mortgagor's   intent  to   convert   from  an
                                   adjustable  interest rate to a fixed interest
                                   rate, and prior to the conversion of any such
                                   Mortgage Loan, the related  Warrantying Party
                                   (as  defined  herein)  will be  obligated  to
                                   purchase  the  Converting  Mortgage  Loan (as
                                   defined  herein) at the Conversion  Price (as
                                   defined  herein).  [In the event of a failure
                                   by a  Subservicer  to purchase a  "Converting
                                   Mortgage  Loan"],   the  Master  Servicer  is
                                   required to use its best  efforts to purchase
                                   such  Converted  Mortgage  Loan  (as  defined
                                   herein)  from  the   Mortgage   Pool  at  the
                                   Conversion  Price during the one-month period
                                   following  the  date of  conversion.]  In the
                                   event that  neither the  related  Warrantying
                                   Party nor the  Master  Servicer  purchases  a
                                   Converting or Converted  Mortgage  Loan,  the
                                   Mortgage  Pool will  thereafter  include both
                                   fixed-rate   and   adjustable-rate   Mortgage
                                   Loans.     See    "Yield     and     Maturity
                                   Considerations" herein.]

                                   The  Mortgage  Loans will be  serviced by the
                                   Master Servicer and, under the  circumstances
                                   described   herein,   the  Special   Servicer
                                   pursuant to the Servicing  Agreement dated as
                                   of   _________,    199__   (the    "Servicing
                                   Agreement"),   among  the  Owner  Trustee  on
                                   behalf of the  Issuer,  the Trustee on behalf
                                   of the  Bondholders,  the Master Servicer and
                                   the Special  Servicer.  See "Servicing of the
                                   Mortgage  Loans" herein and  "Description  of
                                   the    Agreements--Collection    and    Other
                                   Servicing Procedures" in the Prospectus.

B.  The Collection Account........ All  collections  on or  in  respect  of  the
                                   Mortgage   Loans  will  be  deposited  in  an
                                   account (the  "Collection  Account")  and, as
                                   and to the extent described  herein,  will be
                                   available for  application to payments on the
                                   Bonds  on the  related  Payment  Date and for
                                   payment  of  certain  related  servicing  and
                                   administrative   fees   and   expenses.   See
                                   "Description   of  the   Agreements"  in  the
                                   Prospectus.

Payments on the Bonds - General... Payments  will be made by or on behalf of the
                                   Trustee   on   each   Payment   Date  to  the
                                   Bondholders   of   record  at  the  close  of
                                   business on the related  Record Date;  except
                                   in the case of the final payment on any Class
                                   of Bonds which will require  presentation and
                                   surrender of such Bonds.  All  payments  made
                                   with  respect  to any Class of Bonds  will be
                                   allocated  pro  rata  among  the  outstanding
                                   Bonds of such Class  based on the  respective
                                   Bond Principal Amounts thereof.

Payments of Interest and Principal
on the Bonds...................... [On each Payment Date,  unless the Bonds have
                                   been  declared  due and payable  following an
                                   event  of  default  (as   described   in  the
                                   Prospectus   under    "Description   of   the
                                   Agreements--Certain  Terms of the Indenture")
                                   and  such  declaration  and its  consequences
                                   have not been  rescinded  and  annulled,  the
                                   Available  Payment Amount (as defined herein)
                                   for  such  date,   which  will  not   include
                                   Prepayment Premiums under such circumstances,
                                   will be  applied to make  payments  among the
                                   respective  Classes  of  Bondholders  for the
                                   following purposes and in the following order
                                   of  priority,  in each case to the  extent of
                                   remaining funds:

                                   (i)     to the  holders  of the Class A Bonds
                                           in  respect  of  interest,  pro  rata
                                           between  the two  Classes  of Class A
                                           Bondholders based on entitlement,  up
                                           to an  amount  equal  to all  Accrued
                                           Bond  Interest (as defined  below) in
                                           respect  of each such  Class of Bonds
                                           for  the  related   Interest  Accrual
                                           Period   and,   to  the   extent  not
                                           previously   paid,   for  all   prior
                                           Interest Accrual Periods;

                                   (ii)    to the  holders  of the Class A Bonds
                                           in respect of principal, allocable as
                                           between  the two  Classes  of Class A
                                           Bondholders as described  herein,  up
                                           to an amount  equal to the  lesser of
                                           (a) the then aggregate Bond Principal
                                           Amount  of the  Class A Bonds and (b)
                                           the  Principal   Payment  Amount  (as
                                           defined below) for such Payment Date;

                                   (iii)   to the  holders  of the Class B Bonds
                                           in  respect  of  interest,  up  to an
                                           amount  equal  to  all  Accrued  Bond
                                           Interest  in respect of such Class of
                                           Bonds   for  the   related   Interest
                                           Accrual Period and, to the extent not
                                           previously   paid,   for  all   prior
                                           Interest Accrual Periods;

                                   (iv)    after the  aggregate  Bond  Principal
                                           Amount  of the Class A Bonds has been
                                           reduced  to zero,  to the  holders of
                                           the  Class  B  Bonds  in  respect  of
                                           principal,  up to an amount  equal to
                                           the lesser of (a) the then  aggregate
                                           Bond Principal  Amount of the Class B
                                           Bonds and (b) the excess,  if any, of
                                           the Principal Payment Amount for such
                                           Payment Date over any amounts paid on
                                           such  Payment Date in  retirement  of
                                           the Class A Bonds  pursuant to clause
                                           (ii) above;

                                   (v)     to the  holders  of the Class C Bonds
                                           in  respect  of  interest,  up  to an
                                           amount  equal  to  all  Accrued  Bond
                                           Interest  in respect of such Class of
                                           Bonds   for  the   related   Interest
                                           Accrual Period and, to the extent not
                                           previously   paid,   for  all   prior
                                           Interest Accrual Periods;

                                   (vi)    after the  aggregate  Bond  Principal
                                           Amount  of the  Class  A and  Class B
                                           Bonds has been  reduced  to zero,  to
                                           the  holders  of the Class C Bonds in
                                           respect of principal, up to an amount
                                           equal to the  lesser  of (a) the then
                                           aggregate  Bond  Principal  Amount of
                                           the Class C Bonds and (b) the excess,
                                           if  any,  of  the  Principal  Payment
                                           Amount for such Payment Date over any
                                           amounts  paid on such Payment Date in
                                           retirement  of  the  Class  A  and/or
                                           Class B  Bonds  pursuant  to  clauses
                                           (ii) and (iv) above;

                                   (vii)   to the  holders  of the Class D Bonds
                                           in  respect  of  interest,  up  to an
                                           amount  equal  to  all  Accrued  Bond
                                           Interest  in respect of such Class of
                                           Bonds   for  the   related   Interest
                                           Accrual Period and, to the extent not
                                           previously   paid,   for  all   prior
                                           Interest Accrual Periods;

                                   (viii)  after the  aggregate  Bond  Principal
                                           Amount  of the  Class A,  Class B and
                                           Class C Bonds  has  been  reduced  to
                                           zero,  to the  holders of the Class D
                                           Bonds in respect of principal,  up to
                                           an amount  equal to the lesser of (a)
                                           the  then  aggregate  Bond  Principal
                                           Amount  of the  Class D Bonds and (b)
                                           the excess,  if any, of the Principal
                                           Payment  Amount for such Payment Date
                                           over any amounts paid on such Payment
                                           Date in  retirement  of the  Class A,
                                           Class B and/or Class C Bonds pursuant
                                           to clauses (ii), (iv) and (vi) above;

                                   (ix)    to the  holders  of the Class E Bonds
                                           in  respect  of  interest,  up  to an
                                           amount  equal  to  all  Accrued  Bond
                                           Interest  in respect of such Class of
                                           Bonds   for  the   related   Interest
                                           Accrual Period and, to the extent not
                                           previously   paid,   for  all   prior
                                           Interest Accrual Periods;

                                   (x)     after the  aggregate  Bond  Principal
                                           Amount of the Class A, Class B, Class
                                           C and Class D Bonds has been  reduced
                                           to zero,  to the holders of the Class
                                           E Bonds in respect of  principal,  up
                                           to an amount  equal to the  lesser of
                                           (a) the then aggregate Bond Principal
                                           Amount  of the  Class E Bonds and (b)
                                           the excess,  if any, of the Principal
                                           Payment  Amount for such Payment Date
                                           over any amounts paid on such Payment
                                           Date in  retirement  of the  Class A,
                                           Class B, Class C and/or Class D Bonds
                                           pursuant to clauses (ii),  (iv), (vi)
                                           and (viii) above;

                                   (xi)    to the  holders  of the Class F Bonds
                                           in  respect  of  interest,  up  to an
                                           amount  equal  to  all  Accrued  Bond
                                           Interest  in respect of such Class of
                                           Bonds   for  the   related   Interest
                                           Accrual Period and, to the extent not
                                           previously   paid,   for  all   prior
                                           Interest Accrual Periods;

                                   (xii)   after the  aggregate  Bond  Principal
                                           Amount of the Class A, Class B, Class
                                           C, Class D and Class E Bonds has been
                                           reduced  to zero,  to the  holders of
                                           the  Class  F  Bonds  in  respect  of
                                           principal,  up to an amount  equal to
                                           the lesser of (a) the then  aggregate
                                           Bond Principal  Amount of the Class F
                                           Bonds and (b) the excess,  if any, of
                                           the Principal Payment Amount for such
                                           Payment Date over any amounts paid on
                                           such  Payment Date in  retirement  of
                                           the Class A,  Class B, Class C, Class
                                           D and/or  Class E Bonds  pursuant  to
                                           clauses (ii), (iv), (vi),  (viii) and
                                           (x) above; and

                                   (xiii)  if,  after   giving   effect  to  the
                                           payments  of  principal  on the Bonds
                                           contemplated  by clauses (ii),  (iv),
                                           (vi),  (viii),  (x) and (xii)  above,
                                           the aggregate Bond  Principal  Amount
                                           of all the Bonds  still  exceeds  the
                                           aggregate Stated Principal Balance of
                                           the   Mortgage   Pool  that  will  be
                                           outstanding   immediately   following
                                           such  Payment   Date,   then  to  the
                                           holders   of  the   Class   A   Bonds
                                           (allocable as between the two Classes
                                           of Class A  Bondholders  as described
                                           herein), the Class B Bonds, the Class
                                           C Bonds, the Class D Bonds, the Class
                                           E Bonds  and the  Class F  Bonds,  in
                                           that  order,  until  (in the  case of
                                           each Class of Bonds on which payments
                                           of principal are so made) such excess
                                           (or  the  aggregate   Bond  Principal
                                           Amount  of such  Class of  Bonds)  is
                                           reduced  to  zero  (whichever  occurs
                                           first).]

                                   [Except   under  the  limited   circumstances
                                   described  herein,  payments of  principal on
                                   the Class A Bonds as described  above will be
                                   paid,  first, to the holders of the Class A-1
                                   Bonds,  until the  aggregate  Bond  Principal
                                   Amount of such  Class of Bonds is  reduced to
                                   zero, and  thereafter,  to the holders of the
                                   Class A-2  Bonds,  until the  aggregate  Bond
                                   Principal  Amount  of such  Class of Bonds is
                                   reduced to zero.]

                                   [Any portion of the Available  Payment Amount
                                   for any  Payment  Date that is not applied to
                                   make  payments of interest  and  principal on
                                   the Bonds as described  above will be paid to
                                   or at the  direction  of Issuer in respect of
                                   the Issuer's Equity on such Payment Date.]

                                   [The  "Accrued  Bond  Interest" in respect of
                                   any Class of Bonds for any  Interest  Accrual
                                   Period will equal one month's interest at the
                                   applicable  Bond Interest Rate accrued on the
                                   aggregate Bond Principal Amount of such Class
                                   of Bonds outstanding immediately prior to the
                                   related  Payment Date.  Accrued Bond Interest
                                   will be  calculated on the basis of a 360-day
                                   year consisting of twelve 30-day months.]

                                   [The  "Principal   Payment  Amount"  for  any
                                   Payment  Date  will,  in  general,  equal the
                                   aggregate of the following:

                                   (a)  the principal  portions of all Scheduled
                                        Payments  (other than Balloon  Payments)
                                        and any Assumed  Scheduled  Payments due
                                        or  deemed  due,  as the case may be, in
                                        respect of the Mortgage  Loans for their
                                        respective  Due Dates  occurring  during
                                        the related Collection Period;

                                   (b)  all   payments   (including    Principal
                                        Prepayments  and Balloon  Payments)  and
                                        other collections (including Liquidation
                                        Proceeds,   Condemnation   Proceeds  and
                                        Insurance  Proceeds  (each as defined in
                                        the  Prospectus))  that were received on
                                        or in  respect  of  the  Mortgage  Loans
                                        during the related Collection Period and
                                        that were  identified and applied by the
                                        Master   Servicer   as   recoveries   of
                                        principal  thereof,  in each case net of
                                        any  portion  of such  payment  or other
                                        collection that represents a recovery of
                                        the  principal  portion of any Scheduled
                                        Payment  (other than a Balloon  Payment)
                                        due,  or the  principal  portion  of any
                                        Assumed Scheduled Payment deemed due, in
                                        respect of the related  Mortgage Loan on
                                        a  Due  Date  during  or  prior  to  the
                                        related   Collection   Period   and  not
                                        previously recovered; and

                                   (c)  if such  Payment Date is  subsequent  to
                                        the initial Payment Date, the excess, if
                                        any, of (i) the Principal Payment Amount
                                        for the  immediately  preceding  Payment
                                        Date,  over (ii) the aggregate  payments
                                        of  principal  made  in  respect  of the
                                        Bonds  on  such  immediately   preceding
                                        Payment Date.]

                                   [The  "Scheduled  Payment"  due in respect of
                                   any  Mortgage  Loan on any  related  Due Date
                                   will be the  amount  of the  Monthly  Payment
                                   that  is  scheduled  to  be  due  in  respect
                                   thereof on such date in  accordance  with the
                                   terms of such  Mortgage Loan in effect on the
                                   Closing Date,  without  regard to any waiver,
                                   modification  or amendment  of such  Mortgage
                                   Loan  subsequent  to the  Closing  Date,  and
                                   assuming  that each prior  Scheduled  Payment
                                   has been made in a timely manner.]

                                   [The "Assumed Scheduled Payment" is an amount
                                   deemed  due in respect  of any  Balloon  Loan
                                   that is  delinquent in respect of its Balloon
                                   Payment beyond the first  Determination  Date
                                   that  follows its  original  stated  maturity
                                   date.  The Assumed  Scheduled  Payment deemed
                                   due on any such Mortgage Loan on its original
                                   stated  maturity date and on each  successive
                                   Due Date  that it  remains  or is  deemed  to
                                   remain  outstanding shall equal the Scheduled
                                   Payment that would be due in respect  thereof
                                   on such date if the related  Balloon  Payment
                                   had not come  due but  rather  such  Mortgage
                                   Loan had  continued to amortize in accordance
                                   with  such   Mortgage   Loan's   amortization
                                   schedule in effect as of the Closing Date.]

[Payments of Yield Maintenance
Amounts on the Bonds.............. On each Payment  Date,  unless the Bonds have
                                   been  declared  due and payable  following an
                                   Issuer Event of Default and such  declaration
                                   and its consequences  have not been rescinded
                                   and annulled, the aggregate of all Prepayment
                                   Premiums  that were  received on the Mortgage
                                   Loans  during the related  Collection  Period
                                   will be  applied to make  payments  among the
                                   respective    Classes   of   Bondholders   in
                                   alphabetical order of Class designation (with
                                   the  Class  A-1  and  Class  A-2  Bondholders
                                   having a pari  passu  right to  payment),  in
                                   each   case,   up  to   the   related   Yield
                                   Maintenance Amount (if any) for their Bonds.

                                   If and  to  the  extent  that  the  aggregate
                                   Prepayment  Premiums received on the Mortgage
                                   Loans during any Collection Period exceed the
                                   aggregate Yield Maintenance Amount in respect
                                   of the Bonds for the  related  Payment  Date,
                                   then such excess will be paid on such Payment
                                   Date to or at the  direction of the Issuer in
                                   respect   of   the   Issuer's   Equity.   See
                                   "Description  of the  Bonds--Payments  on the
                                   Bonds" herein.]

Subordination..................... [As and to the extent set forth  herein,  the
                                   rights  of  the  Issuer  or its  designee  to
                                   receive  payments of amounts  received on the
                                   Mortgage  Loans in  respect  of the  Issuer's
                                   Equity will be  subordinated to the rights of
                                   the  Bondholders  to receive  such amounts in
                                   respect  of  interest,  principal  and  other
                                   amounts  due and  owing on their  Bonds  from
                                   time  to  time.  In  addition,  as and to the
                                   extent  set forth  herein,  for  purposes  of
                                   receiving payments of interest, principal and
                                   other amounts due and owing thereon from time
                                   to time out of  collections  on the  Mortgage
                                   Loans,  the Private Bonds will be subordinate
                                   to the Offered Bonds,  the Class D Bonds will
                                   be  subordinate  to the Class A,  Class B and
                                   Class C  Bonds,  the  Class  C Bonds  will be
                                   subordinate to the Class A and Class B Bonds,
                                   and the Class B Bonds will be  subordinate to
                                   the Class A Bonds.  See  "Description  of the
                                   Bonds--Payments    on    the    Bonds"    and
                                   "--Subordination"  herein. Such subordination
                                   will be accomplished  by, among other things,
                                   the  application  of  the  Available  Payment
                                   Amount  on each  Payment  Date  in the  order
                                   described   above  in  this   Summary   under
                                   "Payments  of Interest  and  Principal on the
                                   Bonds".  Realized Losses (as defined herein),
                                   Net Aggregate  Prepayment Interest Shortfalls
                                   (also as defined herein) and other shortfalls
                                   in respect of the  Mortgage  Loans  will,  in
                                   each  case,  be borne by the  Issuer  and the
                                   holders of the  Private  Bonds (to the extent
                                   of  amounts  otherwise  payable in respect of
                                   the  Issuer's  Equity and the Private  Bonds,
                                   respectively)   prior  to  any  such  losses,
                                   shortfalls and/or expenses being borne by the
                                   holders of the Offered  Bonds.  If and to the
                                   extent that  Realized  Losses,  together with
                                   any   Net   Aggregate   Prepayment   Interest
                                   Shortfalls,  exceed  the  sum of the  initial
                                   Overcollateralization  Amount and the initial
                                   aggregate  Bond   Principal   Amount  of  the
                                   Private Bonds,  it is likely that the holders
                                   of one or more Classes of Offered  Bonds will
                                   not receive the full Bond Principal Amount of
                                   their   Bonds.   See   "Description   of  the
                                   Bonds--Subordination" herein.]

Treatment of REO Properties....... Notwithstanding  that  a  Mortgaged  Property
                                   securing any Mortgage Loan may be acquired as
                                   part of the Trust Estate through foreclosure,
                                   deed  in  lieu of  foreclosure  or  otherwise
                                   (upon acquisition,  an "REO Property"),  such
                                   Mortgage  Loan will,  for  purposes of, among
                                   other   things,   determining   payments   of
                                   principal on the Bonds,  as well as Servicing
                                   Fees,  Special  Servicing  Fees,  and Trustee
                                   Fees (each as defined  herein),  generally be
                                   treated as having remained  outstanding until
                                   such   REO   Property   is   liquidated.   In
                                   connection therewith,  operating revenues and
                                   other proceeds derived from such REO Property
                                   (exclusive   of  related   operating   costs,
                                   including certain  reimbursements  payable to
                                   the Master Servicer  and/or Special  Servicer
                                   in   connection   with  the   operation   and
                                   disposition  of such  REO  Property)  will be
                                   "applied"  or treated by the Master  Servicer
                                   as  principal,  interest  and  other  amounts
                                   "due" on such Mortgage Loan; and,  subject to
                                   a recoverability  determination as more fully
                                   described  herein  (see  "Description  of the
                                   Bonds--Advances"),  each Servicer (as defined
                                   below) will be required to make P&I Advances,
                                   as  described   below,  in  respect  of  such
                                   Mortgage   Loan   as  if  it   had   remained
                                   outstanding.

P&I Advances...................... The Master Servicer and the Special  Servicer
                                   (each,  a  "Servicer")  are  required to make
                                   advances  ("P&I   Advances")  for  delinquent
                                   Monthly   Payments  on  the  Mortgage  Loans,
                                   subject to the limitations  described herein.
                                   None of the  Servicers  will be  required  to
                                   advance   the  full  amount  of  any  Balloon
                                   Payment not made by the related Mortgagor. To
                                   the extent a Servicer  is  required to make a
                                   P&I  Advance  on and after the Due Date for a
                                   Balloon  Payment,  such P&I Advance shall not
                                   exceed an amount equal to the monthly payment
                                   calculated by the Special Servicer  necessary
                                   to fully  amortize the related  Mortgage Loan
                                   over  the  period   used  for   purposes   of
                                   calculating  the scheduled  monthly  payments
                                   thereon prior to the related  Maturity  Date.
                                   As more fully described herein, each Servicer
                                   making a P&I Advance  (or any other  advance)
                                   will be entitled to reimbursement thereof and
                                   interest thereon at the prime rate determined
                                   in accordance with the Servicing Agreement to
                                   the extent provided therein. See "Description
                                   of   the    Bonds--Advances"    herein    and
                                   "Description   of  the   Bonds--Advances   in
                                   Respect of Delinquencies" in the Prospectus.

[Compensating Interest
Payments.......................... To  the  extent  of  the   aggregate  of  all
                                   Servicing   Fees  and   Prepayment   Interest
                                   Excesses  paid  to  the  Master  Servicer  as
                                   servicing   compensation   for  the   related
                                   Collection  Period,  the Master  Servicer  is
                                   required to make a  non-reimbursable  payment
                                   (a  "Compensating   Interest  Payment")  with
                                   respect  to each  Payment  Date to cover  the
                                   aggregate   of   any   Prepayment    Interest
                                   Shortfalls  incurred  during such  Collection
                                   Period. A "Prepayment  Interest Shortfall" is
                                   a  shortfall  in  the  collection  of a  full
                                   month's  interest  (net of related  Servicing
                                   Fees and Special  Servicing  Fees (as defined
                                   herein), and without regard to any Prepayment
                                   Premium  actually  collected) on any Mortgage
                                   Loan by reason of a full or partial voluntary
                                   principal  prepayment  being made and applied
                                   to such  Mortgage  Loan prior to the  related
                                   Due  Date  in  any   Collection   Period.   A
                                   "Prepayment  Interest Excess" is a payment of
                                   interest (net of related  Servicing  Fees and
                                   Special  Servicing  Fees and exclusive of any
                                   Prepayment  Premium actually  collected) made
                                   in  connection   with  any  full  or  partial
                                   prepayment  of a Mortgage Loan being made and
                                   applied  to  such  Mortgage  Loan  after  the
                                   related  Due Date in any  Collection  Period,
                                   which  payment of  interest  is  intended  to
                                   cover  the  period  from such Due Date to the
                                   date  of   prepayment.   The  "Net  Aggregate
                                   Prepayment   Interest   Shortfall"   for  any
                                   Payment  Date will be the amount,  if any, by
                                   which  (a) the  aggregate  of all  Prepayment
                                   Interest   Shortfalls   incurred  during  the
                                   related  Collection  Period  exceeds  (b) any
                                   Compensating  Interest  Payment  made  by the
                                   Master  Servicer with respect to such Payment
                                   Date.   See   "Servicing   of  the   Mortgage
                                   Loans--Servicing  and Other  Compensation and
                                   Payment of Expenses" herein.]

[Optional Redemption.............. The Issuer  may,  at its  option,  redeem any
                                   Class of Offered  Bonds,  in whole but not in
                                   part,  on  any  Payment  Date,  if  the  then
                                   aggregate Bond Principal Amount of such Class
                                   of  Offered  Bonds  is less  than  __% of the
                                   initial   aggregate  Bond  Principal   Amount
                                   thereof  and no Issuer  Event of Default  has
                                   occurred and is continuing.  Such  redemption
                                   will be at a price  (calculated  after taking
                                   into account  payments  made on the Bonds out
                                   of  the  Available  Payment  Amount  for  the
                                   applicable Payment Date) equal to 100% of the
                                   aggregate unpaid Bond Principal Amount of the
                                   Bonds  redeemed,   plus  accrued  and  unpaid
                                   interest  through  the  end  of  the  related
                                   Interest  Accrual Period.  Notice of any such
                                   optional  redemption  must be  mailed  by the
                                   Issuer or the  Trustee at least __ days prior
                                   to the date set for optional  redemption.  No
                                   Yield  Maintenance  Amount will be payable in
                                   connection with such optional redemption. See
                                   "Description    of    the     Bonds--Optional
                                   Redemption" herein.]

Certain Investment
Considerations.................... The yield on any Offered  Bond will depend on
                                   (a) the price at which such Bond is purchased
                                   by an investor  and (b) the rate,  timing and
                                   amount of  payments  on such Bond.  The rate,
                                   timing and amount of  payments on any Offered
                                   Bond  will in turn  depend  on,  among  other
                                   things,  (i) the Bond  Interest Rate for such
                                   Bond,  (ii) the rate and timing of  principal
                                   payments  (including  principal  prepayments)
                                   and  other   principal   collections  on  the
                                   Mortgage  Loans,  (iii) the rate,  timing and
                                   severity of Realized Losses and Net Aggregate
                                   Prepayment  Interest  Shortfalls and (iv) the
                                   priority of such Bond to receive payments.

                                   The yield to  maturity  on any  Offered  Bond
                                   purchased  at a discount  or premium  will be
                                   affected by the rate and timing of  principal
                                   payments thereon.  Principal  payments on the
                                   Offered  Bonds will,  in turn, be affected by
                                   payments and other  collections  of principal
                                   on or in respect of the  Mortgage  Loans.  An
                                   investor should consider,  in the case of any
                                   Offered  Bond  purchased  at a discount,  the
                                   risk that a slower than  anticipated  rate of
                                   principal  payments thereon could result in a
                                   lower than anticipated yield and, in the case
                                   of any Offered  Bond  purchased at a premium,
                                   the risk that a faster than  anticipated rate
                                   of principal payments thereon could result in
                                   a lower than  anticipated  yield.  See "Yield
                                   and  Maturity  Considerations"  herein and in
                                   the  Prospectus.  The  full  or  partial,  as
                                   applicable, allocation of Prepayment Premiums
                                   actually  collected on the Mortgage  Loans to
                                   make   payments   to  the   holders   of  any
                                   particular  Class of Bonds in  respect of the
                                   related  Yield  Maintenance   Amount  may  be
                                   insufficient  to  offset  fully  any  adverse
                                   effects  on the yield of such  Class of Bonds
                                   that the related  prepayments  may  otherwise
                                   have.

   
Federal Income Tax Consequences... In the opinion of  Cadwalader,  Wickersham  &
                                   Taft,  special  counsel  to the  Issuer,  for
                                   federal  income  tax  purposes,  the  Offered
                                   Bonds will be  characterized  as indebtedness
                                   and not as representing an ownership interest
                                   in the Trust Estate or an equity  interest in
                                   the  Issuer  or the  Depositor.  For  further
                                   information  regarding certain federal income
                                   tax  consequences  of an  investment  in  the
                                   Bonds, see "Federal Income Tax  Consequences"
                                   herein and "Federal Income Tax  Consequences"
                                   in the  Prospectus.  Investors are advised to
                                   consult  their  tax  advisors  as to the  tax
                                   consequences  of an investment in the Offered
                                   Bonds  in  light  of  investors'   individual
                                   circumstances  and to review  "Federal Income
                                   Tax Consequences"  herein and "Federal Income
                                   Tax Consequences" in the Prospectus.
    

Certain ERISA Considerations...... A fiduciary of any  employee  benefit plan or
                                   other retirement  arrangement  subject to the
                                   Employee  Retirement  Income  Security Act of
                                   1974, as amended  ("ERISA"),  or Section 4975
                                   of the  Internal  Revenue  Code  of  1986  as
                                   amended (the "Code")  (each, a "Plan") should
                                   carefully  review  with  its  legal  advisors
                                   whether the  purchase or holding of the Bonds
                                   could give rise to a  transaction  prohibited
                                   or not otherwise  permissible  under ERISA or
                                   Section 4975 of the Code.  See "Certain ERISA
                                   Considerations"     herein     and     "ERISA
                                   Considerations" in the Prospectus.

                                   Subject  to  the   conditions  set  forth  in
                                   "Certain  ERISA  Considerations,"  the  Bonds
                                   may, in general, be purchased by or on behalf
                                   of a Plan (including without  limitation,  as
                                   applicable,   an  insurance  company  general
                                   account)  that is subject to Title I of ERISA
                                   or Section 4975 of the Code only if, and each
                                   fiduciary  causing the Bonds to be  purchased
                                   by or on  behalf  of  such  a plan  shall  be
                                   deemed to have represented that, an exemption
                                   from the prohibited transaction rules applies
                                   such that the  purchase  and  holding  of the
                                   Bonds by or on  behalf  of such Plan does not
                                   and will not result in a nonexempt prohibited
                                   transaction.

Ratings........................... It is a condition to their  issuance that the
                                   respective  Classes of Offered  Bonds receive
                                   the    following    credit    ratings    from
                                   ("________")   and/or    ____________________
                                   ("_____";  together  with _____,  the "Rating
                                   Agencies"):

                                     Class     [Rating Agency]   [Rating Agency]
                                     -----     ---------------   ---------------
                                   Class A-1
                                   Class A-2
                                   Class B
                                   Class C
                                   Class D

                                   The  foregoing  ratings of the Offered  Bonds
                                   address   the  timely   payment   thereon  of
                                   interest and the ultimate  payment thereon of
                                   principal on or before their Stated Maturity.
                                   The foregoing ratings of the Offered Bonds do
                                   not address the tax attributes of the Offered
                                   Bonds,  the Issuer or the Trust  Estate.  The
                                   ratings of the  Offered  Bonds do not address
                                   certain  other  matters  as  described  under
                                   "Ratings" herein.  There is no assurance that
                                   any  such   rating   will  not  be   lowered,
                                   qualified or  withdrawn  by a Rating  Agency,
                                   if,  in  its   judgment,   circumstances   so
                                   warrant.  There can be no  assurance  whether
                                   any other rating  agency will rate any of the
                                   Offered  Bonds,  or if one does,  what rating
                                   such agency would assign.  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.

Legal Investment ................. The Class __,  Class __,  Class __,  Class __
                                   and Class __ Bonds  will  [not] be  "mortgage
                                   related securities" within the meaning of the
                                   Secondary  Mortgage Market Enhancement Act of
                                   1984,  as amended  ("SMMEA") [so long as they
                                   are  rated in one of the two  highest  rating
                                   categories   by  at  least   one   nationally
                                   recognized  statistical rating organization].
                                   The  Class  __,  Class ___ and Class __ Bonds
                                   will  not be  "mortgage  related  securities"
                                   within the meaning of SMMEA.  The appropriate
                                   characterization  of the Offered  Bonds under
                                   various legal  investment  restrictions,  and
                                   thus the  ability  of  investors  subject  to
                                   these  restrictions  to purchase any Class of
                                   Offered Bonds,  may be subject to significant
                                   interpretative uncertainties.

                                   In addition,  institutions  whose  investment
                                   activities  are  subject to review by certain
                                   regulatory  authorities  may be or may become
                                   subject   to   restrictions,   which  may  be
                                   retroactively   imposed  by  such  regulatory
                                   authorities,   on  the   investment  by  such
                                   institutions     in    certain    forms    of
                                   mortgage-backed   securities.    Furthermore,
                                   certain   states  have  enacted   legislation
                                   overriding the legal investment provisions of
                                   SMMEA. Accordingly,  investors should consult
                                   their own legal advisors to determine whether
                                   and  to  what   extent  the   Offered   Bonds
                                   constitute  legal  investments  for them. See
                                   "Legal   Investment"   herein   and   in  the
                                   Prospectus.

<PAGE>

                                  RISK FACTORS

   
     Investors  should  carefully  consider  the  following  material  risks and
certain other factors as may be set forth in the Prospectus under "Risk Factors"
before  making an investment  decision.  In  particular,  payment on the Offered
Bonds will depend on payments  received on and other  recoveries with respect to
the Mortgage Loans.  Therefore,  you should carefully  consider the risk factors
relating to the mortgage loans and the mortgaged properties.

     The risks and uncertainties  described below are not the only ones relating
to the Offered Bonds.  Additional risks and uncertainties not presently known to
the Depositor or that the Depositor  currently deems  immaterial may also impair
your investment.

     If any of the following  risks actually  occur,  your  investment  could be
materially and adversely affected.

     This Prospectus  Supplement also contains  forward-looking  statements that
involve risks and  uncertainties.  Actual results could differ  materially  from
those  anticipated  in these  forward-looking  statements as a result of certain
factors, including the risks described below and elsewhere in this prospectus.
    

Certain Yield and Maturity Considerations

     As a result of, among other things, prepayments, defaults and losses on the
Mortgage Loans,  the amount and timing of payments of principal  and/or interest
on the Bonds may be highly unpredictable. Prepayments on the Mortgage Loans will
result in a faster rate of  principal  payments on the Bonds than if payments on
such Mortgage Loans were made as scheduled.  Defaults and losses on the Mortgage
Loans may delay and/or reduce the  principal  payments on the Bonds.  Thus,  the
prepayment,  default and loss  experience  on the Mortgage  Loans may affect the
aggregate  payments on and the yield to maturity and average life of one or more
Classes of Bonds,  including one or more Classes of the Offered Bonds.  The rate
of  principal  payments  and  defaults  and  severity  of  losses  on  pools  of
multifamily  and  commercial  mortgage loans varies among pools and from time to
time is influenced by a variety of economic,  demographic,  geographic,  social,
tax and  legal  factors,  as well as acts of God.  For  example,  if  prevailing
interest rates fall significantly below the Mortgage Rates borne by the Mortgage
Loans,  principal prepayments thereon are likely to be higher than if prevailing
interest  rates  remain  at or above the rates  borne by those  Mortgage  Loans.
Conversely,  if prevailing  interest rates rise significantly above the Mortgage
Rates borne by such Mortgage Loans,  principal prepayments thereon are likely to
be lower than if prevailing interest rates remain at or below the rates borne by
those Mortgage Loans. The foregoing is subject, however, to, among other things,
the  particular  terms of the Mortgage  Loans (e.g.,  provisions  which prohibit
voluntary prepayments during specified periods or impose penalties in connection
therewith) and the ability of Mortgagors to obtain new  financing.  There can be
no assurance as to the actual rate of  prepayment  or default or the severity of
losses on the Mortgage Loans. The extent to which  prepayments on Mortgage Loans
ultimately affect the yield to maturity and average life of any Class of Offered
Bonds, will depend on the terms of such Bonds.

     The extent to which the yield to maturity of any Class of Offered Bonds may
vary from the  anticipated  yield will  depend upon the degree to which they are
purchased  at a  discount  or premium  and the  amount  and  timing of  payments
thereon. An investor should consider,  in the case of any Offered Bond purchased
at a  discount,  the  risk  that a slower  than  anticipated  rate of  principal
payments  thereon could result in an actual yield to such investor that is lower
than the  anticipated  yield and, in the case of any Offered Bond purchased at a
premium,  the risk that a faster than  anticipated  rate of  principal  payments
thereon  could result in an actual yield to such investor that is lower than the
anticipated yield.

     When  considering  the effects of prepayments on the average life and yield
of a Bond,  an investor  should also consider  provisions of the Indenture  that
permit the  optional  redemption  of the Bonds.  [The Issuer may, at its option,
redeem  any Class of Offered  Bonds,  in whole but not in part,  on any  Payment
Date, if the then aggregate Bond Principal Amount of such Class of Bonds is less
than __% of the initial aggregate Bond Principal Amount thereof.] See "Yield and
Maturity Considerations" herein.

Effect of Mortgagor Delinquencies and Defaults

     The  aggregate  amount  of  payments  on the  Offered  Bonds,  the yield to
maturity of the Offered  Bonds,  the rate of  principal  payments on the Offered
Bonds and the weighted  average  lives of the Offered  Bonds will be affected by
the rate and the timing of delinquencies  and defaults on the Mortgage Loans. If
a purchaser of a class of Offered Bonds  calculates its anticipated  yield based
on an assumed rate of default and amount of losses on the Mortgage Loans that is
lower than the default rate and amount of losses  actually  experienced and such
additional losses are allocable to such class of Bonds, such purchaser's  actual
yield to maturity will be lower than that so 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 class of Offered Bonds
to which a portion of such loss is  allocable,  even if the rate of defaults and
severity of losses are consistent with an investor's  expectations.  In general,
the  earlier a loss borne by an  investor  occurs,  the greater is the effect on
such investor's yield to maturity.

     As and to the extent  described  herein,  each Servicer will be entitled to
receive  interest on  unreimbursed  P&I  Advances and  unreimbursed  advances of
servicing expenses until such advances (i) are recovered out of amounts received
on the  Mortgage  Loan as to which  such  advances  were  made  pursuant  to the
Servicing Agreement, which amounts are in the form of late payments, liquidation
proceeds,   insurance  proceeds,   condemnation  proceeds  or  amounts  paid  in
connection  with the purchase of such  Mortgage Loan from the Issuer or (ii) are
otherwise   recovered   following  a  determination   that  such  advance  is  a
nonrecoverable  advance.  Each  Servicer's  right to receive  such  payments  of
interest is prior to the rights of Bondholders to receive  payments on the Bonds
and, consequently,  is likely to result in losses being allocated to the Offered
Bonds  that  would not  otherwise  have  resulted  absent  the  accrual  of such
interest.

     The Special  Servicer  will be entitled  to receive,  with  respect to each
Mortgage Loan which is or was at some time a Specially  Serviced  Mortgage Loan,
compensation  in the form of a percentage of  collections  of any such Specially
Serviced  Mortgage Loan prior to the right of Bondholders to receive payments on
the Bonds. Consequently, it is possible that shortfalls will be allocated to the
Offered  Bonds with respect to any Mortgage  Loan which is or was at some time a
Specially  Serviced  Mortgage Loan  notwithstanding  the fact that such Mortgage
Loan is returned to a performing  status.  See  "Servicing--Servicing  and Other
Compensation and Payment of Expenses" herein.

     Regardless of whether losses ultimately result,  delinquencies and defaults
on the  Mortgage  Loans may  significantly  delay the receipt of payments by the
holder of a class of Offered  Bonds,  to the  extent  that P&I  Advances  or the
subordination of another class of Bonds does not fully offset the effects of any
such delinquency or default.  The Special Servicer has the ability to extend and
modify  Mortgage  Loans that are in default or as to which a payment  default is
imminent, including the ability to extend the date on which a Balloon Payment is
due,  subject to certain  conditions  described in the  Servicing  Agreement.  A
Servicer's obligation to make P&I Advances in respect of a Mortgage Loan that is
delinquent  as to its  Balloon  Payment  is  limited,  however,  to  the  extent
described  under  "Description of the  Bonds--Advances."  Until such time as any
Mortgage Loan  delinquent in respect of its Balloon  Payment is liquidated,  the
entitlement of the holders of any class of Offered Bonds on each Payment Date in
respect of principal of such  Mortgage  Loan will be limited to any payment made
by the  related  Mortgagor  and any  related  P&I  Advance  made by a  Servicer.
Consequently,  any delay in the receipt of a Balloon Payment that is payable, in
whole or in part,  to holders of the  Offered  Bonds  will  extend the  weighted
average life of the Offered Bonds.

     As described under  "Description  of the  Bonds--Payments"  herein,  if the
portion of the Available  Payment  Amount  payable in respect of interest on any
class of Offered Bonds on any Payment Date is not  sufficient to pay the Accrued
Bond  Interest  then payable for such class,  the  shortfall  will be payable to
holders of such class of Bonds on  subsequent  Payment  Dates,  to the extent of
available funds.

[Optional Redemption of Bonds

     The Issuer may, at its option,  redeem any Class of Offered Bonds, in whole
but not in part,  on any Payment  Date,  if the then  aggregate  Bond  Principal
Amount of such Class of Offered Bonds is less than __% of the initial  aggregate
Bond Principal Amount thereof and no Issuer Event of Default has occurred and is
continuing.  No Yield Maintenance Amount will be payable in connection with such
optional  redemption.  See  "Description  of  the  Bonds--Optional   Redemption"
herein.]

Subordination of Subordinated Bonds

     As and to the  extent  described  herein,  the  rights of the Issuer or its
designee  to receive  payments  of amounts  received  on the  Mortgage  Loans in
respect  of the  Issuer's  Equity  will be  subordinated  to the  rights  of the
Bondholders  to  receive  such  amounts  on their  Bonds,  and the rights of the
holders of the respective Classes of Subordinate  Bonds,  including the Class B,
Class C and Class D Bonds, to receive  payments of amounts  collected in respect
of the Mortgage Loans will be  subordinated to those of the holders of the Class
A Bonds and to those of the holders of each other Class of Bonds with an earlier
alphabetical  class  designation.  Although such  subordination  (whether of the
Issuer's Equity or Subordinate  Bonds) is, in varying  degrees  depending on the
Class,  intended to reduce the  likelihood of temporary  shortfalls and ultimate
losses to holders of the  respective  Classes  of Offered  Bonds,  the amount of
subordination  afforded to any particular Class of Offered Bonds will be limited
and may decline under certain  circumstances.  In addition, the impact of losses
and shortfalls experienced with respect to the Mortgage Loans may fall primarily
upon those Classes of Bonds having a later right of payment.

     The amount of any applicable credit support provided by the Issuer's Equity
in the Collateral to the Bonds,  by the Private Bonds to the Offered  Bonds,  by
the  Class D Bonds to the  Class A,  Class B and  Class C Bonds,  by the Class C
Bonds to the Class A and Class B Bonds,  and by the Class B Bonds to the Class A
Bonds,  has been determined on the basis of criteria  established by each Rating
Agency that take into account an assumed  level of defaults,  delinquencies  and
losses on the Mortgage Loans. There can be no assurance,  however, that the loss
experience  on the  Mortgage  Loans will not exceed  such  assumed  levels.  See
"Description of the Bonds--Subordination" herein.

Risks Associated with Certain of the Mortgage Loans and Mortgaged Properties

     The  Mortgage  Loans are secured by a fee simple or  leasehold  interest in
multifamily,   retail,   hotel,   nursing  home,  office  and  other  commercial
properties.  Commercial and multifamily  lending is generally viewed as exposing
the  lender to a  greater  risk of loss  than  one- to  four-family  residential
lending.  Commercial and multifamily  lending typically involves larger loans to
single  borrowers  or groups  of  related  borrowers  than  residential  one- to
four-family  mortgage loans.  Further,  the repayment of loans secured by income
producing properties is typically dependent upon the successful operation of the
related property. If the cash flow from the property is reduced (for example, if
leases are not obtained or renewed),  the  borrower's  ability to repay the loan
may be  impaired.  Commercial  and  multifamily  real  estate  can  be  affected
significantly  by the supply  and demand in the market for the type of  property
securing the loan and, therefore, may be subject to adverse economic conditions.
Market  values  may  vary  as  a  result  of  economic  events  or  governmental
regulations  outside the control of the borrower or lender, such as rent control
laws in the case of  multifamily  mortgage  loans,  which impact the future cash
flow of the property.  See "Limited Recourse Nature of Mortgage Loans;  Recourse
Generally Limited to Mortgaged Property" below.

     The successful  operation of a real estate project is also dependent on the
performance and viability of the property manager of such project.  The property
manager is responsible  for responding to changes in the local market,  planning
and implementing the rental structure, including establishing appropriate rental
rates, and advising the borrowers so that  maintenance and capital  improvements
can be carried out in a timely  fashion.  There is no  assurance  regarding  the
performance of any operators and/or managers or persons who may become operators
and/or  managers  upon the  expiration  or  termination  of leases or management
agreements or following any default or foreclosure under a Mortgage Loan.

     An appraisal of each of the Mortgaged  Properties was made between ________
____ and  _________  ____.  It is possible  that the market value of a Mortgaged
Property  securing a Mortgage Loan has declined since the most recent  appraisal
for such Mortgaged Property.  Commercial and multifamily property values and net
operating  income are subject to volatility.  The net operating income and value
of the Mortgaged  Properties  may be adversely  affected by a number of factors,
including but not limited to national,  regional and local  economic  conditions
(which may be adversely impacted by plant closings, industry slowdowns and other
factors);  local real  estate  conditions  (such as an  oversupply  of  housing,
retail, office or self-storage space, hotel rooms or nursing homes);  changes or
continued  weakness in specific  industry  segments;  perceptions by prospective
tenants and, in the case of retail  properties,  retailers and shoppers,  of the
safety,   convenience,   services  and  attractiveness  of  the  property;   the
willingness and ability of the property's  owner to provide  capable  management
and adequate  maintenance;  construction  quality,  age and design;  demographic
factors;  retroactive  changes to building or similar  codes;  and  increases in
operating expenses (such as energy costs).  Historical  operating results of the
Mortgaged  Properties  may not be comparable  to future  operating  results.  In
addition,  other factors may adversely  affect the Mortgaged  Properties'  value
without  affecting  their current net  operating  income,  including  changes in
governmental  regulations,  zoning or tax laws; potential environmental or other
legal liabilities; the availability of refinancing; and changes in interest rate
levels.

     The aggregate  principal balance as of the Cut-off Date related to Mortgage
Loans secured by [multifamily,  retail,  hotel,  nursing home,  office and other
properties] represent  approximately _____%,  _____%, _____%, _____%, _____% and
_____% of the Cut-off Date  aggregate  principal  balance of the Mortgage  Pool,
respectively.

[Risks Associated with Hotel Properties

     _____________  of  the  Mortgage  Loans  representing  % of  the  aggregate
principal  balance of the  Mortgage  Loans as of the Cut-off Date are secured by
hotel properties.  Like any income producing property, the income generated by a
hotel  property  is subject  to  several  factors  such as local,  regional  and
national economic  conditions and competition.  However,  because such income is
primarily  generated by room  occupancy and such  occupancy is usually for short
periods of time, the level of such income may respond more quickly to conditions
such as those described above.  Such sensitivity to competition may require more
frequent  improvements  and renovations than other  properties.  To the extent a
hotel  is  affiliated   to,  or  associated   with,  a  regional,   national  or
international  chain, changes in the public perception of such chain may have an
impact on the income  generated  by the  related  property.  Finally,  the hotel
industry is generally  seasonal.  This will result in  fluctuation in the income
generated by hotel properties.]

[Risks Associated with Nursing Homes

     ______ of the Mortgage  Loans  representing  % of the  aggregate  principal
balance of the Mortgage  Loans as of the Cut-off Date are secured by residential
health care  facilities.  Mortgage Loans secured by liens on residential  health
care  facilities  pose risks not associated with loans secured by liens on other
types of  income-producing  real estate.  Providers of long-term  nursing  care,
assisted living 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 reimbursement policies of government programs
and private  insurers.  The failure of any of the borrowers to maintain or renew
any required  license or regulatory  approval  could prevent it from  continuing
operations  (in  which  case no  revenues  would be  received  from the  related
Mortgaged   Property  or  the  portion  thereof  requiring   licensing)  or,  if
applicable,  bar  it  from  participation  in  certain  reimbursement  programs.
Furthermore,  in the event of  foreclosure,  there can be no assurance  that the
Trustee or any other  purchaser at a  foreclosure  sale would be entitled to the
rights under such licenses and such party may have to apply in its own right for
such a license.  There can be no assurance that a new license could be obtained.
In addition,  to the extent any nursing home receives a  significant  portion of
its revenues from  government  reimbursement  programs,  primarily  Medicaid and
Medicare,  such  revenue may be 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 there are currently under  consideration  various
proposals that could materially  change or curtail those payments.  Accordingly,
there can be no assurances that payments under government  programs will, in the
future,  be  sufficient  to fully  reimburse  the  cost of  caring  for  program
beneficiaries.  If not, net operating  income of the Mortgaged  Properties  that
receive substantial revenues from those sources, and consequently the ability of
the  related  borrowers  to meet  their  Mortgage  Loan  obligations,  could  be
adversely  affected.  Under  applicable  federal and state laws and regulations,
including  those that govern Medicare and Medicaid  programs,  only the provider
who actually  furnished  the related  medical  goods and services may sue for or
enforce its rights to reimbursement.  Accordingly,  in the event of foreclosure,
none of the Trustee,  the Master Servicer,  the Special Servicer or a subsequent
lessee or operator of the  property  would  generally be entitled to obtain from
federal or state governments any outstanding  reimbursement payments relating to
services furnished at the respective properties prior to such foreclosure.]

Limited  Recourse  Nature of  Mortgage  Loans;  Recourse  Generally  Limited  to
Mortgaged Property

     Each  Mortgage Loan is a  nonrecourse  loan as to which,  in the event of a
default under such Mortgage Loan, recourse generally may be had only against the
related  Mortgaged  Property.  Consequently,  payment of each such Mortgage Loan
prior to maturity is dependent primarily on the sufficiency of the net operating
income of the related Mortgaged Property,  and at maturity (whether at scheduled
maturity or in the event of a default  upon the  acceleration  of such  maturity
after default), upon the then market value of the related Mortgaged Property, or
the ability to refinance  such  Mortgage  Loan.  None of the  Mortgage  Loans is
insured or guaranteed by any governmental  entity or private mortgage insurer or
by any other person.  However, as more fully described under "Description of the
Mortgage Pool--Representations and Warranties; Repurchases" herein, the Mortgage
Loan Seller will be obligated to  repurchase  those  Mortgage  Loans as to which
there is a material breach of its representations  and warranties,  which breach
cannot be cured in a timely manner.

Risks Associated with Concentration of Mortgage Loans

     The average  principal balance of the Mortgage Loans as of the Cut-off Date
is approximately $_________, which is equal to _____% of the aggregate principal
balance as of the Cut-off Date of the Mortgage Loans. A mortgage pool consisting
of fewer loans each having a relatively higher outstanding principal balance may
result in losses that are more  severe,  relative to the size of the pool,  than
would be the case if the pool  consisted of a greater  number of mortgage  loans
each having a relatively smaller outstanding principal balance. In addition, the
concentration  of any mortgage  pool in one or more loans that have  outstanding
principal  balances that are substantially  larger than the other mortgage loans
in such pool can result in losses that are substantially  more severe,  relative
to the size of the pool, than would be the case if the aggregate  balance of the
pool were more evenly  distributed  among the loans in such pool.  The  Mortgage
Loan   secured   by  the   _____________________________________________________
represents  _____% of the aggregate  principal balance of the Mortgage Loans. No
other Mortgage Loan represents more than __% of the aggregate  principal balance
as of the Cut-off Date of the Mortgage  Loans and no other  Mortgage  Loans with
related  Mortgagors  represent in the aggregate more than ____% of the aggregate
principal balance as of the Cut-off Date of the Mortgage Loans. See "Description
of the Mortgage  Pool--Certain  Characteristics  of the Mortgage  Loans--Related
Borrowers and Other Issues" herein.

Risks of Different Timing of Mortgage Loan Amortization

     If and as principal payments, property releases, or prepayments are made on
a Mortgage Loan, the remaining Mortgage Pool may be subject to more concentrated
risk with  respect to the  diversity  of  properties,  types of  properties  and
property  characteristics  and with respect to the number of borrowers.  See the
table entitled "Year of Scheduled  Maturity" under  "Description of the Mortgage
Pool--Certain  Characteristics  of the Mortgage  Loans" for a description of the
respective  maturity  dates of the  Mortgage  Loans.  Because  principal  on the
Offered Bonds is payable in sequential  order,  and no class receives  principal
until the Class  Balance of the  preceding  class or classes has been reduced to
zero,  classes  that  have a lower  sequential  priority  are more  likely to be
exposed to the risk of  concentration  discussed under "--Risks  Associated with
Concentration  of Mortgage  Loans" above than  classes with a higher  sequential
priority.

Risks Associated with Geographic Concentration

     ____,  ____,  ____,  ____,  ____,  and _____ of the  Mortgaged  Properties,
representing  approximately _____%,  _____%,  _____%, _____%, _____% and _____%,
respectively, of the aggregate principal balance of the Mortgage Loans as of the
Cut-off  Date,  are  located  in  _________,  _________,  _________,  _________,
________ and  _________,  respectively.  Except as indicated in the  immediately
preceding  sentence,  no more than _____% of the  Mortgage  Loans,  by aggregate
principal  balance of the  Mortgage  Loans as of the Cut-off Date are secured by
Mortgaged  Properties  in any one state.  Repayments by borrowers and the market
value of the  Mortgaged  Properties  could be affected  by  economic  conditions
generally or in regions where the borrowers  and the  Mortgaged  Properties  are
located, conditions in the real estate market where the Mortgaged Properties are
located,  changes in  governmental  rules and fiscal  policies,  acts of nature,
including  earthquakes (which may result in uninsured losses), and other factors
which are beyond the control of the borrowers.

Increased Risk of Default Associated with Adjustable Rate Mortgage Loans

     ________ of the Mortgage  Loans,  which represent ____% of the Initial Pool
Balance, are ARM Loans.  Increases in the required Monthly Payments on ARM Loans
in excess of those assumed in the original underwriting of such loans may result
in a default rate higher than that on mortgage loans with fixed mortgage rates.

Increased Risk of Default Associated with Balloon Payments

     [None] [Only ___] of the Mortgage Loans  [is][are]  fully  amortizing  over
[its term] [their  respective  terms] to maturity.  Thus,  [each]  [most] of the
Mortgage Loans will have a substantial  payment (that is, a Balloon Payment) due
at its stated maturity unless prepaid prior thereto. Mortgage Loans with Balloon
Payments  involve a greater  likelihood  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 loan or to sell the related
mortgaged  property.  See "Risk Factors-- Risks of Loss on Balloon Payment Asset
if Obligor is Unable to Refinance or Sell Related Property" in the Prospectus.

Extension  Risk  Associated  With  Modification  of Mortgage  Loans with Balloon
Payments

     In order to maximize  recoveries on defaulted Mortgage Loans, the Servicing
Agreement  enables the Special Servicer to extend and modify 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 "Servicing of the Mortgage  Loans--Responsibilities
of Special Servicer" 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
payable in respect of a Class of  Offered  Bonds,  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
Bonds. See "Yield and Maturity Considerations" herein and in the Prospectus.

   
[Inclusion of Delinquent and Under- Performing Mortgage Loans

     The Mortgage Pool will include _____ Mortgage Loans, representing _____% of
the Initial Pool Balance,  that [describe generally the characteristics of those
delinquent  and  under-  performing  Mortgage  Loans,  if any,  included  in the
Mortgage Pool]. The amount of any applicable  credit support provided to a Class
of Bonds as described  under  "--Subordination  of  Subordinated  Bonds" may not
cover all losses and shortfalls related to such delinquent and under- performing
Mortgage  Loans,  and investors  should  consider the risk that the inclusion of
such  Mortgage  Loans in the  Mortgage  Pool may  adversely  affect  the rate of
defaults and  prepayments  in respect of the Mortgage  Pool and the yield on the
Offered  Bonds.  See "Risk  Factors--Increased  Risk of Loss if  Mortgage  Loans
Include Delinquent Mortgage Loans" in the Prospectus.]
    

Potential  Liability  to the  Trust  Estate  Relating  to a  Materially  Adverse
Environmental Condition

     Under various federal,  state and local environmental laws,  ordinances and
regulations,  a current or previous  owner or operator of real  property  may be
liable for the costs of removal and remediation of hazardous or toxic substances
on, under,  adjacent to or in such  property.  Such laws often impose  liability
whether  or not the owner or  operator  knew of,  or was  responsible  for,  the
presence  of such  hazardous  or  toxic  substances.  The  cost of any  required
remediation and the owner's  liability  therefor as to any property is generally
not limited  under such  enactments  and could  exceed the value of the property
and/ or the  aggregate  assets  of the  owner.  In  addition,  the  presence  of
hazardous  or toxic  substances,  or the  failure  to  properly  remediate  such
property, may adversely affect the owner's or operator's ability to borrow using
such property as  collateral.  Persons who arrange for the disposal or treatment
of hazardous or toxic  substances may also be liable for the costs of removal or
remediation of such  substances at the disposal or treatment  facility.  Certain
laws impose liability for release of asbestos into the air and third parties may
seek recovery from owners or operators of real  properties  for personal  injury
associated with exposure to asbestos.

     Under  some   environmental   laws,  such  as  the  federal   Comprehensive
Environmental  Response,  Compensation,  and  Liability  Act of 1980, as amended
("CERCLA"), as well as certain state laws, a secured lender (such as the Issuer)
may be liable as an  "owner" or  "operator",  for the costs of  responding  to a
release or threat of a release of hazardous  substances  on or from a borrower's
property,  if agents or employees of a lender are deemed to have participated in
the  management  of the  borrower's  property,  regardless of whether a previous
owner  caused the  environmental  damage.  The  Issuer's  potential  exposure to
liability  for  cleanup  costs  pursuant  to CERCLA may  increase  if the Issuer
actually takes possession of a borrower's property, or control of its day-to-day
operations, as for example through the appointment of a receiver.

     An  environmental   site  assessment  ("ESA")  of  each  of  the  Mortgaged
Properties was performed (or prior  assessments were updated) in connection with
the initial  underwriting  and  origination  of the Mortgage  Loans.  In certain
cases, environmental testing in addition to the ESA was performed.

     The  following   information  is  based  on  the  ESAs  and  has  not  been
independently  verified  by the  Depositor,  the  Servicers,  the  Trustee,  the
Underwriter,  or by any of their respective affiliates. With respect to a number
of the  Mortgaged  Properties,  the ESAs  revealed  the  existence  or  possible
existence  of  asbestos-containing  materials,  possible  radon  gas  and  other
environmental  matters  at the  related  Mortgaged  Properties,  none  of  which
constituted a material violation of any environmental law in the judgment of the
assessor.  In these  cases,  the  Mortgagors  agreed to  establish  and maintain
operations  and  maintenance  programs or had other  remediation  agreements  or
escrows in place,  except  with  respect to _____  Mortgage  Loans  representing
_____%  of the  aggregate  principal  balance  of the  Mortgage  Loans as of the
Cut-off  Date with  respect to which the  existence  or  possible  existence  of
asbestos  did not create an  environmental  concern  on the part of the  related
Originator.  With respect to several Mortgaged  Properties,  the ESAs identified
the  presence  of  above-ground  or  underground  storage  tanks and the related
Mortgagors have agreed to make periodic visual  inspections or other testing for
any petroleum releases.

     It is possible that the ESAs did not reveal all environmental  liabilities,
that there are material  environmental  liabilities  of which neither the Seller
nor the  Depositor  are  aware  and  that  the  environmental  condition  of the
Mortgaged Properties in the future could be affected by tenants and occupants or
by third parties unrelated to the Mortgagors.

     Each Mortgagor has represented that each Mortgaged  Property either was, or
to the best of its knowledge was, in compliance  with  applicable  environmental
laws and  regulations  on the date of the  origination  of the related  Mortgage
Loan; that, except as described in the environmental  reports referred to above,
no actions,  suits or proceedings  have been commenced or are pending or, to the
best knowledge of the Mortgagor,  are threatened  with respect to any applicable
environmental  laws and that  such  Mortgagor  has not  received  notice  of any
violation  of a legal  requirement  relating  to the use  and  occupancy  of any
Mortgaged  Property.  The  principal  security  for the  obligations  under each
Mortgage Loan consists of the Mortgaged Property and,  accordingly,  if any such
representations are breached, there can be no assurance that any other assets of
the Mortgagor  would be available in connection with any exercise of remedies in
respect of such breach. Moreover, most Mortgagors are structured as single asset
entities and therefore have no assets other than the related Mortgaged Property.

     The  Servicing  Agreement  provides  that the Special  Servicer,  acting on
behalf of the  Issuer,  may not  acquire,  through  foreclosure  or deed in lieu
thereof,  title to a Mortgaged  Property or take over its  operation  unless the
Special  Servicer has  previously  determined,  based on a report  prepared by a
qualified  person who  regularly  conducts  environmental  audits,  that (i) the
Mortgaged  Property is in compliance with applicable  environmental laws or that
taking the actions  necessary to comply with such laws is  reasonably  likely to
produce a greater recovery on a present value basis than not taking such actions
and (ii) there are no circumstances  known to the Special  Servicer  relating to
the use of hazardous  substances  or  petroleum-based  materials  which  require
investigation or remediation,  or that if such circumstances  exist, taking such
remedial actions is reasonably likely to produce a greater recovery on a present
value   basis  than  not  taking  such   actions.   See   "Description   of  the
Agreements--Collection and Other Servicing Procedures--Special  Servicer", "Risk
Factors--Environmental   Risks"  and   "Certain   Legal   Aspects  of   Mortgage
Loans--Environmental Legislation" in the Prospectus.

Risks Associated with Litigation

     There may be legal proceedings  pending and, from time to time,  threatened
against the  Mortgagors  and the managers of the Mortgaged  Properties and their
respective affiliates arising out of the ordinary business of the Mortgagor, the
managers and such affiliates. There can be no assurance that such litigation may
not have a material adverse effect on payments to Bondholders.

Risks Associated with Other Financings

     Each Mortgagor is restricted from incurring any indebtedness secured by the
related  Mortgaged  Property  other than the related  Mortgage  Loan without the
consent of the mortgagee.  _________ Mortgage Loans  representing  approximately
_____% of the  Mortgage  Pool by aggregate  principal  balance as of the Cut-off
Date were made to single-purpose  entities,  which are restricted from incurring
any indebtedness other than the Mortgage Loan, normal trade accounts payable and
certain purchase  financing debt. The remaining  Mortgage Loans were not made to
single purpose entities. _____ Mortgage Loans representing  approximately _____%
of the Mortgage Pool by aggregate  principal balance as of the Cut-off Date have
unsecured  subordinate debt that is subject,  in each case, to subordination and
standstill  agreements  limiting in varying  degrees the rights of the holder of
such additional  indebtedness including limitations on its right to commence any
enforcement or foreclosure proceeding.

     In cases where one or more junior liens are imposed on a Mortgaged Property
or  the  Mortgagor  incurs  other  indebtedness,  the  Issuer  is  subjected  to
additional risks,  including,  without limitation,  the risks that the Mortgagor
may have greater incentives to repay the junior or unsecured  indebtedness first
and that it may be more  difficult  for the  Mortgagor to refinance the Mortgage
Loan or to sell the  Mortgaged  Property  for  purposes  of making  the  Balloon
Payment upon the maturity of the Mortgage Loan.

[Risks Associated with Ground Leases and Other Leasehold Interests

     _____ Mortgage Loans representing _____% of the aggregate principal balance
of the Mortgage Loans as of the Cut-off Date, are secured in part by a leasehold
interest in one Mortgaged Property. Pursuant to Section 365(h) of the Bankruptcy
Code,  ground lessees are currently  afforded rights not to treat a ground lease
as  terminated  and to remain in  possession  of their leased  premises upon the
bankruptcy  of their ground  lessor and the rejection of the ground lease by the
representative  of  such  ground  lessor's   bankruptcy  estate.  The  leasehold
mortgages  provide that the Mortgagor may not elect to treat the ground lease as
terminated  on account of any such  bankruptcy  of, and rejection by, the ground
lessor  without the consent of the  Servicer.  In the event of a bankruptcy of a
ground  lessee/borrower,  the ground lessee/borrower under the protection of the
Bankruptcy Code has the right to assume (continue) or reject  (terminate) any or
all of its ground  leases.  In the event of  concurrent  bankruptcy  proceedings
involving the ground lessor and the ground lessee/Mortgagor,  the Trustee may be
unable to enforce the bankrupt ground lessee/Mortgagor's obligation to refuse to
treat a ground lease rejected by a bankrupt ground lessor as terminated. In such
circumstances,  a  ground  lease  could  be  terminated  notwithstanding  lender
protection provisions contained therein or in the mortgage.]

Attornment Considerations

     Some of the tenant  leases,  including  the anchor tenant  leases,  contain
certain  provisions that require the tenant to attorn to (that is,  recognize as
landlord  under  the  lease)  a  successor  owner  of  the  property   following
foreclosure.  Some of the leases,  including  the anchor tenant  leases,  may be
either  subordinate to the liens created by the Mortgage Loans or else contain a
provision  that  requires the tenant to  subordinate  the lease if the mortgagee
agrees to enter into a  non-disturbance  agreement.  In some  states,  if tenant
leases  are  subordinate  to the liens  created by the  Mortgage  Loans and such
leases do not contain attornment provisions,  such leases may terminate upon the
transfer of the property to a  foreclosing  lender or purchaser at  foreclosure.
Accordingly,  in the case of the foreclosure of a Mortgaged  Property located in
such a state and leased to one or more  desirable  tenants  under leases that do
not contain  attornment  provisions,  such Mortgaged Property could experience a
further decline in value if such tenants' leases were terminated  (e.g., if such
tenants  were paying  above-market  rents).  If a Mortgage is  subordinate  to a
lease,  the lender  will not  (unless it has  otherwise  agreed with the tenant)
possess the right to dispossess the tenant upon foreclosure of the property, and
if  the  lease  contains  provisions   inconsistent  with  the  Mortgage  (e.g.,
provisions  relating  to  application  of  insurance  proceeds  or  condemnation
awards), the provisions of the lease will take precedence over the provisions of
the Mortgage.

Limited Rights for Breaches of Representations and Warranties

     In the Mortgage Loan Purchase Agreement, the Mortgage Loan Seller will make
certain  representations and warranties that are described under "Description of
the Mortgage Pool--Representations and Warranties; Repurchases" herein. Upon the
occurrence of a breach of such  representations  and warranties  that materially
and  adversely  affects the value of any Mortgage  Loan or the  interests of the
Bondholders  therein,  the  Mortgage  Loan  Seller will be  obligated  under the
Mortgage  Loan  Purchase  Agreement  to  repurchase  such  Mortgage  Loan at the
Purchase  Price  therefor.  The  obligations of the Mortgage Loan Seller to make
such payments will be the exclusive  remedies of the Trustee and the Bondholders
for any breach of a representation and warranty made by the Mortgage Loan Seller
and, in particular,  the Trustee and the Bondholders  will not have any remedies
against the Depositor or its  affiliates.  There can be no assurance that in the
future the Mortgage  Loan Seller will have  sufficient  net worth to perform its
obligations  under the Mortgage Loan Purchase  Agreement.  Neither the Depositor
nor  any  of  its  respective  subsidiaries,  shareholders,  partners  or  other
affiliates  will have any  obligation  to provide a remedy for any breach of the
Mortgage Loan Seller's representations and warranties.

[Liquor License Considerations

     _____ Mortgage Loans representing _____% of the aggregate principal balance
of the Mortgage  Loans as of the Cut-off  Date are secured by hotel  properties.
The liquor  licenses  for some of such  properties  may be held by the  property
manager  rather  than  by  the  related  Mortgagor.   The  applicable  laws  and
regulations  relating to such licenses  generally  prohibit the transfer of such
licenses to any person.  In the event of a foreclosure of a hotel property it is
unlikely  that the Trustee (or Special  Servicer)  or purchaser in any such sale
would be entitled to the rights under the liquor license for such hotel property
and such party would be required to apply in its own right for such license.]

Conflicts Between the Special Servicer and the Depositor

     The Issuer  has been  advised by the  Special  Servicer  that it intends to
continue to service and actively  manage  mortgage  loans for  affiliates of the
Issuer and third parties, including portfolios of assets similar to the Mortgage
Loans, in the ordinary course of its business. During the course of its business
activities, the Special Servicer may service properties and mortgage loans which
are in the same markets or have common owners, obligors, participants,  property
managers and/or  guarantors as certain of the Mortgage Loans.  Certain personnel
of the Special  Servicer may perform services with respect to the Mortgage Loans
at the  same  time  as they or  other  personnel  of the  Special  Servicer  are
performing  services  with respect to assets owned by  affiliates of the Special
Servicer or other third parties in the same markets as the Mortgaged Properties.
In such a case, the interests of the Special  Servicer and its other clients may
differ from and compete with the interests of the Issuer and such activities may
adversely  affect the amount and timing of collections on or liquidations of the
Mortgage Loans. Moreover,  since much of the Special Servicer's  compensation is
payable  in the form of a  Special  Servicing  Fee,  the  Special  Servicer  may
determine  to take  action,  such as  accelerating  the  disposition  of certain
Mortgage Loans and delaying the disposition of others, which may have the effect
of increasing  the Special  Servicing Fee payable to the Special  Servicer while
reducing the total amounts to be received with respect to the Mortgage Loans.

Limited Liquidity

     There  is  currently  no  secondary  market  for  the  Offered  Bonds.  The
Underwriter  has  indicated  its  intention  to make a  secondary  market in the
Offered Bonds,  but it is not obligated to do so. There can be no assurance that
a secondary  market for the Offered  Bonds will develop or, if one does develop,
that it will provide  holders of Offered  Bonds with  liquidity of investment or
that it will continue for the life of the Offered Bonds.  The Offered Bonds will
not be listed on any securities exchange. See "Risk  Factors--Limited  Liquidity
For Bonds" in the Prospectus.

Limited Assets for Payment of Offered Bonds

     The Offered Bonds will not be guaranteed or insured by the  Depositor,  the
Issuer or any of its affiliates, by the United States or any governmental agency
or instrumentality, or by any other person. The Offered Bondholders will have no
recourse to the Issuer in the event of a default on the Offered Bonds,  and each
Offered  Bondholder  will be deemed  to have  agreed  by the  acceptance  of its
Offered Bond not to file a bankruptcy  petition or commence similar  proceedings
in respect of the Issuer.  Accordingly,  if the  Collateral is  insufficient  to
provide  payments on the Offered  Bonds,  no other assets will be available  for
payment of the deficiency. Additionally, certain amounts on deposit from time to
time in the Collection  Account may be withdrawn  under certain  conditions,  as
described  herein and the  Prospectus,  for  purposes  other than the payment of
principal of or interest on the Bonds.  To the extent that  Realized  Losses and
Net  Aggregate  Prepayment  Interest  Shortfalls  exceed the sum of the  initial
Overcollateralization  Amount and the  aggregate  Bond  Principal  Amount of the
Private  Bonds,  it is unlikely the amounts  received on the remaining  Mortgage
Loans will be sufficient to make full and timely  payment on the Offered  Bonds.
[Furthermore, notwithstanding the Mortgage Rates on the Mortgage Loans, the Bond
Interest  Rate on each Class of  Offered  Bonds is a fixed rate set forth in the
table on the cover page hereof. In certain limited  circumstances,  the Mortgage
Rate on one or more of the  Mortgage  Loans may be less  than the Bond  Interest
Rate on one or more  Classes  of the  Offered  Bonds.  However,  holders  of the
Offered Bonds would not receive the full Bond  Principal  Amount of their Bonds,
together with Accrued Bond Interest thereon, generally only if (i) the aggregate
Stated  Principal  Balance of the Mortgage Pool is less than the aggregate  Bond
Principal  Amount  of the  Offered  Bonds  and/or  (ii) the  aggregate  interest
collected  in respect of the  Mortgage  Loans (net of certain  fees and expenses
payable therefrom under the Indenture and the Servicing  Agreement) is less than
the aggregate  interest  payable on the Offered Bonds.] See  "Description of the
Bonds--Subordination"  herein and "Description of the  Agreements--Accounts"  in
the Prospectus.

Limited Issuer Events of Default

     With  certain  exceptions  described  herein  and  in the  Prospectus,  the
Bondholders  will have no  independent  ability to declare a default (an "Issuer
Event of  Default")  unless  the  Issuer  shall fail to pay the Bonds in full by
their Stated Maturity,  which with respect to each Class of Offered Bonds is the
Payment Date in ___________.  Interest will be payable on the respective Classes
of Bonds on each Payment Date only to the extent that there are funds  available
for such purpose in the Collection Account. The Issuer's failure to pay interest
on the Bonds on a current basis will not  constitute an Issuer Event of Default.
In addition,  it will not be an Issuer Event of Default if the Stated  Principal
Balance of the Mortgage Pool declines below the aggregate Bond Principal  Amount
of the Bonds or of any particular Class or Classes thereof.  See "Description of
the  Agreements--Certain  Terms of the Indenture--Issuer  Events of Default" and
"--Control  By  Bondholders"  in the  Prospectus.  [Following an Issuer Event of
Default,  the  Trustee  may  (and,  at the  direction  of the  holders  of Bonds
representing  more than 50% of the aggregate Bond Principal Amount of each Class
of Bonds,  the Trustee  shall)  declare all the Bonds to be due and payable.  In
connection  with any such  declaration  of  acceleration,  the  Trustee  may, as
described in the  Prospectus,  liquidate the Collateral  generally only with the
consent or at the direction of the holders of Bonds representing an even greater
percentage of the aggregate Bond Principal  Amount of each Class of Bonds.  Such
declaration of acceleration  and its  consequences may be rescinded and annulled
under certain  circumstances by the holders of Bonds  representing more than 50%
of the aggregate Bond Principal  Amount of each Class of Bonds.  For purposes of
the foregoing,  Bonds held by the Issuer, the Depositor or any affiliate thereof
will   be   deemed   not   to  be   outstanding.   See   "Description   of   the
Agreements--Certain  Terms of the  Indenture--Issuer  Events of  Default" in the
Prospectus.

     The market value of the Mortgage Loans will  fluctuate as general  interest
rates fluctuate, among other things. Following an Issuer Event of Default, there
is no assurance  that the market value of the Mortgage Loans will be equal to or
greater  than the  unpaid  principal  and  accrued  interest  due on the  Bonds,
together with any other expenses or liabilities payable from the sales proceeds.
Certain  Classes of Bondholders may have a disincentive to authorize the sale of
Bonds following an Issuer Event of Default because the net proceeds of such sale
may be insufficient to pay in full the principal of and interest on their Bonds.

     The inability of a particular  Class of Bondholders  independently to force
the sale of the  Mortgage  Loans  even  though an Issuer  Event of  Default  has
occurred,  and the  inability of  Bondholders  to generally  force a sale of the
Mortgage  Loans  regardless  of a substantial  decline in the  aggregate  Stated
Principal Balance of the Mortgage Pool and notwithstanding that interest may not
have been timely paid on a Class of Bonds,  may adversely  affect the holders of
one or more Classes of Offered Bonds.]

Risks Relating to Lack of Bondholder Control Over Trust Estate

     Bondholders  generally  do not have a right to vote,  except in  connection
with Issuer Events of Default,  Servicing  Events of Default (each as defined in
the  Prospectus)  and certain  amendments  to the  Indenture  and the  Servicing
Agreement.  Furthermore,  Bondholders  will generally not have the right to make
decisions  with  respect  to the  administration  of the  Mortgage  Loans.  Such
decisions are generally made,  subject to the express terms of the Indenture and
the Servicing  Agreement,  by the Master  Servicer,  the Special Servicer or the
Trustee, as applicable.  Any decision made by one of those parties in respect of
the Mortgage  Loans,  even if made in the best interests of the  Bondholders (as
determined  by such party in its good  faith and  reasonable  judgment),  may be
contrary  to the  decision  that  would  have  been made by the  holders  of any
particular  Class of Offered  Bonds and may  negatively  affect the interests of
such holders.

                        DESCRIPTION OF THE MORTGAGE POOL

General

     The  Collateral  to be pledged to the Trustee will  consist  primarily of a
pool of [fixed rate]  Mortgage Loans with an aggregate  principal  balance as of
the Cut-off  Date,  after  deducting  payments of principal due on such date, of
approximately $          .  Each Mortgage Loan is evidenced by a promissory note
(a "Mortgage  Note") and secured by a mortgage,  deed of trust or other  similar
security  instrument  (a  "Mortgage")  creating  a first lien on a fee simple or
leasehold interest in a [multifamily property] [office buildings] [retail stores
and  establishments]   [hotels  or  motels]  [nursing  homes]  [assisted  living
facilities]  [continuum care facilities] [day care centers] [schools] [hospitals
or other  healthcare  related  facilities]  [industrial  properties]  [warehouse
facilities]  [mini-warehouse facilities] [self-storage facilities] [distribution
centers]  [transportation  centers] [parking facilities]  [entertainment  and/or
recreation   facilities]   [mobile  home  parks]  [mixed  use  (including  mixed
commercial uses and mixed commercial and residential  uses)] and/or  [unimproved
land] (a "Mortgaged Property"). All of the Mortgage Loans are nonrecourse loans.
Therefore, in the event of a Mortgagor default, recourse may be had only against
the  specific  property  and such  limited  other assets as have been pledged to
secure a Mortgage Loan, and not against the Mortgagor's other assets.  Except as
otherwise  indicated all percentages of the Mortgage Loans described  herein are
approximate percentages by aggregate principal balance as of the Cut-off Date.

     Of the Mortgage Loans to be included as part of the Collateral, _____% were
originated    by    ________________________________________,    a    __________
corporation;  _____%  by  ________________________________________,  a  ________
corporation;    _____%    by    __________________________________________,    a
____________________________; _____% by ________________________________________
a ________ corporation; _____% by  ____________________________________________,
a          ____________________________;          and          _____%         by
_____________________________________,   a   ____________________________.   The
originators of the Mortgage Loans are referred to herein as the "Originators".

     The  Mortgage  Loans  not  originated  by the  Mortgage  Loan  Seller  were
originated  for sale to the Mortgage  Loan Seller.  All the Mortgage  Loans were
underwritten  generally in conformity  with certain  guidelines  provided by the
Seller. See  "--Underwriting  Guidelines"  below.  Except for the Mortgage Loans
originated  by it, the Mortgage Loan Seller  purchased the Mortgage  Loans to be
included in the  Mortgage  Pool prior to the Closing  Date from each  Originator
pursuant to a mortgage  loan purchase  agreement  (the  "Mortgage  Loan Purchase
Agreement").  On or prior to the Closing Date,  the  Depositor  will acquire the
Mortgage  Loans from the  Mortgage  Loan Seller  pursuant to the  Mortgage  Loan
Purchase  Agreement  dated as of ________,  199__ (the  "Mortgage  Loan Purchase
Agreement"),  between  the  Depositor  and the  Mortgage  Loan  Seller,  and the
Depositor will  thereupon  assign its interests in the Mortgage  Loans,  without
recourse, to the Issuer. The Issuer will pledge the Mortgage Loans and the other
assets in the Trust Estate to secure the Bonds.  See "Pledge of Mortgage  Loans"
in the Prospectus.

Representations and Warranties; Repurchases

     [Under each Mortgage Loan Purchase Agreement, _______________, as seller of
the Mortgage Loans, will make certain representations, warranties and covenants.
Pursuant to the terms of each Mortgage Loan Purchase Agreement, the [Originator]
[Mortgage  Loan Seller] will be obligated to repurchase any Mortgage Loans as to
which there exists deficient  documentation or an uncured material breach of any
such representation,  warranty or covenant.] [In connection with the transfer of
the  Mortgage  Loans  to  the  Depositor,   the  Originator's   representations,
warranties  and  covenants  shall be  assigned  to the  Depositor,  and from the
Depositor  to the  Issuer,  along with the  related  remedies  in the event of a
breach   thereof.   Neither  the   Depositor   nor  the  Issuer  will  make  any
representations  or warranties  with respect to the Mortgage Loans nor will they
have  any   obligation  to  repurchase   for  Mortgage   Loans  with   deficient
documentation or which are otherwise  defective.]  [_____________,  as seller of
the Mortgage  Loans,  is selling  such  Mortgage  Loans  without  recourse  and,
accordingly,  in such  capacity,  will have no  obligations  with respect to the
Bonds other than  pursuant to such  representations,  warranties,  covenants and
repurchase obligations.] See "Description of the Agreements--Representations and
Warranties; Repurchases and Other Remedies" in the Prospectus.

     [In general, [each Originator] will represent and warrant as of the date of
origination,  among other things, that: [(i) such Mortgage Loan is not one month
or more  delinquent  in payment of  principal  and  interest and has not been so
delinquent more than once in a twelve-month period prior to the Closing Date and
there is no payment  default and no other  material  default  under the Mortgage
Loan;  (ii) such  Mortgage  Loan is secured  by a  Mortgage  that is a valid and
subsisting  first  priority  lien  on the  Mortgaged  Property  (or a  leasehold
interest therein) free and clear of any liens,  claims or encumbrances,  subject
only to certain permitted encumbrances;  (iii) such Mortgage,  together with any
separate security agreements,  establishes a first priority security interest in
favor of the  Mortgage  Loan  Seller  in all the  related  Mortgagor's  personal
property used in, and  reasonably  necessary to operate the Mortgaged  Property,
and to the  extent a security  interest  may be created  therein,  the  proceeds
arising from the  Mortgaged  Property  and any other  collateral  securing  such
Mortgage  subject  only to  certain  permitted  encumbrances;  (iv)  there is an
assignment  of leases and rents  provision  creating a first  priority  security
interest  in leases  and rents  arising  in  respect  of the  related  Mortgaged
Property,  subject  only to  certain  permitted  encumbrances;  (v) there are no
mechanics' or other similar liens affecting the Mortgaged  Property which are or
may be prior or equal to the lien of the Mortgage,  except those insured against
pursuant to the applicable title insurance  policy;  (vi) the related  Mortgagor
has good and indefeasible  title in fee simple or leasehold  interest to, and no
person has any  outstanding  exercisable  rights of record  with  respect to the
purchase or sale of all or a portion of, the related Mortgaged Property,  except
for rights of first refusal and purchase options;  (vii) the Mortgaged  Property
is covered by a title  insurance  policy  insuring  that the Mortgage is a valid
first lien,  subject only to certain  permitted  encumbrances;  (viii) no claims
have been made under the related  title  insurance  policy and such policy is in
full force and effect and will  provide  that the insured  includes the owner of
the Mortgage  Loan;  (ix) at the time of the assignment of such Mortgage Loan to
the Depositor, the Mortgage Loan Seller had good title to and was the sole owner
of such Mortgage Loan free and clear of any pledge, lien or encumbrance and such
assignment  validly  transfers  ownership of such Mortgage Loan to the Depositor
free and clear of any pledge, lien or encumbrance; (x) the related assignment of
mortgage and related  assignment of the assignment of rents and leases is legal,
valid and  binding and has been  recorded  or  submitted  for  recording  in the
applicable  jurisdiction;  (xi) the Mortgage  Loan Seller's  endorsement  of the
related  Mortgage  Note  constitutes  the legal and binding  assignment  of such
Mortgage Note and together with an assignment of mortgage and the  assignment of
the assignment of leases and rents, legally and validly conveys all right, title
and interest in such Mortgage Loan and related  Mortgage Loan  documents;  (xii)
each  Mortgage  Loan  document is a legal,  valid and binding  obligation of the
parties  thereto,  enforceable  in  accordance  with its  terms,  except  as the
enforceability thereof may be limited by applicable state law and by bankruptcy,
insolvency,  reorganization  or other laws  relating  to  creditors'  rights and
general equitable principles and except that certain provisions of such Mortgage
Loan  documents  are or may be  unenforceable  in  whole  or in  part,  but  the
inclusion of such provisions does not render the Mortgage Loan documents invalid
as a whole, and such Mortgage Loan documents taken as a whole are enforceable to
the extent  necessary and customary for the practical  realization of the rights
and benefits afforded thereby;  (xiii) the Mortgage Loan Seller has not modified
the terms of such related Mortgage Loan and related Mortgage Loan documents have
not been modified or waived in any material  respect  except as set forth in the
Mortgage Loan Sale  Agreement;  (xiv) such Mortgage Loan has not been satisfied,
canceled, subordinated,  released or rescinded and the related Mortgagor has not
been released from its obligations  under any Mortgage Loan document;  (xv) none
of the Mortgage Loan documents is subject to any right of  rescission,  set-off,
valid counterclaim or defense; (xvi) each Mortgage Loan document complied in all
material  respects with all material  applicable state or federal laws including
usury;  (xvii) the related Mortgaged Property is, in all material  respects,  in
compliance  with, and is used and occupied in accordance  with  applicable  law;
(xviii) the  related  Mortgaged  Property is in good repair and no  condemnation
proceedings are pending;  (xix) the  environmental  site assessment  prepared in
connection  with the  origination  thereof  reveals  no known  circumstances  or
conditions  with respect to the  Mortgaged  Property  that would  constitute  or
result  in  a  material  violation  of  any  environmental   laws,  require  any
expenditure  material in relation to the principal balance of such Mortgage Loan
to  achieve  or  maintain   compliance   in  all  material   respects  with  any
environmental  laws or require  substantial  cleanup or  remedial  action or any
other  extraordinary  action in excess of the amount escrowed for such purposes;
(xx) the Mortgaged  Property is covered by insurance policies providing coverage
against certain losses or damage;  (xxi) all amounts required to be deposited by
the borrower at  origination  have been  deposited;  (xxii) to the Mortgage Loan
Seller's  knowledge,  all significant  leases are in full force and effect,  and
there has been no  material  default by the  related  Mortgagor  or lessee;  and
(xxiii)  to the  Mortgage  Loan  Seller's  knowledge,  there are no  pending  or
threatened  actions,  suits  or  proceedings  by or  before  any  court or other
governmental  authority  against or affecting the related  Mortgagor  under such
Mortgage  Loan or the  Mortgaged  Property  which,  if  determined  against such
Mortgagor or property would  materially  and adversely  affect the value of such
property  or ability  of the  Mortgagor  to pay  principal,  interest  and other
amounts due under such Mortgage Loan.]

[Convertible Mortgage Loans

     ____% of the Mortgage Loans ("Convertible Mortgage Loans") provide that, at
the option of the  related  Mortgagors,  the  adjustable  interest  rate on such
Mortgage  Loans may be converted to a fixed  interest  rate.  The first month in
which any of the Mortgage Loans may convert is ____________,  and the last month
in  which  any  of  the  Mortgage  Loans  may  convert  is  _____________.  Upon
conversion,  the  Mortgage  Rate  will be  converted  to a fixed  interest  rate
determined in accordance with the formula set forth in the related Mortgage Note
which  formula is intended  to result in a Mortgage  Rate which is not less than
the then current market interest rate (subject to applicable usury laws).  After
such conversion, the monthly payments of principal and interest will be adjusted
to provide for full amortization over the remaining term to scheduled  maturity.
Upon notification from a Mortgagor of such Mortgagor's intent to convert from an
adjustable interest rate to a fixed interest rate and prior to the conversion of
any such Mortgage Loan (a "Converting  Mortgage Loan"), the related  Warrantying
Party will be  obligated  to purchase the  Converting  Mortgage  Loan at a price
equal to the outstanding principal balance thereof plus accrued interest thereon
net of any subservicing fees (the "Conversion Price"). In the event of a failure
by a  Warrantying  Party to  purchase a  converting  Mortgage  Loan,  the Master
Servicer is required to use its best  efforts to  purchase  such  Mortgage  Loan
following  its  conversion (a  "Converted  Mortgage  Loan") during the one-month
period following the date of conversion at the Conversion Price.

     In the  event  that the  related  Warrantying  Party  fails to  purchase  a
Converting  Mortgage Loan and the Master  Servicer does not purchase a Converted
Mortgage  Loan,  neither the Depositor nor any of its  affiliates  nor any other
entity is  obligated  to purchase or arrange for the  purchase of any  Converted
Mortgage Loan. Any such Converted Mortgage Loan will remain in the Mortgage Pool
as a fixed-rate Mortgage Loan and will result in the Mortgage Pool's having both
fixed  rate  and  floating  rate  Mortgage   Loans.   See  "Yield  and  Maturity
Considerations" herein.

     Following the purchase of any Converted  Mortgage Loan as described  above,
the purchaser will be entitled to receive an assignment from the Trustee of such
Mortgage Loan and the purchaser  will  thereafter own such Mortgage Loan free of
any further obligation to the Trustee or the Bondholders with respect thereto.]

[Hybrid Rate Mortgage Loans

     __% of the  Mortgage  Loans are  partially  fixed-partially  floating  rate
Mortgage Loans (the "Hybrid Rate Mortgage Loans").]

[The [Index] [Indices]

     As of any Payment Adjustment Date, the [Index] [Indices]  applicable to the
determination  of the  related  Mortgage  Rate will be a per annum rate equal to
______________, as most recently available as of the date ____ days prior to the
Payment  Adjustment  Date (the "Index").  Such average yields reflect the yields
for the week prior to that week in which the  information  is  reported.  In the
event that [the  Index] [any  related  Index] is no longer  available,  an index
reasonably  acceptable  to the Trustee that is based on  comparable  information
will be selected by the Master Servicer.

     The  Index  is  currently  calculated  based  on  information  reported  in
___________.  Listed  below are the weekly  average  yields on  actively  traded
______________  as  reported  in  ____________  on the date that would have been
applicable  to mortgage  loans  having the  following  adjustment  dates for the
indicated years.  Such average yields may fluctuate  significantly  from week to
week as well as over  longer  periods  and may not  increase  or  decrease  in a
constant  pattern from period to period.  The  following  does not purport to be
representative  of future  average  yields.  No assurance can be given as to the
average yields on such  _______________ on any Payment Adjustment Date or during
the life of any Mortgage Loan.]

<PAGE>

                                 [name of Index]

Adjustment Date        199      199      199      200      200      200      200
- ---------------        ----     ----     ----     ----     ----     ----     ---

January [  ]....
February [  ]...
March [  ]......
April [  ]......
May [  ]........
June [  ].......
July [  ].......
August [  ].....
September [  ]..
October [  ]....
November [  ]...
December [  ]...

Certain Characteristics of the Mortgage Loans

     All of the  Mortgage  Loans  have Due Dates  that occur on the first day of
each month.  All of the Mortgage  Loans are secured by first liens on fee simple
or leasehold  interests in the related Mortgaged  Properties.  As of the Cut-off
Date, the Mortgage Loans had  characteristics set forth below. The totals in the
following tables may not add due to rounding.

                 Mortgage Interest Rates as of the Cut-off Date

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
                     Mortgage    Mortgage       as of the          as of the
 Mortgage Rates        Loans      Loans        Cut-off Date      Cut-off Date
 --------------      ---------  ----------  -----------------  -----------------
7.2501%--7.5000%...                      %  $                                  %
7.7501%--8.0000%...
8.0001%--8.2500%...
8.2501%--8.5000%...
8.5001%--8.7500%...
8.7501%--9.0000%...
9.0001%--9.2500%...
9.2501%--9.5000%...
9.5001%--9.7500%...
9.7501%-10.0000%...
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Mortgage Interest Rate: ____%

     Interest  with respect to the Mortgage  Loans is computed on the basis of a
360-day year consisting of twelve 30-day months.

                    Principal Balances as of the Cut-off Date

                                                                  Percent by
   Principal                    Percent by      Aggregate          Aggregate
    Balances         Number of  Number of   Principal Balance  Principal Balance
   as of the         Mortgage    Mortgage       as of the          as of the
  Cut-off Date         Loans      Loans        Cut-off Date      Cut-off Date
  ------------       ---------  ----------  -----------------  -----------------
Under $............                      %  $                                  %
$..................
$..................
$..................
$..................
$..................
$..................
$..................
$..................
$..................
$..................
$..................
$..................
$..................
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Average Principal Balance as of the Cut-off Date:  $___

                       Original Term to Maturity in Months

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
 Original Term       Mortgage    Mortgage       as of the          as of the
   in Months           Loans      Loans        Cut-off Date      Cut-off Date
 -------------       ---------  ----------  -----------------  -----------------
 ...................                      %  $                                  %
 ...................
 ...................
 ...................
 ...................
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Original Term to Maturity in Months: ___

                      Remaining Term to Maturity in Months

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
 Remaining Term      Mortgage    Mortgage       as of the          as of the
   in Months           Loans      Loans        Cut-off Date      Cut-off Date
 --------------      ---------  ----------  -----------------  -----------------
 ...................                      %  $                                  %
 ...................
 ...................
 ...................
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Remaining Term to Maturity in Months: ___

                          Month and Year of Origination

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
                     Mortgage    Mortgage       as of the          as of the
   Month/Year          Loans      Loans        Cut-off Date      Cut-off Date
   ----------        ---------  ----------  -----------------  -----------------
 ...................                      %  $                                  %
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
 ...................
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

                           Year of Scheduled Maturity

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
                     Mortgage    Mortgage       as of the          as of the
      Year             Loans      Loans        Cut-off Date      Cut-off Date
      ----           ---------  ----------  -----------------  -----------------
                                         %  $                                  %










_____________ of the Mortgage Loans,  representing _____% of the Mortgage Loans,
as a percentage of the aggregate  Principal  Balance as of the Cut-off Date, are
Balloon Mortgage Loans.

                             Balloon Mortgage Loans
                       Original Term to Maturity in Months

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
 Original Term       Mortgage    Mortgage       as of the          as of the
   in Months           Loans      Loans        Cut-off Date      Cut-off Date
 -------------       ---------  ----------  -----------------  -----------------
 ...................                      %  $                                  %
 ...................
 ...................
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Original Term to Maturity in Months:  _____

                             Balloon Mortgage Loans
                      Remaining Term to Maturity in Months

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
 Remaining Term      Mortgage    Mortgage       as of the          as of the
   in Months           Loans      Loans        Cut-off Date      Cut-off Date
 --------------      ---------  ----------  -----------------  -----------------
 ...................                      %  $                                  %
 ...................
 ...................
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Remaining Term to Maturity in Months: ___

     The following table sets forth the range of remaining amortization terms of
each  Balloon  Mortgage  Loan.  The  remaining  amortization  term of a  Balloon
Mortgage Loan  represents  the number of months  required to fully  amortize the
Cut-off Balance of each Balloon Mortgage Loan.

                             Balloon Mortgage Loans
                           Remaining Amortization Term

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
    Remaining        Number of  Number of   Principal Balance  Principal Balance
Amortization Term    Mortgage    Mortgage       as of the          as of the
    in Months          Loans      Loans        Cut-off Date      Cut-off Date
- -----------------    ---------  ----------  -----------------  -----------------
 ...................                      %  $                                  %
 ...................
 ...................
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Remaining Amortization Term in Months:  _____

     The following two tables set forth the range of Cut-off Date LTV Ratios and
Maturity Date LTV Ratios of the Mortgage  Loans. A "Cut-off Date LTV Ratio" is a
fraction,  expressed as a percentage, the numerator of which is the Cut-off Date
Balance of a Mortgage Loan, and the  denominator of which is the appraised value
of the related Mortgaged Property as determined by an appraisal thereof obtained
in connection  with the  origination of such Mortgage Loan. A "Maturity Date LTV
Ratio" is a fraction,  expressed as a percentage,  the numerator of which is the
principal  balance of a Mortgage Loan on the related  Maturity Date assuming all
scheduled  payments  due  prior  thereto  are made and  there  are no  principal
prepayments,  and the denominator of which is the appraised value of the related
Mortgaged  Property as determined by an appraisal thereof obtained in connection
with the  origination  of such  Mortgage  Loan.  Because the value of  Mortgaged
Properties  at the Maturity  Date may be different  than such  appraisal  value,
there can be no assurance  that the  loan-to-value  ratio for any Mortgage  Loan
determined  at any time  following  origination  thereof  will be lower than the
Cut-off Date LTV Ratio or Maturity Date LTV Ratio,  notwithstanding any positive
amortization of such Mortgage Loan. It is also possible that the market value of
a  Mortgaged   Property  securing  a  Mortgage  Loan  may  decline  between  the
origination thereof and the related Maturity Date.

     An  appraisal  of each of the  Mortgaged  Properties  was made  between and
          .  It is  possible  that  the  market  value of a  Mortgaged  Property
securing a Mortgage Loan has declined  since the most recent  appraisal for such
Mortgaged  Property.  All appraisals were obtained by the related  Originator in
accordance with the requirements of the Financial Institutions Reform, Recovery,
and Enforcement Act of 1989, as amended ("FIRREA").

                             Cut-off Date LTV Ratios

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
 Cut-off Date        Mortgage    Mortgage       as of the          as of the
  LTV Ratios           Loans      Loans        Cut-off Date      Cut-off Date
 ------------        ---------  ----------  -----------------  -----------------
50% or less........                      %  $                                  %
50.01%-55.00%......
55.01%-60.00%......
60.01%-65.00%......
65.01%-70.00%......
70.01%-75.00%......
75.01%-80.00%......
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Cut-off Date LTV Ratio:  _____%

                              Balloon Mortgage Loan
                            Maturity Date LTV Ratios

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
 Maturity Date       Mortgage    Mortgage       as of the          as of the
  LTV Ratios           Loans      Loans        Cut-off Date      Cut-off Date
 -------------       ---------  ----------  -----------------  -----------------
50% or less........                      %  $                                  %
50.01%-55.00%......
55.01%-60.00%......
60.01%-65.00%......
65.01%-70.00%......
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Maturity Date LTV Ratio:  ___%

     The following  table sets forth the range of partial year 199_ Debt Service
Coverage  Ratios for the Mortgage  Loans.  The "Debt Service  Coverage Ratio" or
"DSCR" for any Mortgage Loan for any period is the ratio of Net Operating Income
produced  by the  related  Mortgaged  Property  for such  period  covered by the
operating statement for such period to the amounts of principal and interest due
under such Mortgage Loan for the same period. The DSCRs for 199_ are for periods
that  range  from  ____ to ____  months.  The  DSCRs  for 199_ and 199_ for each
Mortgage  Loan are set forth in Annex A hereto.  The DSCRs for 199_ and 199_ are
for the entire  fiscal year,  except for the 199_ DSCRs for ___  Mortgage  Loans
which are partial year DSCRs. Generally,  "Net Operating Income" for a Mortgaged
Property  equals the operating  revenues for such  Mortgaged  Property minus its
operating expenses and replacement  reserves,  but without giving effect to debt
service, depreciation,  non-recurring capital expenditures, tenant improvements,
leasing  commissions  and  similar  items.  The  operating  statements  for  the
Mortgaged  Properties  used in preparing the following  table were obtained from
the  respective  Mortgagors.  The  information  contained  therein  has not been
audited,  and the  Depositor  has made no attempt to verify  its  accuracy.  The
information derived from these sources was not uniform among the Mortgage Loans.
In addition,  partial year operations may not necessarily be  representative  of
full year operating  results.  In some instances,  adjustments were made to such
operating  statements  principally  for real estate tax and  insurance  expenses
resulting in increases or decreases in net operating income stated therein based
upon the Depositor's evaluation that more appropriate information was available.
In addition,  obvious  capital  expenditures  were  eliminated  and  replacement
reserve estimates were incorporated for each property based on the Mortgage Loan
Seller's standard underwriting ranges considering property age and improvements.
The  following  ranges  were  utilized  (by  property  type) in  estimating  the
replacement  reserve:  office,  $____ to $____  per net  rentable  square  foot;
multifamily,  $____ to $___ per unit;  retail,  $____ to $____ per net  rentable
square foot;  industrial,  $____ to $____ per net rentable  square foot;  hotel,
____% to ____% of gross  income;  self-storage,  $____ to $____ per net rentable
square foot; nursing home, $____ to $____ per bed;  cooperative/vacation  homes,
$____ per unit; and mobile home park, $____ per home/pad.

                [Partial Year] 199_ Debt Service Coverage Ratios

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
  Debt Service       Mortgage    Mortgage       as of the          as of the
 Coverage Ratio        Loans      Loans        Cut-off Date      Cut-off Date
 --------------      ---------  ----------  -----------------  -----------------
1.0000x or less....                      %  $                                  %
1.0001x--1.2000x...
1.2001x--1.4000x...
1.4001x--1.6000x...
1.6001x--1.8000x...
1.8001x--2.0000x...
2.0001x--2.2000x...
2.2001x--2.4000x...
over 2.4001........
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Debt Service Coverage Ratio:  ___x

     There are ___ Mortgage Loans with a [partial year] 199_ DSCR below 1.00x.

     The  Mortgage  Loans are secured by  Mortgaged  Properties  located in ____
different  states.  The table below sets forth the states in which the Mortgaged
Properties are located:

Geographic Distribution

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
                     Mortgage    Mortgage       as of the          as of the
    State              Loans      Loans        Cut-off Date      Cut-off Date
    -----            ---------  ----------  -----------------  -----------------
California.........                      %  $                                  %
Texas..............
New York...........
Florida............
Georgia............
Arizona............
Pennsylvania.......
Illinois...........
Colorado...........
Michigan...........
Massachusetts......
New Jersey.........
North Carolina.....
Kentucky...........
Minnesota..........
Maryland...........
Nevada.............
Wisconsin..........
Oklahoma...........
Virginia...........
Louisiana..........
South Dakota.......
Tennessee..........
South Carolina.....
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

                                 Property Types

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
                     Mortgage    Mortgage       as of the          as of the
      Type             Loans      Loans        Cut-off Date      Cut-off Date
      ----           ---------  ----------  -----------------  -----------------
Multifamily........                      %  $                                  %
Retail--
  with anchor
  tenant (1).......
Retail--
  without anchor
  tenant (1).......
Hotel..............
Nursing Home.......
Office.............
Self Storage.......
Industrial.........
Mobile Home Park...
Cooperative/
  Vacation Homes...
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

(1)  For purposes of this table,  the  properties  with an anchor  tenant are as
     designated in Annex A. The anchor tenant, if any, is set forth in Annex A.

               Years Since the Mortgaged Properties Were Built (1)

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
Property Age         Mortgage    Mortgage       as of the          as of the
 in Years              Loans      Loans        Cut-off Date      Cut-off Date
- ------------         ---------  ----------  -----------------  -----------------
  6 or less........                      %  $                                  %
  7-11.............
 12-16.............
 17-21.............
 22-26.............
 27-31.............
 Over 31...........
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Property Age in Years: ___%

(1)  See  Annex A for the date on which the  Mortgaged  Property  most  recently
     underwent some degree of capital improvements.

                       Physical Occupancy Percentages (1)
          Multifamily, Mobile Home Park and Cooperative/Vacation Homes

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
  Occupancy          Mortgage    Mortgage       as of the          as of the
 Percentages           Loans      Loans        Cut-off Date      Cut-off Date
 -----------         ---------  ----------  -----------------  -----------------
80.1%-- 85.0%......                      %  $                                  %
85.1%-- 90.0%......
90.1%-- 95.0%......
95.1%--100.0%......
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Occupancy Percentage:  ___%

(1)  See Annex A for dates as of which occupancy percentages were calculated for
     each Mortgaged Property.

                       Physical Occupancy Percentages (1)
                                     Retail

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
  Occupancy          Mortgage    Mortgage       as of the          as of the
 Percentages           Loans      Loans        Cut-off Date      Cut-off Date
 -----------         ---------  ----------  -----------------  -----------------
70.1%-- 75.0%......                      %  $                                  %
80.1%-- 85.0%......
85.1%-- 90.0%......
90.1%-- 95.0%......
95.1%--100.0%......
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Occupancy Percentage:  ____%

(1)  See Annex A for dates as of which occupancy percentages were calculated for
     each Mortgaged Property.

                    Physical Daily Occupancy Percentages (1)
                                      Hotel

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
  Occupancy          Mortgage    Mortgage       as of the          as of the
 Percentages           Loans      Loans        Cut-off Date      Cut-off Date
 -----------         ---------  ----------  -----------------  -----------------
60.1%--65.0%.......                      %  $                                  %
65.1%--70.0%.......
70.1%--75.0%.......
75.1%--80.0%.......
80.1%--85.0%.......
85.1%--90.0%.......
90.1%--95.0%.......
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Occupancy Percentage:  ____%

(1)  See Annex A for the period over which occupancy percentages were calculated
     for each Mortgaged Property.

                       Physical Occupancy Percentages (1)
                                     Office

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
  Occupancy          Mortgage    Mortgage       as of the          as of the
 Percentages           Loans      Loans        Cut-off Date      Cut-off Date
 -----------         ---------  ----------  -----------------  -----------------
90.1%-- 95.0%......                      %  $                                  %
95.1%--100.0%......
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Occupancy Percentage:  ____%

(1)  See Annex A for dates as of which occupancy percentages were calculated for
     each Mortgaged Property.

                         Physical Occupancy Percentages
                                      Other

                                                                  Percent by
                                Percent by      Aggregate          Aggregate
                     Number of  Number of   Principal Balance  Principal Balance
  Occupancy          Mortgage    Mortgage       as of the          as of the
 Percentages           Loans      Loans        Cut-off Date      Cut-off Date
 -----------         ---------  ----------  -----------------  -----------------
85.1%-- 90.0%......
90.1%-- 95.0%......
95.1%--100.0%......
                     ---------  ----------  -----------------  -----------------
Total..............                      %  $                                  %
                     =========  ==========  =================  =================

Weighted Average Occupancy Percentage:       %

(1)  See Annex A for dates as of which occupancy percentages were calculated for
     each Mortgaged Property.

     With  certain  limited  exceptions  relating to casualty  and  condemnation
proceeds,  or  other  prepayments  beyond  the  borrower's  control,  all of the
Mortgage  Loans  prohibit the  prepayment  thereof until a date specified in the
related  Mortgage  Note (such  period,  the  "Lock-out  Period"  and the date of
expiration thereof,  the "Lock-out Date") and/or provide that upon any voluntary
principal  prepayment of a Mortgage Loan, the related Mortgagor will be required
to  pay a  prepayment  premium  or  yield  maintenance  penalty  (a  "Prepayment
Premium").  The  following  table sets  forth the  percentage  of the  declining
aggregate  balance of all the  Mortgage  Loans that on February 1 of each of the
years  indicated will be within their related  Lock-out Period and/or in which a
principal prepayment must be accompanied by a Prepayment Premium.

<TABLE>
                 Prepayment Lock-out/Prepayment Premium Analysis
          Percentage of Mortgage Loans by Outstanding Principal Balance
                as of the Date Indicated Assuming No Prepayments

<CAPTION>
                                      June    June    June    June    June    June    June    June    June    June
                           Current    1998    1999    2000    2001    2002    2003    2004    2005    2006    2007
                           -------    ----    ----    ----    ----    ----    ----    ----    ----    ----    ----
<S>                        <C>        <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
Lock-out                        %         %       %       %       %       %       %       %       %       %       %
Prepayment Premium
Yield Maintenance (1)
7.00--7.99% (2).........
6.00--6.99% (2).........
5.00--5.99% (2).........
4.00--4.99% (2).........
3.00--3.99% (2).........
2.00--2.99% (2).........
1.00--1.99% (2).........
0.01--0.99% (2).........
No Prepayment Premium...
                           =======    ====    ====    ====    ====    ====    ====    ====    ====    ====    ====
Total...................
                           -------    ----    ----    ----    ----    ----    ----    ----    ----    ----    ----

<FN>
(1)  The Mortgage Loans generally require the payment of a Prepayment Premium in
     connection  with  any  principal  prepayment,  in  whole  or in  part.  Any
     Prepayment  Premium  will  equal  the  present  value,  as of the  date  of
     prepayment,  of the remaining Monthly Payments from such date of prepayment
     through the  related  stated  maturity  (including  the  Balloon  Payment),
     determined by discounting  such payments at a U.S.  Treasury rate specified
     therein,  minus  the  then  outstanding  balance,   subject  to  a  minimum
     Prepayment  Premium equal to __% of the principal  balance of such Mortgage
     Loan being prepaid.

(2)  Mortgage Loan requires a Prepayment  Premium equal to indicated  percentage
     of amount prepaid.

(3)  Millions of dollars.
</FN>
</TABLE>

Borrower Concentration

     [Description of Borrower Concentrations]

Related Borrowers

     [Description of Related Borrowers]

Escrows

     All of the Mortgage  Loans  provide for monthly  escrows to cover  property
taxes on the Mortgaged  Properties.  Monthly escrows to cover insurance premiums
on the Mortgaged Properties are also generally required.

     _______ of the  Mortgage  Loans,  which  represent  _____% of the  Mortgage
Loans,  also require monthly escrows to cover ongoing  replacements  and capital
repairs.

     _______ of the Mortgage Loans,  which represent _____% by principal balance
of the Mortgage Loans secured by retail,  industrial or office properties,  also
required  upfront or monthly  escrows for the full term or a portion of the term
of the related Mortgage Loan to cover anticipated  re-leasing  costs,  including
tenant improvements and leasing commissions.

     See  Annex A for  additional  information  on the  monthly  escrows  on the
Mortgage Loans.

Underwriting Guidelines

     [________________________   (the   "Originator")  has  represented  to  the
Depositor  that all of the  Mortgage  Loans were  underwritten  pursuant  to its
[Multifamily and Commercial  Lending Program].  The Originator began originating
mortgage loans in accordance with such standards in __________, 19__. Typically,
the multifamily  loans are 30 year term fully amortizing loans secured by ___ to
___ unit  apartment  buildings and the  commercial  loans are 30 year term fully
amortizing  loans secured by office  buildings,  shopping  centers,  mobile home
parks,  industrial  properties and other approved property types. Mortgage loans
underwritten  pursuant to the [Multifamily and Commercial  Lending Program] have
maximum loan amounts and LTV's and minimum DSCR's which are determined from time
to time by [the Loan  Committee]  of the Board of Directors  of the  Originator.
Appraisals and field inspections (performed by outside and certified inspectors)
and title insurance are required for each multifamily and commercial loan.

     Under the [Multifamily and Commercial Lending Program] standards  presently
in effect, the maximum loan amount is generally $__________,  the maximum LTV is
__% of the appraised value of the mortgaged  property for multifamily  loans and
__% for  commercial  loans,  and the minimum  DSCR is ___ to 1.00,  based on the
applicable  level  of the  related  index  and  the  related  Note  Margin,  for
multifamily  loans,  ___ to 1.00,  based on the applicable  level of the related
index  and the  related  Note  Margin  for  commercial  loans.  However,  senior
management may approve a higher loan amount,  a lower DSCR or a higher LTV if it
is determined  that borrower has a strong  financial  position,  good credit and
good property  management  skills and/or  pledges  additional  collateral.  With
respect to mortgage loans secured by seasoned multifamily properties, either __%
of the living units (or the higher level necessary to cover debt service and pay
all other  expenses)  must be occupied at rent levels that support the appraised
value of the mortgaged  property,  or an  appropriate  holdback of loan proceeds
must be  established  until  the  required  occupancy  level is met.  For  newly
constructed  properties,  a lower  occupancy  level may be approved by [the Loan
Committee].

     The  Originator's   underwriting   standards  under  [the  Multifamily  and
Commercial  Lending  Program] are primarily  intended to assess the economics of
the  mortgaged  property and the  financial  capabilities,  credit  standing and
managerial  ability of the  borrower.  In  determining  whether a loan should be
made, the Originator considers,  among other things, the creditworthiness of the
mortgagor, the borrower's income, liquid assets and liabilities,  the borrower's
management experience,  DSCRs, the borrower's overall financial position and the
adequacy of such property as collateral for the mortgage loan. While the primary
consideration  in  underwriting  a mortgage  loan is the  property  securing the
mortgage loan, sufficient documentation on the borrower is required to establish
the financial  strength and ability of the borrower to successfully  operate the
property and meet its obligations under the note and deed of trust. The majority
of the mortgage loans originated by the Originator  provide for recourse against
the related borrower.

     [The Multifamily and Commercial Lending Program] requires that the property
and records  regarding  the  property are  inspected to determine  the number of
units that can be  rebuilt  under  current  zoning  requirements,  the number of
buildings  on the  property,  the  type  of  construction  materials  used,  the
proximity of the property to natural hazards,  flood zones and fire stations and
whether  there are any  environmental  factors  and whether a tract map has been
recorded.  The property must front on publicly  dedicated and maintained streets
with provisions for adequate and safe ingress and egress.  Properties that share
ingress  and egress  through an  easement  or private  road must have a recorded
non-exclusive  easement.  Recreational facilities and amenities, if any, must be
located on site and be under the exclusive control of the owner of the premises.
If available, engineering reports concerning the condition of the major building
components  of the property  are  reviewed as is a ground lease  analysis if the
property is on leased ground.  Also, the title is reviewed to determine if there
are any covenants,  conditions and  restrictions,  easements or  reservations of
mineral  interests in the property.  The properties are appraised by independent
appraisers approved by the Originator.

     In addition to the considerations set forth above, with respect to Mortgage
Loans  secured by  commercial  properties,  the  Originator's  lending  policies
typically  require that the commercial usage is permitted under local zoning and
use ordinances and the  utilization of the commercial  space is compatible  with
the property and neighborhood. If the commercial property is an office building,
the office building must have an excellent occupancy history, must be located in
a good office  market area and in a conforming  neighborhood,  must have on-site
parking  and  must  be  fire  sprinkler  equipped  according  to  zoning  codes.
Industrial properties must be located in a conforming industrial marketplace and
may not be used for the production,  storage or treatment of toxic waste. Retail
properties must be highly visible and located on a heavily traveled thoroughfare
and typically  have tenants on term leases.  The  Originator may not make a loan
secured by a property that has any of the following characteristics:  inadequate
maintenance or repairs as determined by the Originator,  the property is subject
to  covenants,  conditions  and  restrictions  unacceptable  to the  Originator,
existence of or potential for hazardous geological  conditions,  the property is
not to code or the cost of  restoring  the  property to code is  prohibitive  or
existence of or potential for contamination by hazardous toxic materials.

     The  Originator  analyzes  the  financial  statements  of the  borrower  to
determine the borrower's  equity  position,  particularly  as it relates to real
estate  mortgage  demands on equity.  If the  borrower's  holdings  are  heavily
encumbered so that the debt service  requirements  consume a high  percentage of
the rental  income from the  mortgaged  property,  or consist  substantially  of
unimproved or  underimproved  properties  having little or no gross income,  the
Originator  analyzes  whether  the  borrower  will be  able  to meet  all of the
mortgaged  property's  loan  obligations  (expenses,  debt  service  and  equity
return).  In addition to DSCRs,  the  borrower's  income and expense  ratios are
calculated.

     In addition to the income from the mortgaged property,  the Originator also
evaluates the borrower's income as a possible  secondary source of repayment for
the mortgage loan. In analyzing such income,  the  Originator  considers,  among
other factors,  employment or business history of the borrower and the stability
and  seasonality  of the  borrower's  current  employment  or  business.  If the
borrower  derives  income from rental  property,  the  Originator  evaluates the
experience of the manager of the rental  property,  type of tenancy and the cash
flow  generated by the borrower's  real estate  portfolio.  The Originator  also
reviews the borrower's  credit  history to determine the borrower's  ability and
willingness to repay debts. In general,  the Originator will not make a mortgage
loan  to a  borrower  who  has a  history  of slow  payments  or  delinquencies,
bankruptcies, collection actions, foreclosures or judgments against the borrower
without adequate explanations and verifications.]

     The Mortgage  Loans  selected for inclusion in the Mortgage Pool from loans
in the Depositor's  portfolio were not so selected on any basis which would have
a material adverse effect on the Bondholders.

Additional Information

     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 time the  Offered  Bonds are  issued,  as  adjusted  for the
scheduled  principal  payments due on or before the Cut-off  Date.  Prior to the
issuance of the Offered  Bonds, a Mortgage Loan 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 Offered Bonds,  unless including such
mortgage loans would materially alter the  characteristics  of the Mortgage Pool
as described  herein.  The  Depositor  believes that the  information  set forth
herein will be representative of the  characteristics of the Mortgage Pool as it
will be constituted at the time the Offered Bonds are issued, although the range
of Mortgage  Rates and  maturities  and  certain  other  characteristics  of the
Mortgage Loans in the Mortgage Pool may vary.

     In the event the Mortgage  Loans  included in the Mortgage Pool vary in any
material  respect  from the  characteristics  of the  Mortgage  Loans  described
herein,  a Current  Report on Form 8-K (the  "Form  8-K") will be  available  to
purchasers of the Offered Bonds and will be filed,  together with the Indenture,
with the  Securities  and  Exchange  Commission  within  fifteen  days after the
initial issuance of the Offered Bonds.

                         SERVICING OF THE MORTGAGE LOANS

[Description  of Master  Servicer and Special  Servicer to be provided by Master
Servicer]

Responsibilities of Master Servicer

     Under the Servicing  Agreement,  the Master Servicer is required to service
and  administer the Mortgage Loans solely on behalf of and in the best interests
of and for the benefit of the  Bondholders,  in accordance with the terms of the
Servicing  Agreement and the Mortgage  Loans and to the extent  consistent  with
such terms,  with the higher of (a) the  standard of care,  skill,  prudence and
diligence with which the Master Servicer services and administers mortgage loans
that are held for other  portfolios  that are similar to the Mortgage  Loans and
(b) the standard of care,  skill,  prudence and diligence  with which the Master
Servicer  services and administers  mortgage loans for its own portfolio and are
similar to the Mortgage  Loans,  in either  case,  giving due  consideration  to
customary and usual standards of practice of prudent  institutional  multifamily
and commercial mortgage lenders, loan servicers and asset managers (with respect
to the Master Servicer, the "Servicing Standard").

     The  Master  Servicer  will also be  required  to perform  other  customary
functions of a servicer of comparable loans, including maintaining (or using its
best  efforts to cause the  Mortgagor  under  each  Mortgage  Loan to  maintain)
hazard,  business interruption and general liability insurance policies (and, if
applicable,  rental  interruption  policies) as described  herein and filing and
settling  claims  thereunder;  maintaining  escrow or  impoundment  accounts  of
Mortgagors  for payment of taxes,  insurance and other items required to be paid
by any  Mortgagor  pursuant to the  Mortgage  Loan;  processing  assumptions  or
substitutions  in those cases where the Master  Servicer has  determined  not to
enforce any  applicable  due-on-sale  clause;  demanding that the Mortgagor cure
delinquencies;  inspecting  and  managing  Mortgaged  Properties  under  certain
circumstances; and maintaining records relating to the Mortgage Loans.

Responsibilities of Special Servicer

     The  servicing  responsibility  on  a  particular  Mortgage  Loan  will  be
transferred  to the Special  Servicer upon the  occurrence of certain  servicing
transfer events (each, a "Servicing  Transfer Event"),  including the following:
(i) the Mortgage  Loan becomes a "Defaulted  Mortgage  Loan"  because it is more
than 60 days delinquent in whole or in part in respect of any monthly payment or
is  delinquent  in whole or in part in respect of the related  Balloon  Payment;
(ii)  the  related  Mortgagor  has  entered  into or  consented  to  bankruptcy,
appointment  of a receiver or  conservator  or a similar  insolvency  or similar
proceeding,  or the  Mortgagor  has become the  subject of a decree or order for
such a proceeding  which shall have remained in force  undischarged  or unstayed
for a period of 60 days; (iii) the Master Servicer shall have received notice of
the  foreclosure  or  proposed  foreclosure  of any other lien on the  Mortgaged
Property;  (iv) the related Mortgagor admits in writing its inability to pay its
debts  generally as they become due,  files a petition to take  advantage of any
applicable  insolvency or  reorganization  statute,  makes an assignment for the
benefit of its creditors,  or voluntarily  suspends  payment of its obligations;
(v) any other default has occurred which has  materially and adversely  affected
the value of the related  Mortgaged  Loan and has continued  unremedied  for the
applicable  grace  period  specified in the related  mortgage;  (vi) the related
Mortgaged  Property  becomes an REO  Property;  or (vii) if for any reason,  the
Master Servicer  cannot enter into an assumption  agreement upon the transfer by
the related  Mortgagor of the mortgage.  A Mortgage Loan serviced by the Special
Servicer is referred to herein as a  "Specially  Serviced  Mortgage  Loan".  The
Special  Servicer  will  collect  certain  payments on such  Specially  Serviced
Mortgage Loans and make certain  remittances to, and prepare certain reports for
the Master  Servicer with respect to such Mortgage  Loans.  The Master  Servicer
shall have no responsibility  for the performance by the Special Servicer of its
duties under the Servicing Agreement provided that the Master Servicer continues
to perform certain servicing functions on such Specially Serviced Mortgage Loans
and, based on the information  provided to it by the Special Servicer,  prepares
certain reports to the Trustee with respect to such Specially  Serviced Mortgage
Loans.  To the extent that any Mortgage  Loan, in  accordance  with its original
terms or as modified  in  accordance  with the  Servicing  Agreement,  becomes a
performing  Mortgage  Loan for a least  three  consecutive  months,  the Special
Servicer will return servicing of such Mortgage Loan to the Master Servicer.

     Under the Servicing  Agreement the Special Servicer is required to service,
administer and dispose of Specially  Serviced  Mortgage Loans solely in the best
interests  of and for the benefit of the  Bondholders,  in  accordance  with the
Servicing  Agreement and the Mortgage  Loans and to the extent  consistent  with
such terms,  with the higher of (a) the  standard of care,  skill,  prudence and
diligence with which the Special Servicer services, administers and disposes of,
distressed  mortgage  loans and related  real  property  that are held for other
portfolios  that are similar to the Mortgage Loans,  Mortgaged  Property and REO
Property and (b) the standard of care, skill,  prudence and diligence with which
the Special Servicer services,  administers and disposes of distressed  mortgage
loans and related  real  property for its own  portfolio  and are similar to the
Mortgage Loans, Mortgaged Property and REO Property, giving due consideration to
customary and usual standards of practice of prudent  institutional  multifamily
and commercial  mortgage  lenders,  loan servicers and asset managers,  so as to
maximize the net present value of recoveries on the Mortgage Loans (with respect
to the Special Servicer, the "Servicing Standard").

     The Special Servicer,  on behalf of the Trustee,  may at any time institute
foreclosure  proceedings,  exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure,  or otherwise acquire,  in the name of the
Issuer,  title to a Mortgaged  Property  securing a Specially  Serviced Mortgage
Loan by operation of law or  otherwise,  if such action is  consistent  with the
Servicing  Standard.  The Special  Servicer may not acquire title to any related
Mortgaged Property or take any other action that would cause the Issuer, for the
benefit of Bondholders,  or any other specified  person to be considered to hold
title  to,  to be a  "mortgagee-in-possession"  of,  or to be an  "owner"  or an
"operator"  of such  Mortgaged  Property  within the meaning of certain  federal
environmental laws, unless the Special Servicer has previously determined, based
on a report  prepared by a person who regularly  conducts  environmental  audits
(which report will be paid as an expense of the Issuer), that:

     (i)  the Mortgaged Property is in compliance with applicable  environmental
          laws;  or if not,  that taking such actions as are  necessary to bring
          the Mortgaged Property in compliance therewith is reasonably likely to
          produce a greater recovery on a present value basis, after taking into
          account any risks associated therewith,  than not taking such actions;
          and

     (ii) 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 that, if any such  materials  are present,  taking such
          action with respect to the affected  Mortgaged  Property is reasonably
          likely to produce a greater  recovery on a present value basis,  after
          taking into account any risks  associated  therewith,  than not taking
          such actions.

     The Special  Servicer shall have full power and authority to do any and all
things in connection  with servicing and  administering  a Mortgage Loan that it
may  deem in its  best  judgment  necessary  or  advisable,  including,  without
limitation,  to  execute  and  deliver  on  behalf  of the  Issuer  any  and all
instruments  of  satisfaction  or  cancellation  or of  partial  release or full
release or discharge and all other comparable instruments, to reduce the related
Mortgage  Interest  Rate,  and to defer or forgive  payment of  interest  and/or
principal with respect to any Specially  Serviced Mortgage Loan or any Mortgaged
Property.  [The Special  Servicer may not permit a modification  of any Mortgage
Loan to extend the scheduled  maturity date of any Specially  Serviced  Mortgage
Loan more than three years beyond the scheduled  maturity date thereof as of the
Cut-off Date without the consent of the Extension  Advisor.]  [See  "--Extension
Advisor"  below.]  Notwithstanding  the forgoing,  the Special  Servicer may not
permit  any such  modification  with  respect to a Balloon  Mortgage  Loan if it
results in the extension of such maturity date beyond the  amortization  term of
such  Balloon  Mortgage  Loan absent the related  Balloon  Payment.  The Special
Servicer  will prepare a report (an "Asset  Strategy  Report") for each Mortgage
Loan which becomes a Specially Serviced Mortgage Loan not later than thirty (30)
days after the  servicing of such Mortgage  Loan is  transferred  to the Special
Servicer. Each Asset Strategy Report will be delivered to each holder of a Class
__, Class __ and Class __ Bond upon request. The holders of the fewest number of
classes of Bonds  representing the most subordinate Bonds with an aggregate Bond
Principal  Amount  equal to at least  __% of the Bond  Principal  Amount  of all
Classes of Bonds (the  "Monitoring  Bondholders")  will designate one Monitoring
Bondholder  pursuant to the Servicing  Agreement (the "Directing  Bondholder ").
Each Asset Strategy  Report will be delivered to the Directing  Bondholder.  The
Directing  Bondholder may object to any Asset Strategy Report within 10 business
days of  receipt.  If the  Directing  Bondholder  does not  disapprove  an Asset
Strategy  Report within 10 business days, the Special  Servicer shall  implement
the  recommended  action as  outlined  in such  Asset  Strategy  Report.  If the
Directing  Bondholder  disapproves  such Asset  Strategy  Report and the Special
Servicer has not made the affirmative determination described below, the Special
Servicer  will revise such Asset  Strategy  Report as soon as  practicable.  The
Special  Servicer  will revise such Asset  Strategy  Report until the  Directing
Bondholder  fails to disapprove  such revised Asset Strategy Report as described
above,  provided that the Special  Servicer shall not be under any obligation to
perform  any  actions  which are not  consistent  with  applicable  laws and the
related Mortgage Loan documents. Any Bondholder may request and obtain a copy of
any Asset Strategy  Report except to the extent  prohibited by applicable law or
the related Mortgage Loan documents.

     [The  Special  Servicer  may be  removed  without  cause at any time by the
Directing Bondholder.]

[Extension Advisor

     The  "Extension  Advisor"  will be  responsible  for approving any proposed
Mortgage Loan  modification that extends the maturity date of a Mortgage Loan by
more than three (3) years beyond the scheduled  maturity date of such loan as of
the Cut-off Date. The initial Extension Advisor, acting on behalf of the holders
of the  Offered  Bonds,  shall  only  grant  such  approvals  if it  shall  have
determined  that the decision of the Special  Servicer to so modify the Mortgage
Loan is consistent with the Special Servicer standard set forth in the Servicing
Agreement. Any subsequent Extension Advisor may grant such approvals if it shall
have  determined  that the  decision  of the  Special  Servicer to so modify the
Mortgage Loan is in the best interest of the holders of the Offered Bonds.

     The initial  Extension  Advisor  will be  ________________________.  At any
time,  the holders of a majority of the  outstanding  aggregate  Bond  Principal
Amount of the Offered Bonds may remove the Extension Advisor. In such event, the
Trustee will so inform such Bondholders, and a majority of Bond Principal Amount
of the  holders  of such Bonds  shall  have the right to  appoint a  replacement
Extension Advisor.]

Servicing and Other Compensation and Payment of Expenses

     The principal  compensation to be paid to the Master Servicer in respect of
its servicing  activities will be the "Servicing Fee." The Servicing Fee will be
payable monthly and will accrue at the applicable  "Servicing Fee Rate" and will
be  computed on the basis of the same  principal  amount and for the same period
respecting which any related interest payment on each Mortgage Loan is computed.
The Servicing Fee Rate with respect to each Mortgage Loan equals ___% per annum.

     [The  Master  Servicer  will  also be  entitled  to  retain  as  additional
servicing compensation (i) all investment income earned on amounts on deposit in
the Mortgagor escrow accounts (to the extent  consistent with applicable law and
the related  Mortgage  Loan  documents)  and the  Collection  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),
extension  fees,  modification  fees,  assumption  fees,  and  similar  fees and
charges,  and (iii) any  Prepayment  Interest  Excess  (to the extent not offset
against any Prepayment  Interest  Shortfall in accordance with the provisions of
the Servicing Agreement).

     The principal compensation to be paid to the Special Servicer in respect of
its special servicing  activities will be the Special Servicing Fee. The Special
Servicing Fee will be payable  monthly only from amounts  received in respect of
each Specially  Serviced  Mortgage  Loan.  The Special  Servicing Fee will equal
____% of all amounts  collected with respect to any Specially  Serviced Mortgage
Loans.

     [The Special  Servicer will also be entitled to receive with respect to any
Specially  Serviced Mortgage Loan or REO Property that is sold or transferred or
otherwise  liquidated,  in addition to the Special  Servicing Fee, a disposition
fee (the  "Disposition  Fee")  equal to ___% of the net  proceeds of the sale or
liquidation of any Specially Serviced Mortgage Loan or REO Property.]

     [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) all amounts  collected  with respect to the Specially
Serviced  Mortgage  Loans in the  nature of late  payment  charges,  late  fees,
assumption fees, modification fees, extension fees or similar items.]

Conflicts of Interest

     The  Special  Servicer  or its  affiliates  own and are in the  business of
acquiring  assets  similar to the  Mortgage  Loans owned by the  Issuer.  To the
extent that any mortgage loans owned and/or serviced by the Special  Servicer or
its  affiliates  are similar to the  Mortgage  Loans  owned by the  Issuer,  the
mortgaged  properties related to such mortgage loans may, depending upon certain
circumstances such as the location of the mortgaged  property,  compete with the
Mortgaged  Properties  related  to the  Mortgage  Loans  owned by the Issuer for
tenants, purchasers, financing and similar resources.

                            DESCRIPTION OF THE BONDS

General

     The Issuer's  Series 199__-__  Collateralized  Mortgage Bonds (the "Bonds")
will be  issued  on or about  ___________,  199__  (the  "Closing  Date")  in an
aggregate Bond Principal Amount of approximately $_____________,  pursuant to an
Indenture, to be dated as of ____________, 199__ (the "Indenture"),  between the
Owner  Trustee,  on  behalf of the  Issuer,  and the  Trustee,  on behalf of the
holders  of the Bonds (the  "Bondholders").  The Bonds will be issued in [seven]
classes  (each, a "Class") to be designated as: [(i) the Class A-1 and Class A-2
Bonds (collectively,  the "Class A Bonds" or the "Senior Bonds"); (ii) the Class
B, Class C and Class D Bonds  (collectively with the Class A Bonds, the "Offered
Bonds");  and (iii) the Class E and Class F Bonds  (collectively,  the  "Private
Bonds";  and,  collectively  with the Class B,  Class C and  Class D Bonds,  the
"Subordinate Bonds")]. The Bonds will be secured by the Trust Estate. The "Trust
Estate" will consist of all rights,  money,  instruments,  securities  and other
property,  including all proceeds thereof,  which are subject to, or intended to
be subject to, the lien of the  Indenture  for the  benefit of the  Bondholders,
including  without  limitation the Collateral.  The "Collateral" will consist of
the Mortgage Loans, any REO Properties and the Collection Account,  all of which
is more specifically  described under  "Description of the Mortgage Pool" herein
and    "Description    of   the    Collateral"    and    "Description   of   the
Agreements--Accounts" in the Prospectus.

     Only the Offered Bonds are offered hereby. The Private Bonds will initially
be issued to and held by an affiliate of the Issuer and are not offered hereby.

     The Offered  Bonds will be  non-recourse  obligations  of the  Issuer.  The
holders and beneficial owners of the Offered Bonds will be deemed to have agreed
that they have no rights or claims against the Issuer directly and may only look
to the Collateral to satisfy the Issuer's obligations under the Indenture.  Each
holder  and  beneficial  owner of an Offered  Bond will also be  deemed,  by the
acceptance of its Bond or interest therein,  to have agreed not to file or cause
a filing against the Issuer of an  involuntary  petition under any bankruptcy or
receivership law.

     The Offered Bonds are not insured or guaranteed by any government agency or
instrumentality or by any other person.

     The  respective  Classes of Bonds will be issued in the  initial  aggregate
Bond  Principal  Amounts  (in each case,  subject to a variance of plus or minus
__%), and will accrue interest at the Bond Interest Rates set forth below:

                                    Initial Aggregate
                                     Bond Principal
   Class                                 Amount               Bond Interest Rate
   -----                            -----------------         ------------------
[Class A-1]....................       $                                  %
[Class A-2]....................       $                                  %
[Class B]......................       $                                  %
[Class C]......................       $                                  %
[Class D]......................       $                                  %
[Class E]......................       $                                  %
[Class F]......................       $                                  %

     The "Issuer's  Equity"  represents  the right of the Issuer or its designee
(i) to receive all  payments on and  proceeds of the  Collateral  not  otherwise
allocable to pay interest, principal or other amounts on the Bonds in accordance
with their terms or expenses of the Trust Estate and (ii) to have the  remaining
Collateral  returned to it after the Indenture is satisfied and discharged.  The
principal  amount of the Issuer's Equity as of any date of  determination is the
amount (the "Overcollateralization Amount"), if any, by which the then aggregate
Stated  Principal  Balance of the Mortgage Pool (initially  equal to the Initial
Pool Balance) exceeds the then aggregate Bond Principal Amount of all the Bonds.
As  of  the  Closing   Date,   the   Overcollateralization   Amount  will  equal
approximately $_______________.

     The "Stated  Principal  Balance" of each Mortgage Loan will generally equal
the  Cut-off  Date  Balance  thereof,  reduced  (to not less than  zero) on each
Payment  Date by (i) any  payments  or other  collections  (or  advances in lieu
thereof)  of  principal  of such  Mortgage  Loan that have been  applied to make
payments to  Bondholders  and/or the Issuer on such date and (ii) the  principal
portion of any Realized  Loss  incurred in respect of such  Mortgage Loan during
the related Collection Period.

     The "Collection Period" with respect to any Payment Date will be the period
commencing immediately following the Determination Date in the month immediately
preceding  the month in which such  Payment  Date occurs (or, in the case of the
initial Collection Period,  commencing  immediately  following the Cut-off Date)
and ending on and  including the  Determination  Date in the month in which such
Payment Date occurs.

     The  "Determination  Date" with  respect to any Payment Date will be the __
day of the month in which such Payment  Date occurs,  of if such __ day is not a
business day, the immediately preceding business day.

Registration and Denominations

     The Offered Bonds will be issued in denominations of not less than $_______
initial Bond  Principal  Amount and in any whole dollar  denomination  in excess
thereof.

     Each Class of Offered  Bonds will  initially be issued in  book-entry  form
through the facilities of The Depository Trust Company ("DTC") and, accordingly,
will  constitute  Book-Entry  Bonds  within the  meaning of the  Prospectus.  In
connection therewith,  each Class of Offered Bonds will initially be represented
by one or more fully registered  physical  securities  registered in the name of
the nominee of DTC. The  Depositor  has been  informed by DTC that DTC's nominee
will be Cede & Co. No  beneficial  owner of a  Book-Entry  Bond  (each,  a "Bond
Owner")  will be entitled  to receive a fully  registered  physical  security (a
"Definitive  Bond")  representing  its  interest in such Bond,  except under the
limited  circumstances  described under  "Description  of the  Bonds--Book-Entry
Registration  and  Definitive  Bonds"  in  the  Prospectus.   Unless  and  until
Definitive  Bonds  are  issued  in  respect  of the  Offered  Bonds,  beneficial
ownership  interests  in  each  such  Class  of  Bonds  will be  maintained  and
transferred on the book-entry records of DTC and its participating organizations
(the "DTC Participants"),  and all references to actions by holders of each such
Class of Bonds  will refer to actions  taken by DTC upon  instructions  received
from the related Bond Owners through the DTC Participants in accordance with DTC
procedures,  and  all  references  herein  to  payments,  notices,  reports  and
statements  to the  holders of each such Class of Bonds will refer to  payments,
notices,  reports and statements to DTC or Cede & Co., as the registered  holder
thereof,  for payment to the related Bond Owners through the DTC Participants in
accordance  with DTC  procedures.  The form of such  payments and  transfers may
result in certain  delays in receipt of payments by an investor and may restrict
an  investor's  ability  to  pledge  its  securities.  See  "Description  of the
Bonds--Book-Entry Registration and Definitive Bonds" and "Risk Factors--Owner of
Book-Entry  Bonds Not  Entitled to  Exercise  Rights of Holders of Bonds" in the
Prospectus.

     The Trustee will initially serve as registrar (in such capacity,  the "Bond
Registrar")   for  purposes  of  recording  and  otherwise   providing  for  the
registration of the Offered Bonds and, if and to the extent Definitive Bonds are
issued in respect thereof, of transfers and exchanges of the Offered Bonds.

Payments on the Bonds

     General. Payments on the Bonds will be made by or on behalf of the Trustee,
to the extent of available  funds,  on the ___ day of each month or, if any such
___  day is not a  business  day,  then on the  next  succeeding  business  day,
commencing in ____________,  199__ (each, a "Payment Date"). Except as described
below,  all such payments will be made to the Bondholders of record at the close
of business on the last  business day of the month  preceding the month in which
the  related  Payment  Date occurs  (each,  a "Record  Date").  [As to each such
Bondholder, such payments will be made by wire transfer in immediately available
funds to the  account  specified  by the  Bondholder  at a bank or other  entity
having appropriate  facilities  therefor,  if such Bondholder will have provided
the Trustee with wiring  instructions  no less than ____  business days prior to
the related Record Date and is the  registered  owner of Bonds with an aggregate
initial Bond Principal  Amount of at least  $[5,000,000],  or otherwise by check
mailed  to such  Bondholder.]  Until  Definitive  Bonds are  issued  in  respect
thereof,  Cede & Co. will be the  registered  holder of the Offered  Bonds.  See
"--Registration and Denominations"  above. The final payment on any Bond will be
made only upon presentation and surrender of such Bond at the location that will
be  specified in a notice of the  pendency of such final  payment.  All payments
made with  respect  to a Class of Bonds  will be  allocated  pro rata  among the
outstanding  Bonds of such Class based on the respective Bond Principal  Amounts
thereof.

     Funds  Available  for  Payments on the Bonds.  With  respect to any Payment
Date,  payments of  interest  and  principal  on the Bonds will be made from the
Available Payment Amount for such date. [The "Available  Payment Amount" for any
Payment Date will, in general, equal:

     (a) all amounts on deposit in the Collection  Account (see  "Description of
the  Agreements--Accounts" in the Prospectus) as of the close of business on the
related Determination Date, exclusive of any portion thereof that represents one
or more of the following:

          (i) Monthly Payments collected but due on a Due Date subsequent to the
     related Collection Period;

          (ii)  Prepayment  Premiums  (however,   Prepayment  Premiums  will  be
     excluded from the Available  Payment Amount only if the Bonds have not been
     declared  due and payable  following  an Issuer  Event of Default or if any
     such declaration and its consequences have been rescinded and annulled);

          (iii)  amounts  that are payable or  reimbursable  to any person other
     than the  Bondholders in respect of their Bonds or the Issuer in respect of
     the Issuer's Equity (including amounts payable to the Master Servicer,  the
     Special  Servicer,   any  Sub-Servicers  or  the  Trustee  as  compensation
     (including  Trustee Fees,  Servicing Fees,  Special Servicing Fees, Default
     Interest and late payment  charges (to the extent not otherwise  applied to
     cover interest on Advances),  and assumption fees and  modification  fees),
     amounts payable in  reimbursement  of outstanding  Advances,  together with
     interest thereon); and

          (iv) amounts deposited in the Collection Account in error;

plus (b) to the extent not  already  included in clause  (a),  any P&I  Advances
and/or Compensating Interest Payment made in respect of such Payment Date.]

     With respect to any Payment Date,  payments of Yield Maintenance Amounts on
the Bonds  will be made  from  Prepayment  Premiums  actually  collected  on the
Mortgage Loans during the related Collection Period.

     Priority of  Payments.  On each  Payment  Date,  unless the Bonds have been
declared  due and  payable  following  an  Issuer  Event  of  Default  and  such
declaration  and its  consequences  have not been  rescinded and  annulled,  the
Available  Payment  Amount for such date will be applied to make payments to the
respective  Classes of Bondholders and the Issuer for the following purposes and
in the  following  order of  priority,  in each case to the extent of  remaining
funds:

          [(i)    to the  holders of the Class A Bonds in  respect of  interest,
                  pro rata as between  the two  Classes  of Class A  Bondholders
                  based on  entitlement,  up to an amount  equal to all  Accrued
                  Bond Interest (as defined below) in respect of each such Class
                  of Bonds for the related  Interest  Accrual Period and, to the
                  extent not previously  paid,  for all prior  Interest  Accrual
                  Periods;

          (ii)    to the  holders of the Class A Bonds in respect of  principal,
                  allocable as between the two Classes of Class A Bondholders as
                  described  below,  up to an amount  equal to the lesser of (a)
                  the then aggregate Bond Principal  Amount of the Class A Bonds
                  and (b) the Principal  Payment  Amount (as defined  below) for
                  such Payment Date;

          (iii)   to the holders of the Class B Bonds in respect of interest, up
                  to an amount equal to all Accrued Bond  Interest in respect of
                  such Class of Bonds for the related  Interest  Accrual  Period
                  and, to the extent not previously paid, for all prior Interest
                  Accrual Periods;

          (iv)    after the aggregate Bond Principal Amount of the Class A Bonds
                  has been reduced to zero,  to the holders of the Class B Bonds
                  in respect of  principal,  up to an amount equal to the lesser
                  of (a) the then aggregate Bond Principal Amount of the Class B
                  Bonds and (b) the  excess,  if any, of the  Principal  Payment
                  Amount for such  Payment  Date over any  amounts  paid on such
                  Payment Date in  retirement  of the Class A Bonds  pursuant to
                  clause (ii) above;

          (v)     to the holders of the Class C Bonds in respect of interest, up
                  to an amount equal to all Accrued Bond  Interest in respect of
                  such Class of Bonds for the related  Interest  Accrual  Period
                  and, to the extent not previously paid, for all prior Interest
                  Accrual Periods;

          (vi)    after the aggregate Bond  Principal  Amount of the Class A and
                  Class B Bonds has been reduced to zero,  to the holders of the
                  Class C Bonds in respect of  principal,  up to an amount equal
                  to the lesser of (a) the then aggregate Bond Principal  Amount
                  of the  Class C  Bonds  and (b)  the  excess,  if any,  of the
                  Principal  Payment  Amount  for  such  Payment  Date  over any
                  amounts paid on such Payment Date in retirement of the Class A
                  and/or Class B Bonds pursuant to clauses (ii) and (iv) above;

          (vii)   to the holders of the Class D Bonds in respect of interest, up
                  to an amount equal to all Accrued Bond  Interest in respect of
                  such Class of Bonds for the related  Interest  Accrual  Period
                  and, to the extent not previously paid, for all prior Interest
                  Accrual Periods;

          (viii)  after  the  aggregate  Bond  Principal  Amount of the Class A,
                  Class B and Class C Bonds  has been  reduced  to zero,  to the
                  holders of the Class D Bonds in respect of principal, up to an
                  amount  equal to the  lesser  of (a) the then  aggregate  Bond
                  Principal  Amount of the Class D Bonds and (b) the excess,  if
                  any, of the  Principal  Payment  Amount for such  Payment Date
                  over any amounts paid on such Payment  Date in  retirement  of
                  the Class A, Class B and/or Class C Bonds  pursuant to clauses
                  (ii), (iv) and (vi) above;

          (ix)    to the holders of the Class E Bonds in respect of interest, up
                  to an amount equal to all Accrued Bond  Interest in respect of
                  such Class of Bonds for the related  Interest  Accrual  Period
                  and, to the extent not previously paid, for all prior Interest
                  Accrual Periods;

          (x)     after  the  aggregate  Bond  Principal  Amount of the Class A,
                  Class B,  Class C and Class D Bonds has been  reduced to zero,
                  to the  holders of the Class E Bonds in respect of  principal,
                  up to an amount equal to the lesser of (a) the then  aggregate
                  Bond Principal Amount of the Class E Bonds and (b) the excess,
                  if any, of the Principal  Payment Amount for such Payment Date
                  over any amounts paid on such Payment  Date in  retirement  of
                  the Class A, Class B, Class C and/or Class D Bonds pursuant to
                  clauses (ii), (iv), (vi) and (viii) above;

          (xi)    to the holders of the Class F Bonds in respect of interest, up
                  to an amount equal to all Accrued Bond  Interest in respect of
                  such Class of Bonds for the related  Interest  Accrual  Period
                  and, to the extent not previously paid, for all prior Interest
                  Accrual Periods;

          (xii)   after  the  aggregate  Bond  Principal  Amount of the Class A,
                  Class B, Class C,  Class D and Class E Bonds has been  reduced
                  to zero,  to the  holders  of the Class F Bonds in  respect of
                  principal, up to an amount equal to the lesser of (a) the then
                  aggregate Bond  Principal  Amount of the Class F Bonds and (b)
                  the excess,  if any, of the Principal  Payment Amount for such
                  Payment  Date over any amounts  paid on such  Payment  Date in
                  retirement  of the Class A,  Class B,  Class C, Class D and/or
                  Class E Bonds pursuant to clauses (ii), (iv), (vi), (viii) and
                  (x) above;

          (xiii)  if,  after  giving  effect to the payments of principal on the
                  Bonds  contemplated by clauses (ii), (iv), (vi),  (viii),  (x)
                  and (xii) above,  the aggregate Bond  Principal  Amount of all
                  the Bonds still exceeds the aggregate Stated Principal Balance
                  of the  Mortgage  Pool  that will be  outstanding  immediately
                  following such Payment Date,  then to the holders of the Class
                  A Bonds  (allocable  as  between  the two  Classes  of Class A
                  Bondholders as described below),  the Class B Bonds, the Class
                  C Bonds,  the Class D Bonds, the Class E Bonds and the Class F
                  Bonds, in that order,  in respect of principal,  until (in the
                  case of each Class of Bonds on which payments of principal are
                  so made) such excess (or the aggregate Bond  Principal  Amount
                  of such Class of Bonds) is reduced to zero  (whichever  occurs
                  first); and

          (xiv)   to or at  the  direction  of  the  Issuer  in  respect  of the
                  Issuer's Equity to the extent of any remaining  portion of the
                  Available Payment Amount for such Payment Date.]

     [On each  Payment  Date prior to the Class A Principal  Payment  Cross-Over
Date,  if any, all payments of  principal on the Class A Bonds  described  above
will be paid, first, to the holders of the Class A-1 Bonds,  until the aggregate
Bond Principal Amount of such Class of Bonds is reduced to zero, and thereafter,
to the holders of the Class A-2 Bonds, until the aggregate Bond Principal Amount
of such Class of Bonds is reduced to zero. On each Payment Date on and after the
Class A Principal  Payment  Cross-Over  Date,  all  payments of principal on the
Class A Bonds described above will be paid to the holders of such two Classes of
Bonds,  pro rata, in accordance with their  respective  aggregate Bond Principal
Amounts  immediately  prior to such  Payment  Date,  until  the  aggregate  Bond
Principal  Amount of each such Class of Bonds is reduced to zero.  Provided that
both the Class A-1  Bonds  and the  Class A-2 Bonds are still  outstanding,  the
"Class A Principal Payment Cross-Over Date" will be the first Payment Date as of
which the aggregate Bond Principal Amount of the Class A Bonds immediately prior
thereto equals or exceeds the sum of (a) the aggregate Stated Principal  Balance
of the Mortgage Pool that will be outstanding immediately following such Payment
Date,  plus (b) the lesser of (i) the Principal  Payment Amount for such Payment
Date and (ii) the Available Payment Amount Funds for such Payment Date that will
be remaining  following the payment of all Accrued Bond Interest  payable on the
Class A Bonds on such Payment Date.]

     [On each Payment Date,  unless the Bonds have been declared due and payable
following an Issuer Event of Default and such declaration has not been rescinded
or annulled,  any  Prepayment  Premiums  actually  collected  during the related
Collection Period will be applied to make payments to the respective  Classes of
Bondholders and the Issuer for the following purposes and in the following order
of priority, in each case to the extent of remaining funds:

          (i) to the  holders  of the  Class A Bonds in  respect  of  additional
     interest,  pro rata as between the two Classes of Class A Bondholders based
     on entitlement,  up to an amount equal to the Yield Maintenance  Amount (as
     defined below) for each such Class of Bonds for such Payment Date;

          (ii) to the  holders  of the Class B Bonds in  respect  of  additional
     interest,  up to an amount equal to the Yield  Maintenance  Amount for such
     Class of Bonds for such Payment Date;

          (iii) to the  holders of the Class C Bonds in  respect  of  additional
     interest,  up to an amount equal to the Yield  Maintenance  Amount for such
     Class of Bonds for such Payment Date;

          (iv) to the  holders  of the Class D Bonds in  respect  of  additional
     interest,  up to an amount equal to the Yield  Maintenance  Amount for such
     Class of Bonds for such Payment Date;

          (v) to the  holders  of the  Class E Bonds in  respect  of  additional
     interest,  up to an amount equal to the Yield  Maintenance  Amount for such
     Class of Bonds for such Payment Date;

          (vi) to the  holders  of the Class F Bonds in  respect  of  additional
     interest,  up to an amount equal to the Yield  Maintenance  Amount for such
     Class of Bonds for such Payment Date; and

          (vii) to or at the  direction of the Issuer in respect of the Issuer's
     Equity  to  the  extent  of  any  remaining  Prepayment  Premiums  actually
     collected during the related Collection Period.]

     On each  Payment  Date,  if the Bonds have been  declared  due and  payable
following an Issuer Event of Default and such  declaration and its  consequences
have not been rescinded and annulled,  the Available Payment Amount (which will,
under such  circumstances,  include  Prepayment  Premiums) for such date will be
applied to make payments to the respective Classes of Bondholders and the Issuer
for the following purposes and in the following order of priority,  in each case
to the extent of remaining funds:

          [(i) to the holders of the Class A-1 and Class A-2 Bonds in respect of
     interest,  pro  rata  based on  entitlement  up to an  amount  equal to all
     Accrued  Bond  Interest  in  respect  of each  such  Class of Bonds for the
     related Interest Accrual Period and, to the extent not previously paid, for
     all prior Interest Accrual Periods;

          (ii) to the holders of the Class A-1 and Class A-2 Bonds in respect of
     principal,  pro rata based on their  respective  aggregate  Bond  Principal
     Amounts, until such Bonds are retired;

          (iii) to the holders of the Class B Bonds in respect of  interest,  up
     to an amount equal to all Accrued Bond Interest in respect of such Class of
     Bonds for the  related  Interest  Accrual  Period  and,  to the  extent not
     previously paid, for all prior Interest Accrual Periods;

          (iv) after the aggregate  Bond  Principal  Amount of the Class A Bonds
     has been reduced to zero, to the holders of the Class B Bonds in respect of
     principal, until such Bonds are retired;

          (v) to the holders of the Class C Bonds in respect of interest,  up to
     an amount  equal to all Accrued  Bond  Interest in respect of such Class of
     Bonds for the  related  Interest  Accrual  Period  and,  to the  extent not
     previously paid, for all prior Interest Accrual Periods;

          (vi)  after the  aggregate  Bond  Principal  Amount of the Class A and
     Class B Bonds has been reduced to zero, to the holders of the Class C Bonds
     in respect of principal, until such Bonds are retired;

          (vii) to the holders of the Class D Bonds in respect of  interest,  up
     to an amount equal to all Accrued Bond Interest in respect of such Class of
     Bonds for the  related  Interest  Accrual  Period  and,  to the  extent not
     previously paid, for all prior Interest Accrual Periods;

          (viii) after the aggregate Bond Principal Amount of the Class A, Class
     B and Class C Bonds has been reduced to zero, to the holders of the Class D
     Bonds in respect of principal, until such Bonds are retired; and

          (ix) to the holders of the Class E Bonds in respect of interest, up to
     an amount  equal to all Accrued  Bond  Interest in respect of such Class of
     Bonds for the  related  Interest  Accrual  Period  and,  to the  extent not
     previously paid, for all prior Interest Accrual Periods;

          (x) after the aggregate Bond Principal Amount of the Class A, Class B,
     Class C and Class D Bonds has been  reduced to zero,  to the holders of the
     Class E Bonds in respect of principal, until such Bonds are retired;

          (xi) to the holders of the Class F Bonds in respect of interest, up to
     an amount  equal to all Accrued  Bond  Interest in respect of such Class of
     Bonds for the  related  Interest  Accrual  Period  and,  to the  extent not
     previously paid, for all prior Interest Accrual Periods;

          (xii) after the aggregate Bond Principal  Amount of the Class A, Class
     B,  Class C,  Class D and Class E Bonds has been  reduced  to zero,  to the
     holders of the Class F Bonds in respect of principal,  until such Bonds are
     retired; and

          (xiii) after the aggregate Bond Principal  Amount of all the Bonds has
     been  reduced to zero,  to or at the  direction of the Issuer in respect of
     the Issuer's Equity to the extent of any remaining portion of the Available
     Payment Amount for such Payment Date.]

     Accrued Bond Interest. [The "Accrued Bond Interest" in respect of any Class
of Bonds for any Interest  Accrual Period will equal one month's interest at the
applicable Bond Interest Rate accrued on the aggregate Bond Principal  Amount of
such Class of Bonds  outstanding  immediately prior to the related Payment Date.
Accrued  Bond  Interest  will be  calculated  on the  basis  of a  360-day  year
consisting of twelve 30-day months.]

     [If the  portion  of the  Available  Payment  Amount  payable in respect of
interest  on any Class of  Offered  Bonds on any  Payment  Date is less than the
Accrued Bond Interest then payable for such Class, the shortfall will be payable
to holders of such Class of Bonds on subsequent  Payment Dates, to the extent of
available  funds. Any such shortfall will not bear interest,  however,  and will
therefore  negatively affect the yield to maturity of such Class of Bonds for so
long as it is  outstanding.  The failure to pay the full amount of Accrued  Bond
Interest  in  respect of any Class of Bonds on any  Payment  Date will not be an
Issuer Event of Default.]

     [As to each Class of Bonds for any  Payment  Date,  the  "Interest  Accrual
Period" will be the  calendar  month  preceding  the month in which such Payment
Date occurs.]

     Principal Payment Amount.  [The "Principal  Payment Amount" for any Payment
Date will, in general, equal the aggregate of the following:

          (a) the  principal  portions  of all  Scheduled  Payments  (other than
     Balloon Payments) and any Assumed Scheduled  Payments due or deemed due, as
     the case may be, in respect of the Mortgage Loans for their  respective Due
     Dates occurring during the related Collection Period;

          (b)  all  payments  (including   Principal   Prepayments  and  Balloon
     Payments)   and  other   collections   (including   Liquidation   Proceeds,
     Condemnation  Proceeds and Insurance  Proceeds) that were received on or in
     respect of the Mortgage Loans during the related Collection Period and that
     were  identified  and  applied  by the Master  Servicer  as  recoveries  of
     principal thereof, in each case net of any portion of such payment or other
     collection  that  represents  a recovery  of the  principal  portion of any
     Scheduled  Payment  (other than a Balloon  Payment)  due, or the  principal
     portion of any  Assumed  Scheduled  Payment  deemed  due, in respect of the
     related  Mortgage  Loan  on a Due  Date  during  or  prior  to the  related
     Collection Period and not previously recovered; and

          (c) if such Payment Date is  subsequent  to the initial  Payment Date,
     the excess, if any, of (i) the Principal Payment Amount for the immediately
     preceding Payment Date, over (ii) the aggregate  payments of principal made
     in respect of the Bonds on such immediately preceding Payment Date.]

     [The "Scheduled Payment" due in respect of any Mortgage Loan on any related
Due Date will be the amount of the Monthly  Payment  that is scheduled to be due
in respect  thereof on such date in  accordance  with the terms of such Mortgage
Loan in effect on the Closing Date,  without regard to any waiver,  modification
or amendment of such Mortgage Loan  subsequent to the Closing Date, and assuming
that each prior Scheduled Payment has been made in a timely manner.]

     [The "Assumed  Scheduled Payment" is an amount deemed due in respect of any
Balloon Loan that is  delinquent  in respect of its Balloon  Payment  beyond the
first  Determination  Date that follows its original  stated  maturity date. The
Assumed  Scheduled  Payment deemed due on any such Mortgage Loan on its original
stated  maturity  date and on each  successive  Due Date that it  remains  or is
deemed to remain outstanding shall equal the Scheduled Payment that would be due
in respect  thereof on such date if the related Balloon Payment had not come due
but rather such Mortgage Loan had continued to amortize in accordance  with such
Mortgage Loan's amortization schedule in effect as of the Closing Date.]

     [The failure to pay the full  Principal  Payment Amount on the Bonds on any
Payment  Date will not be an Issuer  Event of Default  except to the extent that
any Bond is not retired by Stated Maturity.]

     [Yield Maintenance  Amount. The "Yield Maintenance  Amount" will equal: (a)
with respect to any Class of Bonds, for any Payment Date on which any portion of
the Principal  Prepayment  Amount, if any, is paid thereon on such Payment Date,
an  amount  equal to the  present  value of a series of equal  monthly  payments
deemed payable on each future Payment Date up to and including the Assumed Final
Payment Date for such Class of Bonds,  each such monthly  payment to be equal to
the related Interest Payment Adjustment and to be discounted from the applicable
future  Payment Date to the then current  Payment Date at a per annum rate equal
to the sum of (i) the  yield  per annum on  United  States  treasury  securities
having a maturity  closest to the Assumed  Final  Payment Date for such Class of
Bonds,  plus (ii) ___ basis  points;  and (b) with respect to any Class of Bonds
for any  Payment  Date on which no portion of a Principal  Prepayment  Amount is
paid thereon on such Payment  Date,  zero.  For purposes of the  foregoing,  the
"related  Interest Payment  Adjustment" will equal one-twelfth of the product of
the Bond Interest Rate for the subject Class of Bonds, multiplied by the portion
of the Principal  Prepayment  Amount for such Payment Date payable on such Class
of Bonds.  The "Principal  Prepayment  Amount" for any Payment Date will be that
portion of the Principal  Payment  Amount for such Payment Date that  represents
voluntary  principal  prepayments and other early collections of principal on or
in respect of the Mortgage Loans received in advance of their respective  stated
maturity dates as of the Closing Date.]

     [Failure to pay the full Yield  Maintenance  Amount in respect of any Class
of Bonds on any  Payment  Date will not be an Issuer  Event of  Default  and the
shortfall will not be carried forward to any subsequent Payment Date.]

     Treatment of REO Properties.  Notwithstanding  that any Mortgaged  Property
may be acquired as part of the Trust Estate through foreclosure, deed in lieu of
foreclosure or otherwise, the related Mortgage Loan will, for purposes of, among
other  things,  determining  payments of principal on the Bonds,  as well as the
amount of Servicing Fees,  Special Servicing Fees and Trustee Fees payable under
the  Indenture  and the  Servicing  Agreement,  be  treated  as having  remained
outstanding  until such REO Property is  liquidated.  In  connection  therewith,
operating revenues and other proceeds derived from such REO Property  (exclusive
of  related  operating  costs)  will be  "applied"  by the  Master  Servicer  as
principal,  interest and other amounts "due" on such Mortgage Loan; and, subject
to the  recoverability  determination  described below (see  "--Advances"),  the
Master  Servicer  will be  required  to make P&I  Advances  in  respect  of such
Mortgage Loan as if it had remained  outstanding.  References to "Mortgage Loan"
and  "Mortgage  Loans" in the  definitions  of  "Principal  Payment  Amount" and
"Principal  Prepayment  Amount" are  intended to include  any  Mortgage  Loan or
Mortgage  Loans as to which the  related  Mortgaged  Property  has become an REO
Property.

Subordination

     [As and to the  extent  described  herein,  the rights of the Issuer or its
designee  to receive  payments  of amounts  received  on the  Mortgage  Loans in
respect of the Issuer's  Equity will be subordinated to the rights of holders of
the Bonds to receive such amounts in respect of  interest,  principal  and other
amounts due and owing on their Bonds from time to time.  In addition,  as and to
the extent  described  herein,  the rights of holders of the  Subordinate  Bonds
(including  the  Class B,  Class C and  Class D Bonds) to  receive  payments  of
amounts  received on the Mortgage  Loans in respect of interest,  principal  and
other  amounts due and owing on their Bonds from time to time will,  in the case
of each Class  thereof,  be  subordinated  to such  rights of the holders of the
Class A Bonds and the holders of each other Class of  Subordinate  Bonds with an
earlier  alphabetical  Class  designation.  This  subordination  is  intended to
enhance the  likelihood of timely receipt by the holders of the Class A Bonds of
the full  amount of Accrued  Bond  Interest  payable in respect of such Bonds on
each  Payment  Date,  and the  ultimate  receipt by the holders of such Bonds of
principal  in an amount  equal to the entire  aggregate  Bond  Principal  Amount
thereof.  Similarly,  but to  decreasing  degrees,  this  subordination  is also
intended to enhance the likelihood of timely receipt by the holders of the other
Classes of Offered Bonds of the full amount of Accrued Bond Interest  payable in
respect of such Bonds on each  Payment  Date,  and the  ultimate  receipt by the
holders of such Bonds of principal equal to the entire  aggregate Bond Principal
Amount thereof.  This subordination will be accomplished by, among other things,
the  application  of the  Available  Payment  Amount  on  each  Payment  Date in
accordance  with the  order  of  priority  described  under  "--Payments  on the
Bonds--Priority  of  Payments"  above.  No other form of Credit  Support will be
available for the benefit of any Class of Offered Bondholders.

     Realized Losses,  Net Aggregate  Prepayment  Interest  Shortfalls and other
shortfalls in respect of the Mortgage  Loans will, in each case, be borne by the
Issuer and the holders of the Private Bonds (to the extent of amounts  otherwise
payable in respect of the Issuer's  Equity and the Private Bonds,  respectively)
prior to any such losses,  shortfalls and/or expenses being borne by the Offered
Bondholders.  If and to the extent that Realized  Losses,  together with any Net
Aggregate  Prepayment  Interest  Shortfalls,  exceed  the  sum  of  the  initial
Overcollateralization  Amount and the initial aggregate Bond Principal Amount of
the  Private  Bonds,  it is likely  that the  holders of one or more  Classes of
Offered  Bonds will not receive the full Bond  Principal  Amount of their Bonds.
[Furthermore, notwithstanding the Mortgage Rates on the Mortgage Loans, the Bond
Interest Rate on each Class of Bonds is fixed. In certain limited circumstances,
the Mortgage Rate on one or more of the Mortgage Loans may be less than the Bond
Interest Rate on one or more Classes of the Offered Bonds.  However,  holders of
the Offered  Bonds would not  receive  the full Bond  Principal  Amount of their
Bonds,  together with Accrued Bond Interest  thereon,  generally only if (i) the
aggregate  Stated  Principal  Balance  of the  Mortgage  Pool is less  than  the
aggregate  Bond  Principal  Amount of the Offered  Bonds  and/or (ii)  aggregate
interest  collected  in respect of the  Mortgage  Loans (net of certain fees and
expenses payable  therefrom under the Indenture and the Servicing  Agreement) is
less than the aggregate interest payable on the Offered Bonds.]

     [Within 30 days after the  earliest  to occur of (i) 90 days after the date
on which an uncured  delinquency  occurs in respect of a Mortgage Loan,  (ii) 60
days  after  the date on which a  receiver  is  appointed  (if such  appointment
remains in effect during such 60-day period) in respect of a Mortgaged Property,
(iii) as soon as  reasonably  practical  after  the  date on  which a  Mortgaged
Property  becomes  an REO  Property  or (iv) the  date on which a change  in the
payment rate, Mortgage Rate,  principal balance,  amortization terms or Maturity
Date of any Specially Serviced Mortgage Loan becomes effective, (the earliest of
such dates,  a "Required  Appraisal  Date") an appraisal will be obtained by the
Special  Servicer from an independent MAI appraiser at the expense of the Issuer
(except if an appraisal has been conducted  within the 12 month period preceding
such event).  As a result of such appraisal,  a Collateral  Value Adjustment may
result,  which Collateral  Value  Adjustment will be allocated,  for purposes of
determining  payments  of  interest  on the Bonds,  in the  manner and  priority
described above with respect to Realized Losses.  Notwithstanding the foregoing,
a Collateral  Value Adjustment will be zero with respect to such a Mortgage Loan
if (i) the  event  giving  rise  to  such  Collateral  Value  Adjustment  is the
extension  of the  maturity of such  Mortgage  Loan,  (ii) the  payments on such
Mortgage  Loan were not  delinquent  during the twelve month period  immediately
preceding  such  extension and (iii) the payments on such Mortgage Loan are then
current,  provided,  that if at any later date  there  occurs a  delinquency  in
payment with respect to such Mortgage Loan, the Collateral Value Adjustment will
be recalculated and applied as described  above. In addition,  in any case, upon
the  occurrence  of any  event  giving  rise to a  subsequent  Collateral  Value
Adjustment  (including the delinquency referred to in the immediately  preceding
sentence)  more than twelve  months after an appraisal was obtained with respect
to a  Collateral  Value  Adjustment,  the  Special  Servicer  will  order  a new
appraisal as described above, within 30 days of the occurrence of any such event
giving rise to a  subsequent  Collateral  Value  Adjustment  and will adjust the
amount of the Collateral Value Adjustment in accordance therewith.]

     [The "Collateral Value Adjustment" for any Payment Date with respect to any
Mortgage Loan will be an amount equal to the excess of (a) the principal balance
of such  Mortgage  Loan over (b) the excess of (i) 90% of the current  appraised
value of the related  Mortgaged  Property as  determined by an  independent  MAI
appraisal of such Mortgaged  Property over (ii) the sum of (A) to the extent not
previously advanced by a Servicer,  all unpaid interest on such Mortgage Loan at
a per annum rate equal to the Mortgage Rate, (B) all  unreimbursed  Advances and
interest  thereon,  (C)  any  unpaid  Servicing  and  Trustee  fees  and (D) all
currently  due and  delinquent  real  estate  taxes and  assessments,  insurance
premiums and, if applicable,  ground rents in respect of such Mortgaged Property
(net of any amount escrowed or otherwise available for payment of the amount due
on such Mortgage Loan). The excess of the principal balance of any Mortgage Loan
over the  related  Collateral  Value  Adjustment  is  referred  to herein as the
"Adjusted  Collateral  Value." A Collateral  Value  Adjustment shall result in a
reduction  of the Accrued  Bond  Interest  to be paid on one or more  classes of
Bonds and shall not be a permanent  reduction of the Bond  Principal  Amount (or
notional  amount) of any class of Bonds  prior to the  occurrence  of a Realized
Loss.]

     A "Realized Loss," in the case of any Mortgage Loan described in clause (a)
or clause (b) of the succeeding sentence,  is equal to the sum of (a) the Stated
Principal Balance of any Loss Mortgage Loan, (b) interest thereon not previously
paid to  Bondholders  through  the last day of the month in which such  Mortgage
Loan became a Loss Mortgage  Loan,  (c) any advances made by any Servicer  which
remain  unreimbursed  and  (d)  any  interest  accrued  on  such  advances  (see
"--Advances" below) as of such time, reduced by any amounts recovered thereon as
of such time and, in the case of any  Mortgage  Loan  described in clause (c) of
the  succeeding  sentence,  is the amount  determined  to have been  permanently
forgiven as described in such clause (c). A "Loss Mortgage Loan" is any Mortgage
Loan (a) which is  finally  liquidated,  (b) with  respect  to which the  Master
Servicer or the Special  Servicer has determined  that an advance which has been
made or would  otherwise be required to be made, is not, or, if made,  would not
be,  recoverable  out of proceeds on such  Mortgage  Loan or (c) with respect to
which a portion of the principal  balance thereof has been permanently  forgiven
whether  pursuant to a modification  or a valuation  resulting from a proceeding
initiated  under the  Bankruptcy  Code.  The "Stated  Principal  Balance" of any
Mortgage Loan as of any date of determination is the principal balance as of the
Cut-off Date minus the sum of (i) the principal  portion of each Monthly Payment
due on such Mortgage  Loan after the Cut-off  Date, to the extent  received from
the  Mortgagor or advanced  and paid to  Bondholders,  and (ii) any  unscheduled
amounts of principal received with respect to such Mortgage Loans, to the extent
paid to Bondholders.

     [The  Collateral  Value  Adjustment will be allocated on each Payment Date,
for  purposes of  determining  payments  in respect of interest on such  Payment
Date, to the Bond Principal Amount of the most  subordinate  class of Bonds that
would otherwise receive payments of interest,  up to an aggregate amount (net of
any positive  adjustments)  equal to the Bond Principal  Amount thereof.  For so
long as a more  senior  class of Bonds is  outstanding,  the amount of  interest
otherwise  payable  on such  Payment  Date to each  class  of  Bonds  to which a
Collateral Value Adjustment has been allocated (to the extent not reversed) with
respect  to prior  Payment  Dates will be  reduced  by  interest  accrued at the
related Bond Interest Rate on the portion of the Bond  Principal  Amount of such
class equal to the sum of the aggregate Collateral Value Adjustment allocated to
such class for such Payment Date and accrued and unpaid  interest at the related
Bond Interest Rate on such Collateral Value Adjustment  amount for prior Payment
Dates.  Such  accrued and unpaid  interest  (the  "Collateral  Value  Adjustment
Capitalization Amount") will be added to the Bond Principal Amount of such class
or classes of Bonds,  and an equal  amount  will be  included  in the  Principal
Payment Amount to be paid to holders of the most senior classes of Bonds on such
Payment Date as described  herein,  to the extent actually paid by the Mortgagor
or received as interest in respect of any REO Property. [On each Payment Date on
or after the allocation of a Collateral Value Adjustment, the amount of interest
otherwise  payable on such Payment Date to the Class Bonds will be reduced by an
amount equal to interest  accrued on the portion of the notional  amount thereof
corresponding  to the sum of any  Collateral  Value  Adjustments  and Collateral
Value Adjustment Capitalization Amounts allocated to any class of Bonds for such
Payment Date or any prior Payment Date and not previously reversed.]

     [The Special  Servicer is required,  within 30 days of each  anniversary of
the Required Appraisal Date, to order an update of the prior appraisal (the cost
of which will be advanced by the Special Servicer and reimbursed  thereto by the
Issuer).  The  Special  Servicer  will  determine  and report to the Trustee the
updated  appraisal.  A lower appraisal value will increase the Collateral  Value
Adjustment.  Such  increase  will be  allocated  as  described  above.  A higher
appraised  value will reverse the Collateral  Value  Adjustment by the amount of
the reported increase. Any such reversal or reduction will reduce the accrual of
the Collateral Value Adjustment  Capitalization  Amount and therefore reduce the
amount otherwise  available to make distributions of principal on the classes of
Bonds senior to the class of Bonds to which such reversal is allocated. However,
in  neither  case will the Bond  Principal  Amount (or  notional  amount) of the
affected class or classes of Bonds be reduced by such reversal or reduction.  In
such  event,  the  total  Collateral  Value  Adjustment   Capitalization  Amount
previously  added to the  related  Bond  Principal  Amount  shall be  reduced in
proportion to the Collateral Class Adjustment reversal.]

Advances

     On the business day  immediately  preceding  each Payment Date,  the Master
Servicer  will be obligated to make  advances out of its own funds or funds held
in the  Collection  Account  that are not  required to be part of the  Available
Distribution  Amount for such Payment Date or to remit any advances  made by the
Master Servicer or the Special  Servicer  (each, a "P&I Advance"),  in an amount
equal to the excess of all Monthly  Payments (net of the Servicing Fee) due over
the amount actually  received,  subject to the limitations  described herein. In
addition,  each Servicer will be required to advance  certain  property  related
expenses.  The Servicers  generally may not advance any amounts,  other than P&I
Advances,  unless such advance is  contemplated  in the related  Asset  Strategy
Report (as defined herein) for the related  Mortgage Loan or such advance is for
one of several  purposes  specified  in the  Servicing  Agreement  as  "Property
Protection  Expenses."  All such  advances will be  reimbursable  to the related
Servicer  from  late  payments,   insurance  proceeds,   liquidation   proceeds,
condemnation  proceeds or amounts paid in  connection  with the purchase of such
Mortgage  Loan  or,  as to  any  such  advance  that  is  deemed  not  otherwise
recoverable,  from  any  amounts  required  to be  deposited  in the  Collection
Account. Notwithstanding the foregoing, a Servicer will be obligated to make any
such advance only to the extent that it determines in its reasonable  good faith
judgment that such advance,  if made,  would be recoverable  out of net proceeds
(including any amounts escrowed with respect to the related Mortgage Loan net of
any reasonably  anticipated  expenses payable therefrom) on the related Mortgage
Loan.  None of the Servicers  will be required to advance the full amount of any
Balloon Payment not made by the related  Mortgagor.  To the extent a Servicer is
required  to make a P&I  Advance  on and  after  the Due Date  for such  Balloon
Payment,  such P&I Advance shall not exceed an amount equal to a monthly payment
calculated  by the Special  Servicer  necessary  to fully  amortize  the related
Mortgage  Loan over the period used for purposes of  calculating  the  scheduled
monthly payments thereon prior to the related Maturity Date. [Any failure by the
Servicer  to make an advance as  required  under the  Servicing  Agreement  will
constitute  an event of default  thereunder,  in which case the Trustee  will be
obligated  to make any required  advance,  in  accordance  with the terms of the
Servicing Agreement.]

     Each Servicer shall be entitled to interest on the aggregate  amount of all
advances  made by such  Servicer  at a per annum  rate  equal to the prime  rate
reported in The Wall Street  Journal.  See "Risk  Factors--Effect  of  Mortgagor
Delinquencies and Defaults" herein.

Reports to Bondholders; Certain Available Information

     [Trustee Reports;  Special Servicer Reports.  Based on information provided
in monthly reports  prepared by the Master Servicer and the Special Servicer and
delivered to the  Trustee,  the Trustee will prepare and forward on each Payment
Date to each Bondholder a statement (the "Trustee Report")  substantially in the
form of Annex ___ hereto,  detailing  the  payments on the Bonds on such Payment
Date and the  performance,  both in the aggregate and individually to the extent
available,  of the Mortgage Loans and Mortgaged  Properties.  [Investors and any
other interested  party may obtain Trustee Reports via the Trustee's  electronic
bulletin board by dialing ___________ and selecting the applicable statement. In
addition, investors and other interested parties who have obtained approval from
the Depositor, confirmation of which approval has been furnished to the Trustee,
may obtain  certain  Mortgage  Loan  information  via the  Trustee's  restricted
electronic bulletin board by contacting the Trustee at ____________.]

     With  respect to each  Determination  Date,  the Special  Servicer  will be
required  to  prepare  a  report  (the  "Special  Servicer  Report")   generally
containing  the  information  described  in  Annex __  hereto  with  respect  to
Specially  Serviced  Mortgage  Loans.  The  Special  Servicer  Reports  will  be
delivered  to the  Trustee  and  the  Master  Servicer,  and  the  Trustee  will
distribute such reports to the Bondholders.

     Until such time as  Definitive  Bonds are issued in respect of the  Offered
Bonds,  the foregoing  information  will be available to the Bond Owners through
DTC and the DTC  Participants.  Any Bond Owner of a Book-Entry Bond who does not
receive information through DTC or the DTC Participants may request that Trustee
Reports,  Special  Servicer  Reports and  accompanying  documentation  be mailed
directly to it (at its cost) by written request  (accompanied by verification of
such Bond Owner's ownership  interest) to the Trustee at the Trustee's corporate
trust  office  primarily  responsible  for  administering  the Trust Estate (the
"Corporate Trust Office").  The manner in which notices and other communications
are conveyed by DTC to DTC  Participants,  and by DTC  Participants  to the Bond
Owners of Book-Entry Bonds, will be governed by arrangements among them, subject
to any  statutory or  regulatory  requirements  as may be in effect from time to
time. The Master Servicer,  the Special Servicer, the Trustee, the Depositor and
the Issuer are required to recognize as Bondholders  only those persons in whose
names the Bonds are registered on the books and records of the Bond Registrar.

     Other Information.  [The Indenture requires that the Trustee make available
at its Corporate Trust Office,  during normal  business  hours,  upon reasonable
advance  written  notice,  for  review by any holder or Bond Owner of an Offered
Bond or any person identified to the Trustee by any such holder or Bond Owner as
a prospective transferee of an Offered Bond or any interest therein,  subject to
the discussion in the following  paragraph,  originals or copies of, among other
things, the following items: (a) the Indenture,  the Servicing Agreement and any
amendments or supplements to either of the  foregoing,  (b) all Trustee  Reports
and Special  Servicer  Reports  delivered  to holders of the  relevant  Class of
Offered Bonds since the Closing Date, (c) all officer's  certificates  delivered
to the Trustee by the Master Servicer and/or Special  Servicer since the Closing
Date  as  described  under  "Description  of  the   Agreements--Evidence  as  to
Compliance" in the Prospectus,  (d) all  accountant's  reports  delivered to the
Trustee in respect of the Servicer  and/or  Special  Servicer  since the Closing
Date  as  described  under  "Description  of  the   Agreements--Evidence  as  to
Compliance" in the Prospectus,  and (e) [other available items to be specified].
Copies of any and all of the foregoing  items will be available from the Trustee
upon request; however, the Trustee will be permitted to require payment of a sum
sufficient  to cover  the  reasonable  costs  and  expenses  of  providing  such
services.]

     [The Trustee will make available,  upon  reasonable  advance written notice
and at the expense of the  requesting  party,  originals  or copies of the items
referred to in the prior paragraph that are maintained  thereby, to Bondholders,
Bond Owners and prospective purchasers of Bonds and interests therein;  provided
that the Trustee may require (a) in the case of a Bond Owner of an Offered Bond,
a written  confirmation  executed by the requesting  person or entity, in a form
reasonably  acceptable to the Trustee,  generally to the effect that such person
or entity is a beneficial  owner of Offered Bonds, is requesting the information
for use by it or another  party in evaluating an investment in the Offered Bonds
and will otherwise keep such  information  confidential and (b) in the case of a
prospective  purchaser  of  an  Offered  Bond,   confirmation  executed  by  the
requesting  person or entity,  in a form  reasonably  acceptable to the Trustee,
generally to the effect that such person or entity is a prospective purchaser of
Offered Bonds or an interest  therein,  is requesting the information for use in
evaluating a possible  investment in the Offered Bonds and will  otherwise  keep
such information  confidential.  Bondholders,  by the acceptance of their Bonds,
will be deemed to have agreed to keep such information confidential.]

Voting Rights

     [At all times during the term of the  Indenture,  ___% of the voting rights
for the series offered hereby (the "Voting  Rights") will be allocated among the
holders of the  respective  Classes of Bonds in proportion to the aggregate Bond
Principal  Amounts  of such  Classes.  Voting  Rights  allocated  to a Class  of
Bondholders  will be  allocated  among such  Bondholders  in  proportion  to the
respective Bond Principal Amounts of their Bonds.]

The Trustee

     ______________________________________________  will be the  Trustee  under
the Indenture. The Trustee is at all times to be, and will be required to resign
if it fails to be,  [specify  eligibility  requirements  for Trustee,  including
qualification under the Trust Indenture Act of 1939, as amended].

     The  Depositor,  the  Master  Servicer,  the  Special  Servicer  and  their
respective  affiliates  may from time to time  enter  into  normal  banking  and
trustee  relationships with the Trustee and its affiliates.  The Trustee and any
of its respective affiliates may hold Bonds in their own names. In addition, for
purposes of meeting the legal requirements of certain local  jurisdictions,  the
Trustee may appoint a co-trustee  or separate  trustee of all or any part of the
Trust Estate. In the event of such appointment,  all rights,  powers, duties and
obligations  conferred or imposed upon the Trustee and such separate  trustee or
co-trustee  jointly,  or,  in any  jurisdiction  in which the  Trustee  shall be
incompetent or unqualified  to perform  certain acts,  singly upon such separate
trustee or co-trustee who shall exercise and perform such rights, powers, duties
and obligations solely at the direction of the Trustee.

     [Pursuant  to the  Indenture,  the  Trustee  will be  entitled to receive a
monthly fee (the  "Trustee  Fee")  generally  equal to one  month's  interest in
respect of each  Mortgage  Loan  (including  each  Mortgage Loan as to which the
related Mortgaged Property became an REO Property) accrued at _______% per annum
(the "Trustee Fee Rate") on the unpaid  principal  balance of such Mortgage Loan
from time to time.] See also  "Description  of the  Bonds--The  Trustee"  in the
Prospectus.

[Optional Redemption]

     [Any Class of Offered  Bonds may be redeemed  in whole but not in part,  at
the Issuer's  option,  on any Payment Date, if the then aggregate Bond Principal
Amount of such Class of Bonds is less than ___% of the  initial  aggregate  Bond
Principal  Amount  of such  Class of Bonds and no Issuer  Event of  Default  has
occurred and is continuing. Such redemption will be at a price (calculated after
taking into  account  payments  made on the Bonds out of the  Available  Payment
Amount on the  applicable  Payment  Date) equal to 100% of the unpaid  aggregate
Bond  Principal  Amount of the Bonds to be  redeemed,  plus  accrued  and unpaid
interest thereon to the last day of the related Interest Accrual Period.  Notice
of any optional redemption must be mailed by the Issuer or the Indenture Trustee
at least  ___ days  prior to the  date  set for  optional  redemption.  No Yield
Maintenance  Amount  will be  payable  in  connection  with  any  such  optional
redemption. See "Yield and Maturity Considerations" herein.]

Additional Information

     Prospective investors should carefully review the Prospectus, in particular
the  sections  captioned  "Description  of the  Bonds" and  "Description  of the
Agreements",  for important additional  information  regarding the Bonds and the
Indenture.

                                   THE ISSUER

     ICCMAC  Commercial Trust [______] (the "Issuer") is a business trust formed
under  the laws of the  State of  ___________,  pursuant  to the  Deposit  Trust
Agreement,   to  be  dated  as  of  ____________,   199__  (the  "Deposit  Trust
Agreement"),  between Imperial Credit Commercial  Mortgage Acceptance Corp. (the
"Depositor")  and the Owner  Trustee,  for the  transactions  described  in this
Prospectus  Supplement.  The Deposit Trust Agreement  constitutes the "governing
instrument"  under  the laws of the State of  __________  relating  to  business
trusts.  [Ownership of the Issuer will  initially be evidenced by ______ classes
of  ownership  certificates  (the  "Ownership   Certificates").   The  Depositor
initially will hold all of the Ownership Certificates,  but may transfer some or
all such Ownership Interests to an affiliate structured substantially similar to
the  Depositor.]  The  Depositor,   a  California   corporation,   is  a  direct
wholly-owned  subsidiary of Imperial Credit Commercial Mortgage Investment Corp.
("ICCMIC"). See "The Depositor" in the Prospectus.

     After its  formation,  the Issuer will generally not engage in any activity
other than (i) acquiring,  holding and, pursuant to the Indenture,  pledging the
Mortgage Loans and the other assets of the Issuer and proceeds  therefrom,  (ii)
issuing the Bonds and the Ownership  Certificates,  (iii) making payments on the
Bonds and the Ownership  Certificates and (iv) engaging in other activities that
are  necessary,  suitable or  convenient  to  accomplish  the  foregoing  or are
incidental thereto or connected therewith.

     The assets of the Issuer  will  consist of the  Mortgage  Loans and certain
related assets.

     The  Issuer's   principal  offices  are  in   _____________,   in  care  of
_______________________, as Owner Trustee, at the address listed below.

                                THE OWNER TRUSTEE

     ________________________  is the  Owner  Trustee  under the  Deposit  Trust
Agreement. The Owner Trustee is a ____________________ and its principal offices
are located at ______________________________.

     As compensation for the performances of its duties,  the Owner Trustee will
be paid $___________ per annum (the "Owner Trustee Fee").

     ___________________________  will be  responsible  for payment of the Owner
Trustee Fee.

     Neither  the Owner  Trustee  nor any  director,  officer or employee of the
Owner Trustee will be under any liability to the Issuer or the  Bondholders  for
any action taken or for  refraining  from the taking of any action in good faith
pursuant to the Deposit Trust Agreement or for errors in judgment; provided that
none of the Owner Trustee and any director,  officer or employee thereof will be
protected  against any liability  which would  otherwise be imposed by reason of
gross  negligence or willful  misconduct in the  performance of obligations  and
duties  under the Deposit  Trust  Agreement.  All  persons  into which the Owner
Trustee  may be  merged  or with  which  it may be  consolidated  or any  person
resulting from such merger or consolidation  shall be the successor of the Owner
Trustee under the Deposit Trust Agreement.

                                THE ADMINISTRATOR

     ______________________ (the "Administrator") is a ________________________,
and its principal offices are located at _____________________________________.

     The Owner  Trustee,  on behalf of the Issuer,  and the  Administrator  will
enter into an  Administration  Agreement,  to be dated as of ___________,  199__
(the  "Administration  Agreement"),  pursuant to which the Administrator will be
required  to perform  (without  relieving  the Issuer from  liability  therefor)
certain duties of the Issuer set forth in the Indenture. As compensation for the
performance of its duties,  the Administrator will be paid a monthly fee on each
Payment Date equal to  one-twelfth of _____% of the aggregate  Stated  Principal
Balance  of the  Mortgage  Pool  immediately  prior to such  Payment  Date  (the
"Administration Fee").  _______________________________  will be responsible for
payment of the Administration Fee.

                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

     General.  The yield on any  Offered  Bond  will  depend on (a) the price at
which such Bond is purchased by an investor and (b) the rate,  timing and amount
of payments on such Bond. The rate, timing and amount of payments on any Offered
Bond will in turn depend on, among other things,  (i) the Bond Interest Rate for
such Bond, (ii) the rate and timing of principal payments  (including  principal
prepayments)  and other principal  collections on the Mortgage Loans,  and (iii)
the rate,  timing and severity of Realized  Losses and Net Aggregate  Prepayment
Interest Shortfalls.

     Rate and Timing of Principal Payments.  The yield to holders of any Offered
Bonds purchased at a discount or premium will be affected by the rate and timing
of principal  payments made in reduction of the Bond  Principal  Amounts of such
Bonds. As described  herein,  the Principal Payment Amount for each Payment Date
will be payable  entirely  in  respect  of the Class A-1 and/or  Class A-2 Bonds
until the aggregate Bond Principal Amounts thereof are reduced to zero, and will
thereafter  be payable  entirely  in  respect of the Class B Bonds,  the Class C
Bonds,  the Class D Bonds,  the  Class E Bonds  and the  Class F Bonds,  in that
order,  in each case until the aggregate Bond Principal  Amount of such Class of
Bonds is reduced to zero.  In addition,  except under the limited  circumstances
described  herein,  holders of the Class A-2 Bonds will not receive any payments
of principal for so long as the Class A-1 Bonds are  outstanding.  Consequently,
the rate and timing of  principal  payments  that are paid with  respect to each
Class of Bonds will be  directly  related  to the rate and  timing of  principal
payments  on or in  respect  of the  Mortgage  Loans.  The  rate and  timing  of
principal  payments  of the  Mortgage  Loans are  affected  by the  amortization
schedules of such Mortgage  Loans,  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 Estate).  Prepayments and, assuming the respective maturity dates therefor
have not occurred, liquidations of the Mortgage Loans will result in payments on
the Bonds of amounts that would  otherwise be paid over the  remaining  terms of
the Mortgage  Loans and will tend to shorten the weighted  average  lives of the
Bonds.  Defaults on the Mortgage  Loans,  particularly at or near their maturity
dates, may result in significant delays in payments of principal on the Mortgage
Loans  (and,  accordingly,  on the Bonds)  while  work-outs  are  negotiated  or
foreclosures  are completed,  and such delays will tend to lengthen the weighted
average lives of those Bonds. See "Servicing of the Mortgage Loans" herein.

     The extent to which the yield to maturity of any Class of Offered Bonds may
vary from the anticipated  yield will depend upon the degree to which such Bonds
are purchased at a discount or premium and when, and to what degree, payments of
principal are made on such Bonds.  An investor should  consider,  in the case of
any  Offered  Bond  purchased  at a  discount,  the  risk  that  a  slower  than
anticipated  rate of principal  payments on such Bond, could result in an actual
yield to such investor that is lower than the anticipated yield and, in the case
of any  Offered  Bond  purchased  at a  premium,  the risk  that a  faster  than
anticipated  rate of  principal  payments on such Bond could result in an actual
yield to such investor that is lower than the anticipated yield. In general, the
earlier a payment  of  principal  is made on any  Offered  Bond  purchased  at a
discount or premium,  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 its  Offered  Bonds  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.  As stated  above,  the rate of  principal  payments on the
Offered Bonds are ultimately  dependent on the rate of principal payments on the
Mortgage  Loans.  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.

     Losses and Shortfalls.  The yield to holders of the Offered Bonds will also
depend on the extent to which  payments on the Bonds are  adversely  affected by
any losses and other  shortfalls on the Mortgage  Loans.  Realized  Losses,  Net
Aggregate  Prepayment Interest Shortfalls and other shortfalls in respect of the
Mortgage Loans will, in each case, be borne by the Issuer and the holders of the
Private  Bonds (to the extent of amounts  otherwise  payable on or in respect of
the  Issuer's  Equity and the  Private  Bonds,  respectively)  prior to any such
losses,  shortfalls  and/or  expenses  being borne by the holders of the Offered
Bonds.  If and to the  extent  that  Realized  Losses,  together  with  any  Net
Aggregate  Prepayment  Interest  Shortfalls,  exceed  the  sum  of  the  initial
Overcollateralization  Amount and the initial aggregate Bond Principal Amount of
the  Private  Bonds,  it is likely  that the  holders of one or more  Classes of
Offered Bonds will not receive the full Bond Principal Amount of their Bonds.

     Certain  Relevant  Factors.  The rate and timing of principal  payments and
defaults and the  severity of losses on the Mortgage  Loans may be affected by a
number of factors, including, without limitation, prevailing interest rates, the
terms of the Mortgage Loans (for example,  provisions requiring Lockout Periods,
provisions  requiring the payment of Prepayment  Premiums and amortization terms
that require Balloon Payments),  the demographics and relative economic vitality
of the areas in which the  Mortgaged  Properties  are  located  and the  general
supply  and  demand  for  rental  units  or  comparable   commercial  space,  as
applicable,   in  such  areas,  the  quality  of  management  of  the  Mortgaged
Properties,  the servicing of the Mortgage Loans,  possible  changes in tax laws
and other  opportunities  for  investment.  See "Risk Factors" herein and in the
Prospectus and "Description of the Mortgage Pool" herein.

     The rate of  prepayment  on the  Mortgage  Pool is likely to be affected by
prevailing  market interest rates for mortgage loans of a comparable  type, term
and risk level.  When the  prevailing  market  interest rate is below a Mortgage
Rate,  the related  Mortgagor has an incentive to refinance its Mortgage Loan. A
requirement  that a prepayment be  accompanied  by a Prepayment  Premium may not
provide a sufficient economic disincentive to deter a Mortgagor from refinancing
at a more favorable interest rate.

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

     Neither the  Depositor  nor the Issuer 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 or default on the Mortgage Loans.

     Unpaid  Accrued Bond  Interest.  As  described  under  "Description  of the
Bonds--Payments  on the Bonds" herein,  if the portion of the Available  Payment
Amount  payable  in  respect of  interest  on any Class of Offered  Bonds on any
Payment Date is less than the Accrued Bond Interest then payable for such Class,
the  shortfall  will be payable to holders of such Class of Bonds on  subsequent
Payment  Dates,  to the extent of available  funds.  Any such shortfall will not
bear  interest,  however,  and will  therefore  negatively  affect  the yield to
maturity of such Class of Bonds for so long as it is outstanding.

Weighted Average Life

     Weighted average life refers to the average amount of time that will elapse
from the date of issuance  of a security to the date of payment to the  investor
of each dollar  payable in reduction of principal of such security  (assuming no
losses).  The weighted  average life of any Offered Bonds 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  and any extensions or  modifications  made by the
Special Servicer with respect to Specially  Serviced Mortgage Loans as described
herein.  The  weighted  average life of any Offered Bond may also be affected to
the extent that additional payments in reduction of the Bond Principal Amount of
such Bond occur as a result of the purchase of a Mortgage  Loan out of the Trust
Estate or any optional  redemption of such Bond as described under  "Description
of the Bonds--Optional Redemption" herein.

     [The table set forth below has been  prepared on the basis of the following
assumptions (the "Modeling  Assumptions")  regarding the  characteristics of the
Bonds and the Mortgage Loans and the performance  thereof: (i) as of the date of
issuance of the Bonds,  the Mortgage  Loans have the terms as  identified in the
tables  titled  [identify  tables];  (ii) the monthly cash flow of each Mortgage
Loan  (except for the Balloon  Payment) is a monthly  payment of  principal  and
interest calculated based upon [specify applicable information], and no Mortgage
Loan is voluntarily  prepaid;  (iii) no Mortgage Loan is repurchased as a result
of a material breach of a representation  or warranty,  and there is no optional
redemption of Bonds;  (iv) there are no  delinquencies or Realized Losses on the
Mortgage  Loans,  and there is no extension of the maturity date of any Mortgage
Loan;  (v) all  Mortgage  Loans  accrue  interest on the basis of a 360-day year
consisting of twelve 30-day  months;  (vi) payments on the Bonds will be made on
the __ day of each month,  commencing in ________  199_;  (vii)  payments on the
Mortgage  Loans earn no  reinvestment  return;  (viii)  there are no  additional
ongoing  expenses  payable out of the Trust Estate other than the Servicing Fee,
the Special  Servicing Fee and the Trustee Fee; (ix) the  respective  Classes of
Offered Bonds will be issued in the initial aggregate Bond Principal Amounts and
will accrue  interest at the Bond  Interest  Rates set forth in the table on the
cover page hereof;  (x) the Offered  Bonds will be settled on  __________,  199_
(the "Assumed  Settlement Date"); and (xi) no Prepayment  Premiums are collected
on the Mortgage Loans.]

     The actual  characteristics  and  performance  of the  Mortgage  Loans will
differ from the Modeling  Assumptions  used in  calculating  the table set forth
below,  which is  hypothetical  in nature and is provided only to give a general
sense of how the principal cash flows might behave under the assumed  prepayment
and loss  scenario.  Any  difference  between  such  assumptions  and the actual
characteristics  and performance of the Mortgage Loans, or actual  prepayment or
loss experience, will affect the percentages of initial aggregate Bond Principal
Amounts  outstanding  over time and the weighted average lives of the respective
Classes of Offered Bonds.

     Subject to the foregoing  discussion and  assumptions,  the following table
indicates the weighted average life of each Class of the Offered Bonds, and sets
forth the  percentages of the initial  aggregate  Bond Principal  Amount of each
such Class that would be outstanding after each of the Payment Dates shown.

         Percent of Initial Aggregate Bond Principal Amounts Outstanding


         Date            Class A-1A  Class A-1B  Class A-2  Class A-3  Class B-1
         ----
Closing Date...........     ___%        ___%        ___%       ___%       ___%
______________, 1998...     ___%        ___%        ___%       ___%       ___%
______________, 1999...     ___%        ___%        ___%       ___%       ___%
______________, 2000...     ___%        ___%        ___%       ___%       ___%
______________, 2001...     ___%        ___%        ___%       ___%       ___%
______________, 2002...     ___%        ___%        ___%       ___%       ___%
______________, 2003...     ___%        ___%        ___%       ___%       ___%
______________, 2004...     ___%        ___%        ___%       ___%       ___%
______________, 2005...     ___%        ___%        ___%       ___%       ___%
______________, 2006...     ___%        ___%        ___%       ___%       ___%
______________, 2007...     ___%        ___%        ___%       ___%       ___%
______________, 2008...     ___%        ___%        ___%       ___%       ___%
______________, 2009...     ___%        ___%        ___%       ___%       ___%
______________, 2010...     ___%        ___%        ___%       ___%       ___%
______________, 2011...     ___%        ___%        ___%       ___%       ___%
______________, 2012...     ___%        ___%        ___%       ___%       ___%
______________, 2013...     ___%        ___%        ___%       ___%       ___%
______________, 2014...     ___%        ___%        ___%       ___%       ___%
______________, 2015...     ___%        ___%        ___%       ___%       ___%
______________, 2016...     ___%        ___%        ___%       ___%       ___%
______________, 2017...     ___%        ___%        ___%       ___%       ___%
Weighted Average
   Life (years)........     ___         ___         ___        ___        ___

     For  purposes of the  foregoing  table,  the  weighted  average  life of an
Offered  Bond is  determined  by (i)  multiplying  the amount of each  principal
payment thereon by the number of years from [the Assumed Settlement Date] to the
related Payment Date, (ii) summing the results and (iii) dividing the sum by the
aggregate  amount of the reductions in the Bond Principal Amount of such Offered
Bond.

                         FEDERAL INCOME TAX CONSEQUENCES

General

   
     Upon the  issuance of the Offered  Bonds,  Cadwalader,  Wickersham  & Taft,
special  counsel to the  Depositor,  will  deliver its opinion  generally to the
effect that,  assuming  compliance  with all  provisions  of the  Indenture  and
certain  related  documents,  and  based in part on the  facts set forth in this
Prospectus  Supplement  and  additional  information  and  representations,  the
Offered  Bonds  will  be  treated  as  indebtedness.  See  "Federal  Income  Tax
Consequences" in the Prospectus.
    

     Taxable  mortgage  pool ("TMP") rules enacted as part of the Tax Reform Act
of 1986 treat  certain  arrangements  in which debt  obligations  are secured or
backed by real estate  mortgage loans as taxable  corporations.  An entity (or a
portion thereof) will be characterized as a TMP if (i)  substantially all of its
assets are debt  obligations  and more than 50 percent of such debt  obligations
consist of real estate mortgage loans or interests  therein,  (ii) the entity is
the  obligor  under  debt  obligations  with two or more  maturities,  and (iii)
payments  on the debt  obligations  referred to in (ii) bear a  relationship  to
payments on the debt  obligations  referred to in (i).  Furthermore,  a group of
assets  held by an entity can be  treated  as a  separate  TMP if the assets are
expected to produce  significant  cash flow that will support one or more of the
entity's issues of debt obligations.

     It is  anticipated  that  the  Issuer  will be  characterized  as a TMP for
federal  income tax  purposes.  In  general,  a TMP is  treated as a  "separate"
corporation not includible with any other  corporation in a consolidated  income
tax  return,  and is  subject  to  corporate  income  taxation.  However,  it is
anticipated  that for federal  income tax  purposes  one hundred  percent of the
Issuer will at all times be owned by a "qualified  REIT  subsidiary" (as defined
in Section  856(i) of the Code) of ICCMIC,  which is a "real  estate  investment
trust" (a "REIT")  (as  defined in Section  856(a) of the Code).  So long as the
Issuer  is so  owned  and  ICCMIC  and  such  owner  qualify  as a REIT and as a
qualified REIT subsidiary, respectively, characterization of the Issuer as a TMP
will  result only in the  shareholders  of ICCMIC  being  required to include in
income, as "excess  inclusion"  income,  some or all of their allocable share of
the  Issuer's net income that would be "excess  inclusion"  income if the Issuer
were treated as a "real estate mortgage investment  conduit," within the meaning
of Section  860D of the Code.  Characterization  of the Issuer as an owner trust
(wholly-owned  and  therefore  ignored for federal  income tax  purposes)  or as
itself a "qualified REIT subsidiary" would not result in entity-level, corporate
income taxation with respect to the Issuer.  In the event of ICCMIC's failure to
continue  to  qualify  as a REIT or the  failure  of the owner of the  Issuer to
continue to qualify as a  "qualified  REIT  subsidiary"  for federal  income tax
purposes,  or for any other  reason,  the net  income  (after the  deduction  of
interest and original issue discount,  if any, on the Bonds) of the Issuer would
be subject to corporate  income tax,  reducing cash flow of the Issuer available
to make  payments  on the Bonds,  and the Issuer  would not be  permitted  to be
included in a consolidated  income tax return of another  corporate  entity.  No
assurance  can be given  with  regard to the  prospective  qualification  of the
Issuer as either  an owner  trust or a  "qualified  REIT  subsidiary"  or of the
Depositor as a "qualified REIT subsidiary" for federal income tax purposes.

Status as Real Property Loans

     Offered  Bonds held by a domestic  building and loan  association  will not
constitute  "loans...secured by an interest in real property" within the meaning
of Section  7701(a)(19)(C)(v)  of the Code;  Offered Bonds held by a real estate
investment  trust will not constitute "real estate assets" within the meaning of
Section  856(c)(5)(A)  of the Code and  interest  on  Offered  Bonds will not be
considered  "interest on  obligations  secured by  mortgages  on real  property"
within the meaning of Section 856(c)(3)(B) of the Code. In addition, the Offered
Bonds will not be "qualified mortgages" within the meaning of Section 860G(a)(3)
of the Code.

Discount and Premium

     [For federal  income tax reporting  purposes,  it is  anticipated  that the
Offered  Bonds will not be treated as having  been issued  with  original  issue
discount. The prepayment assumption that will be used in determining the rate of
accrual of market discount and premium,  if any, for federal income tax purposes
will be based on the assumption that subsequent to the date of any determination
the Mortgage  Loans will not prepay (that is, a CPR of 0%), and there will be no
extensions of maturity for any Mortgage Loan. However, no representation is made
that the Mortgage Loans will not prepay or that, if they do, they will prepay at
any  particular  rate.  See  "Federal  Income  Tax   Consequences--Taxation   of
Bonds--Original Issue Discount", "--Market Discount" and "--Acquisition Premium"
in the Prospectus.]

     The Internal  Revenue Service (the "IRS") has issued  regulations (the "OID
Regulations")  under Sections 1271 to 1275 of the Code generally  addressing the
treatment of debt instruments issued with original issue discount. Purchasers of
the  Offered  Bonds  should  be  aware  that  the OID  Regulations  and  Section
1272(a)(6) of the Code do not adequately  address certain issues relevant to, or
are not  applicable  to,  securities  such  as the  Offered  Bonds.  Prospective
purchasers  of the  Offered  Bonds are  advised  to consult  their tax  advisors
concerning the tax treatment of such Bonds.

     Certain  Classes of the Offered Bonds may be treated for federal income tax
purposes as having been issued at a premium.  Whether any holder of such a Class
of Bonds will be treated as holding a Bond with  amortizable  bond  premium will
depend on such Bondholder's purchase price and the payments remaining to be made
on such Bond at the time of its acquisition by such Bondholder.  Holders of such
Classes of Bonds should consult their own tax advisors regarding the possibility
of making an  election  to  amortize  such  premium.  See  "Federal  Income  Tax
Consequences--Taxation of Bonds--Acquisition Premium" in the Prospectus.

Backup Withholding and Information Reporting

     Payments of interest and  principal,  as well as payments of proceeds  from
the sale of Offered Bonds, may be subject to the "backup  withholding tax" under
Section 3406 of the Code at a rate of 31% if recipients of such payments fail to
furnish   to  the  payor   certain   information,   including   their   taxpayer
identification  numbers,  or otherwise  fail to establish an exemption from such
tax. Any amounts  deducted and withheld  from a payment to a recipient  would be
allowed as a credit against such  recipient's  federal income tax.  Furthermore,
certain  penalties  may be imposed by the IRS on a recipient of payments that is
required to supply information but that does not do so in the proper manner.

     The  Trustee or the  Administrator  on behalf of the Issuer  will report to
Bondholders  and to the IRS 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 Offered Bonds.

                          CERTAIN ERISA CONSIDERATIONS

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and Section 4975 of the Internal  Revenue Code of 1986, as amended (the "Code"),
impose certain restrictions on (a) employee benefit plans (as defined in Section
3(3) of ERISA), (b) plans described in Section 4975(e)(1) of the Code, including
individual retirement accounts or Keogh plans, (c) any entities whose underlying
assets  include plan assets by reason of a plan's  investment  in such  entities
(each of (a), (b) and (c), a "Plan") and (d) persons who have certain  specified
relationships to such Plans ("Parties in Interest" under ERISA and "Disqualified
Persons" under the Code). Moreover,  based on the reasoning of the United States
Supreme Court in John Hancock Life Ins. Co. v. Harris Trust and Sav.  Bank,  114
S. Ct. 517  (1993),  (the  "Harris  Case") a life  insurance  company's  general
account may be deemed to include  assets of the Plans  investing  in the general
account (e.g., through the purchase of an annuity contract),  and such insurance
company might be treated as a Party in Interest with respect to a Plan by virtue
of such  investment.  ERISA  also  imposes  certain  duties on  persons  who are
fiduciaries of Plans subject to ERISA and prohibits certain transactions between
a Plan and Parties in  Interest or  Disqualified  Persons  with  respect to such
Plans.

     The Depositor,  the Trustee,  ICCMIC,  the Master  Servicer and the Special
Servicer  may be the sponsor of our  investment  advisor  with respect to one or
more Plans. Because such parties may receive certain benefits in connection with
the sale of Bonds, the purchase of the Bonds using Plan assets over which any of
such parties has investment  authority  might be deemed to be a violation of the
prohibited transaction rules of ERISA and the Code for which no exemption may be
available.  Accordingly,  the Bonds should not be purchased  using the assets of
any Plan if any of the Depositor,  the Trustee,  ICCMIC, the Master Servicer and
the Special Servicer has investment authority with respect to such assets.

     In addition,  the Depositor or ICCMIC,  because of their  activities or the
activities  of their  affiliates,  may be  deemed to be a Party in  Interest  or
Disqualified Person with respect to certain Plans,  including but not limited to
Plans  sponsored  by such  entities.  If the Bonds are  acquired  by a Plan with
respect to which a the Depositor,  ICCMIC or an affiliate is a Party in Interest
or  Disqualified  Person,  such  transaction  could be  deemed to be a direct or
indirect extension of credit in violation of the prohibited transaction rules of
ERISA and the Code unless such transaction were subject to one or more statutory
or  administrative  exemptions  such as Prohibited  Transaction  Class Exemption
("PTCE") 90-1, which exempts certain  transactions  involving  insurance company
pooled  separate  accounts;  PTCE  95-60,  which  exempts  certain  transactions
involving insurance company general accounts;  PTCE 91-38, which exempts certain
transactions  involving bank  collective  investment  funds;  PTCE 84-14,  which
exempts  certain  transactions  effected  on  behalf  of a Plan by a  "qualified
professional asset manager";  or PTCE 96-23, which exempts certain  transactions
effected on behalf of a Plan by certain "in-house" asset managers.  It should be
noted,  however,  that even if the conditions  specified in one or more of these
exemptions  are met, the scope of relief  provided by these  exemptions  may not
necessarily cover all acts that might be construed as prohibited transactions.

     Accordingly,  prior to making an investment  in the Bonds,  a Plan investor
must determine whether, and each fiduciary causing the Bonds to be purchased by,
on behalf of or using the  assets of a Plan that is  subject  to the  prohibited
transaction  rules  of Title I of ERISA  or  Section  4975 of the Code  shall be
deemed to have  represented  that, an exemption from the prohibited  transaction
rules applies such that the use of the assets of such Plan to purchase the Bonds
does  not and  will  not  constitute  a  non-exempt  prohibited  transaction  in
violation  of Section 406 of ERISA or Section  4975 of the Code,  which could be
subject to a civil  penalty  assessed  pursuant to Section 502 of ERISA or a tax
imposed under Section 4975 of the Code.

     Under a  regulation  issued by the  Department  of Labor (the  "Plan  Asset
Regulation"),  if  a  Plan  makes  an  "equity"  investment  in  a  corporation,
partnership,  trust  or  certain  other  entities,  the  underlying  assets  and
properties  of such entity will be deemed for  purposes of ERISA to be assets of
the investing Plan unless certain  exceptions set forth in the regulation apply.
The Plan Asset  Regulation  defines an "equity  interest"  as any interest in an
entity other than an instrument that is treated as indebtedness under applicable
locals  law and  which  has no  substantial  equity  features.  If the Bonds are
treated as debt for purposes of the Plan Asset Regulation, the mortgages and the
other  assets of the  Trust  should  not be deemed to be assets of an  investing
Plan. If,  however,  the Bonds were treated as "equity" for purposes of the Plan
Asset  Regulation,  a Plan purchasing such Bonds could be treated as holding the
Mortgage  Loans and the other  assets of the  Issuer.  Although  there can be no
assurances in this regard,  it appears that the Bonds,  which are denominated as
debt,  should be treated as debt and not as "equity  interests"  for purposes of
the Plan Asset Regulation.

     It should be noted that the Small Business Job Protection Act of 1996 added
new Section  401(c) of ERISA  relating to the status of the assets of  insurance
company general  accounts under ERISA and Section 4975 of the Code.  Pursuant to
Section 401(c),  the Department of Labor is required to issue final  regulations
(the  "General  Account  Regulations")  not later than  December  31,  1997 with
respect to  insurance  policies  issued on or before  December 31, 1998 that are
supported by an insurer's general account.  On December 22, 1997, the Department
of Labor issued proposed General Account  Regulations (62 FR 66908 et seq.). The
final General Account  Regulations are to provide  guidance on which assets held
by  the  insurer   constitute  "plan  assets"  for  purposes  of  the  fiduciary
responsibility  provisions of ERISA and Section 4975 of the Code. Section 401(c)
also  provides  that,  except in the case of  avoidance  of the General  Account
Regulation  and actions  brought by the  Secretary of labor  relating to certain
breaches of fiduciary  duties that also constitute  breaches of state of federal
criminal  law,  until  the date  that is 18 months  after  the  General  Account
Regulations  become final, no liability under the fiduciary  responsibility  and
prohibited  transaction  provisions  of ERISA and Section 4975 may result on the
basis of a claim that the assets of the general account of an insurance  company
constitute the plan assets of any such plan. (The plan asset status of insurance
company  separate  accounts  unaffected  by new  Section  401(c) of  ERISA,  and
separate  account assets  continue to be treated as the plan assets of such Plan
invested  in a separate  account.)  Because of the breadth of the holding in the
Harris  Case,  because  the safe  harbor of section  401(c) is  terminable,  and
because of  uncertainties  with  regard to the  substance  of the final  General
Account  Regulations,  insurance companies purchasing Bonds with assets of their
general  account  will be regarded,  for  purposes of the deemed  representation
discussed in the immediately preceding paragraph, purchasing the Bonds with Plan
assets.

                                LEGAL INVESTMENT

     The Class ___,  Class ___,  Class ___, Class ___ and Class __ Bonds will be
"mortgage  related  securities"  within the  meaning of the  Secondary  Mortgage
Market  Enhancement  Act of 1984, as amended  ("SMMEA") [for so long as they are
rated in one of the two highest  rating  categories  by at least one  nationally
recognized statistical rating organization].  The Class ___, Class ___ and Class
___ Bonds will not be "mortgage related securities" within the meaning of SMMEA.

     In addition, institutions whose investment activities are subject to review
by certain regulatory  authorities may be or may become subject to restrictions,
which  may be  retroactively  imposed  by such  regulatory  authorities,  on the
investment by such institutions in certain forms of mortgage-backed  securities.
Furthermore,  certain  states  have  enacted  legislation  overriding  the legal
investment provisions of SMMEA.

     [Except as to the status of certain  classes of Offered  Bonds as "mortgage
related securities",  no] [No] representations as to the proper characterization
of any  class of  Offered  Bonds  for legal  investment,  financial  institution
regulatory  purposes,  or other  purposes,  or as to the  ability of  particular
investors  to  purchase  any  class of  Offered  Bonds  under  applicable  legal
investment restrictions.  These uncertainties may adversely affect the liquidity
of the Offered Bonds. 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 Offered  Bonds
constitute  a legal  investment  or is subject to  investment,  capital or other
restrictions.

     See "Legal Investment" in the Prospectus.

                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in an Underwriting  Agreement
dated  _____________,  199_ (the  "Underwriting  Agreement")  between the [Owner
Trustee,  on behalf of the Issuer,] and the  Underwriter,  the  Underwriter  has
agreed to purchase and the [Issuer] has agreed to sell to the  Underwriter  each
Class of the Offered  Bonds.  It is expected  that delivery of the Offered Bonds
will be made only in  book-entry  form  through  the Same Day  Funds  Settlement
System of DTC on or about  _____________,  199__,  against  payment  therefor in
immediately available funds.

     The Underwriting  Agreement provides that the obligation of the Underwriter
to pay for and accept  delivery of the Offered  Bonds is subject to, among other
things,  the receipt of certain  legal  opinions  and to the  conditions,  among
others,  that no stop order  suspending  the  effectiveness  of the  Depositor's
Registration  Statement  shall be in effect,  and that no  proceedings  for such
purpose shall be pending before or threatened by the Commission.

     The  distribution  of the Offered Bonds by the  Underwriter may be effected
from  time to time in one or more  negotiated  transactions,  or  otherwise,  at
varying  prices to be determined  at the time of sale.  Proceeds to the [Issuer]
from the sale of the Offered Bonds,  before  deducting  expenses  payable by the
[Issuer],  will be approximately ____% of the aggregate Bond Principal Amount of
the Offered  Bonds plus  accrued  interest  thereon from the Accrual  Date.  The
Underwriter  may effect such  transactions  by selling  the Offered  Bonds to or
through  dealers,  and such  dealers  may  receive  compensation  in the form of
underwriting discounts, concessions or commissions from the Underwriter for whom
they  act as  agent.  In  connection  with the sale of the  Offered  Bonds,  the
Underwriter may be deemed to have received compensation from the [Issuer] in the
form  of  underwriting  compensation.  The  Underwriter  and  any  dealers  that
participate  with such  Underwriter in the distribution of the Offered Bonds may
be deemed to be  underwriters  and any profit on the resale of the Offered Bonds
positioned by them may be deemed to be  underwriting  discounts and  commissions
under the Securities Act.

     The  Underwriting  Agreement  provides that the [Issuer] will indemnify the
Underwriter, and that under limited circumstances the Underwriter will indemnify
the [Issuer],  against  certain civil  liabilities  under the  Securities Act or
contribute to payments required to be made in respect thereof.

     The [Issuer] has also been advised by the Underwriter  that the Underwriter
presently  intends  to  make  a  market  in  the  Offered  Bonds;  however,  the
Underwriter 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 Bonds will develop.  See "Risk  Factors--Limited  Liquidity"  herein and
"Risk Factors--Limited Liquidity For Bonds" in the Prospectus.

   
     If and  to the  extent  required  by  applicable  law or  regulation,  this
Prospectus Supplement and the Prospectus will be used by Imperial Capital Group,
LLC in connection with offers and sales related to market-making transactions in
the Offered  Certificates with respect to which Imperial Capital Group, LLC acts
as  principal.  Imperial  Capital  Group,  LLC may  also  act as  agent  in such
transactions.  Sales may be made at negotiated  prices determined at the time of
sale.
    

                                  LEGAL MATTERS

     The  validity of the Bonds and certain  federal  income tax matters will be
passed upon for the  Depositor by  Cadwalader  Wickersham & Taft.  Certain legal
matters  relating  to the Bonds will be passed  upon for the  Underwriter[s]  by
_____________.

                                     RATINGS

     It is a condition to the issuance of the Offered Bonds that the  respective
Classes thereof receive the following  credit ratings from  ____________________
("______") and/or ________________  ("________";  and together with _______, the
"Rating Agencies"):

            Class            [Rating Agency]          [Rating Agency]
            -----
          Class A-1
          Class A-2
          Class B
          Class C
          Class D

     The  ratings on the Offered  Bonds  address  the  likelihood  of the timely
receipt  by  holders  thereof  of all  payments  of  interest  to which they are
entitled on each Payment Date and the ultimate receipt by the holders thereof of
all  payments of  principal to which they are entitled on or before their Stated
Maturity. The ratings take into consideration the credit quality of the Mortgage
Pool,  structural and legal aspects  associated with the Offered Bonds,  and the
extent to which the payment  stream from the  Mortgage  Pool is adequate to make
payments of principal and interest required under the Offered Bonds. The ratings
on the  respective  Classes of Offered Bonds do not represent any  assessment of
(i) the likelihood or frequency of principal  prepayments on the Mortgage Loans,
(ii) the degree to which such  prepayments  might  differ from those  originally
anticipated  or (iii)  whether and to what extent  Prepayment  Premiums  will be
received or that Yield Maintenance  Amounts will be paid. Also a security rating
does not  represent any  assessment of the yield to maturity that  investors may
experience. In general, the ratings address credit risk and not prepayment risk.

     There can be no assurance as to whether any rating  agency not requested to
rate the Offered Bonds will nonetheless issue a rating to any Class thereof and,
if so,  what such  rating  would be. A rating  assigned  to any Class of Offered
Bonds by a rating  agency that has not been  requested by the Depositor to do so
may be lower than the rating assigned thereto by either Rating Agency.

     The ratings on the Offered  Bonds  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  organization.  Each  security
rating should be evaluated independently of any other security rating.


<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS

                                       A

Accrued Bond Interest.......................................................
Adjusted Collateral Value...................................................
Administration Agreement....................................................
Administration Fee..........................................................
Administrator...............................................................
ARM Loan....................................................................
Asset Strategy Report.......................................................
Assumed Final Payment Date..................................................
Assumed Scheduled Payment...................................................
Assumed Settlement Date.....................................................

                                       B

Balloon Loans...............................................................
Balloon Payment.............................................................
Bond Interest Rate..........................................................
Bond Owner..................................................................
Bond Registrar..............................................................
Bondholders.................................................................
Bonds.......................................................................

                                       C

CERCLA......................................................................
Class.......................................................................
Class A Bonds...............................................................
Closing Date................................................................
Code........................................................................
Collateral..................................................................
Collateral Value Adjustment.................................................
Collateral Value Adjustment Capitalization Amount...........................
Collection Account..........................................................
Collection Period...........................................................
Compensating Interest Payment...............................................
Conversion Price............................................................
Converted Mortgage Loan.....................................................
Convertible Mortgage Loans..................................................
Converting Mortgage Loan....................................................
Corporate Trust Office......................................................
Cut-off Date................................................................
Cut-off Date LTV Ratio......................................................

                                       D

Debt Service Coverage Ratio.................................................
Defaulted Mortgage Loan.....................................................
Definitive Bond.............................................................
Deposit Trust Agreement.....................................................
Depositor...................................................................
Determination Date..........................................................
Directing Bondholder........................................................
DSCR........................................................................
DTC.........................................................................
DTC Participants............................................................
Due Date....................................................................

                                       E

ERISA.......................................................................
ESA.........................................................................
Extension Advisor...........................................................

                                       F

FIRREA......................................................................
Form 8-K....................................................................

                                       G

General Account Regulations.................................................
Gross Margin................................................................

                                       H

Harris Case.................................................................
Hybrid Rate Mortgage Loans..................................................

                                       I

ICCMIC......................................................................
Indenture...................................................................
Index.......................................................................
Initial Pool Balance........................................................
Interest Accrual Period.....................................................
Interest Rate Adjustment Date...............................................
IRS.........................................................................
Issuer......................................................................
Issuer's Equity.............................................................
Issuer Event of Default.....................................................

                                       L

Lock-out Date...............................................................
Lock-out Period.............................................................
Loss Mortgage Loan..........................................................

                                       M

Maturity Date LTV Ratio.....................................................
Modeling Assumptions........................................................
Monitoring Bondholder.......................................................
Monthly Payments............................................................
Mortgage....................................................................
Mortgage Loan Purchase Agreement............................................
Mortgage Loan Seller........................................................
Mortgage Loans..............................................................
Mortgage Note...............................................................
Mortgage Pool...............................................................
Mortgaged Properties........................................................
Mortgaged Property..........................................................
Mortgagor...................................................................

                                       N

Net Aggregate Prepayment Interest Shortfall.................................
Net Operating Income........................................................

                                       O

Offered Bonds...............................................................
OID Regulations.............................................................
Originator..................................................................
Overcollateralization Amount................................................
Owner Trustee...............................................................
Owner Trustee Fee...........................................................
Ownership Certificates......................................................

                                       P

P&I Advance.................................................................
P&I Advances................................................................
Payment Adjustment Date.....................................................
Payment Date................................................................
Plan........................................................................
Plan Asset Regulation.......................................................
Prepayment Interest Excess..................................................
Prepayment Interest Shortfall...............................................
Prepayment Premium..........................................................
Principal Payment Amount....................................................
Private Bonds...............................................................
Prospectus..................................................................
PTCE........................................................................

                                       R

Rating Agencies.............................................................
Realized Loss...............................................................
Record Date.................................................................
REIT........................................................................
REMIC.......................................................................
REO Property................................................................
Required Appraisal Date.....................................................

                                       S

Scheduled Payment...........................................................
Securities Act..............................................................
Senior Bonds................................................................
Servicer....................................................................
Servicing Agreement.........................................................
Servicing Fee...............................................................
Servicing Fee Rate..........................................................
Servicing Standard..........................................................
Servicing Transfer Event....................................................
SMMEA.......................................................................
Special Servicer Report.....................................................
Specially Serviced Mortgage Loan............................................
Stated Principal Balance....................................................
Subordinate Bonds...........................................................

                                       T

TMP.........................................................................
Trust Estate................................................................
Trustee.....................................................................
Trustee Fee.................................................................
Trustee Fee Rate............................................................
Trustee Report..............................................................

                                       U

Underwriter.................................................................
Underwriting Agreement......................................................

                                       V

Voting Rights...............................................................

                                       Y

Yield Maintenance Amount....................................................

<PAGE>

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

No   dealer,   salesman  or  other  person  has  been  authorized  to  give  any
     information or to make any representations not contained in this Prospectus
     Supplement and the Prospectus  and, if given or made,  such  information or
     representations  must not be relied upon as having been  authorized  by the
     Company  or  by  the  Underwriter.   This  Prospectus  Supplement  and  the
     Prospectus  do not  constitute an offer to sell,  or a  solicitation  of an
     offer to buy, the securities  offered hereby to anyone in any  jurisdiction
     in which the person making such offer or  solicitation  is not qualified to
     do so or to  anyone  to whom it is  unlawful  to make  any  such  offer  or
     solicitation.  Neither the delivery of this  Prospectus  Supplement and the
     Prospectus  nor any sale made  hereunder  shall,  under any  circumstances,
     create an implication that  information  herein or therein is correct as of
     any  time   since   the  date  of  this   Prospectus   Supplement   or  the
     Prospectus.


                                  $
                                 (Approximate)


                          ICCMAC COMMERCIAL TRUST[__]
                                    (Issuer)


                         Collateralized Mortgage Bonds


                                 Series 199_-_
                         Class A-1, Class A-2, Class B,
                              Class C, and Class D

                                ---------------
                             PROSPECTUS SUPPLEMENT
                                ---------------

                                 [UNDERWRITER]

                             Dated __________, 199_

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

                               TABLE OF CONTENTS

                             Prospectus Supplement                          Page

Summary of Prospectus Supplement............................................
Risk Factors................................................................
Description Of The Mortgage Pool............................................
Servicing Of The Mortgage Loans.............................................
Description of the Bonds....................................................
The Issuer..................................................................
The Owner Trustee...........................................................
The Administrator...........................................................
Yield and Maturity Considerations...........................................
Federal Income Tax Consequences.............................................
Certain ERISA Considerations................................................
Legal Investment............................................................
Method of Distribution......................................................
Legal Matters...............................................................
Ratings.....................................................................
Index of Principal Definitions..............................................

                                   Prospectus

Prospectus Supplement.......................................................
Available Information.......................................................
Incorporation of Certain Documents By Reference.............................
Summary of Prospectus.......................................................
Risk Factors................................................................
Description of the Trust Funds..............................................
Use of Proceeds.............................................................
Yield Considerations........................................................
The Depositor...............................................................
Description of the Bonds....................................................
Description of the Agreements...............................................
Description of Credit Support...............................................
Certain Legal Aspects of the Mortgage Loans and Leases......................
   
Federal Income Tax Consequences.............................................
    
State Tax considerations....................................................
ERISA Considerations........................................................
Legal Investment............................................................
Plan of Distribution........................................................
Legal Matters...............................................................
Financial Information.......................................................
Ratings.....................................................................
Index of Principal Definitions..............................................

<PAGE>

                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distribution.*+

     The following  table sets forth the estimated  expenses in connection  with
the issuance and distribution of the Bonds,  other than  underwriting  discounts
and commissions:

          SEC Registration Fee....................................$295
          Printing and Engraving Fees.............................   +
          Legal Fees and Expenses.................................   +
          Accounting Fees and Expenses............................   +
          Trustee Fees and Expenses...............................   +
          Rating Agency Fees......................................   +
          Miscellaneous...........................................   +

               Total..............................................$295
                                                                  ====

- ---------------
* All amounts except the SEC Registration Fee are estimates of expenses incurred
  or to be incurred in connection with the issuance and distribution of Bonds in
  an  aggregate  principal  amount  assumed  for these  purposes  to be equal to
  $1,000,000 of Bonds registered hereby.

+ To be provided by amendment.

Item 15.  Indemnification of Directors and Officers.

     Under the proposed  form of  Underwriting  Agreement,  the  Underwriter  is
obligated  under certain  circumstances  to indemnify  officers and directors of
Imperial Credit  Commercial  Mortgage  Acceptance Corp. (the "Company") who sign
the  Registration  Statement,  and certain  controlling  persons of the Company,
against certain liabilities,  including  liabilities under the Securities Act of
1933, as amended and the Securities Exchange Act of 1934, as amended.

     The Company's Certificate of Incorporation  provides for indemnification of
directors and officers of the Company to the full extent permitted by California
law.

     Section  317  of  the  California  General  Corporation  Law  provides,  in
substance,  that California  corporations  shall have the power, under specified
circumstances,  to indemnify their directors,  officers, employees and agents in
connection  with actions,  suits or proceedings  brought against them by a third
party or in the right of the corporation, by reason of the fact that they are or
were such directors, officers, employees or agents, against expenses incurred in
any such action, suit or proceeding. The California General Corporation Law also
provides  that the  Registrant  may  purchase  insurance  on  behalf of any such
director, officer, employee or agent.

     The Indenture will provide that no director,  officer, employee or agent of
the Company will be liable to the Issuer or the Bondholders for any action taken
or for  refraining  from the taking of any  action  pursuant  to the  Indenture,
except for such person's own  misfeasance,  bad faith or gross negligence in the
performance  of duties.  The  Indenture  will  provide  further  that,  with the
exceptions stated above, any director, officer, employee or agent of the Company
will be indemnified and held harmless by the Issuer against any loss,  liability
or  expense  incurred  in  connection  with any  legal  action  relating  to the
Indenture or the Bonds, other than any loss, liability or expense (i) related to
any specific Mortgage Loan or Mortgage Loans (except as any such loss, liability
or expense  shall be otherwise  reimbursable  pursuant to the  Indenture),  (ii)
incurred in connection  with any violation by him or her of any state or federal
securities law or (iii) imposed by any taxing authority if such loss,  liability
or  expense  is not  specifically  reimbursable  pursuant  to the  terms  of the
Indenture.

Item 16.  Exhibits.

   
           1.1  Form of Underwriting Agreement*
           3.1  Articles of Incorporation of the Company*
           3.2  By-laws of the Company*
           4.1  Form of Indenture*
           4.2  Form of Servicing Agreement*
           4.3  Form of Deposit Trust Agreement*
           4.4  Form of Administration Agreement*
           5.1  Opinion of Cadwalader, Wickersham & Taft as to legality*
           8.1  Opinion  of  Cadwalader,  Wickersham  & Taft as to  certain  tax
                matters (included in Exhibit 5.1)*
          23.1  Consent of  Cadwalader,  Wickersham & Taft (included in Exhibits
                5.1 and 8.1)*
          24.1  Powers of Attorney  (included  on page II-3 of the  Registration
                Statement)*

          ---------------
          * Previously filed.
    

Item 17.  Undertakings.

A.        Undertaking in respect of indemnification.

     Insofar as  indemnification  for  liabilities  arising under the Act may be
permitted to  directors,  officers  and  controlling  persons of the  Registrant
pursuant  to the  provisions  described  in Item 15  above,  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 against
the  Registrant 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 of 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.

B.        Other Undertakings.

     The 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
          Act;

               (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;

               (iii) to include any  material  information  with  respect to the
          plan of  distribution  not  previously  disclosed in the  Registration
          Statement  or  any  material   change  of  such   information  in  the
          Registration Statement;

          (2) That, for the purpose of determining  any liability under the Act,
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; and

          (4) That,  for purposes of  determining  any liability  under the Act,
each filing of the  Registrant's  annual  report  pursuant  to Section  13(a) or
Section 15(d) of the Securities and Exchange Act of 1934 that is incorporated by
reference  in  this  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.

<PAGE>

                                   SIGNATURES

   
     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
Imperial  Credit  Commercial  Mortgage  Acceptance  Corp.  certifies that it has
reasonable  grounds to believe that it meets all of the  requirements for filing
on Form S-3, reasonably believes that the security rating requirement  contained
in Transaction  Requirement  B.5 of Form S-3 will be met by the time of the sale
of the securities registered  hereunder,  and has duly caused this Pre-Effective
Amendment No. 1 to the Registration  Statement to be signed on its behalf by the
undersigned,  thereunto duly  authorized,  in the City of Los Angeles,  State of
California, on the 7th day of October, 1998.
    

                                             IMPERIAL CREDIT COMMERCIAL MORTGAGE
                                             ACCEPTANCE CORP.


                                             By:  /s/ Mark S. Karlan
                                                  ------------------------------
                                                      Mark S. Karlan
                                                      President

   
     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Pre-Effective  Amendment No. 1 to the Registration  Statement has been signed by
the following persons in the capacities indicated on October 7, 1998.
    


Signature                                   Title


     /s/ Mark S. Karlan                     Director and Chief Executive Officer
- -----------------------------------
         Mark S. Karlan


   
                (1)                         Director
    
- -----------------------------------
    Kevin E. Villani


   
                (1)                         Director
    
- -----------------------------------
         H. Wayne Snavely


   
                                            Chief Financial Officer
                (1)                         and Chief Accounting Officer
    
- -----------------------------------
         Michael Meltzer


   
By:  /s/ Mark S. Karlan
- ---- ------------------------------
         Mark S. Karlan
         Attorney-in-fact(1)


(1)  Mark S.  Karlan,  by signing  his name  hereto,  does sign the  document on
     behalf of the person  indicated  above pursuant to a power of attorney duly
     executed  by such  person  and  filed  with  the  Securities  and  Exchange
     Commission.
    

<PAGE>

                                  EXHIBIT INDEX

Exhibit                         Description                                 Page
- -------                         -----------                                 ----

   
  1.1     Form of Underwriting Agreement*
  3.1     Certificate of Incorporation of the Company*
  3.2     By-laws of the Company*
  4.1     Form of Indenture*
  4.2     Form of Servicing Agreement*
  4.3     Form of Deposit Trust Agreement*
  4.4     Form of Administration Agreement*
  5.1     Opinion of Cadwalader, Wickersham & Taft as to legality*
  8.1     Opinion of Cadwalader,  Wickersham & Taft as to certain
          tax matters (included in Exhibit 5.1)*
 23.1     Consent of  Cadwalader,  Wickersham & Taft (included in
          Exhibits 5.1 and 8.1)*
 24.1     Powers  of  Attorney  (included  on  page  II-3  of the
          Registration Statement)*

- ---------------
* Previously filed.
    



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