MERRILL LYNCH MORTGAGE INVESTORS INC
S-3, 1998-06-23
ASSET-BACKED SECURITIES
Previous: TCW CONVERTIBLE SECURITIES FUND INC, DEF 14A, 1998-06-23
Next: MT OLYMPUS ENTERPRISES INC /UT/, 10KSB, 1998-06-23


                                                   
                                                         

                                                     REGISTRATION NO. 333-38073

      As filed with the Securities and Exchange Commission on June 23, 1998

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

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

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


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


          DELAWARE                                               13-3416059
- ----------------------------                                  ----------------
(State or other jurisdiction                                  (I.R.S. Employer
     of incorporation)                                       Identification No.)


                             WORLD FINANCIAL CENTER
                            NORTH TOWER - 15TH FLOOR
                                250 VESEY STREET
                          NEW YORK, NEW YORK 10281-1315
                                 (212) 449-0336
               ---------------------------------------------------
               (Address, including zip code, and telephone number,
                 including area code, of registrant's principal
                                executive office)

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

                               JEFFREY W. KRONTHAL
                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                             WORLD FINANCIAL CENTER
                             NORTH TOWER-10TH FLOOR
                                250 VESEY STREET
                          NEW YORK, NEW YORK 10281-1315
                                 (212) 449-0336
            ----------------------------------------------------------
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

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

                                 with copies to:

                             RICHARD D. RUDDER, ESQ.
                            WILLKIE FARR & GALLAGHER
                               787 SEVENTH AVENUE
                            NEW YORK, NEW YORK 10019
                                 (212) 728-8000

     Approximate date of commencement of proposed sale to the public: From time
to time after the effective date of this Registration Statement, determined in
light of market and other 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. [X]

     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. [ ]

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


<PAGE>

<TABLE>
<CAPTION>

                         CALCULATION OF REGISTRATION FEE

=============================================================================================
                                                   Proposed       Proposed 
                                                    Maximum        Maximum          Amount
                                                   Aggregate      Aggregate           of
  Title of Each Class of         Amount to be      Price per       Offering      Registration
Securities to be Registered      Registered(1)(2)   Unit(3)        Price(3)          Fee
- ---------------------------------------------------------------------------------------------
<S>                              <C>                <C>       <C>                   <C> 
Mortgage Pass-Through
   Certificates, issued in                      
   series................        $1,000,000(3)      100%      $1,000,000(1)         $295
=============================================================================================

</TABLE>

(1)  $2,982,452,000 aggregate principal amount of Mortgage Pass-Through
     Certificates registered by the Registrant under Registration Statement No.
     333-38073 referred to below and not previously sold are consolidated in
     this Registration Statement pursuant to Rule 429. All registration fees in
     connection with such unsold amount of Mortgage Pass-Through Certificates
     have been previously paid by the Registrant under the foregoing
     Registration Statement.

(2)  There is also being registered hereunder an indeterminate amount of 
     Certificates that may be sold by Registrant or any affiliate of Registrant,
     including Merrill Lynch, in furtherance of market-making activities in the
     Certificates and in connection with which it is necessary under the federal
     securities laws to deliver a market-making prospectus.

(3)  Estimated solely for purposes of determining the registration fee.

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

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT THAT SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THIS REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

     Pursuant to Rule 429 of the Securities Act of 1933, the Prospectus and
Prospectus Supplement contained in this Registration Statement also relates to
the Registrant's Registration Statement on Form S-3 (Registration No.
333-38073). This Registration Statement, which is a new registration statement,
also constitutes a post-effective amendment to Registration Statement 333-38073.
Such post-effective amendment shall hereafter become effective concurrently with
the effectiveness of this Registration Statement in accordance with Section 8(a)
of the Securities Act of 1933.


                                      -2-


<PAGE>

<TABLE>
<CAPTION>

             CROSS REFERENCE SHEET FURNISHED PURSUANT TO RULE 404(a)

                                                                                LOCATION IN
         ITEMS AND CAPTIONS IN FORM S-3                                         PROSPECTUSES
         ------------------------------                                         ------------
<S>    <C>                                                           <C> 
 
 1.    Forepart of Registration Statement and Outside Front
       Cover Page of Prospectus .................................    Forepart of Registration Statement 
                                                                     and Outside Front Cover Page of    
                                                                     Prospectus**                       
                                                                
 2.    Inside Front and Outside Back Cover Pages                     Inside Front Cover Page of
       of Prospectus ............................................    Prospectus and Outside Back Cover
                                                                     Page of Prospectus**
       
 3.    Summary Information, Risk Factors and Ratio of Earnings
       to Fixed Charges .........................................  Summaries of Prospectus; Risk Factors
       
 4.    Use of Proceeds...........................................    Use of Proceeds**
       
 5.    Determination of Offering Price...........................    *
       
 6.    Dilution..................................................    *
       
 7.    Selling Security Holders..................................    *
       
 8.    Plan of Distribution.......................................   Method of Distribution**
       
 9.    Description of Securities to Be Registered.................   Outside Front Cover Page; Summaries
                                                                     of Prospectus; Description of the
                                                                     Trust Funds; Description of the
                                                                     Certificates**
    
10.    Interests of Named Experts and Counsel.....................   *
       
11.    Material Changes...........................................   Financial Information
       
12     Incorporation of Certain Information by Reference..........   Incorporation of Certain
                                                                     Information by Reference

13.    Disclosure of Commission Position on Indemnification for
       Securities Act Liabilities ................................   See page II-2

</TABLE>

- -----------
*    Answer negative or item inapplicable.

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

                                      -3-


<PAGE>

                   SUBJECT TO COMPLETION, DATED JUNE 23, 1998

PROSPECTUS SUPPLEMENT
- --------------------------------
(TO PROSPECTUS DATED ______, 1998)

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 199_ -____

                         $________ CLASS A CERTIFICATES
                         $________ CLASS B CERTIFICATES

                                   ----------

           The Series 199___-____ Mortgage Pass-Through Certificates (the
"Certificates") will consist of four classes (each, a "Class") of Certificates,
designated as the Class A Certificates, the Class B Certificates, the Class C
Certificates and the Class R Certificates. As and to the extent described
herein, the Class B, Class C and Class R Certificates will be subordinate to the
Class A Certificates; and the Class C and Class R Certificates will be
subordinate to the Class B Certificates. Only the Class A and Class B
Certificates (collectively, the "Offered Certificates") are offered hereby. It
is a condition of their issuance that the Class A and Class B Certificates be
rated not lower than "____" and "____", respectively, by _______________

                                                        (Continued on next page)

                                   ----------

      PROSPECTIVE INVESTORS SHOULD CONSIDER THE INFORMATION SET FORTH UNDER
        "RISK FACTORS" ON PAGE S-20 OF THIS PROSPECTUS SUPPLEMENT AND ON
                           PAGE 18 OF THE PROSPECTUS.

                                   ----------

    PROCEEDS OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS
    ON THE OFFERED CERTIFICATES. THE OFFERED CERTIFICATES DO NOT REPRESENT AN
  INTEREST IN OR OBLIGATION OF THE DEPOSITOR OR ANY OF ITS AFFILIATES. NEITHER
    THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED
                 BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                                   ----------

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

                                   ----------

       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.

                                   ----------

           Merrill Lynch, Pierce, Fenner & Smith Incorporated (the
"Underwriter"), through one or more of its affiliates, intends to make a
secondary market in the Offered Certificates, but has no obligation to do so.
There can be no assurance that a secondary market for the Offered Certificates
will develop or, if it does develop, that it will continue. See "Risk
Factors--Limited Liquidity" herein.

           The Offered Certificates will be purchased by the Underwriter from
the Depositor 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 Depositor from the sale of the Offered
Certificates, before deducting expenses payable by the Depositor estimated to be
approximately $_____________, will be ______% of the initial aggregate
Certificate Balance of the Offered Certificates, plus accrued interest.

           The Offered Certificates are offered by the Underwriter, subject to
prior sale, to withdrawal, cancellation or modifications of the offer without
notice, to receipt and acceptance by the Underwriter and to certain additional
conditions. It is expected that the Class A Certificates will be delivered in
book-entry form through the Same-Day Funds Settlement System of The Depository
Trust Company and that the Class B Certificates will be delivered at the offices
of the Underwriter, World Financial Center, North Tower, New York, New York
10281, on or about _____________, 199__ (the "Delivery Date"), against payment
therefor in immediately available funds.

                                   ----------

                               MERRILL LYNCH & CO.

                                   ----------

            The date of this Prospectus Supplement is _______, 199_.


       Information contained herein is subject to completion or
       amendment. Offers to buy these securities may not be accepted
       without the delivery of a final prospectus supplement and
       prospectus. This prospectus supplement and the accompanying
       prospectus shall not constitute an offer to sell or the
       solicitation of an offer to buy, nor shall there be any sale of
       these securities in any State in which such offer, solicitation or
       sale would be unlawful prior to registration or qualification
       under the securities laws of any such State.
<PAGE>


(cover continued)

           The Certificates will represent in the aggregate the entire
beneficial ownership interest in a trust fund (the "Trust Fund"), to be
established by Merrill Lynch Mortgage Investors, Inc. (the "Depositor"), that
will consist primarily of a segregated pool (the "Mortgage Pool") of ____
conventional, multifamily, balloon mortgage loans (the "Mortgage Loans"). As of
____________, 199___ (the "Cut-off Date"), the Mortgage Loans had an aggregate
principal balance (the "Initial Pool Balance") of $___________________, after
application of all payments of principal due on or before such date, whether or
not received. The initial principal balance of the Class A Certificates will be
$__________________, which represents _____% of the Initial Pool Balance; and
the initial principal balance of the Class B Certificates will be
$_____________, which represents ___% of the Initial Pool Balance.

           The Mortgage Loans provide for monthly payments of principal and/or
interest ("Monthly Payments"), in all cases based on amortization schedules that
are significantly longer than their remaining terms, thereby leaving substantial
principal amounts due and payable on their respective maturity dates. As more
fully described herein, (i) ___ of the Mortgage Loans (the "ARM Loans"), which
represent ______% of the Initial Pool Balance, provide for periodic adjustments
(which may occur monthly, semi-annually or annually) to the respective
annualized rates at which they accrue interest (their "Mortgage Rates") based on
fluctuations in a base index (an "Index") and subject to the limitations
described herein, and (ii) the remaining Mortgage Loans (the "Fixed Rate Loans")
bear interest at fixed Mortgage Rates. Adjustments to the Mortgage Rates on ____
of the ARM Loans (the "COFI ARM Loans"), which represent ______% of the Initial
Pool Balance, are based upon changes in the monthly weighted average cost of
funds of member savings institutions of the Eleventh Federal Home Loan Bank
District (the "COFI Index"). __________________ of the ARM Loans, which
represent ___% of the Initial Pool Balance, provide for Monthly Payment
adjustments that occur less frequently than Mortgage Rate adjustments and/or
payment caps that limit the amount by which a Monthly Payment can change in
response to a change in the Mortgage Rate, which in either case may result in
Monthly Payments that are greater or less than the amount necessary to amortize
the loan fully over its remaining amortization term and pay interest at the then
applicable Mortgage Rate. Consequently, those ARM Loans (and, accordingly, the
Offered Certificates) may from time to time be subject to periods of
accelerated, slower or negative amortization.

           All of the Mortgage Loans are currently held by _____________ (the
"Mortgage Loan Seller"), which either originated the Mortgage Loans or acquired
them from their respective originators. On or before the date of initial
issuance of the Certificates, the Depositor will acquire the Mortgage Loans from
the Mortgage Loan Seller and will transfer them to the Trustee in exchange for
the Certificates.

           Distributions of interest on and principal of the Certificates will
be made, to the extent of available funds, on the 25th day of each month or, if
any such 25th day is not a business day, then on the next succeeding business
day, beginning in _____________ 199____ (each, a "Distribution Date"). As more
fully described herein, distributions allocable to interest accrued on each
Class of Offered Certificates will be made on each Distribution Date based on
the variable pass-through rate (the "Pass-Through Rate") then applicable to such
Class and the stated principal amount (the "Certificate Balance") of such Class
outstanding immediately prior to such Distribution Date. The Pass-Through Rates
for the Class A and Class B Certificates applicable to the first Distribution
Date will be _________% and ________% per annum, respectively. Subsequent to the
initial Distribution Date, the Pass-Through Rate for the Class A Certificates
will equal from time to time monthly LIBOR plus ______ basis points, subject to
a maximum of _____% per annum and a minimum of ______% per annum; except when
such rate exceeds a "funds-available cap rate" calculated as described herein,
at which time the Pass-Through Rate for the Class A Certificates will equal the
weighted average of, subject to certain adjustments described herein, the Net
Mortgage Rates on the Mortgage Loans. Subsequent to the initial Distribution
Date, the Pass-Through Rate for the Class B Certificates will equal from time to
time the weighted average of, subject to certain adjustments described herein,
the Net Mortgage Rates on the Mortgage Loans. The Net Mortgage Rate for any
Mortgage Loan is its Mortgage Rate less _____ basis points. Distributions
allocable to principal of each Class of Offered Certificates will be made in the
amounts and in accordance with the priorities described herein. See "Description
of the Certificates--Distributions" herein.

           The yield to maturity on each Class of Offered Certificates will
depend on, among other things, fluctuations in its respective Pass-Through Rate
and the rate and timing of principal payments (including by reason of
prepayments, defaults and liquidations) on the Mortgage Loans. See "Yield and
Maturity Considerations" herein and "Yield Considerations" and "Risk
Factors--Average Life of Certificates; Prepayments; Yields" in the Prospectus.

           An election will be made to treat the Trust Fund as a "real estate
mortgage investment conduit" (a "REMIC") for federal income tax purposes. The
Offered Certificates and the Class C Certificates (collectively, the "REMIC
Regular Certificates") will constitute "regular interests", and the Class R
Certificates will constitute the sole class of "residual interests", in the
Trust Fund. See "Material Federal Income Tax Consequences" herein and in the
Prospectus.

                                   ----------

           THE PROSPECTUS THAT ACCOMPANIES THIS PROSPECTUS SUPPLEMENT CONTAINS
IMPORTANT INFORMATION REGARDING THIS OFFERING THAT IS NOT CONTAINED HEREIN, AND
PROSPECTIVE INVESTORS ARE URGED TO READ BOTH THE PROSPECTUS AND THIS PROSPECTUS
SUPPLEMENT IN FULL TO OBTAIN MATERIAL INFORMATION CONCERNING THE OFFERED
CERTIFICATES. SALES OF THE OFFERED CERTIFICATES MAY NOT BE CONSUMMATED UNLESS
THE PURCHASER HAS RECEIVED BOTH THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT.

                                   ----------

           UNTIL NINETY DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL
DEALERS EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS
SUPPLEMENT AND PROSPECTUS. THIS 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.


                                      S-2
<PAGE>
                                           TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                                     PAGE
                                                                                                     ----
<S>                                                                                                  <C>
SUMMARY OF PROSPECTUS SUPPLEMENT .................................................................   S-5

RISK FACTORS .....................................................................................   S-20
  Certain Risk Factors Associated With the Certificates...........................................   S-20
    Limited Liquidity for Offered Certificates....................................................   S-20
    Certain Yield and Maturity Considerations ....................................................   S-20
    Mortgage Loan Repayment Considerations........................................................   S-21
  Certain Risk Factors Associated With the Mortgage Loans.........................................   S-21
    Risks of Lending on Income-Producing Properties ..............................................   S-21
    Limited Recourse on Mortgage Loans............................................................   S-22
    Environmental Law Considerations .............................................................   S-22
    Geographic Concentration of Properties Increasing Isolated Geographic Risk....................   S-22
    Concentration of Mortgage Loans and Borrowers Increasing Single Borrower Risk.................   S-22
    Adjustable Rate Mortgage Loans; Negative Amortization May Cause Higher Default Rate...........   S-23
    Balloon Payments on Mortgage Loans; Heightened Risk of Borrower Default.......................   S-23

DESCRIPTION OF THE MORTGAGE POOL .................................................................   S-23
  General ........................................................................................   S-23
  Certain Payment Characteristics ................................................................   S-24
  The Eleventh District Cost of Funds Index ......................................................   S-25
  Additional Mortgage Loan Information ...........................................................   S-26
  The Mortgage Loan Seller .......................................................................   S-32
    General ......................................................................................   S-32
    Delinquency and Foreclosure Experience .......................................................   S-32
  Underwriting Standards .........................................................................   S-33
  Assignment of the Mortgage Loans; Repurchase ...................................................   S-33
  Representations and Warranties; Repurchases ....................................................   S-34
  Changes in Mortgage Pool Characteristics .......................................................   S-35

SERVICING OF THE MORTGAGE LOANS ..................................................................   S-35
  General ........................................................................................   S-35
  The Master Servicer ............................................................................   S-36
  Servicing and Other Compensation and Payment of Expenses .......................................   S-36
  Modifications, Waivers and Amendments ..........................................................   S-37
  Inspections; Collection of Operating Information ...............................................   S-38
  Additional Obligations of the Master Servicer with Respect to ARM Loans ........................   S-38

DESCRIPTION OF THE CERTIFICATES ..................................................................   S-38
  General ........................................................................................   S-38
  Distributions ..................................................................................   S-40
    Method, Timing and Amount ....................................................................   S-40
    Priority .....................................................................................   S-40
    Pass-Through Rates ...........................................................................   S-42
    Determination of LIBOR .......................................................................   S-42
    Distributable Certificate Interest ...........................................................   S-43
    Scheduled Principal Distribution Amount and Unscheduled Principal Distribution Amount ........   S-44
    Certain Calculations with Respect to Individual Mortgage Loans ...............................   S-44
  Subordination ..................................................................................   S-45
  P&I Advances ...................................................................................   S-45
  Reports to Certificateholders; Available Information ...........................................   S-46
  Voting Rights ..................................................................................   S-47
  Termination ....................................................................................   S-47
  Trustee ........................................................................................   S-48


                                      S-3
<PAGE>
<CAPTION>

                                                                                                     PAGE
                                                                                                     ----
<S>                                                                                                  <C>
YIELD AND MATURITY CONSIDERATIONS ................................................................   S-48
  Yield Considerations ...........................................................................   S-48
    General ......................................................................................   S-48
    Pass-Through Rate ............................................................................   S-48
    Rate and Timing of Principal Payments ........................................................   S-50
    Losses and Shortfalls ........................................................................   S-51
    Certain Relevant Factors .....................................................................   S-51
    Delay in Payment of Distributions ............................................................   S-52
    Unpaid Distributable Certificate Interest ....................................................   S-52
  Weighted Average Life ..........................................................................   S-52

USE OF PROCEEDS ..................................................................................   S-55

MATERIAL FEDERAL INCOME TAX CONSEQUENCES .........................................................   S-55

ERISA CONSIDERATIONS .............................................................................   S-55

LEGAL INVESTMENT .................................................................................   S-57

METHOD OF DISTRIBUTION ...........................................................................   S-57

LEGAL MATTERS ....................................................................................   S-58

RATING ...........................................................................................   S-58

INDEX OF DEFINITIONS .............................................................................   S-59

ANNEX A...........................................................................................   S-61

</TABLE>

                                      S-4
<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 used in this summary
may be defined elsewhere in this Prospectus Supplement or in the Prospectus. An
"Index of 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.

Title of Certificates ...............Merrill Lynch Mortgage Investors, Inc.,
                                       Mortgage Pass-Through Certificates,
                                       Series 199__-____ (the "Certificates"),
                                       to be issued in four Classes designated
                                       as the Class A, Class B, Class C and
                                       Class R Certificates. The Class A, Class
                                       B and Class C Certificates are herein
                                       collectively referred to from time to
                                       time as the "REMIC Regular Certificates".
                                       Only the Class A and Class B
                                       Certificates (collectively, the "Offered
                                       Certificates") are offered hereby. The
                                       Class C and Class R Certificates are
                                       herein collectively referred to from time
                                       to time as the "Private Certificates".

Depositor ...........................Merrill Lynch Mortgage Investors, Inc., a
                                       Delaware corporation. The Depositor is a
                                       wholly-owned, limited purpose finance
                                       subsidiary of Merrill Lynch Mortgage
                                       Capital Inc., which is a wholly owned
                                       indirect subsidiary of Merrill Lynch &
                                       Co., Inc. Neither the Depositor nor any
                                       of its affiliates has insured or
                                       guaranteed the Offered Certificates. See
                                       "The Depositor" in the Prospectus.

Issuer ..............................The Trust Fund established under the
                                       Pooling and Servicing Agreement, as they
                                       are described below under "Description of
                                       the Certificates."

Master Servicer .....................______________________________, a
                                       _____________________. The primary
                                       compensation of the Master Servicer for
                                       servicing and administering the Mortgage
                                       Loans will be a monthly fee (the
                                       "Servicing Fee") payable on a
                                       loan-by-loan basis out of related
                                       interest collections equal to the portion
                                       of such collections accrued at a rate
                                       equal to 0.___% per annum (the "Servicing
                                       Fee Rate"). See "Servicing of the
                                       Mortgage Loans--The Master Servicer" and
                                       "--Servicing and Other Compensation and
                                       Payment of Expenses" herein.

Trustee ............................._____________________, a
                                       _______________________. The Master
                                       Servicer will be responsible for the fees
                                       of the Trustee. See "Description of the
                                       Certificates--Trustee" herein.

Mortgage Loan Seller ................________________________, a
                                       __________________________. On or prior
                                       to the Delivery Date, the Depositor will
                                       acquire the Mortgage Loans from the
                                       Mortgage Loan Seller pursuant to a
                                       Mortgage Loan Purchase Agreement, dated
                                       [the date hereof], between the Depositor
                                       and the Mortgage Loan Seller (the
                                       "Mortgage Loan Purchase Agreement"). 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
                                       assignment of its interests in the
                                       Mortgage Loans to the Trustee, 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 


                                      S-5
<PAGE>


                                       warranties regarding the Mortgage Loans.
                                       See "Description of the Mortgage
                                       Pool--The Mortgage Loan Seller" and
                                       "--Representations and Warranties;
                                       Repurchases" herein. 

Cut-off Date ........................___________________, 199__. 

Delivery Date .......................___________________, 199__. 

Registration of the
  Class A Certificates ..............The Class A Certificates will be
                                       represented by one or more global
                                       Certificates registered in the name of
                                       Cede & Co., as nominee of The Depository
                                       Trust Company ("DTC"). No person
                                       acquiring an interest in the Class A
                                       Certificates (any such person, a "Class A
                                       Certificate Owner") will be entitled to
                                       receive a Class A Certificate in fully
                                       registered, certificated form (a
                                       "Definitive Class A Certificate"),
                                       except under the limited circumstances
                                       described in the Prospectus under
                                       "Description of the Certificates--Book
                                       Entry Registration and Definitive
                                       Certificates". Instead, DTC will effect
                                       payments and transfers in respect of the
                                       Class A Certificates by means of its
                                       electronic recordkeeping services, acting
                                       through certain participating
                                       organizations ("Participants"). This
                                       may result in certain delays in receipt
                                       of payments by an investor and may
                                       restrict an investor's ability to pledge
                                       its securities. Unless and until
                                       Definitive Class A Certificates are
                                       issued, all references herein to the
                                       rights of holders of the Class A
                                       Certificates are to the rights of Class A
                                       Certificate Owners as they may be
                                       exercised through DTC and its
                                       Participants, except as otherwise
                                       specified herein. See "Description of the
                                       Certificates--General" herein and
                                       "Description of the
                                       Certificates--Book-Entry Registration and
                                       Definitive Certificates" in the
                                       Prospectus. 

Denominations .......................The Class A Certificates will be issued,
                                       maintained and transferred on the
                                       book-entry records of DTC and its
                                       Participants in denominations of $1,000
                                       and in integral multiples thereof. The
                                       Class B Certificates will be issuable in
                                       fully registered, certificated form in
                                       denominations of $____________ and in
                                       integral multiples of $1,000 in excess
                                       thereof, with one Class B Certificate
                                       evidencing an additional amount equal to
                                       the remainder of the initial Certificate
                                       Balance of such Class.

The Mortgage Pool ...................The Mortgage Pool will consist of _____
                                       conventional, balloon Mortgage Loans with
                                       an Initial Pool Balance of
                                       $_________________. Each Mortgage Loan is
                                       secured by a first mortgage lien on a fee
                                       simple estate in a multifamily rental
                                       property (each, a "Mortgaged Property").
                                       ________ of the Mortgage Loans, which
                                       represent _____% of the Initial Pool
                                       Balance, are secured by liens on
                                       Mortgaged Properties located in
                                       _______________. The remaining Mortgaged
                                       Properties are located throughout
                                       ___________ other states. See
                                       "Description of the Mortgage
                                       Pool--Additional Mortgage Loan
                                       Information" herein. ___________ of the
                                       Mortgage Loans, which represent ______%
                                       of the Initial Pool Balance, provide for
                                       scheduled payments of principal and/or
                                       interest ("Monthly Payments") to be due
                                       on the first 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
                                       annualized rate at which interest accrues
                                       (the "Mortgage Rate") on ____ of the
                                       Mortgage


                                      S-6
<PAGE>


                                       Loans (the "ARM Loans"), which represent
                                       _____% of the Initial Pool Balance, is
                                       subject to adjustment on specified Due
                                       Dates (each such date of adjustment, an
                                       "Interest Rate Adjustment Date") by
                                       adding a fixed number of basis points (a
                                       "Gross Margin") to the value of a base
                                       index (an "Index"), subject, in [most]
                                       cases, to lifetime maximum and/or minimum
                                       Mortgage Rates, and in _____ cases, to
                                       periodic maximum and/or minimum Mortgage
                                       Rates, in each case as described herein;
                                       and the remaining Mortgage Loans (the
                                       "Fixed Rate Loans") bear interest at
                                       fixed Mortgage Rates. ____ of the ARM
                                       Loans, which represent ___% of the
                                       Initial Pool Balance, provide for
                                       Interest Rate Adjustment Dates that occur
                                       monthly, while the remainder of the ARM
                                       Loans provide for adjustments of the
                                       Mortgage Rate to occur semi-annually or
                                       annually. __________ of the ARM Loans
                                       (the "COFI ARM Loans"), which represent
                                       ______% of the Initial Pool Balance,
                                       provide for Mortgage Rate adjustments
                                       based on changes in the monthly weighted
                                       average cost of funds of member savings
                                       institutions of the Eleventh Federal Home
                                       Loan Bank District (the "COFI Index");
                                       and the remaining ARM Loans, which
                                       represent _____% of the Initial Pool
                                       Balance, provide for Mortgage Rate
                                       adjustments based on United States
                                       Treasury yield indices (each, a "Treasury
                                       Index"). See "Description of the
                                       Mortgage Pool--Certain Payment
                                       Characteristics" herein.

                                     The amount of the Monthly Payment on all of
                                       the ARM Loans is subject to adjustment on
                                       specified Due Dates (each such date, a
                                       "Payment Adjustment Date") generally 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 then applicable Mortgage Rate,
                                       subject, in the case of [most] of the ARM
                                       Loans, to payment caps ("Payment Caps"),
                                       which limit the amount by which the
                                       Monthly Payment may adjust on any Payment
                                       Adjustment Date as described herein.
                                       _____________ of the ARM Loans, which
                                       represent ________% of the Initial Pool
                                       Balance, provide for Payment Adjustment
                                       Dates that occur annually, while the
                                       remainder of the ARM Loans provide for
                                       adjustments of the Monthly Payment to
                                       occur monthly or semi-annually.

                                     __________ of the ARM Loans, which
                                       represent ___% of the Initial Pool
                                       Balance, have Payment Adjustment Dates
                                       that occur less frequently than Interest
                                       Rate Adjustment Dates and/or provide for
                                       Payment Caps that limit the amount by
                                       which a Monthly Payment can change in
                                       response to a change in the Mortgage
                                       Rate. As a result, the amount of a
                                       Monthly Payment in those cases may be
                                       greater or less than the amount necessary
                                       to amortize the loan fully over its then
                                       remaining amortization schedule and pay
                                       interest at the then applicable Mortgage
                                       Rate, and accordingly, those ARM Loans
                                       may be subject to periods of slower
                                       amortization (if the Monthly Payment due
                                       on a Due Date is sufficient to pay
                                       interest accrued to such Due Date at the
                                       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


                                      S-7
<PAGE>


                                       greater than the amount necessary to pay
                                       interest accrued to such Due Date at the
                                       applicable Mortgage Rate and to reduce
                                       principal in accordance with the
                                       applicable amortization schedule). All of
                                       the Mortgage Loans that permit negative
                                       amortization limit the amount by which
                                       the original principal balance may be
                                       exceeded as a result of negative
                                       amortization. In addition, the ARM Loans
                                       with Payment Caps provide by their terms
                                       that the Payment Caps will not be
                                       applicable on specified Payment
                                       Adjustment Dates. No ARM Loan that
                                       permits negative amortization had a
                                       Cut-off Date Balance (that is, a
                                       principal balance as of the Cut-off Date,
                                       after the application of all payments due
                                       on or before such date, whether or not
                                       received) in excess of its original
                                       principal balance.

                                     All of the Mortgage Loans provide for
                                       monthly payments of principal based on
                                       amortization schedules significantly
                                       longer than the remaining terms of such
                                       Mortgage Loans, thereby leaving
                                       substantial principal amounts due and
                                       payable (each such payment, a "Balloon
                                       Payment") on their respective maturity
                                       dates, unless prepaid prior thereto.
                                       Loans with Balloon Payments involve a
                                       greater risk to a lender than
                                       self-amortizing loans because the ability
                                       of a borrower to make a Balloon Payment
                                       typically will depend upon its ability to
                                       fully refinance the loan or to sell the
                                       related Mortgaged Property at a price
                                       sufficient to permit the borrower to make
                                       the Balloon Payment. The inability of a
                                       borrower to timely make a Balloon Payment
                                       will constitute a default from which
                                       losses could ensue. Moreover, and whether
                                       or not losses are ultimately sustained,
                                       any delay in the collection of a Balloon
                                       Payment that would otherwise be
                                       distributable in respect of a class of
                                       Offered Certificates will likely extend
                                       the weighted average life of such class.
                                       See "Risk Factors--The Mortgage
                                       Loans--Balloon Payments" herein and "Risk
                                       Factors--Balloon Payments; Borrower
                                       Default" in the Prospectus.

                                     [No Mortgage Loan currently prohibits
                                       voluntary principal prepayments; however,
                                       [certain] of the Mortgage Loans impose
                                       fees or penalties ("Prepayment Premiums")
                                       in connection with full or partial
                                       prepayments.] [____ of the Fixed Rate
                                       Loans, which represent ___% of the
                                       Initial Pool Balance, prohibit voluntary
                                       prepayments of principal for a period (a
                                       "Lock-out Period") ending on a date (a
                                       "Lock-out Expiration Date") specified in
                                       the related Mortgage Note, and impose
                                       fees or penalties ("Prepayment
                                       Premiums") in connection with prepayments
                                       of principal made thereafter]. Prepayment
                                       Premiums are payable to the Master
                                       Servicer as additional servicing
                                       compensation, to the extent not otherwise
                                       applied to offset Prepayment Interest
                                       Shortfalls, and may be waived by the
                                       Master Servicer in accordance with the
                                       servicing standard described under
                                       "Servicing of the Mortgage
                                       Loans--General" herein.

                                     As of the Cut-off Date, the Mortgage Loans
                                       had the following additional
                                       characteristics:

                                        (i)    Mortgage Rates ranging from ____%
                                               per annum to ____% per annum, and
                                               a weighted average Mortgage Rate
                                               of _____% per annum;


                                      S-8
<PAGE>


                                        (ii)   in the case of the ARM Loans,
                                               Gross Margins ranging from _____
                                               basis points to _____ basis
                                               points, and a weighted average
                                               Gross Margin of _____ basis
                                               points;

                                        (iii)  for those ___ ARM Loans as to
                                               which such characteristic
                                               applies, minimum lifetime
                                               Mortgage Rates ranging from ___%
                                               per annum to ___% per annum, and
                                               a weighted average minimum
                                               lifetime Mortgage Rate of ____%
                                               per annum;
 
                                        (iv)   for those ___ ARM Loans as to
                                               which such characteristic
                                               applies, maximum lifetime
                                               Mortgage Rates ranging from ___%
                                               per annum to ___% per annum, and
                                               a weighted average maximum
                                               lifetime Mortgage Rate of ___%
                                               per annum;
 
                                        (v)    Cut-off Date Balances ranging
                                               from $____________ to
                                               $____________, and an average
                                               Cut-off Date Balance of
                                               $____________; 

                                        (vi)   original terms to scheduled
                                               maturity ranging from ___ months
                                               to ____ months, and a weighted
                                               average original term to
                                               scheduled maturity of ___ months;

                                        (vii)  remaining terms to scheduled
                                               maturity ranging from ___ months
                                               to ____ months, and a weighted
                                               average remaining term to
                                               scheduled maturity of ____
                                               months;

                                        (viii) Cut-off Date LTV Ratios (that is,
                                               in each case, a loan-to-value
                                               ratio based upon (a) the Cut-off
                                               Date Balance of the Mortgage
                                               Loan, and (b) the appraised value
                                               of the related Mortgaged Property
                                               determined at the time of
                                               origination of such loan) ranging
                                               from _____% to ____%, and a
                                               weighted average Cut-off Date LTV
                                               Ratio of _____%; and

                                        (ix)   Debt Service Coverage Ratios
                                               (calculated as more particularly
                                               described under "Description of
                                               the Mortgage Pool--Additional
                                               Mortgage Loan Information"), for
                                               those ____ Mortgage Loans as to
                                               which the ratios could be so
                                               calculated, ranging from _______x
                                               to ______x, and a weighted
                                               average Debt Service Coverage
                                               Ratio of _______x.

                                     The Mortgage Loans were originated between
                                       19__ and 19__.

Description of the Certificates .....The Certificates will be issued pursuant to
                                       a Pooling and Servicing Agreement, to be
                                       dated as of the Cut-off Date, among the
                                       Depositor, the Master Servicer and the
                                       Trustee (the "Pooling and Servicing
                                       Agreement"), and will represent in the
                                       aggregate the entire beneficial ownership
                                       interest in a trust fund (the "Trust
                                       Fund") consisting of the Mortgage Pool
                                       and certain related assets.

A. Certificate Balance ..............The aggregate Certificate Balance of the
                                       Certificates as of the Delivery Date will
                                       equal the Initial Pool Balance. The Class
                                       A Certificates will have an initial
                                       Certificate Balance of $_______________,
                                       which represents ___% of the Initial Pool
                                       Balance; the Class B Certificates will
                                       have an initial Certificate Balance of
                                       $___________, which 

                                      S-9
<PAGE>


                                       represents ___% of the Initial Pool
                                       Balance; the Class C Certificates will
                                       have an initial Certificate Balance of
                                       $____________, which represents___% of
                                       the Initial Pool Balance; and the Class R
                                       Certificates will have an initial
                                       Certificate Balance of [zero]. The
                                       Certificate Balance of each Class of
                                       Certificates outstanding at any time
                                       represents the maximum amount that the
                                       holders thereof are entitled to receive
                                       as distributions allocable to principal
                                       from the cash flow on the Mortgage Loans
                                       and other assets in the Trust Fund. As
                                       more specifically described herein, the
                                       Certificate Balance of each Class of
                                       REMIC Regular Certificates will be
                                       adjusted from time to time on each
                                       Distribution Date to reflect any
                                       additions thereto resulting from the
                                       allocation of Mortgage Loan negative
                                       amortization to such Class and any
                                       reductions therein resulting from the
                                       distribution of principal of such Class.
                                       The aggregate amount of monthly Mortgage
                                       Loan negative amortization allocable to
                                       the Certificates on any Distribution Date
                                       is herein referred to as the "Aggregate
                                       Mortgage Loan Negative Amortization" for
                                       such date, and the portion thereof
                                       allocable to any particular Class
                                       constitutes the "Certificate Negative
                                       Amortization" in respect of such Class
                                       for such date. The Certificate Balance of
                                       the Class R Certificates will at all
                                       times equal the excess, if any, of the
                                       aggregate Stated Principal Balance of the
                                       Mortgage Pool, over the aggregate
                                       Certificate Balance of the REMIC Regular
                                       Certificates (such excess, if any, the
                                       "Excess Pool Balance"). See "Description
                                       of the Certificates--General" herein.

                                     Losses experienced with respect to the
                                       Mortgage Loans or otherwise with respect
                                       to the Trust Fund will not be applied to
                                       reduce either the Certificate Balance or
                                       the absolute entitlement to interest of
                                       any Class of REMIC Regular Certificates,
                                       even though such losses may cause one or
                                       more of such Classes to receive less than
                                       the full amount of principal and interest
                                       to which it is entitled. As a result, the
                                       aggregate Stated Principal Balance of the
                                       Mortgage Pool at any time subsequent to
                                       the initial Distribution Date may be less
                                       than the aggregate Certificate Balance of
                                       the REMIC Regular Certificates. Such
                                       deficit will be allocated to the
                                       respective Classes of REMIC Regular
                                       Certificates (in each case to the extent
                                       of its Certificate Balance) in reverse
                                       alphabetical order of their Class
                                       designations (that is, C, B, A). Such
                                       allocation will not reduce the
                                       Certificate Balance of any such Class and
                                       is intended solely to identify the
                                       portion (the "Uncovered Portion") of the
                                       Certificate Balance of each such Class
                                       for which there is at such time no
                                       corresponding principal amount of
                                       Mortgage Loans. See "Description of the
                                       Certificates--Subordination" herein.

                                     The "Stated Principal Balance" of each
                                       Mortgage Loan outstanding at any time
                                       represents the principal balance of such
                                       Mortgage Loan ultimately due and payable
                                       to the Certificateholders and, as more
                                       particularly described herein, will equal
                                       the Cut-off Date Balance thereof,
                                       increased on each Distribution Date by
                                       any negative amortization experienced by
                                       the Mortgage Loan that is allocated to
                                       the Certificates on such date, and
                                       reduced on each Distribution Date
                                       generally by any payments or other
                                       collections (or advances in lieu thereof)
                                       of principal of such Mortgage Loan that
                                       are distributed on the Certificates on
                                       such date. See "Description of the
                                       Certificates


                                      S-10
<PAGE>


                                       --Distributions--Certain Calculations
                                       with Respect to Individual Mortgage
                                       Loans" herein.

B. Pass-through Rates ...............The Pass-Through Rates applicable to the
                                       Class A and Class B Certificates for the
                                       initial Distribution Date will equal
                                       _____% and _____% per annum,
                                       respectively. With respect to any
                                       Distribution Date subsequent to the
                                       initial Distribution Date, the
                                       Pass-Through Rate for the Class A
                                       Certificates will equal LIBOR for such
                                       Distribution Date plus _____ basis
                                       points, subject to a maximum of ____% per
                                       annum and a minimum of ____% per annum;
                                       unless, however, the rate so calculated
                                       exceeds the Funds-Available Cap Rate in
                                       respect of the Class A Certificates for
                                       such Distribution Date, in which case the
                                       Pass-Through Rate for the Class A
                                       Certificates will equal the Weighted
                                       Average Effective Net Mortgage Rate for
                                       such Distribution Date. With respect to
                                       any Distribution Date subsequent to the
                                       initial Distribution Date, the
                                       Pass-Through Rate for the Class B
                                       Certificates will equal the Weighted
                                       Average Effective Net Mortgage Rate for
                                       such Distribution Date.

                                     [The Pass-Through Rate applicable to the
                                       Class C Certificates will equal the
                                       Weighted Average Effective Net Mortgage
                                       Rate for such Distribution Date. The
                                       Class R Certificates will have no
                                       specified Pass-Through Rate.]

                                     "LIBOR" for each Distribution Date will be
                                       the average of the interbank offered
                                       rates for one month United States dollar
                                       deposits in the London market as
                                       determined during the preceding month in
                                       accordance with the method described
                                       herein. The "Weighted Average Effective
                                       Net Mortgage Rate" for each Distribution
                                       Date is the weighted average of the
                                       applicable Effective Net Mortgage Rates
                                       for the Mortgage Loans, weighted on the
                                       basis of their respective Stated
                                       Principal Balances immediately prior to
                                       such Distribution Date. For purposes of
                                       calculating the Weighted Average
                                       Effective Net Mortgage Rate for any
                                       Distribution Date, the "applicable
                                       Effective Net Mortgage Rate" for each
                                       Mortgage Loan is an annualized rate equal
                                       to the Mortgage Rate in effect for such
                                       Mortgage Loan as of the commencement of
                                       the related Due Period, (a) reduced by
                                       the Servicing Fee Rate (the Mortgage
                                       Rate, as so reduced, the "Net Mortgage
                                       Rate"), and (b) if the accrual of
                                       interest on such Mortgage Loan is
                                       computed other than on the basis of a
                                       360-day year consisting of twelve 30-day
                                       months (which is the basis of accrual for
                                       interest on the REMIC Regular
                                       Certificates), then adjusted to reflect
                                       that difference in computation.

                                     The "Funds-Available Cap Rate" applicable
                                       to the determination of the Pass-Through
                                       Rate on the Class A Certificates for each
                                       Distribution Date will be an annualized
                                       rate equal to the product of (a) the
                                       Weighted Average Effective Net Mortgage
                                       Rate for such Distribution Date,
                                       multiplied by (b) a fraction, expressed
                                       in decimal form, the numerator of which
                                       is the sum of (i) the Certificate Balance
                                       of the Class A Certificates immediately
                                       prior to such Distribution Date, plus
                                       (ii) any Excess Pool Balance, existing
                                       immediately prior to such Distribution
                                       Date, and the denominator of which is the
                                       Certificate Balance of the Class A
                                       Certificates immediately prior to such
                                       Distribution Date. Accordingly, in the
                                       absence of Excess Pool Balance, the
                                       Funds-Available Cap Rate applicable to
                                       the determination of the


                                      S-11
<PAGE>


                                       Pass-Through Rate for the Class A
                                       Certificates for any Distribution Date
                                       will be the Weighted Average Effective
                                       Net Mortgage Rate for such Distribution
                                       Date.

                                     The "Due Period" for each Distribution Date
                                       will be the period that begins on the
                                       ____ day of the month preceding the month
                                       inwhich such Distribution Date occurs and
                                       ends on the ____ day of the month in
                                       which such Distribution Date occurs. See
                                       "Description of the Certificates--
                                       Distributions--Pass-Through Rates" and
                                       "--Distributions--Determination of LIBOR"
                                       herein.

C. Distributions ....................Distributions on the Certificates will be
                                       made by the Master Servicer, to the
                                       extent of available funds, on the 25th
                                       day of each month or, if any such 25th
                                       day is not a business day, then on the
                                       next succeeding business day, beginning
                                       in __________ 199__ (each, a
                                       "Distribution Date"), to the holders of
                                       record as of the close of business on the
                                       last business day of the month preceding
                                       the month of each such distribution
                                       (each, a "Record Date"). Notwithstanding
                                       the above, the final distribution on any
                                       Certificate will be made after due notice
                                       by the Master Servicer of the pendency of
                                       such distribution and only upon
                                       presentation and surrender of such
                                       Certificates at the location to be
                                       specified in such notice. The total of
                                       all payments or other collections (or
                                       advances in lieu thereof) on or in
                                       respect of the Mortgage Loans that are
                                       available for distribution to
                                       Certificateholders on any Distribution
                                       Date is herein referred to as the
                                       "Available Distribution Amount" for such
                                       date. See "Description of the
                                       Certificates--Distributions--Method,
                                       Timing and Amount" herein.

                                     On each Distribution Date, for so long as
                                       the Class A and/or Class B Certificates
                                       remain outstanding, the Master Servicer
                                       will (except as otherwise described under
                                       "Description of the
                                       Certificates--Termination" herein) apply
                                       the Available Distribution Amount for
                                       such date for the following purposes and
                                       in the following order of priority, in
                                       each case to the extent of remaining
                                       available funds:

                                       (1)  to distributions of interest to the
                                            holders of the Class A Certificates
                                            in an amount equal to all
                                            Distributable Certificate Interest
                                            in respect of the Class A
                                            Certificates for such Distribution
                                            Date and, to the extent not
                                            previously paid, for all prior
                                            Distribution Dates;

                                       (2)  to distributions of principal to the
                                            holders of the Class A Certificates
                                            in an amount equal to the sum of (a)
                                            the product of (i) the Class A
                                            Certificates' Ownership Percentage
                                            (as calculated immediately prior to
                                            such Distribution Date), multiplied
                                            by (ii) the Scheduled Principal
                                            Distribution Amount for such
                                            Distribution Date, plus (b) the
                                            entire Unscheduled Principal
                                            Distribution Amount for such
                                            Distribution Date (but not more than
                                            would be necessary to reduce the
                                            Certificate Balance of the Class A
                                            Certificates to zero);
 
                                       (3)  to distributions of principal to the
                                            holders of the Class A Certificates
                                            in an amount equal to any Uncovered
                                            Portion of the Certificate Balance
                                            of the Class A Certificates
                                            immediately prior to such
                                            Distribution Date;


                                      S-12
<PAGE>


                                       (4)  to distributions of interest to the
                                            holders of the Class B Certificates
                                            in an amount equal to all
                                            Distributable Certificate Interest
                                            in respect of the Class B
                                            Certificates for such Distribution
                                            Date and, to the extent not
                                            previously paid, for all prior
                                            Distribution Dates; 

                                       (5)  to distributions of principal to the
                                            holders of the Class B Certificates
                                            in an amount equal to the sum of (a)
                                            the product of (i) the Class B
                                            Certificates' Ownership Percentage
                                            (as calculated immediately prior to
                                            such Distribution Date), multiplied
                                            by (ii) the Scheduled Principal
                                            Distribution Amount for such
                                            Distribution Date, plus (b) if the
                                            Class A Certificates have been
                                            retired, then to the extent not
                                            distributed in retirement thereof on
                                            such Distribution Date, the entire
                                            Unscheduled Principal Distribution
                                            Amount for such Distribution Date
                                            (but not more than would be
                                            necessary to reduce the Certificate
                                            Balance of the Class B Certificates
                                            to zero);

                                       (6)  to distributions of principal to the
                                            holders of the Class A Certificates
                                            in an amount equal to any Uncovered
                                            Portion of the Certificate Balance
                                            of the Class B Certificates
                                            immediately prior to such
                                            Distribution Date (but not more than
                                            would be necessary to reduce the
                                            Certificate Balance of the Class A
                                            Certificates to zero);

                                       (7)  to distributions of principal to the
                                            holders of the Class B Certificates
                                            in an amount equal to any Uncovered
                                            Portion of the Certificate Balance
                                            of the Class B Certificates
                                            immediately prior to such
                                            Distribution Date, net of any
                                            distributions of principal made on
                                            such Distribution Date in respect of
                                            the Class A Certificates as
                                            described in the immediately
                                            preceding clause (6);

                                       (8)  to distributions of interest to the
                                            holders of the Class C Certificates
                                            in an amount equal to all
                                            Distributable Certificate Interest
                                            in respect of the Class C
                                            Certificates for such Distribution
                                            Date and, to the extent not
                                            previously distributed, for all
                                            prior Distribution Dates;

                                       (9)  to distributions of principal to the
                                            holders of the Class C Certificates
                                            in an amount equal to the product of
                                            (a) the Class C Certificates'
                                            Ownership Percentage (as calculated
                                            immediately prior to such
                                            Distribution Date), multiplied by
                                            (b) the Scheduled Principal
                                            Distribution Amount for such
                                            Distribution Date;

                                       (10) to distributions of principal to the
                                            holders of the respective Classes of
                                            REMIC Regular Certificates, in
                                            reverse alphabetical order of their
                                            Class designations (that is, C, B,
                                            A), in an aggregate amount equal to
                                            the product of (a) the Class R
                                            Certificates' Ownership Percentage
                                            (as calculated immediately prior to
                                            such Distribution Date), multiplied
                                            by (b) the Scheduled Principal
                                            Distribution Amount for such
                                            Distribution Date (but, in each
                                            case, not more than 


                                      S-13
<PAGE>


                                            would be necessary to reduce the
                                            related Certificate Balance to
                                            zero);

                                       (11) to distributions of principal to the
                                            holders of the respective Classes of
                                            REMIC Regular Certificates, in
                                            alphabetical order of their Class
                                            designations (that is, A, B, C), in
                                            an aggregate amount equal to any
                                            Uncovered Portion ofthe Certificate
                                            Balance of the Class C Certificates
                                            immediately prior to such
                                            Distribution Date (but, in each
                                            case, not more than would be
                                            necessary to reduce the related
                                            Certificate Balance to zero);

                                       (12) to distributions of principal to the
                                            holders of the respective Classes of
                                            REMIC Regular Certificates, in
                                            reverse alphabetical order of their
                                            Class designations (that is, C, B,
                                            A,), in an aggregate amount equal to
                                            ______% of the remaining balance, if
                                            any, of the Available Distribution
                                            Amount (such remaining balance, if
                                            any, herein referred to as "Excess
                                            Funds") (but, in each case, not more
                                            than would be necessary to reduce
                                            the related Certificate Balance to
                                            zero); and

                                       (13) to distributions to the holders of
                                            the Class R Certificates in an
                                            amount equal to the remaining
                                            balance of any Excess Funds. See
                                            "Description of the Certificates--
                                            Distributions--Priority" herein.
                                                     
                                     The "Distributable Certificate Interest" in
                                       respect of any Class of REMIC Regular
                                       Certificates for any Distribution Date
                                       will equal 30 days' interest at the
                                       applicable Pass-Through Rate accrued on
                                       the Certificate Balance of such Class of
                                       REMIC Regular Certificates immediately
                                       prior to such Distribution Date, reduced
                                       (to not less than zero) by such Class of
                                       REMIC Regular Certificates' allocable
                                       share (in each case, calculated as
                                       described herein) of any Aggregate
                                       Mortgage Loan Negative Amortization and
                                       any Net Aggregate Prepayment Interest
                                       Shortfall (as described below) for such
                                       Distribution Date. See "Servicing of the
                                       Mortgage Loans--Servicing and Other
                                       Compensation and Payment of Expenses" and
                                       "Description of the Certificates--
                                       Distributions--Distributable Certificate 
                                       Interest" herein.

                                     The "Scheduled Principal Distribution
                                       Amount" for any Distribution Date will
                                       equal the aggregate of all scheduled
                                       payments of principal (including the
                                       principal portion of any Balloon
                                       Payments) due on the Mortgage Loans
                                       during or, if and to the extent not
                                       previously received or advanced and
                                       distributed on prior Distribution Dates,
                                       prior to the related Due Period that were
                                       either received from the borrowers as of
                                       the ___ day of the month in which such
                                       Distribution Date occurs or advanced by
                                       the Master Servicer in respect of such
                                       Distribution Date. The "Unscheduled
                                       Principal Distribution Amount" for any
                                       Distribution Date will, in general, equal
                                       the aggregate of (i) all prepayments of
                                       principal of the Mortgage Loans received
                                       from the borrowers during the related Due
                                       Period, and (ii) any other unscheduled
                                       collections on or in respect of the
                                       Mortgage Loans and any Mortgaged
                                       Properties acquired in respect of
                                       defaulted Mortgage 


                                      S-14
<PAGE>


                                       Loans through foreclosure, deed in lieu
                                       of foreclosure or otherwise (each, an
                                       "REO Property"), which other unscheduled
                                       collections were received during the
                                       related Due Period and were identified
                                       and applied by the Master Servicer as
                                       recoveries of previously unadvanced
                                       principal of the related Mortgage Loans.
                                       The respective amounts which constitute
                                       the Scheduled Principal Distribution
                                       Amount and Unscheduled Principal
                                       Distribution Amount for any Distribution
                                       Date are herein collectively referred to
                                       from time to time as the "Distributable
                                       Principal Collections and Advances". The
                                       "Ownership Percentage" evidenced by any
                                       Class of Certificates as of any date of
                                       determination will equal a fraction,
                                       expressed as a percentage, the numerator
                                       of which is the then Certificate Balance
                                       of such Class of Certificates, net (in
                                       the case of a Class of REMIC Regular
                                       Certificates) of any Uncovered Portion of
                                       such Certificate Balance, and the
                                       denominator of which is the then
                                       aggregate Stated Principal Balance of the
                                       Mortgage Pool. See "Description of the
                                       Certificates--Distributions--Scheduled
                                       Principal Distribution Amount and
                                       Unscheduled Principal Distribution
                                       Amount" herein.

P&I Advances ........................Subject to a recoverability determination
                                       as described herein, the Master Servicer
                                       is required to make advances (each, a
                                       "P&I Advance") with respect to each
                                       Distribution Date in an amount that is
                                       generally equal to the aggregate of: (i)
                                       all delinquent payments of principal and
                                       interest (net of related Servicing Fees)
                                       on the Mortgage Loans, other than
                                       delinquent Balloon Payments, scheduled to
                                       be due during the related Due Period;
                                       (ii) in the case of each Mortgage Loan
                                       delinquent in respect of its Balloon
                                       Payment, an amount equal to 30 days'
                                       interest thereon (net of related
                                       Servicing Fees), but only to the extent
                                       that the related borrower has not made a
                                       payment sufficient to cover such amount
                                       under any forbearance arrangement or
                                       otherwise, which payment has been
                                       included in the Available Distribution
                                       Amount for such Distribution Date; and
                                       (iii) in the case of each REO Property,
                                       an amount equal to 30 days' imputed
                                       interest with respect thereto (net of
                                       related Servicing Fees), but only to the
                                       extent that such amount is not covered by
                                       any net income from such REO Property
                                       included in the Available Distribution
                                       Amount for such Distribution Date.

                                     As more fully described herein, the Master
                                       Servicer will be entitled to interest on
                                       any P&I Advances made, and certain
                                       servicing expenses incurred, by it or on
                                       its behalf. Such interest will accrue
                                       from the date any such P&I Advance is
                                       made or such servicing expense is
                                       incurred at an annualized rate equal to
                                       ____% (the "Master Servicer Reimbursement
                                       Rate") and will be paid,
                                       contemporaneously with the reimbursement
                                       of such P&I Advance or such servicing
                                       expense, out of general collections on
                                       the Mortgage Pool then on deposit in the
                                       Certificate Account. See "Description of
                                       the Certificates--P&I Advances" herein
                                       and "Description of the
                                       Certificates--Advances in Respect of
                                       Delinquencies" and "Description of the
                                       Pooling Agreements--Certificate Account"
                                       in the Prospectus. 

Compensating Interest
 Payments ...........................To the extent of its servicing compensation
                                       for the related Due Period, the Master
                                       Servicer is required to make a
                                       non-reimbursable payment (a "Compensating
                                       Interest Payment") with respect to each
                                       Distribution 


                                      S-15
<PAGE>


                                       Date to cover the amount, if any, by
                                       which Prepayment Interest Shortfalls
                                       incurred during the related Due Period
                                       exceed Prepayment Interest Excesses and
                                       prepayment premiums collected during such
                                       Due Period. A "Prepayment Interest
                                       Shortfall" is a shortfall in the
                                       collection of a full month's interest
                                       (net of related Servicing Fees) on any
                                       Mortgage Loan by reason of a full or
                                       partial principal prepayment made prior
                                       to its Due Date in any Due Period. A
                                       "Prepayment Interest Excess" is a payment
                                       of interest (net of related Servicing
                                       Fees) made in connection with any full or
                                       partial prepayment of a Mortgage Loan
                                       subsequent to its Due Date in any Due
                                       Period, which payment of interest is
                                       intended to cover the period on and after
                                       such Due Date. The "Net Aggregate
                                       Prepayment Interest Shortfall" for any
                                       Distribution Date will be the amount, if
                                       any, by which (a) the aggregate of any
                                       Prepayment Interest Shortfalls incurred
                                       during the related Due Period exceeds (b)
                                       the sum of (i) the aggregate of any
                                       Prepayment Interest Excesses and
                                       prepayment premiums collected during the
                                       related Due Period and (ii) any
                                       Compensating Interest Payment made by the
                                       Master Servicer with respect to such
                                       Distribution Date. See "Servicing of the
                                       Mortgage Loans--Servicing and Other
                                       Compensation and Payment of Expenses" and
                                       "Description of the Certificates--
                                       Distributions--Distributable Certificate 
                                       Interest" herein.

Subordination .......................The rights of holders of the Class B
                                       Certificates and each Class of the
                                       Private Certificates (collectively, the
                                       "Subordinate Certificates") to receive
                                       distributions of amounts collected or
                                       advanced on the Mortgage Loans will, in
                                       each case, be subordinated, to the extent
                                       described herein, to the rights of
                                       holders of the Class A Certificates and
                                       each other Class of Subordinate
                                       Certificates, if any, with an earlier
                                       alphabetical Class designation. This
                                       subordination is intended to enhance the
                                       likelihood of timely receipt by the
                                       holders of the Class A Certificates of
                                       the full amount of Distributable
                                       Certificate Interest payable in respect
                                       of such Certificates on each Distribution
                                       Date, and the ultimate receipt by such
                                       holders of principal equal to the entire
                                       Certificate Balance of the Class A
                                       Certificates. Similarly, but to a lesser
                                       degree, this subordination is also
                                       intended to enhance the likelihood of
                                       timely receipt by the holders of the
                                       Class B Certificates of the full amount
                                       of Distributable Certificate Interest
                                       payable in respect of such Certificates
                                       on each Distribution Date, and the
                                       ultimate receipt by such holders of
                                       principal equal to the entire Certificate
                                       Balance of the related Class of
                                       Certificates. The protection afforded to
                                       the holders of each Class of Offered
                                       Certificates by means of the
                                       subordination of each other Class of
                                       Certificates with a later alphabetical
                                       Class designation will be accomplished by
                                       the application of the Available
                                       Distribution Amount on each Distribution
                                       Date in the order described above in this
                                       Summary under "--Description of the
                                       Certificates--Distributions". No other
                                       form of Credit Support will be available
                                       for the benefit of the holders of the
                                       Offered Certificates.

Optional Termination ................At its option, the Master Servicer may
                                       purchase all of the Mortgage Loans and
                                       REO Properties, and thereby effect
                                       termination of the Trust Fund and early
                                       retirement of the then outstanding
                                       Certificates, on any Distribution Date on
                                       which the remaining aggregate Stated
                                       Principal Balance of the Mortgage Pool is
                                       less than ___% of the Initial Pool


                                      S-16
<PAGE>


                                       Balance. See "Description of the
                                       Certificates--Termination" herein and in
                                       the Prospectus. 

Risk Factors ........................There are material risks associated with an
                                       investment in the Offered Certificates.
                                       See "Risk Factors" herein and in the
                                       Prospectus.

Certain Investment
  Considerations ....................The yield to maturity of an Offered
                                       Certificate purchased at a discount or
                                       premium will be affected by the rate of
                                       prepayments and other unscheduled
                                       collections of principal on or in respect
                                       of the Mortgage Loans and the allocation
                                       thereof to reduce the principal balance
                                       of such Certificate. An investor should
                                       consider, in the case of any Offered
                                       Certificate purchased at a discount, the
                                       risk that a slower than anticipated rate
                                       of prepayments could result in a lower
                                       than anticipated yield and, in the case
                                       of any Offered Certificate purchased at a
                                       premium, the risk that a faster than
                                       anticipated rate of prepayments could
                                       result in a lower than anticipated yield.
                                       See "Risk Factors", "Description of the
                                       Mortgage Pool", "Description of the
                                       Certificates" and "Yield and Maturity
                                       Considerations" herein and "Yield and
                                       Maturity Considerations" in the
                                       Prospectus. 

                                     In addition, insofar as an investor's
                                       initial investment in any Offered
                                       Certificate is returned in the form of
                                       payments of principal thereon, there can
                                       be no assurance that such amounts can be
                                       reinvested in comparable alternative
                                       investments with comparable yields.
                                       Investors in the Offered Certificates
                                       (particularly the Class A Certificates,
                                       to which the entire Unscheduled Principal
                                       Distribution Amount will be allocated for
                                       so long as they are outstanding) should
                                       consider that the Mortgage Loans may be
                                       prepaid at any time, [generally without
                                       the payment of a premium, penalty or fee]
                                       [subject, in certain cases, to the
                                       payment of a penalty or premium]. See
                                       "Description of the Mortgage Pool"
                                       herein. Accordingly, the rate of
                                       prepayments on the Mortgage Loans is
                                       likely to be inversely related to the
                                       level of prevailing market interest rates
                                       (and, presumably, to the yields on
                                       comparable alternative investments).

Material Federal Income Tax
  Consequences ......................An election will be made to treat the Trust
                                       Fund as a real estate mortgage investment
                                       conduit (a "REMIC") for Federal income
                                       tax purposes. For Federal income tax
                                       purposes, the Class A, Class B and Class
                                       C Certificates will be the "regular
                                       interests" in the Trust Fund, and the
                                       Class R Certificates will be the sole
                                       class of "residual interests" in the
                                       Trust Fund.

                                     The Offered Certificates generally will be
                                       treated as debt obligations of the Trust
                                       Fund for Federal income tax purposes.
                                       Holders of Offered Certificates must
                                       report income with respect thereto on the
                                       accrual method, regardless of their
                                       method of tax accounting generally. In
                                       addition, the Offered Certificates will
                                       be treated as qualifying assets and
                                       income under Sections 856(c)(5)(A),
                                       856(c)(3)(B) and 7701(a)(19)(C) of the
                                       Code.

                                     The ____________ Certificates [will] [will
                                       not] [may] be treated as having been
                                       issued with original issue discount for
                                       Federal income tax purposes. The
                                       prepayment assumption that will be used
                                       for purposes of computing the accrual of
                                       [original issue discount,] market
                                       discount and 


                                      S-17
<PAGE>


                                       premium, if any, for Federal income tax
                                       purposes will be equal to [a CPR of
                                       ___%]. However, no representation is made
                                       that the Mortgage Loans will prepay at
                                       that rate or at any other rate.

                                     For further information regarding the
                                       Federal income tax consequences of
                                       investing in the Offered Certificates,
                                       see "Material Federal Income Tax
                                       Consequences" herein and in the
                                       Prospectus.

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 Code (a "Plan")
                                       should review carefully with its legal
                                       advisors whether the purchase or holding
                                       of Offered Certificates could give rise
                                       to a transaction that is prohibited or is
                                       not otherwise permitted either under
                                       ERISA or Section 4975 of the Code or
                                       whether there exists any statutory or
                                       administrative exemption applicable to an
                                       investment therein.

                                     [The U.S. Department of Labor has issued to
                                       the Underwriter an individual exemption,
                                       Prohibited Transaction Exemption 90-29,
                                       that generally exempts from the
                                       application of certain of the prohibited
                                       transaction provisions of Section 406 of
                                       ERISA and the excise taxes imposed on
                                       such prohibited transactions by Section
                                       4975(a) and (b) of the Code and Section
                                       502(i) of ERISA, transactions relating to
                                       the purchase, sale and holding of
                                       pass-through certificates underwritten by
                                       the Underwriter and the servicing and
                                       operation of related asset pools,
                                       provided that certain conditions are
                                       satisfied.]

                                     [The Depositor expects that Prohibited
                                       Transaction Exemption 90-29 will
                                       generally apply to the Class A
                                       Certificates, but it will not apply to
                                       the Class B Certificates. As a result,]
                                       no transfer of a [Class B] Certificate or
                                       any interest therein may be made to a
                                       Plan or to any person who is directly or
                                       indirectly purchasing such [Class B]
                                       Certificate or interest therein on behalf
                                       of, as named fiduciary of, as trustee of,
                                       or with assets of a Plan, unless the
                                       prospective transferee (at its own
                                       expense) provides the Certificate
                                       Registrar (as identified herein) with a
                                       certification and an opinion of counsel
                                       which establish to the Certificate
                                       Registrar's satisfaction that such
                                       transfer will not result in a violation
                                       of Section 406 of ERISA or Section 4975
                                       of the Code or cause the Master Servicer
                                       or the Trustee to be deemed a fiduciary
                                       of such Plan or result in the imposition
                                       of an excise tax under Section 4975 of
                                       the Code. See "ERISA Considerations"
                                       herein and in the Prospectus.

Rating ..............................It is a condition of their issuance that
                                       the Class A and Class B Certificates be
                                       rated not lower than "___" and "___ ",
                                       respectively, by _______________________
                                       (together, the "Rating Agencies"). A
                                       security rating is not a recommendation
                                       to buy, sell or hold securities and may
                                       be subject to revision or withdrawal at
                                       any time by the assigning rating
                                       organization. A security rating does not
                                       address the frequency of prepayments of
                                       Mortgage Loans, or the corresponding
                                       effect on yield to investors. See
                                       "Rating" herein and "Risk Factors--
                                       Limited Nature of Ratings" in the 
                                       Prospectus.

Legal Investment ....................[The Class A Certificates will constitute
                                       "mortgage related securities" for
                                       purposes of the Secondary Mortgage Market
                                       Enhancement Act of 1984 ("SMMEA") for
                                       so long as they are rated in one of the
                                       two highest ratings categories by one or
                                       more nationally recognized 


                                      S-18
<PAGE>


                                       statistical rating organizations and, as
                                       such, are legal investments for certain
                                       entities to the extent provided in SMMEA.
                                       Such investments, however, will be
                                       subject to general regulatory
                                       considerations governing investment
                                       practices under state and federal law. In
                                       addition, institutions whose investment
                                       activities are subject to review by
                                       federal or state 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 related
                                       securities. Furthermore, certain states
                                       have recently enacted legislation
                                       overriding the legal investment
                                       provisions of SMMEA.]

                                     The [Class B] Certificates will NOT be
                                       "mortgage related securities" within the
                                       meaning of the Secondary Mortgage Market
                                       Enhancement Act of 1984. As a result, the
                                       appropriate characterization of the
                                       [Class B] Certificates under various
                                       legal investment restrictions, and thus
                                       the ability of investors subject to these
                                       restrictions to purchase the [Class B]
                                       Certificates, may be subject to
                                       significant interpretative uncertainties.

                                     Investors should consult their own legal
                                       advisors to determine whether and to what
                                       extent the Offered Certificates
                                       constitute legal investments for them.
                                       See "Legal Investment" herein and in the
                                       Prospectus.


                                      S-19

<PAGE>


                                 RISK FACTORS

         Prospective purchasers of Offered Certificates should consider, among
other things, the following factors (as well as the factors set forth under
"Risk Factors" in the Prospectus) in connection with an investment therein.
Additional risk factors are set forth elsewhere in this Prospectus Supplement
under separate headings in connection with discussions regarding particular
aspects of Trust Fund Assets or the Certificates. 

CERTAIN RISK FACTORS ASSOCIATED WITH THE CERTIFICATES

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

         Certain Yield and Maturity Considerations. The yield on any Offered
Certificate will depend on, among other things, the Pass-Through Rate in effect
from time to time for such Certificate. The Pass-Through Rate applicable to the
Class A Certificates for any Distribution Date will equal LIBOR for such
Distribution Date, plus ____ basis points, subject to a maximum of ___% per
annum and a minimum of _____% per annum. However, if the rate so calculated
exceeds the Funds-Available Cap Rate applicable to the Class A Certificates for
such Distribution Date, the Pass-Through Rate for the Class A Certificates for
such Distribution Date will equal the Weighted Average Effective Net Mortgage
Rate for such date. Accordingly, the yield on the Class A Certificates will, in
general, be highly sensitive to monthly changes in LIBOR. The Pass-Through Rate
applicable to the Class B Certificates for any Distribution Date will equal the
Weighted Average Effective Net Mortgage Rate for such date. Accordingly, the
yield on the Class B Certificates will be sensitive to adjustments to the
Mortgage Rates on the ARM Loans and to changes in the relative composition of
the Mortgage Pool as a result of scheduled amortization, voluntary prepayments
and involuntary liquidations of Mortgage Loans. See "Description of the
Certificates--Distributions--Pass-Through Rate" herein.

         The yield on any Offered Certificate that is purchased at a discount or
premium will also be affected by the rate and timing of principal payments on
such Certificate, which in turn will be affected by (i) the rate and timing of
principal payments (including principal prepayments) and other principal
collections on the Mortgage Loans, (ii) the availability from time to time of
amounts other than Distributable Principal Collections and Advances to amortize
the Certificate Balances of the respective Classes of Certificates, and (iii)
the extent to which the items described in subclauses (i) and (ii) are applied
on any Distribution Date in reduction of the Certificate Balance of the Class to
which such Certificate belongs. As and to the extent described herein, the
holders of each Class of Offered Certificates will be entitled to receive on
each Distribution Date their allocable share (calculated on the basis of the
Ownership Percentage evidenced by such Class of Certificates immediately prior
to such date) of the Scheduled Principal Distribution Amount for such
Distribution Date; however, the Unscheduled Principal Distribution Amount for
each Distribution Date will be distributable entirely in respect of the Class A
Certificates, until the Certificate Balance thereof is reduced to zero, and will
thereafter be distributable entirely in respect of the Class B Certificates. In
addition, as and to the extent described herein, distributions of the Class R
Certificates' allocable share of the Scheduled Principal Distribution Amount for
each Distribution Date, together with ________% of all Excess Funds, if any, for
such Distribution Date, will be applied in reduction of the Certificate Balances
of the respective Classes of REMIC Regular Certificates, in reverse alphabetical
order of their Class designations; while any distributions in respect of an
Uncovered Portion of the Certificate Balance of any Class of REMIC Regular
Certificates will be applied, to the extent of such Uncovered Portion, in
reduction of the Certificate Balance(s) of such Class of REMIC Regular
Certificates and each other Class of REMIC Regular Certificates, if any, with an
earlier alphabetical Class designation, in alphabetical order of such Class
designations. See "Description of the Certificates--Distributions--Priority" and
"--Distributions--Scheduled Principal Distribution Amount and Unscheduled
Principal Distribution Amount" herein. Because it is impossible to predict
accurately the timing and amount of principal prepayments and other unscheduled
recoveries of principal, if any, that will be received, or the availability from
time to time of any amounts other than Distributable Principal Collections and
Advances to amortize the Certificate Balances of the respective Classes of
Certificates, investors may find it difficult to analyze the effect that such
items might have on the yield and weighted average lives of the Offered
Certificates.

         Furthermore, the yield on any Offered Certificate also will be affected
by the rate and timing of delinquencies and defaults on the Mortgage Loans and
the severity of ensuing losses. As and to the extent described herein, the


                                      S-20
<PAGE>


Private Certificates are subordinate in right and time of payment to the Offered
Certificates and will bear shortfalls in collections and losses incurred in
respect of the Mortgage Loans prior to the Offered Certificates; and the Class B
Certificates are subordinate in right and time of payment to the Class A
Certificates and will bear shortfalls in collections and losses incurred in
respect of the Mortgage Loans prior to the Class A Certificates. See
"Description of the Mortgage Pool", "Description of the
Certificates--Distributions" and "--Subordination" and "Yield and Maturity
Considerations" herein and "Yield Considerations" in the Prospectus.

         Mortgage Loan Prepayment Considerations. As discussed above in
"--Certain Yield and Maturity Considerations", the yield on any Offered
Certificate purchased at a discount or premium will be affected by the rate and
timing of principal payments on such Certificate, which in turn will be affected
by, among other things, the rate and timing of principal prepayments on the
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 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
Rates on the Mortgage Loans, the Mortgage Loans are likely to prepay at a higher
rate than if prevailing rates remain at or above those Mortgage Rates,
[especially since the Mortgage Loans may be prepaid at any time without
penalty]. [Nonetheless, the rate of principal payments on the Mortgage Loans is
likely to be affected by the provisions of the Mortgage Loans imposing Lock-out
Periods and Prepayment Premiums which, in general, would be expected to lower
the rate of principal prepayments from the rate that would occur absent such
provisions.]

CERTAIN RISK FACTORS ASSOCIATED WITH THE MORTGAGE LOANS

         Risks of Lending on Income-Producing Properties. The Mortgaged
Properties consist entirely of income-producing real estate. Lending on the
security of income-producing real estate is generally viewed as exposing the
lender to a greater risk of loss than lending on the security of single-family
residences. Furthermore, the repayment of loans secured by income producing
properties is typically dependent upon the successful operation of the related
real estate project (i) to generate rental income sufficient to pay operating
expenses, to make necessary repairs, tenant improvements and capital
improvements and to pay debt service and (ii) in the case of loans that do not
fully amortize over their terms, to retain sufficient value to permit the
borrower to pay off the loan at maturity by sale or refinancing. A number of
factors, many beyond the control of the property owner, can affect the ability
of an income-producing real estate project to generate sufficient net operating
income to pay debt service and/or to maintain its value. Among these factors are
economic conditions generally and in the area of the project, the age, quality
and design of the project and the degree to which it competes with other
projects in the area, changes or continued weakness in specific industry
segments, increases in operating costs, the willingness and ability of the owner
to provide capable property management and maintenance and the degree to which
the project's revenue is dependent upon a single tenant or user, a small group
of tenants, or tenants concentrated in a particular business or industry. If
leases are not renewed or replaced, if tenants default and/or if rental rates
fall and/or if operating expenses increase, the borrower's ability to repay the
loan may be impaired and the resale value of the property, which is
substantially dependent upon the property's ability to generate income, may
decline. In addition, there are other factors, including changes in zoning or
tax laws, the availability of credit for refinancing, and changes in interest
rate levels that may adversely affect the value of a project (and thus the
borrower's ability to sell or refinance) without necessarily affecting the
ability to generate current income.

         In addition, particular types of income properties are exposed to
particular risks. For instance, office properties generally require their owners
to expend significant amounts of cash to pay for general capital improvements,
tenant improvements and costs of re-leasing space. Also, office properties that
are not equipped to accommodate the needs of modern business may become
functionally obsolete and thus non-competitive. Multifamily projects are part of
a market that, in general, is characterized by low barriers to entry. Thus, a
particular apartment market with historically low vacancies could experience
substantial new construction, and a resultant oversupply of units, in a
relatively short period of time. Since multifamily apartment units are typically
leased on a short-term basis, the tenants who reside in a particular project
within such a market may easily move to newer projects with better amenities.
Shopping centers in general are affected by the health of the retail industry,
which is currently undergoing a consolidation and is experiencing changes due to
the growing market share of "off-price" retailing, and a particular shopping
center may be adversely affected by the bankruptcy or decline in drawing power
of an anchor tenant, a shift in consumer demand due to demographic changes (for
example, population decreases or changes in average age or income) and/or
changes in consumer preference (for example, to discount retailers). Industrial
properties may be adversely affected by 


                                      S-21
<PAGE>


reduced demand for industrial space occasioned by a decline in a particular
industry segment (for example, a decline in defense spending), and a particular
industrial property that suited the needs of its original tenant may be
difficult to relet to another tenant or may become functionally obsolete
relative to newer properties. The successful operation of a hotel property with
a franchise affiliation may depend in part upon the strength of the franchisor,
the public perception of the franchise service mark and the continued existence
of the franchise license agreement. The transferability of a franchise license
agreement may be restricted, and a lender or other person that acquires title to
a hotel property as a result of foreclosure may be unable to succeed to the
borrower's rights under the franchise license agreement. Moreover, the
transferability of a hotel's operating, liquor and other licenses upon a
transfer of the hotel, whether through purchase of foreclosure, is subject to
local law requirements. See "Risk Factors--Risks Associated with Certain
Mortgage Loans and Mortgaged Properties" in the Prospectus.

         Limited Recourse on Mortgage Loans. The Mortgage Loans are not insured
or guaranteed by any governmental entity or private mortgage insurer. The
Depositor has not undertaken any evaluation of the significance of the recourse
provisions of any of a number of the Mortgage Loans that provide for recourse
against the related borrower or another person in the event of a default.
Accordingly, investors should consider all of the Mortgage Loans to be
non-recourse loans as to which recourse in the case of default will be limited
to the specific property and such other assets, if any, as were pledged to
secure a Mortgage Loan.

         Environmental Law Considerations. [The Mortgage Loan Seller has
represented and warranted in the Mortgage Loan Purchase Agreement that as of
[the Delivery Date] [specify any representation and warranty as to environmental
matters]. Furthermore, the Mortgage Loan Seller has agreed that, in the event of
a material breach of such representation and warranty, it will either cure the
breach or repurchase the affected Mortgage Loan. The Mortgage Loan Seller's
representations and warranties regarding the Mortgage Loans set forth in the
Mortgage Loan Purchase Agreement will be assigned, together with the related
cure and repurchase obligations, by the Depositor to the Trustee in connection
with the Depositor's assignment of its interests in the Mortgage Loans.
Notwithstanding the foregoing, however, no environmental site assessments have
been conducted with respect to any of the Mortgaged Properties, and thus, the
Mortgage Loan Seller's representation and warranty as to environmental matters
should be regarded as an absence of knowledge on the part of the Mortgage Loan
Seller of the inaccuracy of such representation and warranty and as an
allocation of risk in the event any breach thereof is subsequently discovered.
See "Description of the Mortgage Pool--Representations and Warranties;
Repurchases" herein.]

         The Pooling and Servicing Agreement requires that the Master Servicer
obtain an environmental site assessment of a Mortgaged Property prior to
acquiring title thereto or assuming its operation. Such prohibition effectively
precludes enforcement of the security for the related Mortgage Note until a
satisfactory environmental site assessment is obtained (or until any required
remedial action is thereafter taken), but will decrease the likelihood that the
Trust Fund will become liable for a material adverse environmental condition at
the Mortgaged Property. However, there can be no assurance that the requirements
of the Pooling and Servicing Agreement will effectively insulate the Trust Fund
from potential liability for a materially adverse environmental condition at any
Mortgaged Property. See "Description of the Pooling Agreements--Realization Upon
Defaulted Mortgage Loans", "Risk Factors--Environmental Risks" and "Certain
Legal Aspects of Mortgage Loans--Environmental Legislation" in the Prospectus.

         Geographic Concentration of Properties Increasing Isolated Geographic
Risk. ______ Mortgage Loans, which represent ____% of the Initial Pool Balance,
are secured by liens on Mortgaged Properties located in _____________. In
general, that concentration increases the exposure of the Mortgage Pool to any
adverse economic or other developments that may occur in _________. In recent
periods, _____________ (along with other regions of the United States) has
experienced a significant downturn in the market value of real estate.

         Concentration of Mortgage Loans and Borrowers Increasing Single
Borrower Risk. Several of the Mortgage Loans have Cut-off Date Balances that are
substantially higher than the average Cut-off Date Balance. The [two] largest
Mortgage Loans have Cut-off Date Balances that represent approximately ____% and
___%, respectively, of the Initial Pool Balance, and the _________ largest
Mortgage Loans have Cut-off Date Balances that represent in the aggregate
approximately _____% of the Initial Pool Balance. There are also several pairs
of Mortgage Loans that have the same borrower. The [three] largest of those
pairs, by aggregate Cut-off Date Balance of the Mortgage Loans, represent ____%,
____% and ____%, respectively, of the Initial Pool Balance.

         In general, concentrations in a mortgage pool of loans with
larger-than-average balances can result in losses that are more severe, relative
to the size of the pool, than would be the case if the aggregate balance of the
pool were more 


                                      S-22
<PAGE>


evenly distributed. Concentration of borrower representation in a mortgage pool
also poses increased risks. For instance, if a borrower that owns several
Mortgaged Properties experiences financial difficulty at one Mortgaged Property,
or at another income-producing property that it owns, it could attempt to avert
foreclosure by filing a bankruptcy petition that might have the effect of
interrupting Monthly Payments for an indefinite period on all of the related
Mortgage Loans.

         Adjustable Rate Mortgage Loans; Negative Amortization May Cause Higher
Default Rate. ________ of the Mortgage Loans, which represent ____% of the
Initial Pool Balance, are ARM Loans. In addition, ___ of the ARM Loans, which
represent ____% of the Initial Pool Balance, allow negative amortization to
occur. 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. Moreover,
increases in the principal balances of ARM Loans due to the deferral and
capitalization of interest payments may result in a default rate that is higher
than that of adjustable rate mortgage loans that do not provide for negative
amortization.

         Balloon Payments on Mortgage Loans; Heightened Risk of Borrower
Default. None of the Mortgage Loans is fully amortizing over its term to
maturity. Thus, each Mortgage Loan will have a substantial payment (that is, a
Balloon Payment) due at its stated maturity unless prepaid prior thereto. In
addition, ARM Loans that permit negative amortization could require, under
certain interest rate scenarios, Balloon Payments substantially larger than
expected. Loans with Balloon Payments involve a greater risk to a lender than
self-amortizing loans because the ability of a borrower to make a Balloon
Payment typically will depend upon its ability either to fully refinance the
loan or to sell the related mortgaged property at a price sufficient to permit
the borrower to make the Balloon Payment. See "Risk Factors--Balloon Payments;
Borrower Default" in the Prospectus.

         In order to maximize recoveries on defaulted Mortgage Loans, the
Pooling and Servicing Agreement permits the Master 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 imminent; subject, however,
to the limitations described under "Servicing of the Mortgage
Loans--Modifications, Waivers and Amendments" herein. There can be no assurance,
however, that any such extension or modification will increase the present value
of recoveries in a given case. Any delay in collection of a Balloon Payment that
would otherwise be distributable in respect of a Class of Offered Certificates,
whether such delay is due to borrower default or to modification of the related
Mortgage Loan by the Master Servicer, will likely extend the weighted average
life of such Class of Offered Certificates. See "Yield and Maturity
Considerations" herein and "Yield Considerations" in the Prospectus.

                        DESCRIPTION OF THE MORTGAGE POOL

GENERAL

         The Trust Fund will consist primarily of ___ conventional, balloon
Mortgage Loans with an Initial Pool Balance of $_______________. 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") that
creates a first mortgage lien on a fee simple estate in a multifamily rental
property (a "Mortgaged Property"). All percentages of the Mortgage Loans, or of
any specified group of Mortgage Loans, referred to herein without further
description are approximate percentages by Aggregate Cut-off Date Balance.

         The Mortgage Loans will be acquired by the Depositor on or before the
Delivery Date from __________________ (the "Mortgage Loan Seller"), which either
originated the Mortgage Loans or acquired them from their respective
originators. See "--The Mortgage Loan Seller" herein.

         The Mortgage Loans were originated between 19__ and 19__. [While the
Depositor has caused to be undertaken a limited review of the records and files
related to the Mortgage Loans in connection with the issuance of the
Certificates, none of the Mortgage Loans was "re-underwritten" or subjected to
the type of review that would typically be made in respect of a newly originated
mortgage loan. All of the Mortgaged Properties were inspected by or on behalf of
the Depositor within the ____ month period preceding the Cut-off Date to assess
their general condition[, which in virtually all cases was determined to be
average or better]. However, no Mortgaged Property was re-appraised by or on
behalf of the Depositor to assess its current value [and no evaluation was made
of the existence or extent of deferred maintenance at any Mortgaged Property].


                                      S-23
<PAGE>


CERTAIN PAYMENT CHARACTERISTICS

         ___ of the Mortgage Loans, which represent ___% of the Initial Pool
Balance, have Due Dates that occur on the first day of each month. The remaining
Mortgage Loans have Due Dates that occur on the ______ (____% of the Mortgage
Loans), _____ (____% of the Mortgage Loans), _____ (____% of the Mortgage
Loans), and _______ (____% of the Mortgage Loans) day of each month.

         ____________ of the Mortgage Loans (the "ARM Loans"), which represent
____% of the Initial Pool Balance, bear interest at Mortgage Rates that are
subject to adjustment on periodically occurring Interest Rate Adjustment Dates
by adding the related Gross Margin to the value of a base index (an "Index"),
subject in [most] cases to rounding conventions and lifetime minimum and/or
maximum Mortgage Rates and, in the case of ________ Mortgage Loans, which
represent ____% of the Initial Pool Balance, to periodic minimum and/or maximum
Mortgage Rates. The remaining Mortgage Loans (the "Fixed Rate Loans") bear
interest at fixed Mortgage Rates. None of the ARM Loans is convertible into a
Fixed Rate Loan.

         Adjustments to the Mortgage Rates on ___ of the ARM Loans (the "COFI
ARM Loans"), which represent ___% of the Initial Pool Balance, are based upon
the COFI Index (See "--The Eleventh District Cost of Funds Index" herein).
Adjustments to the Mortgage Rates on the remaining ARM Loans are based upon
Treasury Indices. The adjustments to the Mortgage Rates on the ARM Loans may in
each case be based on the value of the related Index as available a specified
number of days prior to an Interest Rate Adjustment Date, or may be based on the
value of the related Index as most recently published as of an Interest Rate
Adjustment Date or as of a designated date preceding an Interest Rate Adjustment
Date. ____ of the ARM Loans, which represent ___% of the Initial Pool Balance,
provide for Interest Rate Adjustment Dates that occur monthly; ____ of the ARM
Loans, which represent ___% of the Initial Pool Balance, provide for Interest
Rate Adjustment Date that occur semi-annually; and the remaining ARM Loans
provide for Interest Rate Adjustment Dates that occur annually.

         Subject, in the case of [most] of the ARM Loans, to the Payment Caps
described below, the Monthly Payments on each ARM Loan are subject to adjustment
on each Payment Adjustment Date to an amount that would amortize fully the
principal balance of the Mortgage Loan over its then remaining amortization
schedule and pay interest at the Mortgage Rate in effect during the one month
period preceding such Payment Adjustment Date. __________ of the ARM Loans,
which represent ___% of the Initial Pool Balance, provide for Payment Adjustment
Dates that occur annually; ___ of the ARM Loans, which represent ___% of the
Initial Pool Balance, provide for Payment Adjustment Dates that occur
semi-annually; and the remaining ARM Loans provide for Payment Adjustment Dates
that occur monthly. _________ of the ARM Loans, which represent ____% of the
Initial Pool Balance, provide that an adjustment of the amount of the Monthly
Payment on a Payment Adjustment Date may not result in a Monthly Payment that is
more than _______% greater or, in the case of [some] of those Mortgage Loans,
less than the amount of the Monthly Payment in effect immediately prior to such
Payment Adjustment Date (each such provision, a "Payment Cap"); however, those
Mortgage Loans also provide that the Payment Cap will not apply on certain
Payment Adjustment Dates.

         ____________ of the ARM Loans, which represent ____% of the Initial
Pool Balance, provide for Payment Adjustment Dates that occur less frequently
than Interest Rate Adjustment Dates and/or provide for Payment Caps that limit
the amount by which a Monthly Payment can increase (or, in [some] cases,
decrease) in response to a change in the Mortgage Rate. As a result, the amount
of a Monthly Payment in those cases may be greater or less than the amount
necessary to amortize the loan fully over its then remaining amortization
schedule and pay interest at the applicable Mortgage Rate, and accordingly,
those ARM 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
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 applicable Mortgage Rate and to
reduce principal in accordance with the applicable amortization schedule). All
of the Mortgage Loans that permit negative amortization provide that if, as a
result of negative amortization, the respective principal balance of the
Mortgage Loan reaches an amount specified therein (which in no case is greater
than [125%] of the original principal balance thereof), the amount of the
Monthly Payments due thereunder will be increased (irrespective of any Payment
Cap and whether or not such increase will occur on a Payment Adjustment Date) as
necessary to prevent negative amortization in excess of such amount.


                                      S-24
<PAGE>


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

         [No Mortgage Loan currently prohibits principal prepayments; however,
[certain] of the Mortgage Loans impose fees or penalties ("Prepayment Premiums")
in connection with full or partial prepayments.] [____ of the Fixed Rate Loans,
which represent ___% of the Initial Pool Balance, prohibit voluntary prepayments
of principal for a period (a "Lock-out Period") ending on a date (a "Lock-out
Expiration Date") specified in the related Mortgage Note, and impose fees or
penalties ("Prepayment Premiums") in connection with prepayments of principal
made thereafter.] Prepayment Premiums are payable to the Master Servicer as
additional servicing compensation, to the extent not otherwise applied to offset
Prepayment Interest Shortfalls, and may be waived by the Master Servicer in
accordance with the servicing standard described under "Servicing of the
Mortgage Loans--General" herein.

THE ELEVENTH DISTRICT COST OF FUNDS INDEX

         The COFI Index reflects the monthly weighted average cost of funds of
savings and loan associations and savings banks, the home offices of which are
located in Arizona, California and Nevada, that are member institutions of the
Eleventh District of the Federal Home Loan Bank System. The COFI Index is
computed from statistics tabulated and published by the Federal Home Loan Bank
of San Francisco (the "FHLB of San Francisco"), which normally announces the
COFI Index on the last working day of the month following the month as to which
the weighted average cost of funds was computed. The FHLB of San Francisco
publishes the COFI Index in its monthly Information Bulletin, copies of which
may be obtained from the FHLB of San Francisco's Office of Public Information.

         The COFI Index reflects the interest costs paid on all types of funds
held by Eleventh District member institutions. The COFI Index is weighted to
reflect the relative amount of each type of funds held at the end of the
relevant month. There are three major components of funds of Eleventh District
member institutions: (1) savings deposits, (2) FHLB of San Francisco advances
and (3) all other borrowings, such as reverse repurchase agreements and
mortgage-backed bonds. Unlike most other interest rate measures, the COFI Index
does not necessarily reflect current market rates, since the component funds
represent a variety of maturities the costs of which may react in different ways
to changing conditions.

         A number of factors affect the performance of the COFI Index and may
cause the COFI Index to move in a manner different from indices based upon
specific interest rates, such as the United States Treasury rates and LIBOR.
Because the COFI Index is based on, among other things, the various maturities
of the liabilities of member institutions of the Eleventh District of the
Federal Home Loan Bank System for the month prior to the month in which the COFI
Index is published, the COFI Index may not reflect the average prevailing market
interest rates on new liabilities of similar maturities and, in general, the
COFI Index tends to respond more slowly to interest rate movements than do other
interest rate indices. Moreover, there can be no assurance that the COFI Index
will necessarily move in the same direction as prevailing interest rates since,
as longer term deposits or borrowings mature and are renewed at market interest
rates, the COFI Index will rise or fall depending upon the differential between
the prior and the new rates on such deposits and borrowings. Furthermore, any
movement in the COFI Index, as compared to other indices based upon specific
interest rates, may be affected by changes instituted by the FHLB of San
Francisco in the method used to calculate the COFI Index. Because _____% of the
Mortgage Loans are COFI ARM Loans, the performance of the COFI Index, to the
extent that it moves within a range that affects the Mortgage Rates on the COFI
ARM Loans, will have a substantial effect on the Weighted Average Effective Net
Mortgage Rate in effect from time to time. The Pass-Through Rate from time to
time of the Class B Certificates is the Weighted Average Effective Net Mortgage
Rate, and thus, the yield on the Class B Certificates will be extremely
sensitive to movements in the COFI Index that result in adjustments to the
Mortgage Rates of the COFI ARM Loans. The Pass-Through Rate from time to time of
the Class A Certificates, under certain circumstances described herein, will
equal the Weighted Average Effective Net Mortgage Rate, and thus, the yield on
the Class A Certificates may in those circumstances also be affected by
movements in the COFI Index. See "Yield and Maturity Considerations" herein.

         Listed below are some historical values of the COFI Index since January
1988. Such values may fluctuate significantly over time and may not increase or
decrease in a constant pattern from period to period. The following does not
purport to be representative of past or future values of the COFI Index.


                                      S-25
<PAGE>

<TABLE>
<CAPTION>

  MONTH                    1988          1989         1990         1991           1992         1993          1994          1995
  -----                    ----          ----         ----         ----           ----         ----          ----          ----
<S>                        <C>           <C>          <C>           <C>          <C>           <C>           <C>          <C>   
 January ...............   7.615%        8.125%       8.369%        7.858%       6.002%        4.360%        3.710%       4.747%
 February ..............   7.647         8.346        8.403         7.848        5.800         4.333         3.687        4.925
 March .................   7.509         8.423        8.258         7.654        5.611         4.245         3.629        5.007
 April .................   7.519         8.648        8.211         7.501        5.427         4.171         3.672        5.064
 May ...................   7.497         8.797        8.171         7.329        5.290         4.103         3.726        5.141
 June ..................   7.618         8.923        8.086         7.155        5.258         4.050         3.804        5.179
 July ..................   7.593         8.844        8.109         6.998        5.069         3.998         3.860        5.144
 August ................   7.659         8.763        8.075         6.845        4.874         3.958         3.945        5.133
 September .............   7.847         8.807        8.091         6.714        4.805         3.881         4.039        5.111
 October ...............   7.828         8.643        8.050         6.566        4.597         3.823         4.187        5.116
 November ..............   7.914         8.595        8.044         6.414        4.508         3.822         4.367        5.119
 December ..............   8.022         8.476        7.963         6.245        4.432         3.879         4.589        5.059
</TABLE>
 
ADDITIONAL MORTGAGE LOAN INFORMATION

         The following tables set forth the specified characteristics of, in
each case as indicated, the ARM Loans, the Fixed Rate Loans or all the Mortgage
Loans. The sum in any column may not equal the indicated total due to rounding.

<TABLE>
<CAPTION>

                                        MORTGAGE RATES ON THE ARM LOANS AS OF THE CUT-OFF DATE

                                                                                                                    PERCENT BY
                                             NUMBER OF           AGGREGATE CUT-OFF          PERCENT BY           AGGREGATE CUT-OFF
     RANGE OF MORTGAGE RATES(%)              ARM LOANS             DATE BALANCE               NUMBER               DATE BALANCE
     --------------------------              ---------           -----------------          ----------           ------------------
<S>                                          <C>                 <C>                        <C>                  <C>



</TABLE>

         The following tables set forth the range of Mortgage Rates on the ARM
Loans, the Fixed Rate Loans and all the Mortgage Loans, respectively, as of the
Cut-off Date:

<TABLE>
<CAPTION>

                                       MORTGAGE RATES ON THE ARM LOANS AS OF THE CUT-OFF DATE

                                                                                                                    PERCENT BY
                                                                 NUMBER OF    AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
     RANGE OF MORTGAGE RATES(%)                                  ARM LOANS      DATE BALANCE         NUMBER        DATE BALANCE
     -------------------------                                   ---------    -----------------    ----------    -----------------
<S>                                                              <C>          <C>                  <C>           <C>


                                                                ----------    -----------------    ----------    -----------------
    Total .................................
                                                                ==========    =================    ==========    =================
 Weighted Average
 Mortgage Rate (ARM Loans): ____% per annum
</TABLE>

<TABLE>
<CAPTION>

                                    MORTGAGE RATES ON THE FIXED RATE LOANS AS OF THE CUT-OFF DATE

                                                                 NUMBER OF                                          PERCENT BY
                                                                FIXED RATE    AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
     RANGE OF MORTGAGE RATES(%)                                    LOANS        DATE BALANCE         NUMBER        DATE BALANCE
     --------------------------                                 ----------    -----------------    ----------    -----------------
<S>                                                              <C>          <C>                  <C>           <C>


                                                                ----------    -----------------    ----------    -----------------
    Total..................................
                                                                ==========    =================    ==========    =================
 Weighted Average
 Mortgage Rate (Fixed Rate Loans): _____% per annum
</TABLE>


                                      S-26
<PAGE>

<TABLE>
<CAPTION>

                                    MORTGAGE RATES ON ALL MORTGAGE LOANS AS OF THE CUT-OFF DATE

                                                                 NUMBER OF                                          PERCENT BY
                                                                 MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
     RANGE OF MORTGAGE RATES(%)                                    LOANS        DATE BALANCE         NUMBER        DATE BALANCE
     --------------------------                                  ---------    -----------------    ----------    -----------------
<S>                                                              <C>          <C>                  <C>           <C>


                                                                ----------    -----------------    ----------    -----------------
    Total..................................
                                                                ==========    =================    ==========    =================
 Weighted Average
 Mortgage Rate (All Loans): ______% per annum
</TABLE>

         The following table sets forth the range of Gross Margins for the ARM
Loans:

<TABLE>
<CAPTION>

                                                 GROSS MARGINS FOR THE ARM LOANS
                                                                                                                    PERCENT BY
                                                                 NUMBER OF    AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
      RANGE OF GROSS MARGINS(%)                                    LOANS        DATE BALANCE         NUMBER        DATE BALANCE
     --------------------------                                  ---------    -----------------    ----------    -----------------
<S>                                                              <C>          <C>                  <C>           <C>


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

    Total .................................
                                                                ==========    =================    ==========    =================
 Weighted Average
 Gross Margin: ____%
</TABLE>


         The following table sets forth for the ARM Loans the Indices upon which
Mortgage Rate adjustments are based, and the frequency of adjustments to the
Mortgage Rates and Monthly Payments of the ARM Loans.

<TABLE>
<CAPTION>
                                      INDICES AND FREQUENCY OF ADJUSTMENTS TO MORTGAGE RATES
                                                AND MONTHLY PAYMENTS FOR THE ARM LOANS

                                   MORTGAGE        MONTHLY
                                     RATE          PAYMENT       NUMBER OF                                          PERCENT BY
                                  ADJUSTMENT     ADJUSTMENT      MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
      INDEX                        FREQUENCY      FREQUENCY        LOANS        DATE BALANCE         NUMBER        DATE BALANCE
      -----                       ----------     ----------      ---------    -----------------    ----------    -----------------
<S>                               <C>            <C>             <C>          <C>                  <C>           <C>


                                  ----------     ----------      ---------    -----------------    ----------    -----------------
    Total.................
                                  ==========     ==========      =========    =================    ==========    =================
</TABLE>

         The following table sets forth the range of maximum lifetime Mortgage
Rates for the ARM Loans to which such characteristic applies:

<TABLE>
<CAPTION>
                                             MAXIMUM LIFETIME MORTGAGE RATES FOR THE ARM LOANS

                                                                                                                    PERCENT BY
          RANGE OF MAXIMUM                                       NUMBER OF    AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
     LIFETIME MORTGAGE RATES(%)                                  ARM LOANS      DATE BALANCE         NUMBER        DATE BALANCE
     --------------------------                                  ---------    -----------------    ----------    -----------------
<S>                                                              <C>          <C>                  <C>           <C>


    None....................................
    Total...................................
                                                                 =========    =================    ==========    =================

Weighted Average Maximum Lifetime
Mortgage Rate (ARM Loans): _____% per annum (A)
</TABLE>
- ----------
(A)  This calculation does not include the __________ ARM Loans without maximum
     lifetime Mortgage Rates.


                                      S-27
<PAGE>


         The following table sets forth the range of minimum lifetime Mortgage
Rates for the ARM Loans to which such characteristic applies:

<TABLE>
<CAPTION>

                                            MINIMUM LIFETIME MORTGAGE RATES FOR THE ARM LOANS

                                                                                                                    PERCENT BY
          RANGE OF MINIMUM                                       NUMBER OF    AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
     LIFETIME MORTGAGE RATES(%)                                  ARM LOANS      DATE BALANCE         NUMBER        DATE BALANCE
     --------------------------                                  ---------    -----------------    -----------   -----------------
<S>                                                              <C>          <C>                  <C>           <C>


                                                                 ---------    -----------------    -----------   -----------------
    Total................................
                                                                 =========    =================    ===========   =================
Weighted Average Minimum
Lifetime Mortgage Rate (ARM Loans): _____% per annum (A)
</TABLE>
- ----------
(A)  This calculation does not include the _____ ARM Loans without minimum
     lifetime Mortgage Rates.

         The following table sets forth the range of Cut-off Date Balances of
the Mortgage Loans:

<TABLE>
<CAPTION>
                                                                CUT-OFF DATE BALANCES

                                                                 NUMBER OF                                          PERCENT BY
                                                                 MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
    CUT-OFF DATE BALANCE RANGE($)                                  LOANS        DATE BALANCE         NUMBER        DATE BALANCE
    -----------------------------                                ---------    -----------------    -----------   -----------------
<S>                                                              <C>          <C>                  <C>           <C>


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

Average Cut-off Date
Balance (ARM Loans): $____________

Average Cut-off Date
Balance (Fixed Rate Loans): $____________

Average Cut-off Date
Balance (All Loans): $____________
</TABLE>

         The following tables set forth the original and remaining terms to
stated maturity (in months) of the Mortgage Loans:

<TABLE>
<CAPTION>
                                               ORIGINAL TERMS TO STATED MATURITY (IN MONTHS)

                                                                 NUMBER OF                                          PERCENT BY
                                                                 MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
 RANGE OF ORIGINAL TERMS (IN MONTHS)                               LOANS        DATE BALANCE         NUMBER        DATE BALANCE
 ----------------------------------                              ---------    -----------------    -----------   -----------------
<S>                                                              <C>          <C>                  <C>           <C>



Total.............................
Weighted Average Original
Term to Stated Maturity
(ARM Loans): ____ months
Weighted Average Original
Term to Stated Maturity
(Fixed Rate Loans): ____ months
Weighted Average Original
Term to Stated Maturity
(All Loans): ____ months
</TABLE>


                                      S-28
<PAGE>

<TABLE>
<CAPTION>
                               REMAINING TERMS TO STATED MATURITY (IN MONTHS) AS OF THE CUT-OFF DATE

                                                                 NUMBER OF                                          PERCENT BY
                                                                 MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
RANGE OF REMAINING TERMS (IN MONTHS)                               LOANS        DATE BALANCE         NUMBER        DATE BALANCE
- ------------------------------------                             ---------    -----------------    -----------   -----------------
<S>                                                              <C>          <C>                  <C>           <C>


                                                                 ---------    -----------------    -----------   -----------------
Total.............................
                                                                 =========    =================    ===========   =================
Weighted Average Remaining
Term to Stated Maturity
(ARM Loans): ___ months

Weighted Average Remaining
Term to Stated Maturity
(Fixed Rate Loans): ___ months

Weighted Average Remaining
Term to Stated Maturity
(All Loans): ___ months
</TABLE>

         The following table sets forth the respective years in which the
Mortgage Loans were originated:

<TABLE>
<CAPTION>
                                                          YEARS OF ORIGINATION

                                                                 NUMBER OF                                          PERCENT BY
                                                                 MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
                YEAR                                               LOANS        DATE BALANCE         NUMBER        DATE BALANCE
                ----                                             ---------    -----------------    -----------   -----------------
<S>                                                              <C>          <C>                  <C>           <C>


                                                                 ---------    -----------------    -----------   -----------------
Total.............................
                                                                 =========    =================    ===========   =================
</TABLE>

         The following table sets forth the respective years in which the
Mortgage Loans are scheduled to mature. The tables provide an indication (which
does not account for any scheduled amortization, prepayments or negative
amortization) of the concentration of Balloon Payments that will be due in those
years with respect to such groups of Mortgage Loans. See "Risk Factors--Balloon
Payments" herein.

<TABLE>
<CAPTION>
                                                        YEAR OF SCHEDULED MATURITY

                                                                 NUMBER OF                                          PERCENT BY
                                                                 MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
                YEAR                                               LOANS        DATE BALANCE         NUMBER        DATE BALANCE
                ----                                             ---------    -----------------    -----------   -----------------
<S>                                                              <C>          <C>                  <C>           <C>


                                                                 ---------    -----------------    -----------   -----------------
Total.............................
                                                                 =========    =================    ===========   =================
</TABLE>

         ___% of the Mortgage Loans prohibit voluntary prepayments of principal
until a Lock-out Expiration Date specified in the related Mortgage Note. The
following table sets forth the calendar quarters in which Lock-out Expiration
Dates for such Mortgage Loans occur.


                                      S-29
<PAGE>

<TABLE>
<CAPTION>

                                                       MORTGAGE LOAN LOCK-OUT EXPIRATION DATES

                                                                 NUMBER OF                                          PERCENT BY
      CALENDAR QUARTER IN WHICH                                  MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
   LOCK-OUT EXPIRATION DATE OCCURS                                 LOANS        DATE BALANCE         NUMBER        DATE BALANCE
   -------------------------------                               ---------    -----------------    -----------   -----------------
<S>                                                              <C>          <C>                  <C>           <C>


                                                                 ---------    -----------------    -----------   -----------------
Total.............................
                                                                 =========    =================    ===========   =================
</TABLE>

         The following table sets forth the range of Cut-off 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 Cut-off Date LTV Ratio, because it
is based on the value of a Mortgaged Property determined as of loan origination,
is not necessarily a reliable measure of the borrower's current equity in that
Mortgaged Property. In a declining real estate market, the fair market value of
the Mortgaged Property could have decreased from the value determined at
origination, and the actual loan-to-value ratio of a Mortgage Loan may be higher
than its Cut-off Date LTV Ratio.

<TABLE>
<CAPTION>
                                                                CUT-OFF DATE LTV RATIOS

                                                                 NUMBER OF                                          PERCENT BY
          RANGE OF CUT-OFF                                       MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
         DATE LTV RATIOS(%)                                        LOANS        DATE BALANCE         NUMBER        DATE BALANCE
         ------------------                                      ---------    -----------------    -----------   -----------------
<S>                                                              <C>          <C>                  <C>           <C>


                                                                 ---------    -----------------    -----------   -----------------
Total.............................
                                                                 =========    =================    ===========   =================

Weighted Average Cut-off
Date LTV Ratio (ARM
Loans): _____%

Weighted Average Cut-off
Date LTV Ratio (Fixed
Rate Loans): _____%

Weighted Average Cut-off
Date LTV Ratio (All
Loans): _____%
</TABLE>

         The following table sets forth the range of Debt Service Coverage
Ratios for the Mortgage Loans. The "Debt Service Coverage Ratio" for any
Mortgage Loan is the ratio of Net Operating Income produced by the related
Mortgaged Property for the period (annualized if the period was less than one
year) covered by an operating statement to the amount of the Monthly Payment in
effect as of the Cut-off Date multiplied by 12. "Net Operating Income" is the
revenue derived from the use and operation of a Mortgaged Property (consisting
primarily of rental income and deposit forfeitures) less operating expenses
(such as utilities, general administrative expenses, management fees,
advertising, repairs and maintenance) and less fixed expenses (such as insurance
and real estate taxes). Net Operating Income generally does not reflect capital
expenditures. The following table was prepared using operating statements
obtained from the respective borrowers. In each case, the information contained
in such operating statements was unaudited, and the Depositor has made no
attempt to verify its accuracy. In the case of ___ Mortgage Loans (___ ARM Loans
and ___ Fixed Rate Loans), the related Mortgaged Property has an operating
history of less than ________. Performance over such a relatively short period
may be less predictive of future performance than would be a stable operating
history over an extended period of time. In the case of _____ Mortgage Loans
(____ ARM Loans and ____ Fixed Rate Loans), operating statements for years
following 19__ could not be obtained. Accordingly, Debt Service Coverage Ratios
for those Mortgage Loans were not calculated and no conclusion should be drawn
as to the Debt Service Ratios of such Mortgage Loans based on the information
set forth below. The last day of the period (which 


                                      S-30
<PAGE>


may not correspond to the end of the calendar year most recent to the Cut-off
Date) covered by each operating statement from which a Debt Service Coverage
Ratio was calculated is set forth in Annex A with respect to the related
Mortgage Loan.

<TABLE>
<CAPTION>
                                            DEBT SERVICE COVERAGE RATIOS AS OF THE CUT-OFF DATE

              RANGE OF                                           NUMBER OF                                          PERCENT BY
            DEBT SERVICE                                         MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
           COVERAGE RATIOS                                         LOANS        DATE BALANCE         NUMBER        DATE BALANCE
         ------------------                                      ---------    -----------------    -----------   -----------------
<S>                                                              <C>          <C>                  <C>           <C>


Not calculated (A)............................
                                                                 ---------    -----------------    -----------   -----------------
Total.........................................
                                                                 =========    =================    ===========   =================
Weighted Average
Debt Service Coverage
Ratio (ARM Loans):
 _____x(B)

Weighted Average
Debt Service Coverage
Ratio (Fixed Rate Loans):
_____x(C)

Weighted Average
Debt Service Coverage
Ratio (All Loans): _____x(D)
</TABLE>
- ----------
(A)  The Debt Service Coverage Ratios for these Mortgage Loans were not
     calculated due to a lack of available operating statements for years
     following 19__.

(B)  This calculation does not include the ________ ARM Loans as to which Debt
     Service Coverage Ratios were not calculated.

(C)  This calculation does not include the ________ Fixed Rate Loans as to which
     Debt Service Coverage Ratios were not calculated.

(D)  This calculation does not include the ________ Mortgage Loans as to which
     Debt Service Coverage Ratios were not calculated.


                                      S-31
<PAGE>


         The Mortgage Loans are secured by liens on Mortgaged Properties located
in _____ different states. The following table sets forth the states in which
the Mortgaged Properties are located:

<TABLE>
<CAPTION>
                                                         GEOGRAPHIC DISTRIBUTION

                                                                 NUMBER OF                                          PERCENT BY
                                                                 MORTGAGE     AGGREGATE CUT-OFF    PERCENT BY    AGGREGATE CUT-OFF
                STATE                                              LOANS        DATE BALANCE         NUMBER        DATE BALANCE
                -----                                            ---------    -----------------    -----------   -----------------
<S>                                                              <C>          <C>                  <C>           <C>


                                                                 ---------    -----------------    -----------   -----------------
Total...................................
                                                                 =========    =================    ===========   =================
</TABLE>


         Specified in Annex A to this Prospectus Supplement are the foregoing
and certain additional characteristics of the Mortgage Loans set forth on a
loan-by-loan basis. Certain additional information regarding the Mortgage Loans
is contained herein under ["--Underwriting Standards",] "--Assignment of the
Mortgage Loans; Repurchases" and "--Representations and Warranties; Repurchases"
and in the Prospectus under "Description of the Trust Funds" and "Certain Legal
Aspects of Mortgage Loans". 

THE MORTGAGE LOAN SELLER

         General. On or prior to the Delivery Date, the Depositor will acquire
the Mortgage Loans from ____________ (the "Mortgage Loan Seller") pursuant to a
Mortgage Loan Purchase Agreement, dated [the date hereof], between the Depositor
and the Mortgage Loan Seller (the "Mortgage Loan Purchase Agreement"). The
Mortgage Loan Seller originated ___ of the Mortgage Loans, which represent ___%
of the Initial Pool Balance, and acquired the remaining Mortgage Loans from the
respective originators thereof.

         [The Mortgage Loans Seller [, a wholly-owned subsidiary of __________,]
is a _________________ organized in ____ under the laws of __________________.
As of December 31, 199_, the Mortgage Loan Seller had a net worth of
approximately $_________________, and currently holds and services for its own
account a total multifamily and commercial mortgage loan portfolio of
approximately $__________________, of which approximately $__________________
constitutes multifamily mortgage loans].

         The information set forth herein concerning the Mortgage Loan Seller,
the delinquency, foreclosure and loss experience of its mortgage loan portfolio
and its underwriting standards has been provided by the Mortgage Loan Seller,
and neither the Depositor nor the Underwriter makes any representation or
warranty as to the accuracy or completeness of such information.

         [Delinquency And Foreclosure Experience. The following table sets forth
certain information concerning the delinquency experience (including pending
foreclosures) on the Mortgage Loan Seller's portfolio of multifamily mortgage
loans held and serviced for its own account. The indicated periods of
delinquency are based on the number of days past due on a contractual basis. No
mortgage loan is considered delinquent for these purposes until 30 days past due
on a contractual basis.


                                      S-32
<PAGE>

<TABLE>
<CAPTION>

                                              AS OF DECEMBER 31, 199_        AS OF DECEMBER 31, 199_        AS OF ___________, 199_
                                            ---------------------------    --------------------------    ---------------------------
                                                             BY DOLLAR                      BY DOLLAR                      BY DOLLAR
                                            BY NUMBER OF     AMOUNT OF     BY NUMBER OF     AMOUNT OF    BY NUMBER OF      AMOUNT OF
                                                LOANS          LOANS           LOANS           LOANS         LOANS           LOANS
                                            ------------     ---------     ------------     ---------    ------------      ---------
                                                                          (DOLLAR AMOUNTS IN MILLIONS)

<S>                                                            <C>                                                            
Total Multifamily
  Mortgage Loans .........................                     $                              $                              $
                                                                ---                            ---                            -
Period of Delinquency
  30 to 59 days ..........................
  60 to 89 days ..........................
  90 days or more ........................

Total Delinquent Loans ...................

Foreclosures pending(1) ..................

Real Estate Owned ........................
</TABLE>
- ----------
(1) Includes bankruptcies which stay foreclosure.

         The following table presents, for the Mortgage Loan Seller's portfolio
of multifamily mortgage loans held and serviced for its own account, the net
gains (losses) resulting from foreclosures and the disposition of properties
acquired in foreclosure or by deed in lieu of foreclosure during the periods
indicated.

                              YEAR ENDED DECEMBER 31,        MONTHS ENDED
                              -----------------------   -----------------------
                               199_           199_       199_            199_
                              ------         ------     ------          ------
Net gains (losses)(1)......

- ----------
(1)  Gains (losses) are defined as proceeds from sale less outstanding principal
     balance less certain capitalized costs related to the foreclosure and/or
     disposition of the related property (exclusive of accrued interest).

         There can be no assurance that the delinquency and foreclosure
experience of the Mortgage Loans comprising the Mortgage Pool will correspond to
the delinquency, foreclosure and loss experience of the Mortgage Loan Seller's
total multifamily mortgage loan portfolio set forth in the foregoing tables. The
aggregate delinquency, foreclosure and loss experience on the Mortgage Loans
comprising the Mortgage Pool will depend on the results obtained over the life
of the Mortgage Pool.] 

UNDERWRITING STANDARDS

         [All of the Mortgage Loans were originated or acquired by the Mortgage
Loan Seller, generally in accordance with the underwriting criteria described
herein.

         Description of underwriting standards.]

         [The Mortgage Loans were not originated by the Mortgage Loan Seller to
conform to any particular underwriting standards or criteria; however, the
Mortgage Loans were originated in the manner described herein and generally with
a view to obtaining the rating assigned to the Offered Certificates.]

         The Depositor believes that the Mortgage Loans selected for inclusion
in the Mortgage Pool from the Mortgage Loan Seller's portfolio were not so
selected on any basis that would have a material adverse effect on the
Certificateholders.

ASSIGNMENT OF THE MORTGAGE LOANS; REPURCHASE

         On or prior to the Delivery Date, the Depositor will assign its
interests in the Mortgage Loans, without recourse, to the Trustee for the
benefit of the Certificateholders. In connection with such assignment, the
Depositor will require the Mortgage Loan Seller to deliver to the Trustee or to
a document custodian appointed by the Trustee (a 


                                      S-33
<PAGE>


"Custodian"), among other things, the following documents with respect to each
Mortgage Loan (collectively, as to such Mortgage Loan, the "Mortgage File"): (i)
the original Mortgage Note, endorsed (without recourse) to the order of Trustee;
(ii) the original Mortgage or a certified copy thereof, together with originals
or certified copies of any intervening assignments of such document, in each
case with evidence of recording thereon; (iii) the original or a certified copy
of any related assignment of leases, rents and profits (if such item is a
document separate from the Mortgage), together with originals or certified
copies of any intervening assignments of such document, in each case with
evidence of recording thereon; (iv) the original or a certified copy of any
related security agreement (if such item is a document separate from the
Mortgage), together with originals or certified copies of any intervening
assignments of such document; (v) an assignment of the Mortgage in favor of the
Trustee, in recordable form; (vi) an assignment of any related assignment of
leases, rents and profits (if such item is a document separate from the
Mortgage) in favor of the Trustee, in recordable form; (vii) an assignment of
any related security agreement (if such item is a document separate from the
Mortgage) in favor of the Trustee; (viii) originals or certified copies of all
assumption, modification and substitution agreements in those instances where
the terms or provisions of the Mortgage or Mortgage Note have been modified or
the Mortgage or Mortgage Note has been assumed; (ix) the original lender's title
insurance policy issued on the date of the origination of such Mortgage Loan or,
with respect to each Mortgage Loan as to which a lender's title insurance policy
has not yet been issued, a preliminary title report or a title insurance
commitment or binder or, with respect to each Mortgage Loan not covered by a
lender's title insurance policy, an attorney's opinion of title given by an
attorney licensed to practice law in the jurisdiction where the Mortgaged
Property is located; and (x) the original of any guaranty of the borrower's
obligations under the related Mortgage Note.

         The Trustee or a Custodian on its behalf will be required to review
each Mortgage File within a period of ___ days of the receipt thereof, and the
Trustee or a Custodian on its behalf will hold such documents in trust for the
benefit of the Certificateholders. If any of the above-described documents is
found during the course of such review to be missing from any Mortgage File or
defective, and in either case such omission or defect materially and adversely
affects the value of any Mortgage Loan or the interests of Certificateholders
therein, the Trustee will be required to notify the Master Servicer, the
Depositor and the Mortgage Loan Seller. In any such case, and if the Mortgage
Loan Seller cannot deliver the document or cure the defect within a period of
___ days following its receipt of such notice, then the Mortgage Loan Seller
will be obligated pursuant to the Mortgage Loan Purchase Agreement (the relevant
rights under which will be assigned, together with its interests in the Mortgage
Loans, by the Depositor to the Trustee) to repurchase the affected Mortgage Loan
within such ___-day period at a price (the "Purchase Price") equal to the sum of
(i) the unpaid principal balance of such Mortgage Loan, (ii) unpaid accrued
interest on such Mortgage Loan at the Mortgage Rate from the date to which
interest was last paid to the Due Date in the Due Period in which the purchase
is to occur (exclusive of any portion of such interest representing negative
amortization previously added to the principal balance of such Mortgage Loan),
(iii) certain servicing expenses that are reimbursable to the Master Servicer,
and (iv) any unpaid accrued interest at the Master Servicer Reimbursement Rate
that may be payable to the Master Servicer in respect of related unreimbursed
P&I Advances and servicing expenses as described under "Description of the
Certificates--P&I Advances" herein. This repurchase obligation will constitute
the sole remedy available to the Certificateholders and the Trustee for any
defect in or omission from a Mortgage File, and neither the Depositor nor any of
its affiliates will be obligated to repurchase the affected Mortgage Loan if the
Mortgage Loan Seller defaults on its obligation to do so.

         The Pooling and Servicing Agreement will require the Master Servicer
promptly (and in any event within ___ days of the Delivery Date) to cause each
assignment of a Mortgage described in clause (v) of the second preceding
paragraph and each assignment of an assignment of leases, rents and profits
described in clause (vi) of the second preceding paragraph to be submitted for
recording in the real property records of the jurisdiction in which the related
Mortgaged Property is located. See "Description of the Pooling
Agreements--Assignment of Mortgage Loans; Repurchases" in the Prospectus.

REPRESENTATIONS AND WARRANTIES; REPURCHASES

         In the Mortgage Loan Purchase Agreement, the Mortgage Loan Seller has
represented and warranted with respect to each Mortgage Loan, as of [the
Delivery Date], or as of such other date specifically provided in the
representation and warranty, among other things, that:

         [Specify significant representations and warranties.]

         If the Master Servicer, the Trustee or the Depositor discovers a breach
of any of the foregoing representations and warranties, and such breach
materially and adversely affects the value of any Mortgage Loan or the interests
of 


                                      S-34
<PAGE>


Certificateholders therein, the party making such discovery will be required
to so notify each of the other parties and the Mortgage Loan Seller. In any such
case, and if the Mortgage Loan Seller cannot cure such breach within a period of
____ days following its receipt of such notice, then the Mortgage Loan Seller
will be obligated pursuant to the Mortgage Loan Purchase Agreement (the relevant
rights under which will be assigned, together with its interests in the Mortgage
Loans, by the Depositor to the Trustee) to repurchase the affected Mortgage Loan
within such ___-day period at the applicable Purchase Price.

         The foregoing repurchase obligation will constitute the sole remedy
available to the Certificateholders and the Trustee for any breach of the
Mortgage Loan Seller's representations and warranties regarding the Mortgage
Loans. [Thus, for example, if the Mortgage Loan Seller were found to have
breached its representation set forth in clause __ above regarding environmental
matters, it would have no obligation to indemnify the Trust Fund for any
resulting liability that the Trust Fund might have incurred for clean-up costs
at the affected Mortgaged Property. However, because of the restrictions imposed
by the Pooling and Servicing Agreement upon the ability of the Master Servicer
to acquire title to a Mortgaged Property or to assume control of its operations,
the Depositor believes that it is unlikely that the Trust Fund will incur any
such liability. See "Risk Factors--Environmental Law Considerations" herein and
"Description of the Pooling Agreements--Realization Upon Defaulted Mortgage
Loans", "Risk Factors--Environmental Risks" and "Certain Legal Aspects of
Mortgage Loans--Environmental Legislation" in the Prospectus.]

         The Mortgage Loan Seller will be the sole Warranting Party in respect
of the Mortgage Loans, and neither the Depositor nor any of its affiliates will
be obligated to repurchase any affected Mortgage Loan in connection with a
breach of the Mortgage Loan Seller's representations and warranties if the
Mortgage Loan Seller defaults on its obligation to do so. However, the Depositor
will not include any Mortgage Loan in the Mortgage Pool if anything has come to
the Depositor's attention that would cause it to believe that the
representations and warranties made by the Mortgage Loan Seller regarding such
Mortgage Loan will not be correct in all material respects. See "Description of
the Pooling Agreements--Representations and Warranties; Repurchases" in the
Prospectus. 

CHANGES IN MORTGAGE POOL CHARACTERISTICS

         The description in this Prospectus Supplement of the Mortgage Pool and
the Mortgaged Properties is based upon the Mortgage Pool as expected to be
constituted at the time the Offered Certificates are issued, as adjusted for the
scheduled principal payments due on or before the Cut-off Date. Prior to the
issuance of the Offered Certificates, 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 Certificates, 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 Certificates are issued,
although the range of Mortgage Rates and maturities and certain other
characteristics of the Mortgage Loans in the Mortgage Pool may vary.

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

                         SERVICING OF THE MORTGAGE LOANS

GENERAL

         The Master Servicer will be required to service and administer the
Mortgage Loans, either directly or through sub-servicers, on behalf of the
Trustee and in the best interests of and for the benefit of the
Certificateholders (as determined by the Master Servicer in its good faith and
reasonable judgment), in accordance with applicable law, the terms of the
Pooling and Servicing Agreement, the terms of the respective Mortgage Loans and,
to the extent consistent with the foregoing, in the same manner as would prudent
institutional mortgage lenders and loan servicers servicing mortgage loans
comparable to the Mortgage Loans in the jurisdictions where the Mortgaged
Properties are 


                                      S-35
<PAGE>


located, and with a view to the maximization of timely recovery of principal and
interest, but without regard to: (i) any relationship that the Master Servicer
or any affiliate of the Master Servicer may have with the related borrower; (ii)
the ownership of any Certificate by the Master Servicer or any affiliate of the
Master Servicer; (iii) the Master Servicer's obligation to make P&I Advances and
advances to cover certain servicing expenses; and (iv) the Master Servicer's
right to receive compensation for its services under the Pooling and Servicing
Agreement or with respect to any particular transaction.

         Set forth below, following the subsection captioned "--The Master
Servicer", is a description of certain pertinent provisions of the Pooling and
Servicing Agreement relating to the servicing of the Mortgage Loans. Reference
is also made to the Prospectus, in particular to the section captioned
"Description of the Pooling Agreements", for important information in addition
to that set forth herein regarding the terms and conditions of the Pooling and
Servicing Agreement as they relate to the rights and obligations of the Master
Servicer thereunder. 

THE MASTER SERVICER

         [__________________________________, a ___________________, will act as
Master Servicer with respect to the Mortgage Pool. Founded in ____ as a
____________, the Master Servicer today furnishes a variety of wholesale banking
services. As of December 31, 19__, the Master Servicer had a net worth of
approximately $__________, and currently has a multifamily mortgage loan
servicing portfolio of approximately $___________.

         The offices of the Master Servicer that will be primarily responsible
for servicing and administering the Mortgage Pool are located at
____________________________.

         For so long as the long-term unsecured debt obligations of the Master
Servicer are rated ___ or better by _____________________, the Master Servicer
will not be required to maintain the errors and omissions policy described in
the Prospectus under ["Description of the Pooling Agreements--Hazard Insurance
Policies"].]

         The information set forth herein concerning the Master Servicer has
been provided by the Master Servicer, and neither the Depositor nor the
Underwriter makes any representation or warranty as to the accuracy or
completeness of such information.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

         The principal compensation to be paid to the Master Servicer in respect
of its master servicing activities will be the Servicing Fee. The "Servicing
Fee" will be payable monthly on a loan-by-loan basis from amounts received in
respect of interest on each Mortgage Loan, will accrue in accordance with the
terms of the related Mortgage Note at a rate equal to ________% per annum (the
"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
the related Mortgage Loan is computed. As additional servicing compensation, the
Master Servicer will be entitled to retain all assumption and modification fees
and, as and to the extent described below, Prepayment Premiums, Prepayment
Interest Excesses and Penalty Charges collected from borrowers. In addition, the
Master Servicer is authorized but not required to invest or direct the
investment of funds held in the Certificate Account in certain short-term United
States government securities and other investment grade obligations ("Permitted
Investments"), and the Master Servicer will be entitled to retain any interest
or other income earned on such funds. Although the Master Servicer is required
to service and administer the Mortgage Pool in accordance with the general
servicing standard described under "--General" above and, accordingly, without
regard to its right to receive compensation under the Pooling and Servicing
Agreement, additional servicing compensation in the nature of assumption and
modification fees, Prepayment Premiums, Prepayment Interest Excesses and Penalty
Charges may under certain circumstances provide the Master Servicer with an
economic disincentive to comply with such standard.

         If a borrower voluntarily prepays a Mortgage Loan in whole or in part
during any Due Period on a date that is prior to its Due Date in such Due
Period, the amount of interest (net of related Servicing Fees) that accrues on
the amount of such principal prepayment will be less (such shortfall, a
"Prepayment Interest Shortfall") than the corresponding amount of interest
accruing on the Certificates. If such a principal prepayment occurs during any
Due Period after the Due Date for such Mortgage Loan in such Due Period, the
amount of interest (net of related Servicing Fees) that accrues on the amount of
such principal prepayment will exceed (such excess, a "Prepayment Interest
Excess") the corresponding amount of interest accruing on the Certificates. As
to any Due Period, to the extent Prepayment Interest Excesses and Prepayment
Premiums collected for all Mortgage Loans are greater than 


                                      S-36
<PAGE>


Prepayment Interest Shortfalls incurred, such excess will be paid to the Master
Servicer as additional servicing compensation. To the extent Prepayment Interest
Shortfalls incurred during any Due Period are greater than Prepayment Interest
Excesses and Prepayment Premiums collected in such Due Period, the Master
Servicer will be required to deposit into the Certificate Account (such deposit,
a "Compensating Interest Payment"), without any right of reimbursement therefor,
an amount equal to the lesser of (i) its servicing compensation for such Due
Period, and (ii) an amount sufficient to eliminate such net shortfall.
Compensating Interest Payments will not cover shortfalls in Mortgage Loan
interest accruals that result from any liquidation of a defaulted Mortgage Loan,
or of any REO Property acquired in respect thereof, that occurs during a Due
Period prior to the related Due Date therein.

         As and to the extent described herein under "Description of the
Certificates--P&I Advances", the Master Servicer will be entitled to receive
interest on P&I Advances and reimbursable servicing expenses, such interest to
be paid, contemporaneously with the reimbursement of the related P&I Advance or
servicing expense, in the first instance out of late charges and penalty
interest ("Penalty Charges") received on the Mortgage Pool as a whole during the
Due Period of reimbursement, and thereafter out of any other collections on the
Mortgage Loans. As to any Due Period, to the extent that Penalty Charges
collected for all Mortgage Loans are greater than the amount of interest paid to
the Master Servicer in respect of P&I Advances and reimbursable servicing
expenses, such excess will be paid to the Master Servicer as additional
servicing compensation.

         The Master Servicer generally will be required to pay all expenses
incurred by it in connection with its servicing activities under the Pooling and
Servicing Agreement, and will not be entitled to reimbursement therefor except
as expressly provided in the Pooling and Servicing Agreement. However, the
Master Servicer will be permitted to pay certain such expenses directly out of
the Certificate Account and at times without regard to the relationship between
the expense and the funds from which it is being paid. In connection therewith,
the Master Servicer will be responsible for all fees of any sub-servicers, other
than management fees earned in connection with the operation of an REO Property,
which management fees the Master Servicer will be authorized to pay out of
revenues received from such property (thereby reducing the portion of such
revenues that would otherwise be available for distribution to
Certificateholders). See "Description of the
Certificates--Distributions--Method, Timing and Amount" herein and "Description
of the Pooling Agreements--Certificate Account" and "--Servicing Compensation
and Payment of Expenses" in the Prospectus. 

MODIFICATIONS, WAIVERS AND AMENDMENTS

         The Master Servicer may agree to modify, waive or amend any term of any
Mortgage Loan in a manner consistent with the servicing standard described
herein, provided that such 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 Master Servicer also may agree to any other modification, waiver or
amendment of the terms of a Mortgage Loan, but only if, in its judgment, a
material default on the Mortgage Loan has occurred or a payment default is
imminent, and 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.

         To the extent consistent with the foregoing, the Master Servicer will
be permitted: (1) to reduce scheduled monthly payments of principal and interest
on any Mortgage Loan, provided that [(a) no such payment may be reduced to an
amount less than [1/12 of 5]% of the unpaid principal balance of such Mortgage
Loan and (b) no single modification or amendment may provide for a reduction of
more than 12 consecutive monthly payments]; and (2) to extend the date on which
any Balloon Payment is scheduled to be due for a period of not more than [36]
months, but only if:

                  [(x) the related borrower is required to continue to make
         monthly payments of principal and/or interest thereon in an amount at
         least equal to the greater of (i) the amount of the Monthly Payment due
         on the Due Date immediately preceding the scheduled maturity date and
         (ii) an amount equal to thirty days' interest at the related Mortgage
         Rate;

                  (y) no Monthly Payment due during the preceding 12 months has
         been more than 30 days delinquent (without regard to any grace period
         provided for in the related Mortgage Note); and


                                      S-37
<PAGE>
                  (z) the Master Servicer has previously determined in its good
         faith judgment that:

                           (i) such extension is reasonably likely to produce a
                  greater recovery than liquidation of the related Mortgage
                  Loan;

                           (ii) on the basis of an inspection report, no
                  deferred maintenance, material damage or waste exists at the
                  related Mortgaged Property; and

                           (iii) on the basis of a review of the most recent
                  annual operating statement for the related Mortgaged Property,
                  and calculated with respect to the amount described in clause
                  (x) above, the debt service coverage ratio for the Mortgage
                  Loan is not less than_____x.]

         The Master Servicer is required to notify the Trustee of any
modification, waiver or amendment of any term of any Mortgage Loan, and must
deliver to the Trustee or the related Custodian, for deposit in the related
Mortgage File, an original counterpart of the agreement related to such
modification, waiver or amendment, promptly (and in any event within [10]
business days) following the execution thereof. Copies of each agreement whereby
any such modification, waiver or amendment of any term of any Mortgage Loan is
effected are required to be available for review during normal business hours at
the offices of the Master Servicer. See "Description of the
Certificates--Reports to Certificateholders; Available Information" herein.

INSPECTIONS; COLLECTION OF OPERATING INFORMATION

         The Master Servicer is required to perform a physical inspection of
each Mortgaged Property at such times and in such manner as are consistent with
the servicing standard set forth herein, but in any event (i) at least once per
calendar year and (ii), if any scheduled payment becomes more than 60 days
delinquent on the related Mortgage Loan, as soon as practicable thereafter. The
Master Servicer will be required to prepare a written report of each such
inspection describing the condition of the Mortgaged Property and specifying the
existence of any material vacancies in the Mortgaged Property, of any sale,
transfer or abandonment of the Mortgaged Property, of any material change in the
condition or value of the Mortgaged Property, or of any waste committed thereon.

         With respect to each Mortgage Loan that requires the borrower to
deliver such statements, the Master Servicer is also required to collect and
review the annual operating statements of the related Mortgaged Property. Most
of the Mortgages obligate the related borrower to deliver annual property
operating statements. However, there can be no assurance that any operating
statements required to be delivered will in fact be delivered, nor is the Master
Servicer likely to have any practical means of compelling such delivery in the
case of an otherwise performing Mortgage Loan.

         Copies of the inspection reports and operating statements referred to
above are required to be available for review by Certificateholders during
normal business hours at the offices of the Master Servicer. See "Description of
the Certificates--Reports to Certificateholders; Available Information" herein.

ADDITIONAL OBLIGATIONS OF THE MASTER SERVICER WITH RESPECT TO ARM LOANS

         The Master Servicer is responsible for calculating adjustments in the
Mortgage Rate and the Monthly Payment for each ARM Loan and for notifying the
related borrower of such adjustments. If the base index for any ARM Loan is not
published or is otherwise unavailable, then the Master Servicer is required to
select a comparable alternative index over which it has no direct control, that
is readily verifiable and that is acceptable under the terms of the related
Mortgage Note. If the Mortgage Rate or the Monthly Payment with respect to any
ARM Loan is not properly adjusted by the Master Servicer pursuant to the terms
of such Mortgage Loan and applicable law, the Master Servicer is required to
deposit in the Certificate Account on or prior to the Due Date of the affected
Monthly Payment, an amount equal to the excess, if any, of (i) the amount that
would have been received from the borrower if the Mortgage Rate or Monthly
Payment had been properly adjusted, over (ii) the amount of such improperly
adjusted Monthly Payment, subject to reimbursement only out of such amounts as
are recovered from the borrower in respect of such excess.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

         The Certificates will be issued pursuant to a Pooling and Servicing
Agreement, to be dated as of the Cut-off Date, among the Depositor, the Master
Servicer and the Trustee (the "Pooling and Servicing Agreement"), and will
repre-


                                      S-38
<PAGE>


sent in the aggregate the entire beneficial ownership interest in a Trust Fund
consisting of: (i) the Mortgage Loans and all payments under and proceeds of the
Mortgage Loans received after the Cut-off Date (exclusive of payments of
principal and interest due on or before the Cut-off Date); (ii) any Mortgaged
Property acquired on behalf of the Trust Fund through foreclosure, deed in lieu
of foreclosure or otherwise (upon acquisition, an "REO Property"); (iii) such
funds or assets as from time to time are deposited in the Certificate Account;
(iv) the rights of the mortgagee under all insurance policies with respect to
the Mortgage Loans; and (v) certain rights of the Depositor under the Mortgage
Loan Purchase Agreement relating to Mortgage Loan document delivery requirements
and the representations and warranties of the Mortgage Loan Seller regarding the
Mortgage Loans.

         The Certificates will consist of four classes to be designated as the
Class A Certificates, the Class B Certificates, the Class C Certificates and the
Class R Certificates. The Class A Certificates will have an initial Certificate
Balance of $____________, which represents ____% of the Initial Pool Balance;
the Class B Certificates will have an initial Certificate Balance of
$____________, which represents ____% of the Initial Pool Balance; the Class C
Certificates will have an initial Certificate Balance of $____________, which
represents ___% of the Initial Pool Balance; and the Class R Certificates will
have an initial Certificate Balance of [zero]. The Certificate Balance of any
Class of Certificates outstanding at any time represents the maximum amount
which the holders thereof are entitled to receive as distributions allocable to
principal from the cash flow on the Mortgage Loans and the other assets in the
Trust Fund. On each Distribution Date, the respective Certificate Balances of
the Class A, Class B and Class C Certificates (the "REMIC Regular Certificates")
will in each case be (a) increased by any amounts allocated to such Class of
Certificates on such Distribution Date in respect of negative amortization on
the Mortgage Loans, and (b) reduced by any amounts actually distributed on such
Class of Certificates on such Distribution Date that are allocable to principal.
The Certificate Balance of the Class R Certificates will at all times equal the
amount, if any, by which the aggregate Stated Principal Balance of the Mortgage
Pool exceeds the aggregate Certificate Balance of the REMIC Regular Certificates
(the "Excess Pool Balance").

         Only the Class A and Class B Certificates (the "Offered Certificates")
are offered hereby. The Class C and Class R Certificates (the "Private
Certificates") have not been registered under the Securities Act of 1933 and are
not offered hereby. [___________________________________ has agreed with the
Depositor to purchase the Class C and, except for a nominal interest therein,
the Class R Certificates.]

         The Class A Certificates will be issued, maintained and transferred on
the book-entry records of DTC and its Participants in denominations of $1,000
and in integral multiples thereof. The Class B Certificates will be issuable in
fully registered, certificated form in denominations of $____________ and
integral multiples of $1,000 in excess thereof, with one Class B Certificate
evidencing an additional amount equal to the remainder of the initial
Certificate Balance of such Class.

         The Class A Certificates will initially be represented by one or more
global Certificates 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 Class A
Certificate Owner will be entitled to receive a Definitive Class A Certificate
representing its interest in such Class, except under the limited circumstances
described in the Prospectus under "Description of the Certificates--Book-Entry
Registration and Definitive Certificates". Unless and until Definitive Class A
Certificates are issued, all references to actions by holders of the Class A
Certificates will refer to actions taken by DTC upon instructions received from
Class A Certificate Owners through its Participants, and all references herein
to payments, notices, reports and statements to holders of the Class A
Certificates will refer to payments notices, reports and statements to DTC or
Cede & Co., as the registered holder of the Class A Certificates, for
distribution to Class A Certificate Owners through its Participants in
accordance with DTC procedures. See "Description of the Certificates--Book-Entry
Registration and Definitive Certificates" in the Prospectus.

         Until Definitive Class A Certificates are issued, interests in such
Class will be transferred on the book-entry records of DTC and its Participants.
The Class B Certificates may be transferred or exchanged, subject to certain
restrictions on the transfer of such Certificates to Plans (see "ERISA
Considerations" herein), at the offices of ___________________________ located
at ______________________________________________, without the payment of any
service charges, other than any tax or other governmental charge payable in
connection therewith. ________________________ will initially serve as registrar
(in such capacity, the "Certificate Registrar") for purposes of recording and
otherwise providing for the registration of the Offered Certificates and of
transfers and exchanges of the Class B and, if issued, the Definitive Class A
Certificates. 


                                      S-39
<PAGE>


DISTRIBUTIONS

         Method, Timing and Amount. Distributions on the Certificates will be
made by the Master Servicer, to the extent of available funds, on the 25th day
of each month or, if any such 25th day is not a business day, then on the next
succeeding business day, commencing in _________ 199__ (each, a "Distribution
Date"). All such distributions (other than the final distribution on any
Certificate) will be made to the persons in whose names the Certificates are
registered at the close of business on each Record Date, which will be the last
business day of the month preceding the month in which the related Distribution
Date occurs. Each such distribution will be made by wire transfer in immediately
available funds to the account specified by the Certificateholder at a bank or
other entity having appropriate facilities therefor, if such Certificateholder
will have provided the Master Servicer with wiring instructions [no less than
five business days prior to the related Record Date (which wiring instructions
may be in the form of a standing order applicable to all subsequent
distributions) and is the registered owner of Certificates with an aggregate
initial principal amount of at least $5,000,000], or otherwise by check mailed
to such Certificateholder. The final distribution on any Certificate will be
made in like manner, but only upon presentation and surrender of such
Certificate at the location that will be specified in a notice of the pendency
of such final distribution. All distributions made with respect to a Class of
Certificates willbe allocated pro rata among the outstanding Certificates of
such Class based on their respective Percentage Interests. The "Percentage
Interest" evidenced by any Offered Certificate is equal to the initial
denomination thereof as of the Delivery Date, divided by the initial Certificate
Balance of the Class to which it belongs.

         The aggregate amount available for distribution to Certificateholders
on each Distribution Date (the "Available Distribution Amount") will, in
general, equal the sum of the following amounts:

                  (a) the total amount of all cash received on the Mortgage
         Loans and any REO Properties that is on deposit in the Certificate
         Account as of the related Determination Date, exclusive of:

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

                           (ii) all principal prepayments (together with related
                  payments of the interest thereon and related Prepayment
                  Premiums), Liquidation Proceeds, Insurance Proceeds and other
                  unscheduled recoveries received subsequent to the related Due
                  Period, and

                           (iii) all amounts in the Certificate Account that are
                  due or reimbursable to any person other than the
                  Certificateholders;

                  (b) all P&I Advances made by the Master Servicer with respect
         to such Distribution Date; and

                  (c) any Compensating Interest Payment made by the Master
         Servicer to cover or reduce the amount, if any, by which Prepayment
         Interest Shortfalls incurred during the related Due Period exceed
         Prepayment Interest Excesses and Prepayment Premiums collected during
         the related Due Period. See "Description of the Pooling
         Agreements--Certificate Account" in the Prospectus.

         The "Due Period" for each Distribution Date will be the period that
begins on the ______ day of the month preceding the month in which such
Distribution Date occurs and ends on the _____ day of the month in which such
Distribution Date occurs. The "Determination Date" for each Distribution Date is
the _______ day of the month in which such Distribution Date occurs or, if any
such ________ day is not a business day, then the next preceding business day.

         Priority. On each Distribution Date, for so long as the Class A and/or
Class B Certificates are outstanding, the Master Servicer will (except as
otherwise described under "--Termination" below) apply amounts on deposit in the
Certificate Account, to the extent of the Available Distribution Amount, in the
following order of priority:

                  (1) to distributions of interest to the holders of the Class A
         Certificates in an amount equal to all Distributable Certificate
         Interest in respect of the Class A Certificates for such Distribution
         Date and, to the extent not previously paid, for all prior Distribution
         Dates;

                  (2) to distributions of principal to the holders of the Class
         A Certificates in an amount equal to the sum of (a) the product of (i)
         the Class A Certificates' Ownership Percentage (as calculated
         immediately prior to such Distribution Date), multiplied by (ii) the
         Scheduled Principal Distribution Amount for such Distribution Date,


                                      S-40
<PAGE>


         plus (b) the entire Unscheduled Principal Distribution Amount for such
         Distribution Date (but not more than would be necessary to reduce the
         Certificate Balance of the Class A Certificates to zero);

                  (3) to distributions of principal to the holders of the Class
         A Certificates in an amount equal to any Uncovered Portion of the
         Certificate Balance of the Class A Certificates immediately prior to
         such Distribution Date;

                  (4) to distributions of interest to the holders of the Class B
         Certificates in an amount equal to all Distributable Certificate
         Interest in respect of the Class B Certificates for such Distribution
         Date and, to the extent not previously paid, for all prior Distribution
         Dates;

                  (5) to distributions of principal to the holders of the Class
         B Certificates in an amount equal to the sum of (a) the product of (i)
         the Class B Certificates' Ownership Percentage (as calculated
         immediately prior to such Distribution Date), multiplied by (ii) the
         Scheduled Principal Distribution Amount for such Distribution Date,
         plus (b) if the Class A Certificates have been retired, then to the
         extent not distributed in retirement thereof on such Distribution Date,
         the entire Unscheduled Principal Distribution Amount for such
         Distribution Date (but not more than would be necessary to reduce the
         Certificate Balance of the Class B Certificates to zero);

                  (6) to distributions of principal to the holders of the Class
         A Certificates in an amount equal to any Uncovered Portion of the
         Certificate Balance of the Class B Certificates immediately prior to
         such Distribution Date (but not more than would be necessary to reduce
         the Certificate Balance of the Class A Certificates to zero);

                  (7) to distributions of principal to the holders of the Class
         B Certificates in an amount equal to any Uncovered Portion of the
         Certificate Balance of the Class B Certificates immediately prior to
         such Distribution Date, net of any distributions of principal made on
         such Distribution Date in respect of the Class A Certificates as
         described in the immediately preceding clause (6);

                  (8) to distributions of interest to the holders of the Class C
         Certificates in an amount equal to all Distributable Certificate
         Interest in respect of the Class C Certificates for such Distribution
         Date and, to the extent not previously distributed, for all prior
         Distribution Dates;

                  (9) to distributions of principal to the holders of the Class
         C Certificates in an amount equal to the product of (a) the Class C
         Certificates' Ownership Percentage (as calculated immediately prior to
         such Distribution Date), multiplied by (b) the Scheduled Principal
         Distribution Amount for such Distribution Date;

                  (10) to distributions of principal to the holders of the
         respective Classes of REMIC Regular Certificates, in reverse
         alphabetical order of their Class designations (that is, C, B, A), in
         an aggregate amount equal to the product of (a) the Class R
         Certificates' Ownership Percentage (as calculated immediately prior to
         such Distribution Date), multiplied by (b) the Scheduled Principal
         Distribution Amount for such Distribution Date (but, in each case, not
         more than would be necessary to reduce the related Certificate Balance
         to zero);

                  (11) to distributions of principal to the holders of the
         respective Classes of REMIC Regular Certificates, in alphabetical order
         of their Class designations (that is, A, B, C), in an aggregate amount
         equal to any Uncovered Portion of the Certificate Balance of the Class
         C Certificates immediately prior to such Distribution Date (but, in
         each case, not more than would be necessary to reduce the related
         Certificate Balance to zero);

                  (12) to distributions of principal to the holders of the
         respective Classes of REMIC Regular Certificates, in reverse
         alphabetical order of their Class designations (that is, C, B, A,), in
         an aggregate amount equal to _____% of the balance, if any, of the
         Available Distribution Amount remaining after the distributions to be
         made as described in clauses (1) through (11) above (such remaining
         balance, if any, herein referred to as "Excess Funds") (but, in each
         case, not more than would be necessary to reduce the related
         Certificate Balance to zero); and

                  (13) to distributions to the holders of the Class R
         Certificates in an amount equal to the remaining balance of any Excess
         Funds.


                                      S-41
<PAGE>


         Pass-Through Rates. The Pass-Through Rates applicable to the Class A
and Class B Certificates for the initial Distribution Date will equal _______%
and ______% per annum, respectively. With respect to any Distribution Date
subsequent to the initial Distribution Date, the Pass-Through Rate for the Class
A Certificates will equal LIBOR for such Distribution Date, plus _____ basis
points, subject to a maximum of ____% per annum and a minimum of ______% per
annum; unless, however, the rate so calculated exceeds the Funds-Available Cap
Rate in respect of the Class A Certificates for such Distribution Date, in which
case the Pass-Through Rate for the Class A Certificates will equal the Weighted
Average Effective Net Mortgage Rate for such Distribution Date. With respect to
any Distribution Date subsequent to the initial Distribution Date, the
Pass-Through Rate for the Class B and Class C Certificates will equal the
Weighted Average Effective Net Mortgage Rate for such Distribution Date.

         [The Pass-Through Rate applicable to the Class C Certificates for any
Distribution Date will equal the Weighted Average Effective Net Mortgage Rate
for such Distribution Date. The Class R Certificates will have no specified
Pass-Through Rate.]

         "LIBOR" for each Distribution Date will be the average of the interbank
offered rates for one month United States dollar deposits in the London market
as determined during the preceding month in accordance with the method described
below. The "Weighted Average Effective Net Mortgage Rate" for each Distribution
Date is the weighted average of the applicable Effective Net Mortgage Rates for
the Mortgage Loans, weighted on the basis of their respective Stated Principal
Balances immediately prior to such Distribution Date. For purposes of
calculating the Weighted Average Effective Net Mortgage Rate for any
Distribution Date, the "applicable Effective Net Mortgage Rate" for each
Mortgage Loan is: (a) if such Mortgage Loan accrues interest on the basis of a
360-day year consisting of twelve 30-day months (a "360/360 basis", which is the
basis of accrual for interest on the REMIC Regular Certificates), the Net
Mortgage Rate in effect for such Mortgage Loan as of the commencement of the
related Due Period; and (b) if such Mortgage Loan does not accrue interest on a
360/360 basis, the annualized rate at which interest would have to accrue during
the one month period preceding the Due Date for such Mortgage Loan during the
related Due Period on a 360/360 basis in order to produce the aggregate amount
of interest (adjusted to the actual Net Mortgage Rate) accrued during such
period. The "Net Mortgage Rate" for each Mortgage Loan is equal to the related
Mortgage Rate in effect from time to time less the Servicing Fee Rate.

         The "Funds-Available Cap Rate" applicable to the determination of the
Pass-Through Rate on the Class A Certificates for each Distribution Date will be
an annualized rate equal to the product of (a) the Weighted Average Effective
Net Mortgage Rate for such Distribution Date, multiplied by (b) a fraction,
expressed in decimal form, the numerator of which is the sum of (i) the
Certificate Balance of the Class A Certificates immediately prior to such
Distribution Date and (ii) the Excess Pool Balance immediately prior to such
Distribution Date, and the denominator of which is the Certificate Balance of
the Class A Certificates immediately prior to such Distribution Date.
Accordingly, if the Excess Pool Balance is zero (that is, the aggregate Stated
Principal Balance of the Mortgage Pool is less than or equal to the aggregate
Certificate Balance of the REMIC Regular Certificates), the Funds-Available Cap
Rate applicable to the determination of the Pass-Through Rate for the Class A
Certificates for any Distribution Date will be the Weighted Average Effective
Net Mortgage Rate for such Distribution Date.

         Determination of LIBOR. LIBOR for the initial Distribution Date will
equal ____% per annum. LIBOR for each subsequent Distribution Date will be
determined as described below on the second LIBOR business day preceding the
Distribution Date in the prior month (each, a "LIBOR Adjustment Date"). A "LIBOR
business day" is any day on which banking institutions in London, New York City
and _______________, are open for dealing in foreign currency and exchange.

         On each LIBOR Adjustment Date, the Master Servicer will determine LIBOR
on the basis of the LIBOR quotations of the Reference Banks (as defined below),
as such quotations are available to the Master Servicer as of 11:00 a.m. (London
time) on such LIBOR Adjustment Date. As used herein with respect to a LIBOR
Adjustment Date, "Reference Banks" means four leading banks engaged in
transactions in one-month Eurodollar deposits in the international Eurocurrency
market (i) with an established place of business in London, (ii) whose
quotations appear on the Reuters Screen LIBO Page on the LIBOR Adjustment Date
in question and (iii) which have been designated as such by the Master Servicer
and are able and willing to provide such quotations to the Master Servicer on
each LIBOR Adjustment Date; and "Reuters Screen LIBO Page" means the display
designated as page "LIBO" on the Reuters Monitor Money Rates Service (or such
other page as may replace the LIBO page on that service for the purpose of
displaying London interbank offered rate quotations of major banks). The initial
Reference Banks will be 


                                      S-42
<PAGE>


_______________, ____________________, ______________________ and
______________________. If any Reference Bank designated by the Master Servicer
should be removed from the Reuters Screen LIBO Page or in any other way fails to
meet the qualifications of a Reference Bank, the Master Servicer will be
required to designate an alternative Reference Bank.

         On each LIBOR Adjustment Date, LIBOR will be established by the Master
Servicer as follows:

                  (i) if on any LIBOR Adjustment Date two or more of the
         Reference Banks provide such offered rate quotations, LIBOR will be the
         arithmetic mean of such offered rate quotations (rounding such
         arithmetic mean upwards if necessary to the nearest whole multiple of 
         1/16%);

                  (ii) if on any LIBOR Adjustment Date only one of the Reference
         Banks provides such offered rate quotations, LIBOR will be whichever is
         the higher of (A) LIBOR as determined on the previous LIBOR Adjustment
         Date and (B) a rate per annum (the "Reserve Interest Rate") determined
         by the Master Servicer to be either (1) the arithmetic mean (rounding
         such arithmetic mean upwards if necessary to the nearest whole multiple
         of 1/16%) of the one-month Eurodollar lending rates that the New York
         City banks selected by the Master Servicer are quoting, on the relevant
         LIBOR Adjustment Date, to the principal London offices of leading banks
         in the London interbank market or (2) if the Master Servicer can
         determine no such arithmetic mean, the lowest one-month Eurodollar
         lending rate that the New York City banks selected by the Master
         Servicer are quoting on such LIBOR Adjustment Date to leading European
         banks; and

                  (iii) if on any LIBOR Adjustment Date the Master Servicer is
         required but is unable to determine the Reserve Interest Rate in the
         manner provided in the immediately preceding clause (ii), LIBOR will be
         LIBOR as determined on the previous LIBOR Adjustment Date, or, in the
         case of the first LIBOR Adjustment Date, _____% per annum.

         The establishment of LIBOR by the Master Servicer on any LIBOR
Adjustment Date, in the absence of manifest error, will be final and binding.

         Distributable Certificate Interest. The "Distributable Certificate
Interest" in respect of each Class of REMIC Regular Certificates for each
Distribution Date represents that portion of the Accrued Certificate Interest in
respect of such Class of Certificates for such Distribution Date that is net of
such Class's allocable share (calculated as described below) of (i) the
aggregate of any Prepayment Interest Shortfalls resulting from voluntary
principal prepayments made on the Mortgage Loans during the related Due Period
that are not offset by Prepayment Interest Excesses and Prepayment Premiums
collected during the related Due Period or covered by the Master Servicer's
Compensating Interest Payment for such Distribution Date (the aggregate of such
Prepayment Interest Shortfalls that are not so offset or covered, as to such
Distribution Date, the "Net Aggregate Prepayment Interest Shortfall"), and (ii)
the aggregate of any negative amortization in respect of the Mortgage Loans for
their respective Due Dates during the related Due Period (the aggregate of such
negative amortization, as to such Distribution Date, the "Aggregate Mortgage
Loan Negative Amortization").

         The "Accrued Certificate Interest" in respect of each Class of REMIC
Regular Certificates for each Distribution Date is equal to 30 days' interest at
the Pass-Through Rate applicable to such Class of Certificates for such
Distribution Date accrued on the related Certificate Balance outstanding
immediately prior to such Distribution Date.

         The portion of the Net Aggregate Prepayment Interest Shortfall for any
Distribution Date that is allocable to each Class of REMIC Regular Certificates
will equal the product of (a) such Net Aggregate Prepayment Interest Shortfall,
multiplied by (b) a fraction, the numerator of which is equal to 30 days'
interest at the Pass-Through Rate applicable to such Class of REMIC Regular
Certificates for such Distribution Date accrued on the related Certificate
Balance (net of any Uncovered Portion thereof) outstanding immediately prior to
such Distribution Date, and the denominator of which is equal to 30 days'
interest at the Weighted Average Effective Net Mortgage Rate for such
Distribution Date accrued on the aggregate Stated Principal Balance of the
Mortgage Pool outstanding immediately prior to such Distribution Date. Any
portion of the Net Aggregate Prepayment Interest Shortfall for any Distribution
Date that is not otherwise allocated to the REMIC Regular Certificates will be
deemed to be allocated to the Class R Certificates.

         The Aggregate Mortgage Loan Negative Amortization, if any, for each
Distribution Date will be allocated among the respective Classes of Certificates
in an manner identical to that described in the preceding paragraph for 


                                      S-43
<PAGE>


the allocation of any Net Aggregate Prepayment Interest Shortfall. That portion
of the Aggregate Mortgage Loan Negative Amortization for any Distribution Date
that is allocable to a Class of REMIC Regular Certificates will be added to the
Certificate Balance of such Class of REMIC Regular Certificates and,
accordingly, will constitute the "Certificate Negative Amortization" in respect
thereof for such Distribution Date.

         Scheduled Principal Distribution Amount and Unscheduled Principal
Distribution Amount. The "Scheduled Principal Distribution Amount" for each
Distribution Date will equal the aggregate of the principal portions of all
Monthly Payments, including Balloon Payments, due during or, if and to the
extent not previously received or advanced and distributed to Certificateholders
on a preceding Distribution Date, prior to the related Due Period, in each case
to the extent paid by the related borrower or advanced by the Master Servicer
and included in the Available Distribution Amount for such Distribution Date.
The Scheduled Principal Distribution Amount from time to time will include all
late payments of principal made by a borrower, including late payments in
respect of a delinquent Balloon Payment, regardless of the timing of such late
payments, except to the extent such late payments are otherwise reimbursable to
the Master Servicer for prior P&I Advances.

         The "Unscheduled Principal Distribution Amount" for each Distribution
Date will equal the aggregate of: (a) all voluntary prepayments of principal
received on the Mortgage Loans during the related Due Period; and (b) any other
collections (exclusive of payments by borrowers) received on the Mortgage Loans
and any REO Properties during the related Due Period, whether in the form of
Liquidation Proceeds, Insurance Proceeds, net income from REO Property or
otherwise, that were identified and applied by the Master Servicer as recoveries
of previously unadvanced principal of the related Mortgage Loan.

         The respective amounts which constitute the Scheduled Principal
Distribution Amount and Unscheduled Principal Distribution Amount for any
Distribution Date are herein collectively referred to from time to time as the
"Distributable Principal Collections and Advances".

         The "Ownership Percentage" evidenced by any Class of Certificates as of
any date of determination will equal a fraction, expressed as a percentage, the
numerator of which is the then Certificate Balance of such Class of
Certificates, net (in the case of a Class of REMIC Regular Certificates) of any
Uncovered Portion of such Certificate Balance, and the denominator of which is
the then aggregate Stated Principal Balance of the Mortgage Pool.

         Certain Calculations With Respect to Individual Mortgage Loans. The
"Stated Principal Balance" of each Mortgage Loan outstanding at any time
represents the principal balance of such Mortgage Loan ultimately due and
payable to the Certificateholders. The Stated Principal Balance of each Mortgage
Loan will initially equal the Cut-off Date Balance thereof and, on each
Distribution Date, will be increased by the portion of the Aggregate Mortgage
Loan Negative Amortization for such date, and reduced by the portion of the
Distributable Principal Collections and Advances for such date, which in either
case is attributable to such Mortgage Loan. The Stated Principal Balance of a
Mortgage Loan may also be reduced in connection with any forced reduction of the
actual unpaid principal balance thereof imposed by a court presiding over a
bankruptcy proceeding wherein the related borrower is the debtor. See "Certain
Legal Aspects of Mortgage Loans--Foreclosure--Bankruptcy Laws" in the
Prospectus.

         For purposes of calculating distributions on the Certificates, as well
as the amount of Servicing Fees payable each month, each REO Property will be
treated as if there exists with respect thereto an outstanding mortgage loan (an
"REO Loan"), and all references to "Mortgage Loan", "Mortgage Loans" and
"Mortgage Pool" herein and in the Prospectus, when used in such context, will be
deemed to also be references to or to also include, as the case may be, any "REO
Loans". Each REO Loan will generally be deemed to have the same characteristics
as its actual predecessor Mortgage Loan, including the same adjustable or fixed
Mortgage Rate (and, accordingly, the same Net Mortgage Rate and Effective Net
Mortgage Rate) and the same unpaid principal balance and Stated Principal
Balance. Amounts due on such predecessor Mortgage Loan, including any portion
thereof payable or reimbursable to the Master Servicer, will continue to be
"due" in respect of the REO Loan; and amounts received in respect of the related
REO Property, net of payments to be made, or reimbursement to the Master
Servicer for payments previously advanced, in connection with the operation and
management of such property, generally will be applied by the Master Servicer as
if received on the predecessor Mortgage Loan. However, notwithstanding the terms
of the predecessor Mortgage Loan, the Monthly Payment "due" on an REO Loan will
in all cases, for so long as the related Mortgaged Property is part of the Trust
Fund, equal one month's interest thereon at the applicable Mortgage Rate.


                                      S-44
<PAGE>


SUBORDINATION

         The rights of holders of the Class B Certificates and each Class of the
Private Certificates (collectively, the "Subordinate Certificates") to receive
distributions of amounts collected or advanced on the Mortgage Loans will be
subordinated, to the extent described herein, to the rights of holders of the
Class A Certificates and each other Class of Subordinate Certificates with an
earlier alphabetical Class designation. This subordination is intended to
enhance the likelihood of timely receipt by the holders of the Class A
Certificates of the full amount of all Distributable Certificate Interest
payable in respect of such Certificates on each Distribution Date, and the
ultimate receipt by such holders of principal in an amount equal to the entire
Certificate Balance of the Class A Certificates. Similarly, but to a lesser
degree, this subordination is also intended to enhance the likelihood of timely
receipt by the holders of the Class B Certificates of the full amount of all
Distributable Certificate Interest payable in respect of such Certificates on
each Distribution Date, and the ultimate receipt by such holders of principal in
an amount equal to the entire Certificate Balance of the Class B Certificates.
The protection afforded to the holders of each Class of Offered Certificates by
means of the subordination of each other Class of Certificates with a later
alphabetical Class designation, will be accomplished by the application of the
Available Distribution Amount on each Distribution Date in accordance with the
order of priority described under "--Distributions--Priority" above. No other
form of Credit Support will be available for the benefit of the holders of the
Offered Certificates.

         Allocation to the Class A Certificates, for so long as they are
outstanding, of the entire Unscheduled Principal Distribution Amount for each
Distribution Date will generally accelerate the amortization of the Class A
Certificates relative to the actual amortization of the Mortgage Loans. To the
extent that the Class A Certificates are amortized faster than the Mortgage
Loans, the percentage interest evidenced by the Class A Certificates in the
Trust Fund will be decreased (with a corresponding increase in the interest in
the Trust Fund evidenced by the Subordinate Certificates), thereby increasing,
relative to their respective Certificate Balances, the subordination afforded
the Class A Certificates by the Subordinate Certificates. Following retirement
of the Class A Certificates, allocation to the Class B Certificates, for so long
as they are outstanding, of the entire Unscheduled Principal Distribution Amount
for each Distribution Date will provide a similar benefit to such Class of
Certificates as regards the relative amount of subordination afforded thereto by
the Private Certificates.

         Losses and other shortfalls experienced with respect to the Mortgage
Loans will not, with the exception of any Net Aggregate Prepayment Interest
Shortfalls, be applied to reduce either the Certificate Balance or the absolute
entitlement to interest of any Class of REMIC Regular Certificates, even though
such losses and shortfalls may cause one or more of such Classes to receive less
than the full amount of principal and interest to which it is entitled. As a
result, the aggregate Stated Principal Balance of the Mortgage Pool at any time
may be less than the aggregate Certificate Balance of the REMIC Regular
Certificates. Such deficit will be allocated to the respective Classes of REMIC
Regular Certificates (in each case to the extent of its Certificate Balance) in
reverse alphabetical order of their Class designations (that is, C, B, A). Such
allocation will not reduce the Certificate Balance of any such Class and is
intended solely to identify the portion (the "Uncovered Portion") of the
Certificate Balance of each such Class for which there is at such time no
corresponding principal amount of Mortgage Loans.

P&I ADVANCES

         On the business day immediately preceding each Distribution Date, the
Master Servicer will be obligated, subject to the recoverability determination
described in the next paragraph, to make advances (each, a "P&I Advance") out of
its own funds or, subject to the replacement thereof as provided in the Pooling
and Servicing Agreement, funds held in the Certificate Account that are not
required to be part of the Available Distribution Amount for such Distribution
Date, in an amount equal to the aggregate of: (i) all Monthly Payments (net of
the related Servicing Fee), other than Balloon Payments, which were due on the
Mortgage Loans during the related Due Period and delinquent as of the related
Determination Date; (ii) in the case of each Mortgage Loan delinquent in respect
of its Balloon Payment as of the related Determination Date, an amount equal to
30 days' interest thereon at the related Mortgage Rate in effect as of the
commencement of the related Due Period (net of the related Servicing Fee), but
only to the extent that the related borrower has not made a payment sufficient
to cover such amount under any forbearance arrangement or otherwise that has
been included in the Available Distribution Amount for such Distribution Date;
and (iii) in the case of each REO Property, an amount equal to thirty days'
imputed interest with respect thereto at the related Mortgage Rate in effect as
of the commencement of the related Due Period (net of the related Servicing
Fee), but only to the


                                      S-45
<PAGE>


extent that such amount is not covered by any net income from such REO Property
included in the Available Distribution Amount for such Distribution Date. The
Master Servicer's obligations to make P&I Advances in respect of any Mortgage
Loan or REO Property will continue through liquidation of such Mortgage Loan or
disposition of such REO Property, as the case may be.

         The Master Servicer will be entitled to recover any P&I Advance made
out of its own funds from any amounts collected in respect of the Mortgage Loan
as to which such P&I Advance was made, whether in the form of late payments,
Insurance Proceeds, Liquidation Proceeds or otherwise ("Related Proceeds").
Notwithstanding the foregoing, the Master Servicer will not be obligated to make
any P&I Advance that it determines in its reasonable good faith judgment would,
if made, not be recoverable out of Related Proceeds (a "Nonrecoverable P&I
Advance"), and the Master Servicer will be entitled to recover any P&I Advance
that it so determines to be a Nonrecoverable P&I Advance out of general funds on
deposit in the Certificate Account. The determination by the Master Servicer
that any prior P&I Advance constitutes a Nonrecoverable P&I Advance or that any
P&I Advance, if made, would constitute a Nonrecoverable P&I Advance, will be
evidenced by an officer's certificate to that effect, accompanied by, among
other things, an appraisal of the related Mortgaged Property or REO Property, as
the case may be, performed during the preceding 12 month period by an
independent MAI-designated appraiser. See "Description of the
Certificates--Advances in Respect of Delinquencies" and "Description of the
Pooling Agreements--Certificate Account" in the Prospectus.

         In connection with its recovery of any P&I Advance or reimbursable
servicing expense (each, an "Advance"), the Master Servicer will be entitled to
retain, out of any amounts then on deposit in the Certificate Account, interest
at a per annum rate equal to ________________ (the "Master Servicer
Reimbursement Rate"), accrued on the amount of such Advance from the date made
to but not including the date of reimbursement. The Master Servicer is entitled
to receive as additional servicing compensation the aggregate amount of Penalty
Charges received during each Due Period, but only to the extent that such
Penalty Charges exceed the aggregate amount of interest paid to the Master
Servicer during such Due Period in respect of unreimbursed Advances.
Accordingly, Penalty Charges are deemed to be the first source of funds for
paying the Master Servicer interest on Advances. However, if the aggregate
amount of interest paid to the Master Servicer in respect of unreimbursed
Advances during any Due Period exceeds the aggregate amount of Penalty Charges
collected during such Due Period, such excess will likely be paid out of amounts
received on the Mortgage Loans representing previously unadvanced interest (at
the related Net Mortgage Rate) and principal. If such is the case, shortfalls on
the Certificates will result.

         To the extent not offset or covered by Penalty Charges or amounts
otherwise payable on the Private Certificates, interest accrued on outstanding
Advances will result in a reduction in amounts payable on the Class B
Certificates; and to the extent not offset or covered by Penalty Charges or
amounts otherwise payable on the Class B and the Private Certificates, interest
accrued on outstanding Advances will result in a reduction in amounts payable on
the Class A Certificates. To the extent that any holder of an Offered
Certificate must bear the cost of the Master Servicer's Advances, the benefits
of such Advances to such holder will be contingent on the ability of such holder
to reinvest the amounts received as a result of such Advances at a rate of
return equal to or greater than the Master Servicer Reimbursement Rate. 

REPORTS TO CERTIFICATEHOLDERS; AVAILABLE INFORMATION

         On each Distribution Date, the Master Servicer will be required to
forward by mail to each holder of an Offered Certificate a statement (a
"Distribution Date Statement") providing various items of information relating
to distributions made on such date with respect to the relevant Class and the
recent status of the Mortgage Pool. For a more detailed discussion of the
particular items of information to be provided in each Distribution Date
Statement, as well as a discussion of certain annual information reports to be
furnished by the Master Servicer to persons who at any time during the prior
calendar year were holders of the Offered Certificates, see "Description of the
Certificates--Reports to Certificateholders" in the Prospectus.

         The Pooling and Servicing Agreement requires that the Master Servicer
make available at its offices primarily responsible for servicing the Mortgage
Loans, during normal business hours, for review by any holder of an Offered
Certificate or any person identified to the Trustee as a prospective transferee
of an Offered Certificate, originals or copies of, among other things, the
following items: (a) the Pooling and Servicing Agreement and any amendments
thereto, (b) all Distribution Date Statements delivered to holders of the
relevant Class of Offered Certificates since the 


                                      S-46
<PAGE>


Delivery Date, (c) all officer's certificates delivered to the Trustee since the
Delivery Date as described under "Description of the Pooling
Agreements--Evidence as to Compliance" in the Prospectus, (d) all accountants'
reports delivered to the Trustee since the Delivery Date as described under
"Description of the Pooling Agreements--Evidence as to Compliance" in the
Prospectus, (e) the most recent property inspection report prepared by or on
behalf of the Master Servicer in respect of each Mortgaged Property, (f) the
most recent Mortgaged Property annual operating statements, if any, collected by
or on behalf of the Master Servicer, (g) any and all modifications, waivers and
amendments of the terms of a Mortgage Loan entered into by the Master Servicer,
and (h) any and all officers' certificates and other evidence delivered to the
Trustee to support the Master Servicer's determination that any P&I Advance or
servicing expense was or, if made, would be a Nonrecoverable P&I Advance. Copies
of any and all of the foregoing items will be available from the Master Servicer
upon request; however, the Master Servicer will be permitted to require payment
of a sum sufficient to cover the reasonable costs and expenses of providing such
copies.

         Upon written request of any Certificateholder of record made for
purposes of communicating with other Certificateholders with respect to their
rights under the Pooling and Servicing Agreement, the Certificate Registrar will
afford such Certificateholder access during business hours to the most recent
list of Certificateholders held thereby.

         Until such time as Definitive Class A Certificates are issued, the
foregoing information and access will be available to Class A Certificate Owners
only to the extent it is forwarded by or otherwise available through DTC and its
Participants. The manner in which notices and other communications are conveyed
by DTC to Participants, and by Participants to Class A Certificate Owners, 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
Trustee, the Depositor and the Certificate Registrar are required to recognize
as Certificateholders only those persons in whose names the Certificates are
registered on the books and records of the Certificate Registrar. The initial
registered holder of the Class A Certificates will be Cede & Co. as nominee for
DTC.

VOTING RIGHTS

         At all times during the term of the Pooling and Servicing Agreement,
the Voting Rights shall be allocated among the respective Classes of
Certificateholders in proportion to the Certificate Balances of their
Certificates (net, in the case of a Class of REMIC Regular Certificates, of any
Uncovered Portion of the related Certificate Balance). Voting Rights allocated
to a Class of Certificateholders will be allocated among such Certificateholders
in proportion to the Percentage Interests evidenced by their respective
Certificates. See "Description of the Certificates--Voting Rights" in the
Prospectus.

TERMINATION

         The obligations created by the Pooling and Servicing Agreement will
terminate following the earliest of (i) the final payment (or advance in respect
thereof) or other liquidation of the last Mortgage Loan or REO Property subject
thereto, and (ii) the purchase of all of the assets of the Trust Fund by the
Master Servicer. Written notice of termination of the Pooling and Servicing
Agreement will be given to each Certificateholder, and the final distribution
will be made only upon surrender and cancellation of the Certificates at the
office of the Certificate Registrar or other location specified in such notice
of termination.

         Any such purchase by the Master Servicer of all the Mortgage Loans and
other assets in the Trust Fund is required to be made at a price equal to the
greater of (1) the aggregate fair market value of all the Mortgage Loans and REO
Properties then included in the Trust Fund, as mutually determined by the Master
Servicer and the Trustee, and (2) the excess of (a) the sum of (i) the aggregate
Purchase Price of all the Mortgage Loans then included in the Trust Fund and
(ii) the fair market value of all REO Properties then included in the Trust
Fund, as determined by an appraiser mutually agreed upon by the Master Servicer
and the Trustee, over (b) the aggregate of amounts payable or reimbursable to
the Master Servicer under the Pooling and Servicing Agreement. Such purchase
will effect early retirement of the then outstanding Offered Certificates, but
the right of the Master Servicer to effect such termination is subject to the
requirement that the then aggregate Stated Principal Balance of the Mortgage
Pool be less than [10]% of the Initial Pool Balance.


                                      S-47
<PAGE>

         On the final Distribution Date, the aggregate amount paid by the Master
Servicer for the Mortgage Loans and other assets in the Trust Fund (if the Trust
Fund is to be terminated as a result of the purchase described in the preceding
paragraph), together with all other amounts on deposit in the Certificate
Account and not otherwise payable to a person other than the Certificateholders
(see "Description of the Pooling Agreements--Certificate Account" in the
Prospectus), will be applied: FIRST, to distributions of interest to holders of
the Class A Certificates in an amount equal to all Distributable Certificate
Interest in respect of the Class A Certificates for such Distribution Date and,
to the extent not previously paid, for all prior Distribution Dates; SECOND, to
distributions of principal to holders of the Class A Certificates in an amount
equal to the sum of the Certificate Balance of the Class A Certificates
outstanding immediately prior to such Distribution Date, plus any Certificate
Negative Amortization in respect of the Class A Certificates for such
Distribution Date; THIRD, to distributions of interest to holders of the Class B
Certificates in an amount equal to all Distributable Certificate Interest in
respect of the Class B Certificates for such Distribution Date and, to the
extent not previously paid, for all prior Distribution Dates; FOURTH, to
distributions of principal to holders of the Class B Certificates in an amount
equal to the sum of the Certificate Balance of the Class B Certificates
outstanding immediately prior to such Distribution Date, plus any Certificate
Negative Amortization in respect of the Class B Certificates for such
Distribution Date; and THEREAFTER, to distributions to holders of the Private
Certificates. 

TRUSTEE

         ____________, a _____________________, will act as Trustee on behalf of
the Certificateholders. The Master Servicer will be responsible for the fees and
normal disbursements of the Trustee. The offices of the Trustee primarily
responsible for the administration of the Trust Fund are located at
_____________________________. See "Description of the Pooling Agreements--the
Trustee", "--Duties of the Trustee", "--Certain Matters Regarding the Trustee"
and "--Resignation and Removal of the Trustee" in the Prospectus.

                        YIELD AND MATURITY CONSIDERATIONS

YIELD CONSIDERATIONS

         General. The yield on any Offered Certificate will depend on: (i) the
Pass-Through Rate in effect from time to time for such Certificate; (ii) the
price paid for such Certificate and, if the price was other than par, the rate
and timing of payments of principal on such Certificate; and (iii) the aggregate
amount of distributions on such Certificate.

         Pass-Through Rate. The Pass-Through Rate applicable to the Class A
Certificates for any Distribution Date will equal LIBOR for such Distribution
Date, plus ______ basis points, subject to a maximum of ____% per annum and a
minimum of _______% per annum; unless, however, the rate so calculated exceeds
the Funds-Available Cap Rate applicable to the Class A Certificates for such
Distribution Date, in which case the Pass-Through Rate for the Class A
Certificates for such Distribution Date will equal the Weighted Average
Effective Net Mortgage Rate for such date. See "Description of the
Certificates--Distributions--Pass-Through Rates" herein. Accordingly, the yield
on the Class A Certificates, in general, will be highly sensitive to monthly
changes in LIBOR.


                                      S-48
<PAGE>


         Listed below are some historical values of LIBOR since January 1988.
LIBOR values may fluctuate significantly over time and may not increase or
decrease in a constant pattern from period to period. The following does not
purport to be representative of future values of LIBOR, and no assurance can be
given as to the value of LIBOR on any LIBOR Adjustment Date.

<TABLE>
<CAPTION>


MONTH                                  1988        1989        1990        1991        1992        1993        1994       1995
- -----                                  ----        ----        ----        ----        ----        ----        ----       ----
<S>                                    <C>         <C>         <C>         <C>         <C>         <C>         <C>        <C>  
January ............................   7.04%       9.26%       8.32%       7.25%       4.21%       3.19%       3.25%      5.93%
February ...........................   6.78        9.55        8.32        6.60        4.18        3.15        3.38       6.09
March ..............................   6.82       10.12        8.43        6.60        4.36        3.20        3.63       6.11
April ..............................   7.07       10.01        8.44        6.15        4.12        3.17        3.83       6.10
May ................................   7.31        9.79        8.35        5.99        3.94        3.12        4.31       6.07
June ...............................   7.67        9.53        8.31        6.12        4.06        3.18        4.38       6.04
July ...............................   7.99        9.13        8.21        6.02        3.48        3.16        4.54       5.91
August .............................   8.32        8.93        8.12        5.76        3.40        3.18        4.71       5.91
September ..........................   8.33        9.02        8.22        5.62        3.25        3.15        4.86       5.86
October ............................   8.35        8.82        8.13        5.34        3.20        3.17        5.07       5.85
November ...........................   8.71        8.59        8.05        4.97        3.31        3.18        5.48       5.81
December ...........................   9.59        8.77        8.27        4.96        3.71        3.35        6.08       5.85
</TABLE>


         Whether the Pass-Through Rate for the Class A Certificates for any
Distribution Date will equal the Weighted Average Effective Net Mortgage Rate
rather than the LIBOR-based rate described above will depend on whether and to
what extent LIBOR for that Distribution Date plus ____ basis points (subject to
the maximum and minimum rates per annum described above) exceeds the then
Weighted Average Effective Net Mortgage Rate and, if so, whether and to what
extent there then exists an Excess Pool Balance.

         Although ____ of the Mortgage Loans, which represent _____% of the
Initial Pool Balance, are ARM Loans, future fluctuations in LIBOR will not
necessarily be accompanied by corresponding proportionate changes in the then
Weighted Average Effective Net Mortgage Rate because the Indices upon which
adjustments to the Mortgage Rates for the ARM Loans are based may not rise and
fall in a manner consistent with LIBOR. In particular, the COFI Index, which
serves as the Index for ARM Loans that represent _____% of the Initial Pool
Balance, is generally referred to as a lagging index because it tends to rise
and fall more slowly than LIBOR, which is generally referred to as a market
index. See "Description of the Mortgage Pool--Certain Payment Characteristics"
and "--The Eleventh District Cost of Funds Index" herein. Furthermore, the
Mortgage Rates on the ARM Loans may not fully and promptly reflect changes in
the corresponding Indices due to the effect of periodic and lifetime floors and
caps on changes to such Mortgage Rates and the periodicity of Interest Rate
Adjustment Dates for the ARM Loans. [For example, although the initial Weighted
Average Effective Net Mortgage Rate exceeds by _______ percentage points the
initial Pass-Through Rate for the Class A Certificates, most of the Mortgage
Rates in effect for the ARM Loans that provide for minimum lifetime Mortgage
Rates are at their minimum permitted lifetime levels. Consequently, an increase
of _____ percentage points in each of the Indices applicable to the ARM Loans
would result, even if the Mortgage Rates thereon could be contemporaneously
adjusted, in an increase of only _______ percentage points in the Weighted
Average Effective Net Mortgage Rate. A simultaneous increase of _____ percentage
points in LIBOR would therefore narrow, to ______ percentage points, the gap
between the Pass-Through Rate for the Class A Certificates and the Weighted
Average Effective Net Mortgage Rate. In addition, changes in the Weighted
Average Effective Net Mortgage Rate from time to time will depend on changes in
the relative composition of the Mortgage Pool as a result of scheduled
amortization, voluntary prepayments and involuntary liquidations of the Mortgage
Loans. See "Description of the Mortgage Pool" herein and "--Yield
Considerations--Rate and Timing of Principal Payments" below.

         As described above, whether the Pass-Through Rate on the Class A
Certificates at any time is based on LIBOR or is equal to the then applicable
Weighted Average Effective Net Mortgage Rate may depend in part upon the
presence of Excess Pool Balance, that is, an excess of the aggregate Stated
Principal Balance of the Mortgage Pool over the aggregate Certificate Balance of
all of the Classes of REMIC Regular Certificates. If the sum of monthly LIBOR
for any Distribution Date plus ________ basis points exceeds the Weighted
Average Effective Net Mortgage Rate for such Distribution Date, then the
Pass-Through Rate for the Class A Certificates will equal (subject to a maximum
rate of __% per annum) the higher LIBOR-based rate rather than the lower
Weighted Average Effective Net Mortgage Rate only if the LIBOR-based rate does
not exceed the applicable Funds-Available Cap Rate. The Funds-Available 


                                      S-49
<PAGE>


Cap Rate applicable to the calculation of the Pass-Through Rate in respect of
the Class A Certificates for any Distribution Date is an annualized rate equal
to the product of the Weighted Average Effective Net Mortgage Rate and a
fraction, expressed as a decimal, the numerator of which is the sum of the
Certificate Balance of the Class A Certificates and the Excess Pool Balance
immediately prior to such Distribution Date, and the denominator of which is the
Certificate Balance of the Class A Certificates immediately prior to such
Distribution Date. Accordingly, the Funds-Available Cap Rate rises with the
expansion of the Excess Pool Balance; and, for any Distribution Date, 30 days'
interest at the Weighted Average Effective Net Mortgage Rate for such
Distribution Date accrued on the Excess Pool Balance, if any, immediately prior
thereto represents the maximum amount by which interest accrued on the Class A
Certificates at a LIBOR-based Pass-Through Rate can exceed interest accrued on
such Certificates at the Weighted Average Effective Net Mortgage Rate. See
"Description of the Certificates--Distributions--Pass-Through Rates" herein. The
amount of Excess Pool Balance outstanding from time to time will depend on the
aggregate amount of Excess Funds, and on the aggregate amount of the Class R
Certificates' allocable share (based on the Ownership Percentage evidenced
thereby from time to time) of Distributable Principal Collections and Advances,
in each case applied to amortize the Certificate Balances of the respective
Classes of REMIC Regular Certificates. As discussed under "Description of the
Certificates--Distributions Priority" herein, _____% of Excess Funds, and 100%
of the Class R Certificates' allocable share of Distributable Principal
Collections and Advances, will be so applied on each Distribution Date. Excess
Funds for any Distribution Date will generally equal the amount, if any, by
which (a) the portion of the Available Distribution Amount that represents
interest on the Mortgage Loans, exceeds (b) the sum of (i) the aggregate amount
of Distributable Certificate Interest to be paid in respect of the REMIC Regular
Certificates on such Distribution Date, and (ii) the aggregate Uncovered Portion
of the Certificate Balances of the REMIC Regular Certificates immediately prior
to such Distribution Date.

         The Pass-Through Rate applicable to the Class B Certificates for any
Distribution Date will equal the Weighted Average Effective Net Mortgage Rate
for such date. Accordingly, the yield on the Class B Certificates will be
sensitive to (x) adjustments to the Mortgage Rates on the ARM Loans and (y)
changes in the relative composition of the Mortgage Pool as a result of
scheduled amortization, voluntary prepayments and involuntary liquidations of
the Mortgage Loans. See "Description of the Mortgage Pool" herein and "--Yield
Considerations--Rate and Timing of Principal Payments" below.

         Rate and Timing of Principal Payments. The yield to holders of Offered
Certificates that are purchased at a discount or premium will be affected by the
rate and timing of principal payments on such Certificates. As and to the extent
described herein, the holders of each Class of Offered Certificates will be
entitled to receive on each Distribution Date their allocable share (calculated
on the basis of the Ownership Percentage evidenced by such Class of Certificates
immediately prior to such date) of the Scheduled Principal Distribution Amount
for such Distribution Date; however, the Unscheduled Principal Distribution
Amount for each Distribution Date will be distributable entirely in respect of
the Class A Certificates, until the Certificate Balance thereof is reduced to
zero, and will thereafter be distributable entirely in respect of the Class B
Certificates. In addition, as and to the extent described herein, distributions
of the Class R Certificates' allocable share of the Scheduled Principal
Distribution Amount for each Distribution Date will be applied in reduction of
the Certificate Balances of the respective Classes of REMIC Regular
Certificates, in reverse alphabetical order of their Class designations. See
"Description of the Certificates--Distributions--Priority" and
"--Distributions--Scheduled Principal Distribution Amount and Unscheduled
Principal Distribution Amount" herein. Consequently, the rate and timing of
principal payments on the Offered Certificates will be directly related to the
rate and timing of principal payments on or in respect of the Mortgage Loans
(including principal prepayments on the Mortgage Loans resulting from both
voluntary prepayments by the borrowers and involuntary liquidations). The rate
and timing of principal payments on the Mortgage Loans will in turn be affected
by the amortization schedules thereof, the dates on which Balloon Payments are
due and the rate and timing of principal prepayments and other unscheduled
collections thereon (including for this purpose, collections made in connection
with liquidations of Mortgage Loans due to defaults, casualties or condemnations
affecting the Mortgaged Properties, or purchases of Mortgage Loans out of the
Trust Fund). Prepayments and, assuming the respective stated maturity dates
therefor have not occurred, liquidations and purchases of the Mortgage Loans,
will result in distributions on the Offered Certificates of amounts that would
otherwise be distributed over the remaining terms of the Mortgage Loans.
Defaults on the Mortgage Loans, particularly at or near their stated maturity
dates, may result in significant delays in payments of principal on the Mortgage
Loans (and, accordingly, on the Offered Certificates) while work-outs are
negotiated or foreclosures are completed. See "Servicing of the Mortgage
Loans--Modifications, Waivers and Amendments" herein and "Description of the
Pooling Agreements--


                                      S-50
<PAGE>


Realization Upon Defaulted Mortgage Loans" and "Certain Legal Aspects of
Mortgage Loans--Foreclosure" in the Prospectus.

         The extent to which the yield to maturity of any Class of Offered
Certificates may vary from the anticipated yield will depend upon the degree to
which they are purchased at a discount or premium and when, and to what degree,
payments of principal on the Mortgage Loans are in turn distributed on such
Certificates. An investor should consider, in the case of any Offered
Certificate purchased at a discount, the risk that a slower than anticipated
rate of principal payments on the Mortgage Loans could result in an actual yield
to such investor that is lower than the anticipated yield and, in the case of
any Offered Certificate purchased at a premium, the risk that a faster than
anticipated rate of principal payments could result in an actual yield to such
investor that is lower than the anticipated yield. In general, the earlier a
payment of principal on the Mortgage Loans is distributed on an Offered
Certificate 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 (to the extent distributable on such investor's
Offered Certificates) 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 principal
payments. Because the rate of principal payments on the Mortgage Loans will
depend on future events and a variety of factors (as described more fully
below), no assurance can be given as to such rate or the rate of principal
prepayments in particular. The Depositor is not aware of any relevant publicly
available or authoritative statistics with respect to the historical prepayment
experience of a large group of mortgage loans comparable to the Mortgage Loans.

         The yield to maturity of Offered Certificates that are purchased at a
discount or premium will be similarly affected by payments of principal thereon
made with funds in excess of the Distributable Principal Collections and
Advances to which the holders of such Certificates may be then entitled. As
described herein under "Description of the Certificates--Distributions--
Priority", if there exists an Uncovered Portion of the Certificate Balance of
any Class of REMIC Regular Certificates outstanding immediately prior to a
Distribution Date, distributions will be made, to the extent of the lesser of
available funds and such Uncovered Portion, in reduction of the Certificate
Balance(s) of such Class of REMIC Regular Certificates and each other Class of
REMIC Regular Certificates, if any, with an earlier alphabetical Class
designation, in alphabetical order of such Class designations. Accordingly,
losses incurred in respect of the Mortgage Pool, to the extent creating an
Uncovered Portion of the Certificate Balance of [the Class C] Certificates,
could speed amortization of the Offered Certificates, to the extent described
above, beyond any positive effect on such amortization that would generally
result from liquidations of Mortgage Loans prior to their maturity.

         In addition, ____% of the Excess Funds, if any, for each Distribution
Date will be applied in reduction of the Certificate Balances of the respective
Classes of REMIC Regular Certificates, in reverse alphabetical order of their
Class designations. See "Description of the
Certificates--Distributions--Priority" herein. The aggregate amount of Excess
Funds on each Distribution Date will largely be a function of (i) whether the
Class A Certificates are outstanding as of such Distribution Date and, if so,
the extent to which the Pass-Through Rate on the Class A Certificates for such
Distribution Date is higher or lower than the Weighted Average Effective Net
Mortgage Rate for such date, and (ii) the size of the Excess Pool Balance or,
conversely, of the aggregate Uncovered Portion of the Certificate Balances of
the REMIC Regular Certificates immediately prior to such Distribution Date.
Because such variables are in turn dependent on a variety of factors, including,
among other things, monthly fluctuations in LIBOR, adjustments of the Mortgage
Rates on the ARM Loans, the relative composition of the Mortgage Pool from time
to time, and the rate and timing of principal payments and the severity of
losses on the Mortgage Loans, no assurance can be given as to the amount of
Excess Funds that will be available on any Distribution Date.

         Losses and Shortfalls. The yield to holders of the Offered Certificates
will also depend on the extent to which such holders are required to bear the
effects of any losses or shortfalls on the Mortgage Loans. Losses and other
shortfalls on the Mortgage Loans will, with the exception of any Net Aggregate
Prepayment Interest Shortfalls, generally be borne: FIRST, by the holders of the
Private Certificates, to the extent of amounts otherwise distributable in
respect of their Certificates; SECOND, by the holders of the Class B
Certificates, to the extent of amounts otherwise distributable in respect of
their Certificates; and LAST, by the holders of the Class A Certificates. As
more fully described herein under "Description of the
Certificates--Distributions--Distributable Certificate Interest", Net Aggregate
Prepayment Interest Shortfalls will generally be borne by the respective Classes
of Certificateholders on a PRO RATA basis.

         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, 


                                      S-51
<PAGE>


the terms of the Mortgage Loans (for example, adjustable Mortgage Rates,
Lock-out Periods, provisions requiring the payment of Prepayment Premiums,
amortization terms that require balloon payments and provisions that permit
negative amortization), 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 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--The Mortgage
Loans" and "Description of the Mortgage Pool" herein and "Yield
Considerations--Principal Prepayments" in the Prospectus.

         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
coupon, a borrower may have an increased incentive to refinance its mortgage
loan. Although most of the Mortgage Loans are ARM Loans, adjustments to the
Mortgage Rates thereon will generally be limited by lifetime and/or periodic
caps and floors and, in each case, will be based on the related Index (which may
not rise and fall consistently with mortgage interest rates then available) plus
the related Gross Margin (which may be different from margins then offered on
adjustable rate mortgage loans). See "Description of the Mortgage Pool--Certain
Payment Characteristics" and "--The Eleventh District Cost of Funds Index"
herein. As a result, the Mortgage Rates on the ARM Loans at any time may not be
comparable to prevailing market interest rates. In addition, as prevailing
market interest rates decline, and without regard to whether the Mortgage Rates
on the ARM Loans decline in a manner consistent therewith, related borrowers may
have an increased incentive to refinance for purposes of either (i) converting
to a fixed rate loan and thereby "locking in" such rate, or (ii) taking
advantage of an initial "teaser rate" (a mortgage interest rate below what it
would otherwise be if the applicable index and gross margin were applied) on
another adjustable rate mortgage loan. The Mortgage Loans may be prepaid at any
time and, in [most] cases (approximately _____% of the Initial Pool Balance),
may be prepaid in whole or in part without payment of a Prepayment Premium.

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

         The Depositor makes no 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.

         Delay in Payment of Distributions. Because monthly distributions will
not be made to Certificateholders until a date that is scheduled to be at least
_____ days and as many as ______ days following the Due Dates for the Mortgage
Loans during the related Due Period, the effective yield to the holders of the
Offered Certificates will be lower than the yield that would otherwise be
produced by the applicable Pass-Through Rates and purchase prices (assuming such
prices did not account for such delay).

         Unpaid Distributable Certificate Interest. As described under
"Description of the Certificates--Distributions--Priority" herein, if the
portion of the Available Distribution Amount distributable in respect of
interest on either Class of Offered Certificates on any Distribution Date is
less than the Distributable Certificate Interest then payable for such Class,
the shortfall will be distributable to holders of such Class of Certificates on
subsequent Distribution 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 Certificates for so long as it is
outstanding. 

WEIGHTED AVERAGE LIFE

         The weighted average life of an Offered Certificate refers to the
average amount of time that will elapse from the date of its issuance until each
dollar allocable to principal of such Certificate is distributed to the
investor. The weighted average life of an Offered Certificate will be influenced
by, among other things, the rate at which principal on the Mortgage Loans is
paid or otherwise collected or advanced and by the availability of any amounts
other than Distributable Principal Collections and Advances to amortize the
Certificate Balance of its Class. As and to the extent described herein, the
holders of each Class of Offered Certificates will be entitled to receive on
each Distribution Date their allocable share (calculated on the basis of the
Ownership Percentage evidenced by such Class of Certificates 


                                      S-52
<PAGE>


immediately prior to such date) of the Scheduled Principal Distribution Amount
for such Distribution Date; however, the Unscheduled Principal Distribution
Amount for each Distribution Date will be distributable entirely in respect of
the Class A Certificates, until the Certificate Balance thereof is reduced to
zero, and will thereafter be distributable entirely in respect of the Class B
Certificates. In addition, as and to the extent described herein, distributions
of the Class R Certificates' allocable share of the Scheduled Principal
Distribution Amount for each Distribution Date, together with _____% of all
Excess Funds, if any, for such Distribution Date, will be applied in reduction
of the Certificate Balances of the respective Classes of REMIC Regular
Certificates, in reverse alphabetical order of their Class designations; while
any distributions in respect of an Uncovered Portion of the Certificate Balance
of any Class of REMIC Regular Certificates will be applied, to the extent of
such Uncovered Portion, in reduction of the Certificate Balance(s) of such Class
of REMIC Regular Certificates and each other Class of REMIC Regular
Certificates, if any, with an earlier alphabetical Class designation, in
alphabetical order of such Class designations. See "Description of the
Certificates--Distributions--Priority" and "--Distributions--Scheduled Principal
Distribution Amount and Unscheduled Principal Distribution Amount" herein. As a
consequence of the foregoing, the weighted average life of the Class A
Certificates will be shorter, and the weighted average life of the Class B
Certificates may be longer, than would otherwise be the case if Distributable
Principal Collections and Advances and any other amounts being applied in
reduction of the Certificate Balances of the REMIC Regular Certificates were
being distributed on a PRO RATA basis among the respective Classes thereof.

         ______ Mortgage Loans, which represent ____% of the Initial Pool
Balance, permit negative amortization. Although it is impossible to predict the
degree of Mortgage Loan negative amortization that will actually be experienced
with respect to the Mortgage Pool following the Cut-off Date, the allocation of
negative amortization to any Class of Offered Certificates (and the
corresponding increase in the Certificate Balance of such Class) will have the
effect of extending the weighted average life of such Certificates. As more
fully described herein under "Description of the
Certificates--Distributions--Distributable Certificate Interest", any negative
amortization experienced by the Mortgage Loans during a particular Due Period
will be allocated among the respective Classes of Certificates generally on a
PRO RATA basis on the related Distribution Date.

         Prepayments on mortgage loans may be measured by a prepayment standard
or model. The model used in this Prospectus Supplement is the ["Constant
Prepayment Rate" or "CPR" model. The CPR model represents an assumed constant
annual rate of prepayment each month, expressed as a per annum percentage of the
then scheduled principal balance of the pool of mortgage loans. As used in each
of the following tables, the column headed "0%" assumes that none of the
Mortgage Loans is prepaid before maturity. The columns headed "___%", "___%",
"___%" and "___%" assume that prepayments on the Mortgage Loans are made at
those CPRs. There is no assurance, however, that prepayments of the Mortgage
Loans will conform to any level of CPR, and no representation is made that the
Mortgage Loans will prepay at the CPRs shown or at any other prepayment rate.]

         The following tables indicate the percentage of the initial Certificate
Balance of each Class of Offered Certificates that would be outstanding after
each of the dates shown at various CPRs and the corresponding weighted average
life of each such Class of Offered Certificates. The tables have been prepared
on the basis of the following assumptions, among others: [(i) scheduled monthly
payments of principal and interest on the Mortgage Loans will be timely received
(with no defaults) and will be distributed on the 25th day of each month
commencing in ________ 199___; (ii) the Mortgage Rate in effect for each
Mortgage Loan as of the Cut-off Date will remain in effect (a) in the case of
each Fixed Rate Loan, to maturity and, (b) in the case of each ARM Loan, until
its next Interest Rate Adjustment Date, when a new Mortgage Rate that is to
remain in effect to maturity will be calculated reflecting the value of the
related Index as of ________, 199__, subject to such Mortgage Loan's lifetime
and/or periodic rate caps and floors, if any; (iii) all Mortgage Loans accrue
and pay interest on a 360/360 basis; (iv) the monthly principal and interest
payment due for each Mortgage Loan on the first Due Date following the Cut-off
Date will continue to be due (a) in the case of each Fixed Rate Loan, on each
Due Date until maturity and, (b) in the case of each ARM Loan, until its next
Payment Adjustment Date, when a new payment that is to be due on each Due Date
until maturity will be calculated reflecting the appropriate Mortgage Rate and
remaining amortization term, subject to such Mortgage Loan's periodic payment
cap or negative amortization limits, if any; (v) principal prepayments on the
Mortgage Loans will be received on their respective Due Dates at the respective
CPRs set forth in the tables, and there will be no Net Aggregate Prepayment
Interest Shortfalls in connection therewith; (vi) the Mortgage Loan Seller will
not be required to repurchase any Mortgage Loan, and the Master Servicer will
not exercise its option to purchase all the Mortgage Loans and thereby cause an
early termination of the Trust Fund; and (vii) the Pass-Through Rate for the
Class A Certificates will remain at _____% per annum.] To the extent that the
Mortgage Loans have characteristics 


                                      S-53
<PAGE>


that differ from those assumed in preparing the tables set forth below, each
Class of the Offered Certificates may mature earlier or later than indicated by
the tables. It is highly unlikely that the Mortgage Loans will prepay at any
constant rate until maturity or that all the Mortgage Loans will prepay at the
same rate. In addition, variations in the actual prepayment experience and the
balance of the Mortgage Loans that prepay may increase or decrease the
percentages of initial Certificate Balances (and weighted average lives) shown
in the following tables. Such variations may occur even if the average
prepayment experience of the Mortgage Loans were to equal any of the specified
CPR percentages.

         Investors are urged to conduct their own analyses of the rates at which
the Mortgage Loans may be expected to prepay.

         Based on the foregoing assumptions, the following table indicates the
resulting weighted average lives of the Class A Certificates and sets forth the
percentage of the initial Certificate Balance of the Class A Certificates that
would be outstanding after each of the dates shown at the indicated CPRs.

<TABLE>
<CAPTION>
                                          PERCENT OF THE INITIAL CERTIFICATE BALANCE OF THE
                                             CLASS A CERTIFICATES AT THE RESPECTIVE CPRS
                                                         SET FORTH BELOW:

            DATE                                             0%             %             %            %             %
            ----                                           -----          -----         -----         -----        -----
<S>                                                        <C>            <C>           <C>           <C>          <C>  
Delivery Date ...............................              100.0          100.0         100.0         100.0        100.0
_________ 25, 1996 ..........................
_________ 25, 1997 ..........................
_________ 25, 1998 ..........................
_________ 25, 1999 ..........................
_________ 25, 2000 ..........................
_________ 25, 2001 ..........................
_________ 25, 2002 ..........................
Weighted Average Life (years)(A) ............
</TABLE>
- ----------

(A)      The weighted average life of a Class A Certificate is determined by (i)
         multiplying the amount of each principal distribution thereon by the
         number of years from the date of issuance of the Class A Certificates
         to the related Distribution Date, (ii) summing the results and (iii)
         dividing the sum by the aggregate amount of the reductions in the
         principal balance of such Class A Certificate.

         Based on the foregoing assumptions, the following table indicates the
resulting weighted average lives of the Class B Certificates and sets forth the
percentage of the initial Certificate Balance of the Class B Certificates that
would be outstanding after each of the dates shown at the indicated CPRs.

<TABLE>
<CAPTION>
                                           PERCENT OF THE INITIAL CERTIFICATE BALANCE OF THE
                                               CLASS B CERTIFICATES AT THE RESPECTIVE CPRS
                                                            SET FORTH BELOW:

            DATE                                             0%             %             %            %             %
            ----                                           -----          -----         -----         -----        -----
<S>                                                        <C>            <C>           <C>           <C>          <C>  
Delivery Date ...............................              100.0          100.0         100.0         100.0        100.0
_________ 25, 1996 ..........................
_________ 25, 1997 ..........................
_________ 25, 1998 ..........................
_________ 25, 1999 ..........................
_________ 25, 2000 ..........................
_________ 25, 2001 ..........................
_________ 25, 2002 ..........................
Weighted Average Life (years)(A) ............
</TABLE>
- ----------

(A)      The weighted average life of a Class B Certificate is determined by (i)
         multiplying the amount of each principal distribution thereon by the
         number of years from the date of issuance of the Class B Certificates
         to the related Distribution Date, (ii) summing the results and (iii)
         dividing the sum by the aggregate amount of the reductions in the
         principal balance of such Class B Certificate.


                                      S-54
<PAGE>

                                 USE OF PROCEEDS

         Substantially all of the proceeds from the sale of the Offered
Certificates will be used by the Depositor to purchase the Mortgage Loans and to
pay certain expenses in connection with the issuance of the Certificates.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         Upon the issuance of the Offered Certificates,
________________________________________, counsel to the Depositor, will deliver
and file with the Commission its opinion generally to the effect that, assuming
compliance with all provisions of the Pooling and Servicing Agreement, for
Federal income tax purposes, the Trust Fund will qualify as a REMIC under the
Internal Revenue Code of 1986 (the "Code"). For Federal income tax purposes, the
Class R Certificates will be the sole class of "residual interests" in the
REMIC, and the Class A, Class B and Class C Certificates will be the "regular
interests" in the REMIC and generally will be treated as debt instruments of the
REMIC. See "Material Federal Income Tax Consequences--REMICs" in the Prospectus.

         The __________ Certificates [may] [will] [will not] be treated as
having been issued with original issue discount for Federal income tax reporting
purposes. The prepayment assumption that will be used in determining the rate of
accrual of [original issue discount,] 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 prepay at a rate equal to
[a CPR of __%]. No representation is made that the Mortgage Loans will prepay at
that rate or at any other rate. See "Material Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular Certificates--Original
Issue Discount" in the Prospectus.

         The ___________________ Certificates may be treated for Federal income
tax purposes as having been issued at a premium. Whether any holder of [either]
such Class of Certificates will be treated as holding a Certificate with
amortizable bond premium will depend on such Certificateholder's purchase price
and the distributions remaining to be made on such Certificate at the time of
its acquisition by such Certificateholder. Holders of [each] such Class of
Certificates should consult their own tax advisors regarding the possibility of
making an election to amortize such premium. See "Material Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular Certificates--Premium"
in the Prospectus.

         The Offered Certificates will be treated as "loans secured by an
interest in real property" within the meaning of Section 7701(a)(19)(C) of the
Code, and "real estate assets" within the meaning of Section 856(c)(5)(A) of the
Code, and interest (including original issue discount, if any) on the Offered
Certificates will be interest described in Section 856(c)(3)(B) of the Code.
Moreover, the Offered Certificates will be "obligation[s] . . . which . . .
[are] principally secured by an interest in real property" within the meaning of
Section 860G(a)(3) of the Code. See "Material Federal Income Tax
Consequences--REMICs--Characterization of Investments in REMIC Certificates" in
the Prospectus.

         For further information regarding the Federal income tax consequences
of investing in the Offered Certificates, see "Material Federal Income Tax
Consequences--REMICs" in the Prospectus.

                              ERISA CONSIDERATIONS

         A fiduciary of any employee benefit plan or other retirement plan or
arrangement, including individual retirement accounts and annuities, Keogh plans
and collective investment funds and separate accounts in which such plans,
accounts or arrangements are invested, that is subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or Section 4975 of
the Code (each, a "Plan") should carefully review with its legal advisors
whether the purchase or holding of Offered Certificates could give rise to a
transaction that is prohibited or is not otherwise permitted either under ERISA
or Section 4975 of the Code or whether there exists any statutory or
administrative exemption applicable thereto.

         [The U.S. Department of Labor issued to Merrill Lynch, Pierce, Fenner &
Smith Incorporated an individual prohibited transaction exemption, Prohibited
Transaction Exemption 90-29 (the "Exemption"), which generally exempts from the
application of the prohibited transaction provisions of Section 406 of ERISA,
and the excise taxes imposed on such prohibited transactions pursuant to
Sections 4975(a) and (b) of the Code and Section 501(i) of ERISA, certain
transactions, among others, relating to the servicing and operation of mortgage
pools, such as the 


                                      S-55
<PAGE>


Mortgage Pool, and the purchase, sale and holding of mortgage pass-through
certificates, such as the Class A Certificates, underwritten by an Underwriter
(as hereinafter defined), provided that certain conditions set forth in the
Exemption are satisfied. For purposes of this discussion, the term "Underwriter"
shall include (a) Merrill Lynch, Pierce, Fenner & Smith Incorporated, (b) any
person directly or indirectly, through one or more intermediaries, controlling,
controlled by or under common control with Merrill Lynch, Pierce, Fenner & Smith
Incorporated and (c) any member of the underwriting syndicate or selling group
of which a person described in (a) or (b) is a manager or co-manager with
respect to the Class A Certificates.

         The Exemption sets forth six general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of the Class A
Certificates to be eligible for exemptive relief thereunder. FIRST, the
acquisition of the Class A Certificates by a Plan must be on terms that are at
least as favorable to the Plan as they would be in an arm'slength transaction
with an unrelated party. SECOND, the rights and interests evidenced by the Class
A Certificates must not be subordinated to the rights and interests evidenced by
the other certificates of the same trust. THIRD, the Class A Certificates at the
time of acquisition by the Plan must be rated in one of the three highest
generic rating categories by Standard & Poor's Corporation, Moody's Investors
Service, Inc., Duff & Phelps Credit Rating Co. or Fitch Investors Service, Inc.
FOURTH, the Trustee cannot be an affiliate of any other member of the
"Restricted Group", which consists of any Underwriter, the Depositor, the Master
Servicer, the Trustee, any sub-servicer, and any borrower with respect to
Mortgage Loans constituting more than 5% of the aggregate unamortized principal
balance of the Mortgage Loans as of the date of initial issuance of the Class A
Certificates. FIFTH, the sum of all payments made to and retained by the
Underwriter must represent not more than reasonable compensation for
underwriting the Class A Certificates; the sum of all payments made to and
retained by the Depositor pursuant to the assignment of the Mortgage Loans to
the Trust Fund must represent not more than the fair market value of such
obligations; and the sum of all payments made to and retained by the Master
Servicer and any sub-servicer must represent not more than reasonable
compensation for such person's services under the Pooling and Servicing
Agreement and reimbursement of such person's reasonable expenses in connection
therewith. SIXTH, the investing Plan must be an accredited investor as defined
in Rule 501(a)(1) of Regulation D of the Securities and Exchange Commission
under the Securities Act of 1933, as amended.

         Because the Class A Certificates are not subordinated to any other
Class of Certificates, the second general condition set forth above is satisfied
with respect to such Certificates. It is a condition of the issuance of the
Class A Certificates that they be rated not lower than "__" by each Rating
Agency; thus, the third general condition set forth above is satisfied with
respect to such Certificates as of the Delivery Date. In addition, the fourth
general condition set forth above is also satisfied as of the Delivery Date. A
fiduciary of a Plan contemplating purchasing a Class A Certificate in the
secondary market must make its own determination that, at the time of such
purchase, the Class A Certificates continue to satisfy the third and fourth
general conditions set forth above. A fiduciary of a Plan contemplating
purchasing any purchase of a Class A Certificate must make its own determination
that the first, fifth and sixth general conditions set forth above will be
satisfied with respect to such Class A Certificate as of the date of such
purchase.

         Before purchasing a Class A Certificate, a fiduciary of a Plan should
itself confirm that the specific and general conditions of the Exemption and the
other requirements set forth in the Exemption would be satisfied. In addition to
making its own determination as to the availability of the exemptive relief
provided in the Exemption, the Plan fiduciary should consider the availability
of any other prohibited transaction exemptions. See "ERISA Considerations" in
the Prospectus.]

         [Because the characteristics of the Class B Certificates do not meet
the requirements of the Exemption, the purchase or holding of such Certificates
by a Plan may result in prohibited transactions or the imposition of excise
taxes or civil penalties. As a result,] no transfer of a [Class B] Certificate
or any interest therein may be made to a Plan or to any person who is directly
or indirectly purchasing such [Class B] Certificate or interest therein on
behalf of, as named fiduciary of, as trustee of, or with assets of a Plan,
unless the prospective transferee provides the Certificate Registrar with a
certification of facts and an opinion of counsel which establish to the
satisfaction of the Certificate Registrar that such transfer will not result in
a violation of Section 406 of ERISA or Section 4975 of the Code or cause the
Master Servicer or the Trustee to be deemed a fiduciary of such Plan or result
in the imposition of an excise tax under Section 4975 of the Code. See "ERISA
Considerations" in the Prospectus.


                                      S-56
<PAGE>

                                LEGAL INVESTMENT

         [As long as the Class A Certificates are rated in one of the two
highest rating categories by at least one nationally recognized statistical
rating organization, the Class A Certificates will constitute "mortgage related
securities" within the meaning of the Secondary Mortgage Market Enhancement Act
of 1984 ("SMMEA"), and as such will be legal investments for persons, trusts,
corporations, partnerships, associations, business trusts and business entities
(including depository institutions, life insurance companies and pension funds)
created pursuant to or existing under the laws of the United States or of any
State 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, however, if
a State enacted legislation on or prior to October 3, 1991 specifically limiting
the legal investment authority of any such entities with respect to "mortgage
related securities," such securities will constitute legal investments for
entities subject to such legislation only to the extent provided therein.
Certain States have enacted legislation which overrides the preemption
provisions of SMMEA.

         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
with "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. 24 (Seventh), subject in each case to such
regulations as the applicable federal regulatory authority may prescribe.]

         The [Class B] Certificates will not be "mortgage related securities"
for purposes of SMMEA. As a result, the appropriate characterization of the
[Class B] Certificates under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase the [Class B]
Certificates, is subject to significant interpretive uncertainties.

         The Depositor makes no representation as to the ability of particular
investors to purchase the Offered Certificates under applicable legal investment
or other restrictions. 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 Certificates constitute legal
investments for them or are 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 the Underwriting
Agreement between the Depositor and the Underwriter, the Offered Certificates
will be purchased from the Depositor by the Underwriter, an affiliate of the
Depositor, upon issuance. Proceeds to the Depositor from the sale of the Offered
Certificates, before deducting expenses payable by the Depositor estimated to be
approximately $_______, will be _______% of the initial aggregate Certificate
Balance thereof, plus accrued interest.

         Distribution of the Offered Certificates will be made by the
Underwriter from time to time in negotiated transactions or otherwise at varying
prices to be determined at the time of sale. The Underwriter may effect such
transactions by selling the Offered Certificates to or through dealers, and such
dealers may receive compensation in the form of underwriting discounts,
concessions or commissions from the Underwriter. In connection with the purchase
and sale of the Offered Certificates, the Underwriter may be deemed to have
received compensation from the Depositor in the form of underwriting discounts.
The Underwriter and any dealers that participate with the Underwriter in the
distribution of the Offered Certificates may be deemed to be underwriters and
any profit on the resale of the Offered Certificates positioned by them may be
deemed to be underwriting discounts and commissions under the Securities Act of
1933, as amended (the "Securities Act").

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


                                      S-57
<PAGE>


         The Depositor also has been advised by the Underwriter that it, through
one or more of its affiliates, currently intends to make a market in the Offered
Certificates; however, it has no obligation to do so, any market making may be
discontinued at any time and there can be no assurance that an active public
market for the Offered Certificates will develop. See "Risk Factors--Limited
Liquidity" herein and in the Prospectus.

         THE DEPOSITOR HAS AGREED TO INDEMNIFY THE UNDERWRITER AND EACH PERSON,
IF ANY, WHO CONTROLS THE UNDERWRITER WITHIN THE MEANING OF SECTION 15 OF THE
SECURITIES ACT AGAINST, OR MAKE CONTRIBUTIONS TO THE UNDERWRITER AND EACH SUCH
CONTROLLING PERSON WITH RESPECT TO, CERTAIN LIABILITIES, INCLUDING LIABILITIES
UNDER THE SECURITIES ACT.

                                  LEGAL MATTERS

         Certain legal matters will be passed upon for the Depositor and the
Underwriter by ____________________.

                                     RATING

         It is a condition to issuance that the Class A Certificates be rated
not lower than "__", and the Class B Certificates be rated not lower than "__",
by ____________________________________.

         A securities rating on mortgage pass-through certificates addresses the
likelihood of the receipt by holders thereof of payments to which they are
entitled. The rating takes into consideration the credit quality of the mortgage
pool, structural and legal aspects associated with the certificates, and the
extent to which the payment stream from the mortgage pool is adequate to make
payments required under the certificates. The ratings on the Offered
Certificates do not, however, constitute a statement regarding frequency of
prepayments on the Mortgage Loans.

         There can be no assurance as to whether any rating agency not requested
to rate the Offered Certificates will nonetheless issue a rating to either or
both Classes thereof and, if so, what such rating or ratings would be. A rating
assigned to either Class of Offered Certificates by a rating agency that has not
been requested by the Depositor to do so may be lower than the rating assigned
thereto by ___________________________.

         The ratings on the Offered Certificates should be evaluated
independently from similar ratings on other types of securities. A security
rating is not a recommendation to buy, sell or hold securities and may be
subject to revision or withdrawal at any time by the assigning rating agency.
See "Risk Factors--Limited Nature of Ratings" in the Prospectus.


                                      S-58
<PAGE>


                              INDEX OF DEFINITIONS

                                                                         PAGE
                                                                         ----

360/360 basis ..............................................                S-42
Accrued Certificate Interest ...............................                S-43
Advance ....................................................                S-46
Aggregate Mortgage Loan Negative Amortization ..............          S-10, S-43
ARM Loans ..................................................      S-2, S-7, S-24
Available Distribution Amount ..............................          S-12, S-40
Balloon Payment ............................................           S-8, S-25
Certificate Balance ........................................                 S-2
Certificate Negative Amortization ..........................          S-10, S-44
Certificate Registrar ......................................                S-39
Certificates ...............................................            S-1, S-5
Class ......................................................                 S-1
Class A Certificate Owner ..................................                 S-6
Code .......................................................                S-55
COFI ARM Loans .............................................      S-2, S-7, S-24
COFI Index .................................................            S-2, S-7
Compensating Interest Payment ..............................          S-15, S-37
Constant Prepayment Rate ...................................                S-53
CPR ........................................................                S-53
Custodian ..................................................                S-34
Cut-off Date ...............................................                 S-2
Cut-off Date Balance .......................................                 S-8
Cut-off Date LTV Ratio .....................................                S-30
Debt Service Coverage Ratio ................................                S-30
Definitive Class A Certificate .............................                 S-6
Delivery Date ..............................................                 S-1
Depositor ..................................................                 S-2
Determination Date .........................................                S-40
Distributable Certificate Interest .........................          S-14, S-43
Distributable Principal Collections and Advances ...........          S-15, S-44
Distribution Date ..........................................     S-2, S-12, S-40
Distribution Date Statement ................................                S-46
DTC ........................................................                 S-6
Due Date ...................................................                 S-6
Due Period .................................................          S-12, S-40
Effective Net Mortgage Rate ................................                S-11
ERISA ......................................................          S-18, S-55
Excess Funds ...............................................          S-14, S-41
Excess Pool Balance ........................................          S-10, S-39
Exemption ..................................................                S-55
FHLB of San Francisco ......................................                S-25
Fixed Rate Loans ...........................................      S-2, S-7, S-24
Form 8-K ...................................................                S-35
Funds-Available Cap Rate ...................................          S-11, S-42
Gross Margin ...............................................                 S-7
Index ......................................................      S-2, S-7, S-24
Initial Pool Balance .......................................                 S-2
Interest Rate Adjustment Date ..............................                 S-7
LIBOR ......................................................          S-11, S-42
LIBOR Adjustment Date ......................................                S-42
LIBOR business day .........................................                S-42
Lock-out Expiration Date ...................................           S-8, S-25
Lock-out Period ............................................           S-8, S-25
Master Servicer Reimbursement Rate .........................          S-15, S-46


                                      S-59
<PAGE>


                                                                         PAGE
                                                                         ----

Monthly Payments ...........................................            S-2, S-6
Mortgage ...................................................                S-23
Mortgage File ..............................................                S-34
Mortgage Loan Purchase Agreement ...........................           S-5, S-32
Mortgage Loan Seller .......................................     S-2, S-23, S-32
Mortgage Loans .............................................                 S-2
Mortgage Note ..............................................                S-23
Mortgage Pool ..............................................                 S-2
Mortgage Rate ..............................................            S-2, S-6
Mortgaged Property .........................................           S-6, S-23
Net Aggregate Prepayment Interest Shortfall ................          S-16, S-43
Net Mortgage Rate ..........................................          S-11, S-42
Net Operating Income .......................................                S-30
Nonrecoverable P&I Advance .................................                S-46
Offered Certificates .......................................      S-1, S-5, S-39
Ownership Percentage .......................................          S-15, S-44
P&I Advance ................................................          S-15, S-45
Participants ...............................................                 S-6
Pass-Through Rate ..........................................                 S-2
Payment Adjustment Date ....................................                 S-7
Payment Cap ................................................           S-7, S-24
Penalty Charges ............................................                S-37
Percentage Interest ........................................                S-40
Permitted Investments ......................................                S-36
Plan .......................................................          S-18, S-55
Pooling and Servicing Agreement ............................           S-9, S-38
Prepayment Interest Excess .................................          S-16, S-36
Prepayment Interest Shortfall ..............................          S-16, S-36
Prepayment Premiums ........................................           S-8, S-25
Private Certificates .......................................           S-5, S-39
Purchase Price .............................................                S-34
Rating Agencies ............................................                S-18
Record Date ................................................                S-12
Reference Banks ............................................                S-42
Related Proceeds ...........................................                S-46
REMIC ......................................................           S-2, S-17
REMIC Regular Certificates .................................      S-2, S-5, S-39
REO Loan ...................................................                S-44
REO Property ...............................................          S-15, S-39
Reserve Interest Rate ......................................                S-43
Restricted Group ...........................................                S-56
Reuters Screen LIBO Page ...................................                S-42
Scheduled Principal Distribution Amount ....................          S-14, S-44
Securities Act .............................................                S-57
Servicing Fee ..............................................           S-5, S-36
Servicing Fee Rate .........................................           S-5, S-36
SMMEA ......................................................          S-18, S-57
Stated Principal Balance ...................................          S-10, S-44
Subordinate Certificates ...................................          S-16, S-45
Treasury Index .............................................                 S-7
Trust Fund .................................................            S-2, S-9
Uncovered Portion ..........................................          S-10, S-45
Underwriter ................................................                 S-1
Unscheduled Principal Distribution Amount ..................                S-14
Weighted Average Effective Net Mortgage Rate ...............          S-11, S-42


                                      S-60
<PAGE>


                                    ANNEX A
                 CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS



















                                      S-61

<PAGE>


PROSPECTUS

                       MORTGAGE PASS-THROUGH CERTIFICATES
                              (ISSUABLE IN SERIES)
                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                                    DEPOSITOR

                                   ----------

     The mortgage pass-through certificates (the "Offered Certificates") offered
hereby and by the supplements  hereto (each, a "Prospectus  Supplement") will be
offered from time to time in series.  The Offered  Certificates  of each series,
together with any other mortgage  pass-through  certificates of such series, are
collectively referred to herein as the "Certificates."

     Each series of  Certificates  will  represent in the  aggregate  the entire
beneficial  ownership  interest in a trust fund (with respect to any series, the
"Trust  Fund")  consisting  primarily  of a  segregated  pool  of one or more of
various types of multifamily or commercial mortgage loans (the "Mortgage Loans")
secured by interests in the  following  property  types  residential  properties
consisting of five or more rental or cooperatively-owned  dwelling units, retail
stores,  hotels or motels, office buildings,  industrial plants,  nursing homes,
mobile  home  parks,  self-storage  facilities,  or mixed use or other  types of
income producing  properties,  mortgage-backed  securities ("MBS") that evidence
interests in, or that are secured by pledges of, one or more of various types of
multifamily or commercial mortgage loans, or a combination of Mortgage Loans and
MBS  (collectively,  "Mortgage  Assets").  See "Description of the Trust Funds."
Mortgage Loans (or mortgage loans underlying an MBS) may be delinquent as of the
date  Certificates  of a series  are  issued,  if so  specified  in the  related
Prospectus Supplement. If so specified in the related Prospectus Supplement, the
Trust  Fund for a series of  Certificate  may  include  amounts  on deposit in a
separate account (the "Pre-Funding Account") which may be used by the Trust Fund
to acquire  additional  assets as more fully described herein and in the related
Prospectus Supplement. If so specified in the related Prospectus Supplement, the
Trust Fund for a series of Certificates 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  "Risk   Factors--Effects  of  Pre-Funding  and
Acquisition of Additional  Mortgage  Assets,"  "Description of the Certificates"
and "Description of Credit Support."

     Each  series  of  Certificates  will  consist  of one or  more  classes  of
Certificates,   and  such  class  or  classes   (including  classes  of  Offered
Certificates)  may (i) provide for the  accrual of interest  thereon  based on a
fixed, variable or adjustable rate; (ii) be senior or subordinate to one or more
other classes of  Certificates  in entitlement to certain  distributions  on the
Certificates;   (iii)  be  entitled  to   distributions   of   principal,   with
disproportionately  small,  nominal or no  distributions  of  interest;  (iv) be
entitled to distributions of interest, with disproportionately small, nominal or
no distributions of principal; (v) provide for distributions of principal and/or
interest that commence only following the occurrence of certain events,  such as
the retirement of one or more other classes of Certificates of such series; (vi)
provide for  distributions  of  principal  to be made,  from time to time or for
designated periods, at a rate that is faster (and, in some cases,  substantially
faster) or slower (and,  in some cases,  substantially  slower) than the rate at
which  payments or other  collections  of principal are received on the Mortgage
Assets  in the  related  Trust  Fund;  or (vii)  provide  for  distributions  of
principal to be made, subject to available funds, based on a specified principal
payment schedule or other methodology. See "Description of the Certificates."

     Distributions in respect of the Certificates of each series will be made on
a monthly,  quarterly,  semi-annual  or other periodic basis as specified in the
related  Prospectus  Supplement.  Such  distributions will be made only from the
assets of the related Trust Fund.

     This  Prospectus  and  related  Prospectus  Supplements  may be used by the
Depositor, Merrill Lynch, an affiliate of the Depositor, and any other affiliate
of the Depositor  when required  under the federal  securities law in connection
with offers and sales of Offered  Certificates  in furtherance of  market-making
activities in Offered  Certificates.  Merrill Lynch or any such other  affiliate
may act as principal or agent in such  transactions.  Such sales will be made at
prices related to prevailing marketing prices at the time of sale or otherwise.

     No  Certificates  of any series will represent an obligation of or interest
in the  Depositor  or  any  of its  affiliates,  except  to the  limited  extent
described  herein  and  in  the  related  Prospectus  Supplement.   Neither  the
Certificates  of any  series nor the  assets in the  related  Trust Fund will be
guaranteed or insured by any governmental  agency or  instrumentality  or by any
other person,  unless otherwise provided in the related  Prospectus  Supplement.
The  assets in each  Trust  Fund will be held in trust  for the  benefit  of the
holders  of  the  related  series  of  Certificates  (the  "Certificateholders")
pursuant to a Pooling Agreement, as more fully described herein.

     The yield on each class of  Certificates  of a series will be affected  by,
among other things, the rate of payment of principal (including  prepayments) on
the Mortgage  Assets in the related Trust Fund and the timing of receipt of such
payments as  described  herein and in the  related  Prospectus  Supplement.  See
"Yield  and  Maturity  Considerations."  A Trust  Fund may be  subject  to early
termination  under  the  circumstances  described  herein  and  in  the  related
Prospectus Supplement. See "Description of the Certificates."

     If so provided in the related Prospectus Supplement,  one or more elections
may be made to treat the related Trust Fund or a designated portion thereof as a
"real estate  mortgage  investment  conduit" (a "REMIC") for federal  income tax
purposes. See "Material Federal Income Tax Consequences" herein.

                                   ----------

   PROSPECTIVE INVESTORS SHOULD CONSIDER THE INFORMATION SET FORTH UNDER "RISK
    FACTORS" ON PAGE 16 OF THIS PROSPECTUS AND SUCH INFORMATION AS MAY BE SET
        FORTH UNDER THE CAPTION "RISK FACTORS" IN THE RELATED PROSPECTUS
             SUPPLEMENT BEFORE PURCHASING ANY OFFERED CERTIFICATE.

                                   ----------

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

                                   ----------

     Prior to issuance  there will have been no market for the  Certificates  of
any series and there can be no assurance that a secondary market for any Offered
Certificates  will develop or that, if it does develop,  it will  continue.  See
"Risk  Factors."  This  Prospectus  may not be used to  consummate  sales of the
Offered  Certificates  of  any  series  unless  accompanied  by  the  Prospectus
Supplement for such series.

     The Offered  Certificates  of any series may be offered through one or more
different  methods,  including  offerings  through  underwriters,  as more fully
described under "Method of  Distribution"  herein and in the related  Prospectus
Supplement.

                                  JUNE 23, 1998

<PAGE>

                              PROSPECTUS SUPPLEMENT

     As more  particularly  described herein,  each Prospectus  Supplement will,
among  other  things,  set  forth,  as  and  to the  extent  appropriate:  (i) a
description  of the class or  classes  of Offered  Certificates  of the  related
series,  including the payment  provisions with respect to each such class,  the
aggregate principal amount of each such class (the "Certificate  Balance"),  the
rate at which interest will accrue from time to time, if at all, with respect to
each such class (the  "Pass-Through  Rate") or the  method of  determining  such
rate; (ii)  information with respect to any other classes of Certificates of the
same series; (iii) the respective dates on which distributions are to be made to
Certificateholders;  (iv) information as to the assets  constituting the related
Trust  Fund,  including  the  general  characteristics  of the  assets  included
therein,  including  the  Mortgage  Assets and any Credit  Support and Cash Flow
Agreements (with respect to the Certificates of any series, the "Trust Assets");
(v) the circumstances, if any, under which the related Trust Fund may be subject
to early termination;  (vi) additional information with respect to the method of
distribution  of such  Offered  Certificates;  (vii)  whether  one or more REMIC
elections  will be made  and the  designation  of the  "regular  interests"  and
"residual interests" in each REMIC to be created;  (viii) the initial percentage
ownership  interest in the related  Trust Fund to be  evidenced by each class of
Certificates of such series; (ix) information  concerning the trustee (as to any
series, the "Trustee") of the related Trust Fund; (x) information concerning the
master  servicer  (as to any  series,  the  "Master  Servicer")  and any special
servicer (as to any series,  the "Special  Servicer")  engaged to administer the
related  Mortgage  Assets;  (xi)  information as to the nature and extent of any
subordination  in entitlement to  distributions  of any class of Certificates of
such  series;  and (xii)  whether such  Offered  Certificates  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
Certificates.  This  Prospectus  and the Prospectus  Supplement  relating to the
Offered  Certificates of each series 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,  500 West Madison,  14th
Floor, Chicago,  Illinois 60661; and New York Regional Office, Seven World Trade
Center,  New  York,  New  York  10048.  Publicly  filed  information,  including
information regarding the Registrant,  is available at the Commission's web site
at www.sec.gov.

     No  person  has  been  authorized  to give any  information  or to make any
representation  not  contained  in this  Prospectus  and any related  Prospectus
Supplement and, if given or made, such information or representation must not be
relied  upon.  This  Prospectus  and any related  Prospectus  Supplement  do not
constitute an offer to sell or a solicitation  of an offer to buy any securities
other than the Offered Certificates,  or an offer of the Offered Certificates 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.

     The related Master  Servicer or Trustee will be required to mail to holders
of the Offered Certificates of each series periodic unaudited reports concerning
the  related  Trust  Fund.  If  beneficial  interests  in  a  class  of  Offered
Certificates  are being held and  transferred  in book-entry  format through the
facilities of The Depository  Trust Company  ("DTC") as described  herein,  then
unless otherwise  provided in the related  Prospectus  Supplement,  such reports
will be sent on  behalf of the  related  Trust  Fund to a nominee  of DTC as the
registered  holder of the Offered  Certificates.  The means by which notices and
other communications are conveyed by DTC to its participating organizations, and
directly  or  indirectly  through  such   participating   organizations  to  the
beneficial owners of the applicable  Offered  Certificates,  will be governed by
arrangements among them, subject to any statutory or regulatory  requirements as
may   be  in   effect   from   time   to   time.   See   "Description   of   the
Certificates--Reports to Certificateholders" and "--Book-Entry  Registration and
Definitive  Certificates," and "Description of the Pooling  Agreements--Evidence
as to  Compliance."  The  Depositor  will  file or cause  to be  filed  with the
Commission such periodic reports with respect to each Trust Fund as are required
under the Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and
the rules and regulations of the Commission thereunder.


                                       2
<PAGE>

                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 a Trust Fund pursuant to
Section 13(a),  13(c), 14 or 15(d) of the Exchange Act, prior to the termination
of an  offering  of  Offered  Certificates  evidencing  interests  therein.  The
Depositor,  upon request, 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  Certificates,  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
Certificates,  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 its  principal  executive  office at
250Vesey Street,  Fifteenth  Floor,  New York, New York  10281-1315,  Attention:
Secretary,  or by telephone at (212)449-0336.  The Depositor has determined that
its  financial  statements  will not be material to the  offering of any Offered
Certificates.


                                       3
<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                    PAGE
                                                                                                    ----
<S>                                                                                                  <C>
PROSPECTUS SUPPLEMENT ............................................................................    2
AVAILABLE INFORMATION ............................................................................    2
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE ................................................    3
SUMMARY OF PROSPECTUS ............................................................................    8
RISK FACTORS .....................................................................................   16
  Limited Liquidity for Offered Certificates .....................................................   16
  Limited Assets to Support Payment on Certificates ..............................................   16
  Prepayments on Mortgage Loans; Effects on Average Life of Certificates; Effects on Yields
   on Certificates ...............................................................................   16
  Optional Early Termination .....................................................................   18
  Limited Nature of Ratings on Certificates ......................................................   18
  Effects of Pre-Funding and Acquisition of Additional Mortgage Assets ...........................   18
  Risks to Lenders Associated With Certain Income Producing Loans and Mortgaged Properties .......   19
    Risks Associated with Mortgage Loans Secured by Multifamily Properites .......................   19
    Risks Associated with Mortgage Loans Secured by Retail Properties ............................   20
    Risks Associated with Mortgage Loans Secured by Hospitality Properties .......................   20
    Risks Associated with Mortgage Loans Secured by Office Buildings .............................   20
    Risks Associated with Mortgage Loans Secured by Industrial & Mixed-Use Facilities ............   21
    Risks Associated with Mortgage Loans Secured by Residential Healthcare Facilities ............   21
    Risks Associated with Mortgage Loans Secured by Healthcare-Related Properties ................   21
    Risks Associated with Mortgage Loans Secured by Warehouse and Storage Facilities .............   23
  Management Risks ...............................................................................   23
  Balloon Payments on Mortgage Loans; Heightened Risk of Borrower Default ........................   23
  Leases and Rents Serving as Security for Mortgage Loans Pose Special Risks .....................   24
  Delinquent Mortgage Loans ......................................................................   24
  Environmental Liability May Affect Lien on Mortgaged Property and Expose Lender to Costs .......   24
  Credit Support Limitations--May Not Cover All Risks or Full Payment on Certificates ............   25
  Certain Federal Tax Considerations Regarding REMIC Residual Certificates .......................   25
  ERISA Considerations--Covered Investors May Experience Liability ...............................   26
  Book-Entry Registration of Certificates Affects Ownership of Certificates and Receipt of Payment   26
DESCRIPTION OF THE TRUST FUNDS ...................................................................   26
  General ........................................................................................   26
  Mortgage Loans .................................................................................   26
    General ......................................................................................   26
    Default and Loss Considerations with Respect to the Mortgage Loans ...........................   27
    Payment Provisions of the Mortgage Loans .....................................................   28
    Mortgage Loan Information in Prospectus Supplements ..........................................   28
  MBS ............................................................................................   29
  Certificate Accounts ...........................................................................   29
  Credit Support .................................................................................   30
  Cash Flow Agreements ...........................................................................   30
  Pre-Funding ....................................................................................   30
YIELD AND MATURITY CONSIDERATIONS ................................................................   31
  General ........................................................................................   31
  Pass-Through Rate ..............................................................................   31
  Payment Delays .................................................................................   31
  Certain Shortfalls in Collections of Interest ..................................................   31
  Yield and Prepayment Considerations ............................................................   31
  Weighted Average Life and Maturity .............................................................   33
  Controlled Amortization Classes and Companion Classes ..........................................   33
  Other Factors Affecting Yield, Weighted Average Life and Maturity ..............................   34
    Balloon Payments; Extensions of Maturity .....................................................   34
    Negative Amortization ........................................................................   34
    Foreclosures and Payment Plans ...............................................................   35
    Losses and Shortfalls on the Mortgage Assets .................................................   35
    Additional Certificate Amortization ..........................................................   35
</TABLE>


                                       4
<PAGE>

<TABLE>
<CAPTION>
                                                                                                    PAGE
                                                                                                    ----
<S>                                                                                                  <C>
THE DEPOSITOR ....................................................................................   36
USE OF PROCEEDS ..................................................................................   36
DESCRIPTION OF THE CERTIFICATES ..................................................................   36
  General ........................................................................................   36
  Distributions ..................................................................................   36
  Distributions of Interest on the Certificates ..................................................   37
  Distributions of Certificate Principal .........................................................   38
  Distributions on the Certificates in Respect of Prepayment Premiums or in Respect of
   Equity Participations .........................................................................   38
  Allocation of Losses and Shortfalls ............................................................   38
  Advances in Respect of Delinquencies ...........................................................   39
  Reports to Certificateholders ..................................................................   39
  Voting Rights ..................................................................................   41
  Termination ....................................................................................   41
  Book-entry Registration and Definitive Certificates ............................................   42
DESCRIPTION OF THE POOLING AGREEMENTS ............................................................   43
  General ........................................................................................   43
  Assignment of Mortgage Loans; Repurchases ......................................................   43
  Representations and Warranties; Repurchases ....................................................   44
  Certificate Account ............................................................................   45
    General ......................................................................................   45
    Deposits .....................................................................................   45
    Withdrawals ..................................................................................   46
  Collection and Other Servicing Procedures ......................................................   47
  Modifications, Waivers and Amendments of Mortgage Loans ........................................   47
  Sub-Servicers ..................................................................................   47
  Special Servicers ..............................................................................   48
  Realization Upon Defaulted Mortgage Loans ......................................................   48
  Hazard Insurance Policies ......................................................................   49
  Due-on-Sale and Due-on-Encumbrance Provisions ..................................................   50
  Servicing Compensation and Payment of Expenses .................................................   50
  Evidence as to Compliance ......................................................................   51
  Certain Matters Regarding the Master Servicer and the Depositor ................................   51
  Events of Default ..............................................................................   52
  Rights Upon Event of Default ...................................................................   52
  Amendment ......................................................................................   53
  List of Certificateholders .....................................................................   53
  The Trustee ....................................................................................   53
  Duties of the Trustee ..........................................................................   53
  Certain Matters Regarding the Trustee ..........................................................   54
  Resignation and Removal of the Trustee .........................................................   54
DESCRIPTION OF CREDIT SUPPORT ....................................................................   54
  General ........................................................................................   54
  Subordinate Certificates .......................................................................   55
  Cross-support Provisions .......................................................................   55
</TABLE>


                                       5
<PAGE>

<TABLE>
<CAPTION>
                                                                                                    PAGE
                                                                                                    ----
<S>                                                                                                  <C>
    Insurance or Guarantees with Respect to Mortgage Loans .......................................   55
    Letter of Credit .............................................................................   55
    Certificate Insurance and Surety Bonds .......................................................   55
    Reserve Funds ................................................................................   56
    Credit Support with Respect to MBS ...........................................................   56
  CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS ........................................................   56
    General ......................................................................................   57
    Types of Mortgage Instruments ................................................................   57
    Leases and Rents .............................................................................   57
    Personalty ...................................................................................   57
    Junior Mortgages; Rights of Senior Lenders ...................................................   58
    Foreclosure ..................................................................................   58
      General ....................................................................................   58
      Foreclosure Procedures Vary From State to State ............................................   58
      Judicial Foreclosure .......................................................................   58
      Non-Judicial Foreclosure/Power of Sale .....................................................   59
      Limitations on the Rights of Mortgage Lenders ..............................................   59
      Rights of Redemption .......................................................................   60
      Anti-Deficiency Legislation ................................................................   60
      Leasehold Considerations ...................................................................   60
    Bankruptcy Laws ..............................................................................   61
    Environmental Considerations .................................................................   62
      General ....................................................................................   62
      Superlien Laws .............................................................................   62
      CERCLA .....................................................................................   62
      Certain State and Other Federal Laws .......................................................   62
      Additional Considerations ..................................................................   63
    Due-on-Sale and Due-on-Encumbrance ...........................................................   63
    Subordinate Financing ........................................................................   63
    Default Interest and Limitations on Prepayments ..............................................   64
    Applicability of Usury Laws ..................................................................   64
    Soldiers' and Sailors' Civil Relief Act of 1940 ..............................................   64
    Americans with Disabilities Act ..............................................................   64
  MATERIAL FEDERAL INCOME TAX CONSEQUENCES .......................................................   65
    General ......................................................................................   65
    REMICs .......................................................................................   65
      Classification of REMICs ...................................................................   65
      Characterization of Investments in REMIC Certificates ......................................   66
      Tiered REMIC Structures ....................................................................   66
    Taxation of Owners of REMIC Regular Certificates .............................................   67
      General ....................................................................................   67
      Original Issue Discount ....................................................................   67
      Market Discount ............................................................................   68
      Premium ....................................................................................   70
      Realized Losses ............................................................................   70
</TABLE>


                                       6
<PAGE>


<TABLE>
<CAPTION>
                                                                                                    PAGE
                                                                                                    ----
<S>                                                                                                  <C>
Taxation of Owners of REMIC Residual Certificates ................................................   70
  General ........................................................................................   70
  Taxable Income of the REMIC ....................................................................   71
  Basis Rules, Net Losses and Distributions ......................................................   72
  Excess Inclusions ..............................................................................   73
  Noneconomic REMIC Residual Certificates ........................................................   74
  Mark-to-Market Rules ...........................................................................   74
  Possible Pass-Through of Miscellaneous Itemized Deductions .....................................   75
  Sales of REMIC Certificates ....................................................................   75
  Prohibited Transactions Tax and Other Taxes ....................................................   76
  Tax and Restrictions on Transfers of REMIC Residual Certificates to Certain Organizations ......   77
  Termination ....................................................................................   77
  Reporting and Other Administrative Matters .....................................................   78
  Backup Withholding with Respect to REMIC Certificates ..........................................   78
  Foreign Investors in REMIC Certificates ........................................................   78
Grantor Trust Funds ..............................................................................   79
  Classification of Grantor Trust Funds ..........................................................   79
Characterization of Investments in Grantor Trust Certificates ....................................   79
  Grantor Trust Fractional Interest Certificates .................................................   79
  Grantor Trust Strip Certificates ...............................................................   80
Taxation of Owners of Grantor Trust Fractional Interest Certificates .............................   80
  General ........................................................................................   80
  If Stripped Bond Rules Apply ...................................................................   81
  If Stripped Bond Rules Do Not Apply ............................................................   82
  Market Discount ................................................................................   83
  Premium ........................................................................................   84
  Taxation of Owners of Grantor Trust Strip Certificates .........................................   85
  Possible Application of Proposed Contingent Payment Rules ......................................   86
  Sales of Grantor Trust Certificates ............................................................   86
  Grantor Trust Reporting ........................................................................   86
  Backup Withholding .............................................................................   87
  Foreign Investors ..............................................................................   87
STATE AND OTHER TAX CONSEQUENCES .................................................................   87
ERISA CONSIDERATIONS .............................................................................   87
  General ........................................................................................   87
  Plan Asset Regulations .........................................................................   87
  Prohibited Transaction Exemptions ..............................................................   88
LEGAL INVESTMENT .................................................................................   89
METHOD OF DISTRIBUTION ...........................................................................   91
LEGAL MATTERS ....................................................................................   92
FINANCIAL INFORMATION ............................................................................   92
RATING ...........................................................................................   92
INDEX OF DEFINITIONS .............................................................................   93
</TABLE>


                                       7
<PAGE>

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

                              SUMMARY OF PROSPECTUS

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


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

Depositor ..........................    Merrill Lynch Mortgage Investors,  Inc.,
                                           a   wholly-owned    limited   purpose
                                           subsidiary of Merrill Lynch  Mortgage
                                           Capital Inc. (the  "Depositor").  See
                                           "The Depositor."

Issuer .............................    The Trust  Fund   established   under  a
                                           Pooling and Servicing  Agreement,  as
                                           described  below in this  Summary  of
                                           Prospectus   under   "Description  of
                                           Certificates."

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

Special Servicer ...................    The special   servicer   (the   "Special
                                           Servicer"),  if any,  for a series of
                                           Certificates  will be  named,  or the
                                           circumstances  under  which a Special
                                           Servicer  will be  appointed  will be
                                           described,  in the related Prospectus
                                           Supplement.  See  "Description of the
                                           Pooling           Agreements--Special
                                           Servicers."

Trustee ............................    The trustee (the   "Trustee")  for  each
                                           series of Certificates  will be named
                                           in the related Prospectus Supplement.
                                           See   "Description   of  the  Pooling
                                           Agreements--The Trustee."

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

     A. Mortgage Assets ............    The Mortgage Assets with respect to each
                                          series of Certificates will consist of
                                          a    pool    of     mortgage     loans
                                          (collectively,  the "Mortgage  Loans")
                                          secured  by  liens  on,  or   security
                                          interests    in,    (i)    residential
                                          properties  consisting of five or more
                                          rental or cooperatively-owned dwelling
                                          units (the  "Multifamily  Properties")
                                          or  (ii)   retail   stores,   shopping
                                          centers,   hotels  or  motels,  office
                                          buildings,  industrial plants, nursing
                                          homes,  hospitals or other health-care
                                          related facilities, mobile home parks,
                                          warehouse  facilities,  MINI-warehouse
                                          facilities or self-storage facilities,
                                          industrial plants,  mixed use or other
                                          types of  income-producing  properties
                                          or  improved  land  (the   "Commercial
                                          Properties").  If so  specified in the
                                          related Prospectus Supplement, a Trust
                                          Fund  may   include   Mortgage   Loans
                                          secured   by  liens  on  real   estate
                                          projects  under  construction.  If  so
                                          specified  in the  related  Prospectus
                                          Supplement, some Mortgage Loans may be
                                          delinquent  as of the  date  of  their
                                          deposit into the related Trust Fund. A
                                          Mortgage   Loan  will  be   considered
                                          "delinquent" if it is thirty (30) days
                                          or  more   past  its   most   recently
                                          contractual  scheduled payment date in
                                          payment of all amounts  due  according
                                          to its  terms.  In any  event,  at the
                                          time of its  creation  the Trust  Fund
                                          will  not  include   delinquent  loans
                                          which  by  principal  amount  are more
                                          than  20% of the  aggregate  principal
                                          amount  of all  Mortgage  Loans in the
                                          Trust Fund.  The  Mortgage  Loans will
                                          not be  guaranteed  or  insured by the
                                          Depositor,  any of its  affiliates or,
                                          unless  otherwise   specified  in  the
                                          Prospectus    Supplement,    by    any
                                          governmental agency or instrumentality
                                          or other person.

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

                                       8
<PAGE>

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

                                        As and to the  extent  described  in the
                                           related  Prospectus   Supplement,   a
                                           Mortgage  Loan  (i) may  provide  for
                                           accrual  of  interest  thereon  at an
                                           interest  rate  (a  "Mortgage  Rate")
                                           that is  fixed  over its term or that
                                           adjusts  from  time to time,  or that
                                           may be  converted  at the  borrower's
                                           election  from  an  adjustable  to  a
                                           fixed  Mortgage Rate, or from a fixed
                                           to an adjustable  Mortgage Rate, (ii)
                                           may  provide  for level  payments  to
                                           maturity or for payments  that adjust
                                           from  time  to  time  to  accommodate
                                           changes  in the  Mortgage  Rate or to
                                           reflect  the  occurrence  of  certain
                                           events,   and  may  permit   negative
                                           amortization,   (iii)  may  be  fully
                                           amortizing over its term to maturity,
                                           or  may  provide  for  little  or  no
                                           amortization  over  its term and thus
                                           require  a  balloon  payment  on  its
                                           stated   maturity   date,   (iv)  may
                                           contain a  prohibition  on prepayment
                                           or require  payment of a premium or a
                                           yield    maintenance    penalty    in
                                           connection  with a prepayment and (v)
                                           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. Unless
                                           otherwise  provided  in  the  related
                                           Prospectus Supplement,  each Mortgage
                                           Loan will have had an  original  term
                                           to  maturity  of  not  more  than  40
                                           years,  and will have been originated
                                           by a person other than the Depositor.
                                           See   "Description   of   the   Trust
                                           Funds--Mortgage Loans."

                                        If and to the  extent  specified  in the
                                           related  Prospectus  Supplement,  the
                                           Mortgage  Assets  that  constitute  a
                                           particular   Trust   Fund   may  also
                                           include  or  consist  solely  of  (i)
                                           private   mortgage    participations,
                                           mortgage pass-through certificates or
                                           other   mortgage-backed   securities,
                                           such  as  mortgage-backed  securities
                                           that  are  similar  to  a  series  of
                                           Certificates  or  (ii)   certificates
                                           insured or  guaranteed by the Federal
                                           Home   Loan   Mortgage    Corporation
                                           ("FHLMC"),   the   Federal   National
                                           Mortgage  Association ("FNMA") or the
                                           Governmental     National    Mortgage
                                           Association  ("GNMA")  or the Federal
                                           Agricultural   Mortgage   Corporation
                                           ("FAMC")      (collectively,      the
                                           mortgage-backed  securities  referred
                                           to in clauses  (i) and (ii),  "MBS"),
                                           provided  that each MBS will evidence
                                           an interest in, or will be secured by
                                           a  pledge  of,  one or more  mortgage
                                           loans    that    conform    to    the
                                           descriptions  of the  Mortgage  Loans
                                           contained herein. See "Description of
                                           the Trust Funds--MBS."

                                        Each Mortgage  Asset will be selected by
                                           the  Depositor  for  inclusion  in  a
                                           Trust   Fund   from    among    those
                                           purchased,    either    directly   or
                                           indirectly,   from  a  prior   holder
                                           thereof (a "Mortgage  Asset Seller"),
                                           which prior  holder may or may not be
                                           the  originator of such Mortgage Loan
                                           or the  issuer of such MBS and may be
                                           an affiliate of the Depositor.

     B. Certificate Account ........    Each Trust Fund will include one or more
                                           accounts      (collectively,      the
                                           "Certificate   Account")  established
                                           and   maintained  on  behalf  of  the
                                           Certificateholders   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  Assets and other  assets in
                                           the Trust Fund. A Certificate Account
                                           may  be  maintained  as  an  interest
                                           bearing  or  a  non-interest  bearing
                                           account,  and funds held  therein may
                                           be  held  as  cash  or   invested  in
                                           certain short-term,  investment grade
                                           obligations,    in   each   case   as
                                           described  in the related  Prospectus
                                           Supplement.  See  "Description of the
                                           Trust Funds--Certificate

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

                                       9
<PAGE>

                                           Accounts"  and  "Description  of  the
                                           Pooling       Agreements--Certificate
                                           Account."

     C. Credit Support .............    If so provided in the related Prospectus
                                           Supplement,     partial    or    full
                                           protection  against certain  defaults
                                           and losses on the Mortgage  Assets in
                                           the   related   Trust   Fund  may  be
                                           provided  to one or more  classes  of
                                           Certificates of the related series in
                                           the form of  subordination  of one or
                                           more other classes of Certificates of
                                           such series,  which other classes may
                                           include   one  or  more   classes  of
                                           Offered  Certificates,  or by  one or
                                           more other  types of credit  support,
                                           such as a letter of credit, insurance
                                           policy, guarantee or reserve fund, or
                                           a   combination   thereof  (any  such
                                           coverage    with   respect   to   the
                                           Certificates  of any series,  "Credit
                                           Support").  The  amount  and types of
                                           any     Credit      Support,      the
                                           identification    of    the    entity
                                           providing  it  (if   applicable)  and
                                           related information will be set forth
                                           in the related Prospectus Supplement.
                                           See  "Risk  Factors--Credit   Support
                                           Limitations,"   "Description  of  the
                                           Trust   Funds--Credit   Support"  and
                                           "Description of Credit Support."

     D. Cash Flow Agreements .......    If so provided in the related Prospectus
                                           Supplement,  a Trust Fund 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.  The Trust Fund
                                           may  also   include   interest   rate
                                           exchange  agreements,  interest  rate
                                           cap  or  floor  agreements,  currency
                                           exchange    agreements   or   similar
                                           agreements  designed  to  reduce  the
                                           effects of interest  rate or currency
                                           exchange  rate  fluctuations  on  the
                                           Mortgage  Assets  or on one  or  more
                                           classes    of    Certificates.    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   contain   certain
                                           information   that  pertains  to  the
                                           obligor  under  any  such  Cash  Flow
                                           Agreement.  See  "Description  of the
                                           Trust Funds--Cash Flow Agreements."

     E. Pre-Funding                     If so provided in the related Prospectus
                                           Supplement,  a Trust Fund may include
                                           amounts  on  deposit  in  a  separate
                                           account (the  "Pre-Funding  Account")
                                           which  amounts will not exceed 25% of
                                           the pool balance of the Trust Fund as
                                           of  the  Cut-off  Date.   Amounts  on
                                           deposit  in the  Pre-Funding  Account
                                           may be  used  by the  Trust  Fund  to
                                           acquire  additional  Mortgage Assets,
                                           which additional Mortgage Assets will
                                           be selected  using  criteria  that is
                                           substantially similar to the criteria
                                           used to select  the  Mortgage  Assets
                                           included  in the  Trust  Fund  on the
                                           Closing  Date.  The  Trust  Fund  may
                                           acquire  such   additional   Mortgage
                                           Assets  for a  period  of time of not
                                           more than 120 days after the  Closing
                                           Date (the  "Pre-Funding  Period")  as
                                           specified  in the related  Prospectus
                                           Supplement. Amounts on deposit in the
                                           Pre-Funding  Account after the end of
                                           the  Pre-Funding   Period,   will  be
                                           distributed to  Certificateholders or
                                           such other person as set forth in the
                                           related Prospectus Supplement.  If so
                                           provided  in the  related  Prospectus
                                           Supplement,   the   Trust   Fund  may
                                           include   amounts  on  deposit  in  a
                                           separate  account  (the  "Capitalized
                                           Interest   Account").    Amounts   on
                                           deposit in the  Capitalized  Interest
                                           Account  may be  used  to  supplement
                                           investment   earnings,   if  any,  of
                                           amounts on deposit in the Pre-Funding
                                           Account,      supplement     interest
                                           collections  of the  Trust  Fund,  or
                                           such other  purpose as  specified  in
                                           the related Prospectus Supplement. As
                                           set forth in a related Prospectus

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

                                       10
<PAGE>

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

                                           Supplement, amounts on deposit in the
                                           Capitalized   Interest   Account  and
                                           Pre-Funding  Account  will be held in
                                           cash  or   invested   in   short-term
                                           investment  grade  obligations.   Any
                                           amounts on deposit in the Capitalized
                                           Interest  Account  will  be  released
                                           after  the  end  of  the  Pre-Funding
                                           Period as  specified  in the  related
                                           Prospectus   Supplement.   See  "Risk
                                           Factors--Effects  of Pre-Funding  and
                                           Acquisition  of  Additional  Mortgage
                                           Assets."                             
                                           
Description of Certificates ........    Each  series  of  Certificates  will  be
                                           issued   in  one  or   more   classes
                                           pursuant to a pooling  and  servicing
                                           agreement    or    other    agreement
                                           specified  in the related  Prospectus
                                           Supplement   (in   either   case,   a
                                           "Pooling    Agreement")    and   will
                                           represent in the aggregate the entire
                                           beneficial  ownership interest in the
                                           related Trust Fund.

                                        Each series of Certificates will consist
                                           of   one   or   more    classes    of
                                           Certificates,   and  such   class  or
                                           classes (including classes of Offered
                                           Certificates)   may  (i)  be   senior
                                           (collectively, "Senior Certificates")
                                           or     subordinate     (collectively,
                                           "Subordinate Certificates") to one or
                                           more other classes of Certificates in
                                           entitlement to certain  distributions
                                           on the Certificates; (ii) be entitled
                                           to distributions  of principal,  with
                                           disproportionately  small, nominal or
                                           no    distributions    of    interest
                                           (collectively,   "Stripped  Principal
                                           Certificates");  (iii) be entitled to
                                           distributions   of   interest,   with
                                           disproportionately  small, nominal or
                                           no    distributions    of   principal
                                           (collectively,   "Stripped   Interest
                                           Certificates");   (iv)   provide  for
                                           distributions   of  principal  and/or
                                           interest that commence only after the
                                           occurrence of certain events, such as
                                           the  retirement  of one or more other
                                           classes  of   Certificates   of  such
                                           series; (v) provide for distributions
                                           of principal to be made, from time to
                                           time or for designated  periods, at a
                                           rate  that is  faster  (and,  in some
                                           cases,   substantially   faster)   or
                                           slower    (and,    in   some   cases,
                                           substantially  slower)  than the rate
                                           at    which    payments    or   other
                                           collections of principal are received
                                           on the Mortgage Assets in the related
                                           Trust  Fund;   or  (vi)  provide  for
                                           distributions   of  principal  to  be
                                           made,  subject  to  available  funds,
                                           based   on  a   specified   principal
                                           payment     schedule     or     other
                                           methodology.

                                        Each class of  Certificates,  other than
                                           certain classes of Stripped  Interest
                                           Certificates    and   certain   REMIC
                                           Residual   Certificates  (as  defined
                                           below),  will have a stated principal
                                           amount (a "Certificate Balance"); and
                                           each  class  of  Certificates,  other
                                           than  certain   classes  of  Stripped
                                           Principal  Certificates  and  certain
                                           REMIC  Residual  Certificates,   will
                                           accrue  interest  on its  Certificate
                                           Balance  or,  in the case of  certain
                                           classes    of    Stripped    Interest
                                           Certificates,  on a  notional  amount
                                           ("Notional   Amount"),   based  on  a
                                           fixed,    variable   or    adjustable
                                           interest   rate   (a    "Pass-Through
                                           Rate").    The   related   Prospectus
                                           Supplement     will    specify    the
                                           Certificate Balance,  Notional Amount
                                           and Pass-Through  Rate for each class
                                           of    Offered    Certificates,     as
                                           applicable,  or,  in  the  case  of a
                                           variable or  adjustable  Pass-Through
                                           Rate, the method for  determining the
                                           Pass-Through Rate.

                                        The Certificates will not be  guaranteed
                                           or insured by the Depositor or any of
                                           its affiliates,  by any  governmental
                                           agency or  instrumentality  or by any
                                           other   person,    unless   otherwise
                                           provided  in the  related  Prospectus
                                           Supplement.         See         "Risk
                                           Factors--Limited      Assets"     and
                                           "Description  of  the  Certificates."
Distributions of Interest on the
  Certificates .....................    Interest  on  each   class  of   Offered
                                           Certificates   (other  than   certain
                                           classes   of    Stripped    Principal
                                           Certificates  and  Stripped  Interest
                                           Certificates  and 
- --------------------------------------------------------------------------------

                                       11
<PAGE>

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

                                           certain REMIC Residual  Certificates)
                                           of each  series  will accrue  at  the
                                           applicable  Pass-Through  Rate on the
                                           Certificate  Balance  or, in the case
                                           of  certain   classes   of   Stripped
                                           Interest  Certificates,  the Notional
                                           Amount thereof  outstanding from time
                                           to time  and will be  distributed  to
                                           Certificateholders as provided in the
                                           related  Prospectus  Supplement (each
                                           of  the  specified   dates  on  which
                                           distributions   are  to  be  made,  a
                                           "Distribution  Date").  Distributions
                                           of  interest  with  respect to one or
                                           more    classes    of    Certificates
                                           (collectively,               "Accrual
                                           Certificates") may not commence until
                                           the  occurrence  of  certain  events,
                                           such as the retirement of one or more
                                           other  classes of  Certificates,  and
                                           interest  accrued  with  respect to a
                                           class of Accrual  Certificates  prior
                                           to the  occurrence  of such an  event
                                           will   either   be   added   to   the
                                           Certificate    Balance   thereof   or
                                           otherwise deferred.  Distributions of
                                           interest  with respect to one or more
                                           classes   of   Certificates   may  be
                                           reduced  to  the  extent  of  certain
                                           delinquencies,   losses   and   other
                                           contingencies described herein and in
                                           the  related  Prospectus  Supplement.
                                           See    "Risk    Factors--Prepayments;
                                           Average    Life   of    Certificates;
                                           Yields,"    "Yield    and    Maturity
                                           Considerations,"  and "Description of
                                           the   Certificates--Distributions  of
                                           Interest on  the  Certificates."

Distributions of Certificate
   Principal .......................    Each class of the  Certificates  of each
                                           series (other than certain classes of
                                           Stripped Interest Certificates and/or
                                           REMIC  Residual   Certificates)  will
                                           have a Certificate  Balance which, as
                                           of  any  date,   will  represent  the
                                           maximum   amount   that  the  holders
                                           thereof are then  entitled to receive
                                           in respect of  principal  from future
                                           cash flow on the  Mortgage  Assets in
                                           the  related   Trust   Fund.   Unless
                                           otherwise  specified  in the  related
                                           Prospectus  Supplement,  the  initial
                                           aggregate  Certificate Balance of all
                                           classes  of a series of  Certificates
                                           will  not  exceed   the   outstanding
                                           principal   balance  of  the  related
                                           Mortgage  Assets  as  of a  specified
                                           date  (the  "Cut-off  Date"),   after
                                           application of scheduled payments due
                                           on or before  such  date,  whether or
                                           not  received.  As and to the  extent
                                           described  in the related  Prospectus
                                           Supplement,      distributions     of
                                           principal with respect to each series
                                           of Certificates  will be made on each
                                           Distribution  Date to the  holders of
                                           the class or classes of  Certificates
                                           of such series entitled thereto until
                                           the  Certificate   Balances  of  such
                                           Certificates  have  been  reduced  to
                                           zero. Distributions of principal with
                                           respect  to one or  more  classes  of
                                           Certificates  (i)  may be  made  at a
                                           rate  that is  faster  (and,  in some
                                           cases, substantially faster) than the
                                           rate  at  which   payments  or  other
                                           collections of principal are received
                                           on the Mortgage Assets in the related
                                           Trust  Fund;  (ii)  may not  commence
                                           until  the   occurrence   of  certain
                                           events, such as the retirement of one
                                           or more other classes of Certificates
                                           of the same series, or may be made at
                                           a rate that is slower  (and,  in some
                                           cases, substantially slower) than the
                                           rate  at  which   payments  or  other
                                           collections of principal are received
                                           on the Mortgage Assets in the related
                                           Trust   Fund;   (iii)  may  be  made,
                                           subject to available funds,  based on
                                           a   specified    principal    payment
                                           schedule    (any   such   class,    a
                                           "Controlled Amortization Class"); and
                                           (iv)   may  be   contingent   on  the
                                           specified  principal payment schedule
                                           for a Controlled  Amortization  Class
                                           of the  same  series  and the rate at
                                           which payments and other  collections
                                           of principal  on the Mortgage  Assets
                                           in  the   related   Trust   Fund  are
                                           received    (any   such   class,    a
                                           "Companion Class").  Unless otherwise
                                           specified  in the related  Prospectus
                                           Supplement, dis-

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

                                       12
<PAGE>

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

                                           tributions of  principal of any class
                                           of Certificates will be made on a pro
                                           rata   basis   among   all   of   the
                                           Certificates   of  such  class.   See
                                           "Description          of          the
                                           Certificates--Distributions        of
                                           Certificate Principal."

Advances ...........................    If and to  the  extent  provided  in the
                                           related  Prospectus  Supplement,  the
                                           Master    Servicer    and/or    other
                                           specified person will be obligated to
                                           make,  or have the  option of making,
                                           certain   advances  with  respect  to
                                           delinquent   scheduled   payments  of
                                           principal   and/or  interest  on  the
                                           Mortgage  Loans in the related  Trust
                                           Fund.  Any such  advances  made  with
                                           respect to a particular Mortgage Loan
                                           will be reimbursable  from subsequent
                                           recoveries   in   respect   of   such
                                           Mortgage  Loan and  otherwise  to the
                                           extent  described  herein  and in the
                                           related Prospectus Supplement. If and
                                           to  the   extent   provided   in  the
                                           Prospectus Supplement for a series of
                                           Certificates,  the Master Servicer or
                                           other   specified   person   will  be
                                           entitled  to receive  interest on its
                                           advances for the period that they are
                                           outstanding,  payable from amounts in
                                           the   related    Trust   Fund.    See
                                           "Description          of          the
                                           Certificates--Advances  in Respect of
                                           Delinquencies."   If  a  Trust   Fund
                                           includes    MBS,    any    comparable
                                           advancing  obligation  of a party  to
                                           the related Pooling Agreement,  or of
                                           a party to the related MBS Agreement,
                                           will  be  described  in  the  related
                                           Prospectus Supplement.

Termination ........................    If so    specified    in   the   related
                                           Prospectus  Supplement,  a series  of
                                           Certificates   may  be   subject   to
                                           optional  early  termination by means
                                           of the  repurchase  of  the  Mortgage
                                           Assets in the  related  Trust Fund by
                                           the   party  or   parties   specified
                                           therein,  under the circumstances and
                                           in the manner set forth  therein.  If
                                           so provided in the related Prospectus
                                           Supplement, upon the reduction of the
                                           Certificate  Balance  of a  specified
                                           class or classes of Certificates by a
                                           specified  percentage  or  amount,  a
                                           party   specified   therein   may  be
                                           authorized  or  required  to  solicit
                                           bids for the  purchase  of all of the
                                           Mortgage Assets of the Trust Fund, or
                                           of  a  sufficient   portion  of  such
                                           Mortgage  Assets to retire such class
                                           or classes,  under the  circumstances
                                           and in the manner set forth  therein.
                                           See      "Description      of     the
                                           Certificates--Termination."

Registration of Book-Entry
   Certificates ....................    If so provided in the related Prospectus
                                           Supplement,  one or more  classes  of
                                           the  Offered   Certificates   of  any
                                           series will be offered in  book-entry
                                           format   (collectively,   "Book-Entry
                                           Certificates") through the facilities
                                           of  The   Depository   Trust  Company
                                           ("DTC").  Each  class  of  Book-Entry
                                           Certificates    will   be   initially
                                           represented    by   one    or    more
                                           Certificates  registered  in the name
                                           of  a  nominee  of  DTC.   No  person
                                           acquiring  an  interest in a class of
                                           Book-Entry       Certificates      (a
                                           "Certificate Owner") will be entitled
                                           to  receive  a  Certificate  of  such
                                           class in fully registered, definitive
                                           form  (a  "Definitive  Certificate"),
                                           except      under     the     limited
                                           circumstances  described herein.  See
                                           "Risk             Factors--Book-Entry
                                           Registration" and "Description of the
                                           Certificates--Book-Entry Registration
                                           and Definitive Certificates."

Risk Factors .......................    There are material risks associated with
                                           an  investment in  Certificates.  See
                                           "Risk  Factors"  herein.   Additional
                                           risks   pertaining  to  a  particular
                                           series   of   Certificates   may   be
                                           disclosed    in    the     applicable
                                           Prospectus Supplement.

Tax Status of the Certificates .....    The Certificates  of  each  series  will
                                           constitute     either    (i) "regular
                                           interests"       ("REMIC      Regular
                                           Certificates")      and     "residual
                                           interests"      ("REMIC      Residual
                                           Certificates")  in a Trust Fund, or a
                                           designated  portion

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

                                       13
<PAGE>

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

                                           thereof,  treated  as  a REMIC  under
                                           Sections  860A  through  860G  of the
                                           Internal  Revenue  Code of 1986  (the
                                           "Code"),  or (ii) interests ("Grantor
                                           Trust  Certificates") in a Trust Fund
                                           treated  as  a  grantor  trust  under
                                           applicable provisions of the Code. If
                                           so    indicated    in   the   related
                                           Prospectus  Supplement,  an  election
                                           alternatively  may be made  to  treat
                                           the Trust Fund as a  financial  asset
                                           securitization    investment    trust
                                           ("FASIT").

     A. REMIC ......................    REMIC  Regular  Certificates   generally
                                           will be treated  as debt  obligations
                                           of the  applicable  REMIC for federal
                                           income tax purposes.  In general,  to
                                           the  extent  the assets and income of
                                           the REMIC are  treated as  qualifying
                                           assets and income under the following
                                           sections of the Code,  REMIC  Regular
                                           Certificates  owned by a real  estate
                                           investment  trust  will be treated as
                                           "real estate  assets" for purposes of
                                           Section  856(c)(4)(A) of the Code and
                                           interest  income  therefrom  will  be
                                           treated as "interest  on  obligations
                                           secured   by    mortgages   on   real
                                           property"  for  purposes  of  Section
                                           856(c)(3)(B)    of   the   Code.   In
                                           addition,  REMIC Regular Certificates
                                           will be "qualified  mortgages" within
                                           the meaning of Section  860G(a)(3) of
                                           the Code. Moreover, if 95% or more of
                                           the  assets  and  the  income  of the
                                           REMIC   qualify   for   any   of  the
                                           foregoing   treatments,   the   REMIC
                                           Regular Certificates will qualify for
                                           the  foregoing  treatments  in  their
                                           entirety.   However,   REMIC  Regular
                                           Certificates   owned   by  a   thrift
                                           institution  will  constitute  assets
                                           described  in Section  7701(a)(19)(C)
                                           of the Code only if so  specified  in
                                           the  related  Prospectus  Supplement.
                                           Holders of REMIC Regular Certificates
                                           must  report   income  with   respect
                                           thereto   on  the   accrual   method,
                                           regardless  of  their  method  of tax
                                           accounting generally.  Holders of any
                                           class of REMIC  Regular  Certificates
                                           issued with original  issue  discount
                                           generally will be required to include
                                           the original issue discount in income
                                           as  it   accrues,   which   will   be
                                           determined     using    an    initial
                                           prepayment assumption and taking into
                                           account,  from  time to time,  actual
                                           prepayments   occurring   at  a  rate
                                           different    than   the    prepayment
                                           assumption.   See  "Material  Federal
                                           Income                            Tax
                                           Consequences--REMICs--Taxation     of
                                           Owners      of     REMIC      Regular
                                           Certificates."

                                        REMIC  Residual  Certificates  generally
                                           will be  treated as  representing  an
                                           interest  in  qualifying  assets  and
                                           income to the same  extent  described
                                           above  for  institutions  subject  to
                                           Sections       856(c)(4)(A)       and
                                           856(c)(3)(B) of the Code, but not for
                                           purposes of Section 7701(a)(19)(C) of
                                           the Code unless  otherwise  stated in
                                           the related Prospectus Supplement.  A
                                           portion (or, in certain  cases,  all)
                                           of the  income  from  REMIC  Residual
                                           Certificates (i) may not be offset by
                                           any losses from other  activities  of
                                           the  holder  of such  REMIC  Residual
                                           Certificates,  (ii) may be treated as
                                           unrelated business taxable income for
                                           holders     of     REMIC     Residual
                                           Certificates  that are subject to tax
                                           on unrelated  business taxable income
                                           (as  defined  in  Section  511 of the
                                           Code),  and (iii) may be  subject  to
                                           foreign    withholding   rules.   See
                                           "Material    Federal    Income    Tax
                                           Consequences--REMICs--Taxation     of
                                           Owners     of     REMIC      Residual
                                           Certificates."

     B. Grantor Trust ...............   If so provided in the related Prospectus
                                           Supplement,       Grantor       Trust
                                           Certificates     may    be     either
                                           Certificates  that have a Certificate
                                           Balance  and a  Pass-Through  Rate or
                                           that    are    Stripped     Principal
                                           Certificates (collectively,  "Grantor
                                           Trust       Fractional       Interest
                                           Certificates"),  or may  be  Stripped
                                           Interest Certificates.

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

                                       14
<PAGE>

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

                                        Owners  of  Grantor   Trust   Fractional
                                           Interest Certificates will be treated
                                           for  federal  income tax  purposes as
                                           owners  of  an  undivided   pro  rata
                                           interest in the assets of the related
                                           Trust  Fund,  and  generally  will be
                                           required  to  report  their  pro rata
                                           share  of  the  entire  gross  income
                                           (including    amounts   incurred   as
                                           servicing or other fees and expenses)
                                           from the Mortgage  Assets and will be
                                           entitled,    subject    to    certain
                                           limitations, to deduct their pro rata
                                           shares of any servicing or other fees
                                           and  expenses   incurred  during  the
                                           year.   Holders  of   Grantor   Trust
                                           Fractional   Interest    Certificates
                                           generally  will be  treated as owning
                                           an interest in qualifying  assets and
                                           income under  Sections  856(c)(4)(A),
                                           856(c)(3)(B)  and  860G(a)(3)  of the
                                           Code,  but will not be so treated for
                                           purposes of Section 7701(a)(19)(C) of
                                           the Code unless  otherwise  stated in
                                           the related Prospectus Supplement.

                                        It is unclear whether Stripped  Interest
                                           Certificates   will  be   treated  as
                                           representing an ownership interest in
                                           qualifying  assets and  income  under
                                           Sections       856(c)(4)(A)       and
                                           856(c)(3)(B)  of the  Code,  although
                                           the policy considerations  underlying
                                           those  Sections   suggest  that  such
                                           treatment    should   be   available.
                                           However,  such  Certificates will not
                                           be   treated   as   representing   an
                                           ownership    interest    in    assets
                                           described  in Section  7701(a)(19)(C)
                                           of the Code unless  otherwise  stated
                                           in the related Prospectus Supplement.
                                           The  taxation  of holders of Stripped
                                           Interest Certificates is uncertain in
                                           various   respects,    including   in
                                           particular  the method  such  holders
                                           should use to recover their  purchase
                                           price and to report their income with
                                           respect  to  such  Stripped  Interest
                                           Certificates.  See "Material  Federal
                                           Income   Tax    Consequences--Grantor
                                           TrustFunds."

                                        Investors are  advised to consult  their
                                           tax advisors and to review  "Material
                                           Federal   Income  Tax   Consequences"
                                           herein and in the related  Prospectus
                                           Supplement.

ERISA Considerations ...............    Fiduciaries  of employee  benefit  plans
                                           and certain  other  retirement  plans
                                           and      arrangements,      including
                                           individual    retirement    accounts,
                                           annuities,     Keogh    plans,    and
                                           collective   investment   funds   and
                                           separate   accounts   in  which  such
                                           plans,    accounts,    annuities   or
                                           arrangements  are invested,  that are
                                           subject  to the  Employee  Retirement
                                           Income   Security  Act  of  1974,  as
                                           amended ("ERISA"), or Section 4975 of
                                           the  Code,  should  carefully  review
                                           with their legal advisors whether the
                                           purchase   or   holding   of  Offered
                                           Certificates  could  give  rise  to a
                                           transaction  that is prohibited or is
                                           not  otherwise   permissible   either
                                           under  ERISA or  Section  4975 of the
                                           Code.   See  "ERISA   Considerations"
                                           herein and in the related  Prospectus
                                           Supplement.

Legal Investment ...................    The Offered Certificates  of any  series
                                           will  constitute   "mortgage  related
                                           securities"   for   purposes  of  the
                                           Secondary Mortgage Market Enhancement
                                           Act of 1984 only if so  specified  in
                                           the  related  Prospectus  Supplement.
                                           Investors whose investment  authority
                                           is  subject  to  legal   restrictions
                                           should   consult   their   own  legal
                                           advisors to determine  whether and to
                                           what extent the Offered  Certificates
                                           constitute   legal   investments  for
                                           them. See "Legal  Investment"  herein
                                           and   in   the   related   Prospectus
                                           Supplement.

Rating .............................    At their  respective  dates of issuance,
                                           each  class of  Offered  Certificates
                                           will  be   rated   not   lower   than
                                           investment   grade  by  one  or  more
                                           nationally   recognized   statistical
                                           rating   agencies  (each,  a  "Rating
                                           Agency").  See "Rating" herein and in
                                           the related Prospectus Supplement.

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

                                       15
<PAGE>

                                  RISK FACTORS

     In  considering  an investment in the Offered  Certificates  of any series,
investors should  consider,  among other things,  the following  factors and any
other  factors  set forth  under  the  heading  "Risk  Factors"  in the  related
Prospectus  Supplement.  Additional  risk factors are set forth elsewhere in the
Prospectus  under  separate  headings,  and  will be set  forth  in the  related
Prospectus  Supplement under separate  headings,  in connection with discussions
regarding  particular  aspects  of Trust  Fund  Assets or the  Certificates.  In
general,  to the  extent  that the  factors  discussed  below  pertain to or are
influenced by the  characteristics  or behavior of Mortgage  Loans included in a
particular Trust Fund, they would similarly  pertain to and be influenced by the
characteristics or behavior of the mortgage loans underlying any MBS included in
such Trust Fund.

LIMITED LIQUIDITY FOR OFFERED CERTIFICATES

     Merrill Lynch, Pierce,  Fenner & Smith Incorporated,  itself or through one
or more of its affiliates,  currently  expects to make a secondary market in the
Offered  Certificates  of each series,  but has no obligation to do so. However,
there can be no assurance that a secondary  market for the Offered  Certificates
of any series will develop or, if it does develop,  that it will provide holders
with  liquidity of investment or will continue for as long as such  Certificates
remain  outstanding.  Furthermore,  because,  among other things,  the timing of
receipt of payments with respect to a pool of multifamily or commercial mortgage
loans may be  substantially  more  difficult  to predict  than that of a pool of
single family  mortgage loans,  any such secondary  market that does develop may
provide less liquidity to investors  than any  comparable  market for securities
that evidence interests in single-family mortgage loans.

     The  primary  source  of  continuing   information  regarding  the  Offered
Certificates of any series,  including  information  regarding the status of the
related  Mortgage Assets and any Credit Support for such  Certificates,  will be
the periodic  reports to  Certificateholders  delivered  pursuant to the related
Pooling  Agreement as described  herein  under the heading  "Description  of the
Certificates--Reports to Certificateholders." There can be no assurance that any
additional  continuing  information  regarding the Offered  Certificates  of any
series will be available  through any other  source,  and the limited  nature of
such information may adversely affect the liquidity thereof, even if a secondary
market for such Certificates does develop.

     Except  to the  extent  described  herein  and in  the  related  Prospectus
Supplement,  Certificateholders  will have no redemption rights, and the Offered
Certificates  of each series are subject to early  retirement only under certain
specified   circumstances   described  herein  and  in  the  related  Prospectus
Supplement. See "Description of the Certificates--Termination."

LIMITED ASSETS TO SUPPORT PAYMENT ON CERTIFICATES

     Unless otherwise  specified in the related Prospectus  Supplement,  neither
the Offered  Certificates  of any series nor the Mortgage  Assets in the related
Trust  Fund  will  be  guaranteed  or  insured  by the  Depositor  or any of its
affiliates,  by any  governmental  agency  or  instrumentality  or by any  other
person; and no Offered  Certificate of any series will represent a claim against
or security  interest in the Trust Funds for any other series.  Accordingly,  if
the  related  Trust  Fund  has  insufficient  assets  to make  payments  on such
Certificates,  no other assets will be available for payment of the  deficiency.
See "Description of the Trust Funds."  Additionally,  certain amounts on deposit
from time to time remaining in certain funds or accounts  constituting part of a
Trust Fund,  including the  Certificate  Account and any accounts  maintained as
Credit Support, may be withdrawn under certain conditions that will be described
in the related  Prospectus  Supplement,  for purposes  other than the payment of
principal of or interest on the related series of  Certificates.  If so provided
in the Prospectus  Supplement for a series of Certificates  consisting of one or
more classes of Subordinate Certificates, on any Distribution Date in respect of
which losses or  shortfalls  in  collections  on the  Mortgage  Assets have been
incurred,  the amount of such losses or shortfalls will be borne first by one or
more classes of the Subordinate Certificates,  and, thereafter, by the remaining
classes  of  Certificates  in  the  priority  and  manner  and  subject  to  the
limitations specified in such Prospectus Supplement.

PREPAYMENTS ON MORTGAGE LOANS; EFFECTS ON AVERAGE LIFE OF CERTIFICATES;  EFFECTS
ON YIELDS ON CERTIFICATES

     For a number of reasons, including the difficulty of predicting the rate of
prepayments  on the Mortgage  Loans in a particular  Trust Fund,  the amount and
timing of distributions of principal and/or interest on the Offered Certificates

                                       16
<PAGE>

of the related series may be highly  unpredictable.  Prepayments on the Mortgage
Loans in any Trust Fund will  result in a faster rate of  principal  payments on
one or  more  classes  of the  related  Certificates  than if  payments  on such
Mortgage Loans were made as scheduled.  Thus,  the prepayment  experience on the
Mortgage  Loans may affect the average life of each class of such  Certificates,
including a class of Offered  Certificates.  The rate of  principal  payments on
pools of mortgage  loans varies among pools and from time to time is  influenced
by a variety of economic, demographic,  geographic, social, tax, legal and other
factors.  For example, if prevailing interest rates fall significantly below the
Mortgage Rates borne by the Mortgage  Loans included in a Trust Fund,  principal
prepayments are likely to be higher than if prevailing  rates remain at or above
the rates borne by those  Mortgage  Loans.  Conversely,  if prevailing  interest
rates rise  significantly  above the Mortgage  Rates borne by the Mortgage Loans
included in a Trust Fund,  principal  prepayments thereon are likely to be lower
than if  prevailing  interest  rates remain at or below the rates borne by those
Mortgage  Loans.  There can be no assurance as to the rate of prepayments on the
Mortgage  Loans in any Trust  Fund or that such rate will  conform  to any model
described herein or in any Prospectus Supplement.  As a result, depending on the
anticipated  rate of prepayment  for the Mortgage  Loans in any Trust Fund,  the
retirement  of any class of  Certificates  of the  related  series  could  occur
significantly earlier or later thanexpected.

     The extent to which  prepayments  on the  Mortgage  Loans in any Trust Fund
ultimately  affect the average life of any class of  Certificates of the related
series will depend on the terms of such  Certificates.  A class of Certificates,
including a class of Offered Certificates,  may provide that on any Distribution
Date the holders of such  Certificates  are  entitled to (i) a pro rata share of
the prepayments  (including  prepayments occasioned by defaults) on the Mortgage
Loans in the  related  Trust Fund that are  distributable  on such date,  (ii) a
disproportionately  large  share  (which,  in  some  cases,  may be all) of such
prepayments,  or (iii) a  disproportionately  small share (which, in some cases,
may be none) of such  prepayments.  A class of  Certificates  that  entitles the
holders thereof to a disproportionately  large share of prepayments enhances the
risk of early  retirement  of such class ("call risk") if the rate of prepayment
is faster than  anticipated.  A class of Certificates  that entitles the holders
thereof to a disproportionately  small share of prepayments enhances the risk of
an  extended  average  life of such  class  ("extension  risk")  if the  rate of
prepayment  is slower than  anticipated.  As and to the extent  described in the
related  Prospectus  Supplement,  the  respective  entitlements  of the  various
classes  of  Certificateholders  of any  series to  receive  payments  (and,  in
particular, prepayments) of principal of the Mortgage Loans in the related Trust
Fund may vary based on the occurrence of certain events (e.g., the retirement of
one or more  classes  of  Certificates  of such  series)  or  subject to certain
contingencies (e.g.,  prepayment and default rates with respect to such Mortgage
Loans).

     A series of Certificates  may include one or more  Controlled  Amortization
Classes that will be entitled to receive principal  distributions according to a
specified  principal  payment  schedule.  Although  prepayment  risk  cannot  be
eliminated   entirely  for  any  class  of  Certificates,   it  can  be  reduced
substantially  in the  case of a  Controlled  Amortization  Class so long as the
actual rate of  prepayments  on the  Mortgage  Loans in the  related  Trust Fund
remains  relatively  constant  at the  rate,  or within  the range of rates,  of
prepayment used to establish the specific  principal  payment  schedule for such
Certificates. However, the reduction of prepayment risk afforded to a Controlled
Amortization  Class comes at the expense of one or more Companion Classes of the
same  series,  any of which  Companion  Classes  may also be a class of  Offered
Certificates.  In general,  and as more  specifically  described  in the related
Prospectus  Supplement,  a Companion Class will entitle the holders thereof to a
disproportionately  large  share of  prepayments  on the  Mortgage  Loans in the
related  Trust  Fund when the rate of  prepayment  is  relatively  fast and to a
disproportionately  small share of those prepayments when the rate of prepayment
is  relatively  slow.  A Companion  Class thus absorbs some (but not all) of the
"call risk"  and/or  "extension  risk" that would  otherwise  affect the related
Controlled Amortization Class if all payments of principal of the Mortgage Loans
were allocated on a pro rata basis.

     A series of  Certificates  may also  include one or more classes of Offered
Certificates  offered  at a  premium  or  discount.  Yields on such  classes  of
Certificates  will be  sensitive,  and in some  cases  extremely  sensitive,  to
prepayments on the Mortgage Loans in the related Trust Fund. Where the amount of
interest  payable  with  respect  to a class  is  disproportionately  large,  as
compared  to the  amount of  principal,  as with  certain  classes  of  Stripped
Interest  Certificates,  a holder might fail to recoup its  original  investment
under some prepayment scenarios. An investor should consider, in the case of any
Offered  Certificate  purchased  at a  discount,  the risk  that a  slower  than
anticipated rate of principal  payments on the Mortgage Loans could result in an
actual yield to such investor that is lower than the  anticipated  yield and, in
the case of any  Offered  Certificate  purchased  at a premium,  the risk that a
faster than  anticipated  rate of principal  payments  could result in an actual
yield to such investor that is lower


                                       17
<PAGE>

than the anticipated yield. See "Yield and Maturity  Considerations" herein and,
if applicable, in the related Prospectus Supplement.

OPTIONAL EARLY TERMINATION

     If  so  specified  in  the  related  Prospectus  Supplement,  a  series  of
Certificates  may be  subject  to  optional  early  termination  by means of the
repurchase  of the  Mortgage  Assets in the  related  Trust Fund by the party or
parties specified  therein,  under the circumstances and in the manner set forth
therein. If so provided in the related Prospectus Supplement, upon the reduction
of the Certificate  Balance of a specified class or classes of Certificates by a
specified  percentage or amount, a party specified  therein may be authorized or
required to solicit bids for the  purchase of all of the Mortgage  Assets of the
Trust Fund, or of a sufficient  portion of such  Mortgage  Assets to retire such
class or classes,  under the  circumstances and in the manner set forth therein.
In the event of a partial or complete  termination of a Trust Fund, there can be
no  assurance  that the  proceeds  from a sale of the  Mortgage  Assets  will be
sufficient  to  distribute  the  outstanding  Certificate  Balance  plus accrued
interest  and  any   undistributed   shortfalls  in  interest   accrued  on  the
Certificates  subject  to the  termination.  Accordingly  the  holders  of  such
Certificates   may  incur  a  loss.  See   "Description   of  the   Certificates
- --Termination."  In the event that partial or complete  early  termination  of a
series of Certificates is authorized and does occur in this manner,  the holders
of the series of Certificates or one or more classes of a series of Certificates
that are terminated early may experience  repayment of their investment  outside
their control at an unpredictable  and inopportune  time.  Moreover,  such early
termination  could have an adverse  impact on the overall yield received by such
holder,  depending  upon the  amount of the series of  Certificates  or class or
classes of such series  that is  outstanding  at the time of early  termination,
among other factors.

LIMITED NATURE OF RATINGS ON CERTIFICATES

     Any rating  assigned by a Rating Agency to a class of Offered  Certificates
will reflect only its assessment of the likelihood  that holders of Certificates
of such  class  will  receive  payments  to which  such  Certificateholders  are
entitled under the related Pooling Agreement. Such rating will not constitute an
assessment of the likelihood that principal  prepayments on the related Mortgage
Loans  will be made,  the  degree  to which the rate of such  prepayments  might
differ from that  originally  anticipated  or the  likelihood of early  optional
termination  of the related  Trust Fund.  Neither  will such rating  address the
possibility  that prepayments on the related Mortgage Loans at a higher or lower
rate than  anticipated  by an investor may cause such  investor to  experience a
lower than  anticipated  yield or that an  investor  that  purchases  an Offered
Certificate at a significant premium might fail to recoup its initial investment
under certain prepayment scenarios.

     The  amount,  type and  nature of Credit  Support,  if any,  provided  with
respect to a series of Certificates  will be determined on the basis of criteria
established  by each Rating Agency rating  classes of the  Certificates  of such
series.  Those  criteria are sometimes  based upon an actuarial  analysis of the
behavior of mortgage loans in a larger group. However, there can be no assurance
that the historical data supporting any such actuarial  analysis will accurately
reflect  future  experience,  or that  the  data  derived  from a large  pool of
mortgage  loans will  accurately  predict the  delinquency,  foreclosure or loss
experience  of any  particular  pool of Mortgage  Loans.  In other  cases,  such
criteria  may be  based  upon  determinations  of the  values  of the  Mortgaged
Properties that provide security for the Mortgage Loans.  However,  no assurance
can be given that those values will not decline in the future.  See "Description
of Credit Support" and "Rating."

EFFECTS OF PRE-FUNDING AND ACQUISITION OF ADDITIONAL MORTGAGE ASSETS

     Any  amounts on  deposit  in a  Pre-Funding  Account  as  described  in the
Prospectus  Supplement for a series of Certificates  that is not used to acquire
additional  Mortgage  Assets  by  the  end  of the  Pre-Funding  Period,  may be
distributed to holders of Certificates as a prepayment of principal as set forth
in the related  Prospectus  Supplement.  Such a  prepayment  of principal to the
holders of  Certificates  may materially  and adversely  effect the yield on the
Certificates. See "Yield and Maturity Considerations" herein and, if applicable,
in the related Prospectus Supplement.

     Any  additional  Mortgage  Assets  acquired  by a  Trust  Fund  during  the
Pre-Funding  Period,  as described  in the related  Prospectus  Supplement,  may
possess substantially different  characteristics than the Mortgage Assets in the

                                       18
<PAGE>

Trust Fund on the Closing Date.  Therefore the  aggregate  characteristics  of a
Trust Fund following the Pre-Funding Period may be substantially  different than
the characteristics of a Trust Fund on the Closing Date.

RISKS TO LENDERS  ASSOCIATED  WITH CERTAIN  MORTGAGE LOANS AND INCOME  PRODUCING
PROPERTIES

     Mortgage loans made on the security of  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 loans made on the
security   of   single-family   property.   See   "Description   of  the   Trust
Funds--Mortgage  Loans." The ability of a borrower to repay a loan secured by an
income-producing  property typically is dependent  primarily upon the successful
operation of such property rather than upon the existence of independent  income
or assets of the borrower;  thus, the value of an  income-producing  property is
directly related to the net operating income derived from such property.  If the
net  operating  income of the  property is reduced  (for  example,  if rental or
occupancy  rates  decline or real estate tax rates or other  operating  expenses
increase), the borrower's ability to repay the loan may be impaired. A number of
the  Mortgage  Loans  may  be  secured  by  liens  on  owner-occupied  Mortgaged
Properties or on Mortgaged Properties leased to a single tenant.  Accordingly, a
decline  in the  financial  condition  of the  borrower  or  single  tenant,  as
applicable,  may have a  disproportionately  greater effect on the net operating
income from such  Mortgaged  Properties  than would be the case with  respect to
Mortgaged  Properties  with  multiple  tenants.  Furthermore,  the  value of any
Mortgaged  Property may be  adversely  affected by risks  generally  incident to
interests  in real  property,  including  changes in  general or local  economic
conditions  and/or specific industry  segments;  declines in real estate values;
declines in rental or occupancy rates;  increases in interest rates, real estate
tax  rates  and  other  operating  expenses;   changes  in  governmental  rules,
regulations and fiscal policies,  including environmental  legislation;  acts of
God; and other factors beyond the control of a Master Servicer.

     It is  anticipated  that some or all of the Mortgage  Loans included in any
Trust  Fund  will be  nonrecourse  loans  or loans  for  which  recourse  may be
restricted or unenforceable.  As to those Mortgage Loans,  recourse in the event
of borrower  default  will be limited to the  specific  real  property and other
assets,  if any, that were pledged to secure the Mortgage  Loan.  However,  even
with  respect to those  Mortgage  Loans that  provide for  recourse  against the
borrower and its assets generally, there can be no assurance that enforcement of
such recourse provisions will be practicable, or that the assets of the borrower
will be sufficient to permit a recovery in respect of a defaulted  Mortgage Loan
in excess of the liquidation value of the related Mortgaged Property.

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

     Risks Associated with Mortgage Loans Secured by Multifamily Properties.  It
is  expected  that  Mortgage  Loans  secured  by  multi-family  properties  will
constitute  a material  consentration  of the  Mortgage  Loans in a Trust  Fund.
Adverse economic conditions,  either local, regional or national,  may limit the
amount  of rent  that can be  charged  for  rental  units,  and may  result in a
reduction in timely rent payments or a reduction in occupancy levels.  Occupancy
and rent levels may also be  affected  by  construction  of  additional  housing
units,  local  military  base  closings,  developments  at  local  colleges  and
universities and national,  regional and local politics,  including, in the case
of multifamily rental properties,  current or future rent stabilization and rent
control laws and agreements.  In addition,  the level of mortgage interest rates
may encourage  tenants in  multifamily  rental  properties to purchase  housing.
Furthermore,  tax credit and city,  state and federal housing subsidy or similar
programs may impose rent limitations and may adversely affect the ability of the
applicable  borrowers to increase rents to maintain such Mortgaged Properties in
proper  condition during periods of rapid inflation or declining market value of
such  Mortgaged  Properties.  In  addition,  such  programs  may  impose  income
restrictions on tenants, which may reduce the number of eligible tenants in such
Mortgaged  Properties  and result in a reduction in occupancy  rates  applicable
thereto.  Furthermore,  some eligible  tenants may not find any  differences  in
rents between such  subsidized  or supported  properties  and other  multifamily
rental  properties  in the same area to be a  sufficient  economic  incentive to
reside at a subsidized or supported property,  which may have fewer amenities or
otherwise be less attractive as a residence.  All of these conditions and events
may  increase  the  possibility  that a  borrower  may be  unable  to  meet  its
obligations under its Mortgage Loan.

     Multifamily   projects  are  part  of  a  market  that,   in  general,   is
characterized by low barriers to entry. Thus, a particular apartment market with
historically low vacancies could experience substantial new construction,  and a

                                       19
<PAGE>

resultant  oversupply of units,  in a relatively  short period of time.  Because
multifamily  apartment  units are typically  leased on a short-term  basis,  the
tenants who reside in a particular  project within such a market may easily move
to alternative projects with more desirable amenities or locations.

     Risks Associated with Mortgage Loans Secured by Retail Properties. Mortgage
Loans secured by retail  properties may constitute a material  consentration  of
the Mortgage Loans in a Trust Fund. 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
significant  component of the total rent paid by retail tenants is often tied to
a percentage of gross sales.  Significant  tenants at a retail  property play an
important  part in generating  customer  traffic and making a retail  property a
desirable  location  for other  tenants at such  property.  Accordingly,  retail
properties may be adversely  affected if a significant  tenant ceases operations
at such  locations  (which may occur on account of a voluntary  decision  not to
renew a lease,  bankruptcy or insolvency of such tenant,  such tenant's  general
cessation of business  activities or for other  reasons).  In addition,  certain
tenants at retail  properties  may be entitled to terminate  their leases or pay
reduced rent if an anchor tenant ceases  operations  at such  property.  In such
cases,  there can be no assurance  that any such anchor tenants will continue to
occupy space in the related shopping centers.

     Shopping  centers,  in  general,  are  affected by the health of the retail
industry,  which is currently  undergoing a  consolidation  and is  experiencing
changes  due to  the  growing  market  share  of  "off-price"  retailing,  and a
particular  shopping  center may be  adversely  affected  by the  bankruptcy  or
decline in drawing power of an anchor tenant, the risk that an anchor tenant may
vacate  notwithstanding such tenant's continuing obligation to pay rent, a shift
in consumer demand due to demographic changes (for example, population decreases
or changes in average age or income) and/or changes in consumer  preference (for
example, to discount retailers).

     Unlike other  income  producing  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.  Continued growth of these alternative  retail outlets (which are often
characterized  by lower  operating  costs)  could  adversely  affect  the  rents
collectible  at the retail  properties  which secure  Mortgage  Loans in a Trust
Fund.

     Risks  Associated  with Mortgage Loans Secured by  Hospitality  Properties.
Mortgage  Loans  secured by  hospitality  properties  may  constitute a material
consentration of the Mortgage Loans in a Trust Fund. Various factors,  including
location,  quality  and  franchise  affiliation  (or lack  thereof),  affect the
economic  viability  of a hotel.  Adverse  economic  conditions,  either  local,
regional or national, may limit the amount that a consumer is willing to pay for
a room and may result in a reduction in occupancy  levels.  The  construction of
competing  hotels  or motels  can have  similar  effects.  Because  hotel  rooms
generally are rented for short periods of time, hotel properties tend to be more
sensitive  to  adverse  economic   conditions  and  competition  than  do  other
commercial properties.  Furthermore,  the financial strength and capabilities of
the owner and operator of a hotel may have a substantial  impact on such hotel's
quality of service and economic performance. Additionally, the hotel and lodging
industry is generally seasonal in nature and this seasonality can be expected to
cause periodic  fluctuations in room and other revenues,  occupancy levels, room
rates and operating expenses.

     In addition,  the  successful  operation of a  hospitality  property with a
franchise  affiliation  may depend in part upon the strength of the  franchisor,
the public perception of the franchise service mark and the continued  existence
of any franchise license agreement.  The  transferability of a franchise license
agreement may be restricted, and a lender or other person that acquires title to
a hotel  property  as a result of  foreclosure  may be unable to  succeed to the
borrower's  rights  under  the  franchise  license  agreement.   Moreover,   the
transferability  of a  hotel's  operating,  liquor  and  other  licenses  upon a
transfer of the hotel,  whether through  purchase or foreclosure,  is subject to
local law requirements and may not be transferable.

     Risks Associated with Mortgage Loans Secured by Office Buildings.  Mortgage
Loans secured by office buildings may constitute a material consentration of the
Mortgage Loans in a Trust Fund.  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 by an economic  decline in the  business
operated by the  tenants.  


                                       20
<PAGE>

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.

     Office  properties  are also  subject  to  competition  with  other  office
properties  in the same market.  Competition  is affected by a  property's  age,
condition,  design (e.g., floor sizes and layout),  access to transportation and
ability or  inability  to offer  certain  amenities  to its  tenants,  including
sophisticated   building   systems   (such  as  fiberoptic   cables,   satellite
communications or other base building technological features).

     The success of an office  property  also  depends on the local  economy.  A
company's  decision to locate office  headquarters in a given area, for example,
may be affected by such factors as labor cost and quality,  tax  environment and
quality  of life  issues  such as  schools  and  cultural  amenities.  A central
business district may have an economy which is markedly different from that of a
suburb.  The local economy and the financial  condition of the owner will impact
on an office property's ability to attract stable tenants on a consistent basis.
In addition,  the cost of refitting  office space for a new tenant is often more
costly than for other property types.

     Risks  Associated  with  Mortgage  Loans  Secured by Industrial & Mixed-Use
Facilities.  Mortgage Loans secured by industrial  and mixed-use  facilities may
constitute  a material  consentration  of the  Mortgage  Loans in a Trust  Fund.
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.  In  addition,
properties  used for many  industrial  purposes are more prone to  environmental
concerns than other property types.

     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,  zoning restrictions,  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.

     Industrial  properties  may be  adversely  affected  by reduced  demand for
industrial space  occasioned by a decline in a particular  industry segment (for
example, a decline in defense spending),  and a particular  industrial  property
that  suited  the needs of its  original  tenant  may be  difficult  to relet to
another  tenant  or  may  become   functionally   obsolete   relative  to  newer
properties.]

     Risks  Associated  with Mortgage  Loans Secured by  Residential  Healthcare
Facilities.  Mortgage  Loans secured by  residential  healthcare  facilities may
constitute  a material  consentration  of the  Mortgage  Loans in a Trust  Fund.
Mortgage  Loans  secured by liens on  residential  health care  facilities  pose
additional  risks not  associated  with loans secured by liens on other types of
income-producing  properties.  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 extent  dependent on patients whose fees are reimbursed
by private insurers, to the reimbursement policies of such insurers. The failure
of any of such borrowers to maintain or renew any required license or regulatory
approval could prevent it from continuing operations at a Mortgaged Property (in
which case no revenues  would be received from such property or portion  thereof
requiring licensing) or, if applicable,  bar it from participation in government
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  or that the  related  Mortgaged  Property  would be
adaptable to other uses.  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 in the United States Congress that could
materially  change  or  curtail  those  payments.  Accordingly,  there can be no
assurance that payments  under  government  reimbursement  programs will, in the
future,  be  sufficient  to fully  reimburse  the  cost of  caring  for  program
beneficiaries.  If not, net operating  income of the Mortgaged  Properties  that
receive substantial revenues from those sources, and consequently the


                                       21
<PAGE>

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.

     Risk  Associated  with  Mortgage  Loans  Secured  by  Health   Care-Related
Properties. The Mortgaged Properties may include Senior Housing, Assisted Living
Facilities,  Skilled  Nursing  Facilities and Acute Care  Facilities (any of the
foregoing, "Health Care-Related Facilities"). "Senior Housing" generally consist
of facilities with respect to which the residents are  ambulatory,  handle their
own affairs and typically  are couples whose  children have left the home and at
which  the  accommodations   are  usually  apartment  style.   "Assisted  Living
Facilities"  are  typically  single or double  room  occupancy,  dormitory-style
housing  facilities which provide food service,  cleaning and some personal care
and with  respect to which the tenants are able to medicate  themselves  but may
require  assistance with certain daily routines.  "Skilled  Nursing  Facilities"
provide  services to post trauma and frail  residents with limited  mobility who
require extensive medical treatment.  "Acute Care Facilities"  generally consist
of hospital  and other  facilities  providing  short-term,  acute  medical  care
services.

     Certain types of Health  Care-Related  Properties,  particularly Acute Care
Facilities,  Skilled  Nursing  Facilities and some Assisted  Living  Facilities,
typically  receive a  substantial  portion  of their  revenues  from  government
reimbursement programs,  primarily Medicaid and Medicare.  Medicaid and Medicare
are subject to statutory and regulatory  changes,  retroactive rate adjustments,
administrative rulings, policy interpretations,  delays by fiscal intermediaries
and government funding restrictions. Moreover, governmental payors have employed
cost-containment  measures  that limit  payments to health care  providers,  and
there exist various proposals for national health care reform that could further
limit those payments. Accordingly, there can be no assurance that payments under
government  reimbursement  programs will, in the future,  be sufficient to fully
reimburse  the cost of caring for program  beneficiaries.  If such  payments are
insufficient,  net operating income of those Health Care-Related Facilities that
receive revenues from those sources, and consequently the ability of the related
borrowers to meet their  obligations  under any Mortgage Loans secured  thereby,
could be adversely affected.

     Moreover,  Health Care-Related  Facilities are generally subject to federal
and state laws that relate to the  adequacy  of medical  care,  distribution  of
pharmaceuticals,  rate setting,  equipment,  personnel,  operating  policies and
additions to facilities and services. In addition, facilities where such care or
other  medical  services  are  provided  are subject to periodic  inspection  by
governmental   authorities  to  determine   compliance  with  various  standards
necessary to continued licensing under state law and continued  participation in
the Medicaid and Medicare reimbursement  programs.  Providers of assisted living
services are also subject to state licensing requirements in certain states. The
failure of an operator to maintain or renew any required  license or  regulatory
approval could prevent it from  continuing  operations at a Health  Care-Related
Facility  or,  if   applicable,   bar  it  from   participation   in  government
reimbursement programs. Furthermore, under applicable federal and state laws and
regulations, Medicare and Medicaid reimbursements are generally not permitted to
be made to any person other than the provider who actually furnished the related
medical goods and services.  Accordingly,  in the event of foreclosure,  none of
the Trustee, the Master Servicer, the Special Servicer or a subsequent lessee or
operator of any Health Care-Related  Facility securing a defaulted Mortgage Loan
(a "Health  Care-Related  Mortgaged  Property")  would  generally be entitled to
obtain from federal or state governments any outstanding  reimbursement payments
relating to services  furnished at such property prior to such foreclosure.  Any
of the  aforementioned  events may  adversely  affect the ability of the related
borrowers to meet their Mortgage Loan obligations.

     Government  regulation  applying  specifically  to Acute  Care  Facilities,
Skilled  Nursing  Facilities  and certain  types of Assisted  Living  Facilities
includes health planning legislation, enacted by most states, intended, at least
in part,  to regulate  the supply of nursing  beds.  The most  common  method of
control is the requirement  that a state authority first make a determination of
need,  evidenced  by its issuance of a  Certificate  of Need  ("CON"),  before a
long-term  care provider can  establish a new facility,  add beds to an existing
facility or, in some states,  take certain other  actions (for example,  acquire
major  medical  equipment,  make  major  capital  expenditures,   add  services,
refinance  long-term  debt,  or transfer  ownership of a facility).  States also
regulate nursing bed supply in other ways. For example, some states have imposed
moratoria on the licensing of new beds, or on the  certification of new 


                                       22
<PAGE>

Medicaid beds, or have discouraged the construction of new nursing facilities by
limiting Medicaid  reimbursements  allocable to the cost of new construction and
equipment.  In general, a CON is site specific and operator specific;  it cannot
be transferred  from one site to another,  or to another  operator,  without the
approval  of the  appropriate  state  agency.  Accordingly,  if a Mortgage  Loan
secured  by a lien  on  such  a  Health  Care-Related  Mortgaged  Property  were
foreclosed upon, the purchaser at foreclosure  might be required to obtain a new
CON or an  appropriate  exemption.  In addition,  compliance by a purchaser with
applicable  regulations may in any case require the engagement of a new operator
and  the  issuance  of a new  operating  license.  Upon a  foreclosure,  a state
regulatory  agency may be willing to expedite any necessary  review and approval
process to avoid interruption of care to a facility's  residents,  but there can
be no assurance that any will do so or that any necessary  licenses or approvals
will be issued.

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

     The operators of Health Care-Related  Facilities are likely to compete on a
loca1 and regional basis with others that operate  similar  facilities,  some of
which competitors may be better  capitalized,  may offer services not offered by
such  operators,  or may be  owned by  non-profit  organizations  or  government
agencies  supported by endowments,  charitable  contributions,  tax revenues and
other sources not available to such  operators.  The  successful  operation of a
Health Care-Related  Facility will generally depend upon the number of competing
facilities in the local  market,  as well as upon other factors such as its age,
appearance,  reputation and  management,  the types of services it provides and,
where  applicable,  the quality of care and the cost of that care. The inability
of a Health Care-Related  Mortgaged Property to flourish in a competitive market
may  increase  the  likelihood  of  foreclosure  on the related  Mortgage  Loan,
possibly  affecting  the yield on one or more  classes of the related  series of
Offered Certificates.

     Risks  Associated  with  Mortgage  Loans  Secured by Warehouse  and Storage
Facilities.  Mortgage Loans secured by warehouse and self storage facilities may
constitute a material  consentration of the Mortgage Loans in a Trust Fund. Self
storage  facilities  are part of a market that  contains  low barriers to entry.
Increased  competition among self storage facilities may reduce income available
to repay Mortgage Loans secured by self storage  facility.  Furthermore,  due to
the privacy considerations  applicable to self storage facilities,  may increase
environmental  risks.  See  "Risk   Factors--Environmental  Law  Considerations"
herein.

MANAGEMENT RISKS

     Each Mortgaged  Property is managed by a property  manager (which generally
is an affiliate  of the  borrower) or by the  borrower  itself.  The  successful
operation of a real estate project is largely  dependent on the  performance and
viability of the management of such project. The property manager is responsible
for  responding to changes in the local market,  planning and  implementing  the
rental structure,  including  establishing  levels of rent payments 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,  leasing agents and/or  managers or persons who may become  operators
and/or  managers upon the expiration or termination of management  agreements or
following  any  default or  foreclosure  under a  Mortgage  Loan.  In  addition,
generally  the property  managers are  operating  companies  and unlike  limited
purpose  entities,   may  not  be  restricted  from  incurring  debt  and  other
liabilities  in the ordinary  course of business or  otherwise.  There can be no
assurance  that  the  property  managers  will at all  times  be in a  financial
condition to continue to fulfill  their  management  responsibilities  under the
related management agreements throughout the terms thereof.

BALLOON PAYMENTS ON MORTGAGE LOANS; HEIGHTENED RISK OF BORROWER DEFAULT

     Certain of the  Mortgage  Loans  included  in a Trust Fund may not be fully
amortizing  (or may not amortize at all) over their terms to maturity and, thus,
will require substantial principal payments (that is, balloon payments) at their

                                       23
<PAGE>

stated  maturity.  Mortgage  Loans of this type involve a greater degree of risk
than  self-amortizing  loans because the ability of a borrower to make a balloon
payment  typically  will depend upon its ability  either to fully  refinance the
loan or to sell the related  Mortgaged  Property at a price sufficient to permit
the  borrower  to make  the  balloon  payment.  The  ability  of a  borrower  to
accomplish  either of these  goals  will be  affected  by a number  of  factors,
including the value of the related  Mortgaged  Property,  the level of available
mortgage rates at the time of sale or refinancing,  the borrower's equity in the
related Mortgaged Property, the financial condition and operating history of the
borrower and therelated  Mortgaged  Property,  tax laws, rent control laws (with
respect to certain residential  properties),  Medicaidand Medicare reimbursement
rates (with respect to hospitals and nursing homes), prevailing general economic
conditions  and the  availability  of credit for loans  secured by commercial or
multifamily, as the case may be, real properties generally.

     If and to the extent  specified in the related  Prospectus  Supplement,  in
order to maximize recoveries on defaulted Mortgage Loans, the Master Servicer or
a Special Servicer will be permitted  (within  prescribed  limits) to extend and
modify  Mortgage  Loans that are in default or as to which a payment  default is
imminent.  While a Master Servicer  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 any such extension or modification  will in fact increase the present value
of receipts  from or proceeds of the  affected  Mortgage  Loans.  See "Yield and
Maturity  Considerations--Other  Factors Affecting Yield,  Weighted Average Life
and Maturity --Balloon Payments; Extensions of Maturity."

LEASES AND RENTS SERVING AS SECURITY FOR MORTGAGE LOANS POSE SPECIAL RISKS

     The Mortgage  Loans included in any Trust Fund typically will be secured by
an assignment of leases and rents pursuant to which the borrower  assigns to the
lender its right, title and interest as landlord under the leases of the related
Mortgaged  Property,  and the income derived therefrom,  as further security for
the related  Mortgage  Loan,  while  retaining a license to collect rents for so
long as there is no default.  If the borrower  defaults,  the license terminates
and the lender is entitled to collect  rents.  Some state laws may require  that
the lender  take  possession  of the  Mortgaged  Property  and obtain a judicial
appointment  of a receiver  before  becoming  entitled to collect the rents.  In
addition, if bankruptcy or similar proceedings are commenced by or in respect of
the  borrower,  the  lender's  ability  to  collect  the rents may be  adversely
affected. See "Certain Legal Aspects of Mortgage Loans--Leases and Rents."

DELINQUENT MORTGAGE LOANS

     If so provided in the related Prospectus  Supplement,  the Trust Fund for a
particular series of Certificates may include Mortgage Loans that are delinquent
as of the date they are  deposited  in the Trust Fund.  A Mortgage  Loan will be
considered "delinquent" if it is thirty (30) days or more past its most recently
contractual  scheduled  payment date in payment of all amounts due  according to
its terms.  In any event,  at the time of its creation,  the Trust Fund will not
include  delinquent  loans  which by  principal  amount are more than 20% of the
aggregate  principal  amount  of all  Mortgage  Loans in the Trust  Fund.  If so
specified in the related Prospectus  Supplement,  the servicing of such Mortgage
Loans will be performed by a Special  Servicer.  Credit  Support  provided  with
respect to a particular  series of Certificates may not cover all losses related
to such delinquent  Mortgage Loans,  and investors should consider the risk that
the inclusion of such Mortgage Loans in the Trust Fund may adversely  affect the
rate of defaults and  prepayments on the Mortgage Loans in theTrust Fund and the
yield on the Offered  Certificates of such series. See "Description of the Trust
Funds--Mortgage Loans-General."

ENVIRONMENTAL  LIABILITY MAY AFFECT LIEN ON MORTGAGED PROPERTY AND EXPOSE LENDER
TO COSTS

     Under certain laws,  contamination of real property may give rise to a lien
on the property to assure the costs of cleanup.  In several states,  such a lien
has priority over an existing mortgage lien on such property.In addition,  under
the laws of some  states  and  under  the  federal  Comprehensive  Environmental
Response,  Compensation  and Liability Act of 1980  ("CERCLA"),  a lender may be
liable,  as an  "owner"  or  "operator,"  for costs of  addressing  releases  or
threatened  releases  of  hazardous  substances  at a  property,  if  agents  or
employees of the lender have become  sufficiently  involved in the operations of
the borrower,  regardless of whether or not the  environmental  damage or threat
was caused by the borrower. A lender also risks such liability on foreclosure of
the  mortgage.  See  "Certain  Legal  Aspects of  Mortgage  Loans--Environmental
Considerations." If a Trust Fund


                                       24
<PAGE>

includes Mortgage Loans and the related Prospectus Supplement does not otherwise
specify,  the related Pooling Agreement will contain provisions generally to the
effect that the Master  Servicer,  acting on behalf of the Trust  Fund,  may not
acquire title to a Mortgaged  Property or assume control of its operation unless
the Master  Servicer,  based upon a report  prepared  by a person who  regularly
conducts  environmental site assessments,  has made the determination that it is
appropriate  to  do  so,  as  described   under   "Description  of  the  Pooling
Agreements--Realization  Upon Defaulted  Mortgage  Loans." These  provisions are
designed to reduce substantially the risk of liability for costs associated with
remediation of of hazardous substances, but there can be no assurance in a given
case that those risks can be eliminated entirely.

CREDIT  SUPPORT  LIMITATIONS--MAY  NOT  COVER  ALL  RISKS  OR  FULL  PAYMENT  ON
CERTIFICATES

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

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

CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING REMIC RESIDUAL CERTIFICATES

     Holders of REMIC Residual  Certificates will be required to report on their
federal  income  tax  returns  as  ordinary  income  their pro rata share of the
taxable income of the REMIC, regardless of the amount or timing of their receipt
of  cash   payments,   as  described   under   "Material   Federal   Income  Tax
Consequences--REMICs."  Accordingly,  under  certain  circumstances,  holders of
Offered  Certificates  that  constitute  REMIC  Residual  Certificates  may have
taxable income and tax liabilities arising from such investment during a taxable
year in excess of the cash received  during such period.  The  requirement  that
holders  of REMIC  Residual  Certificates  report  their  pro rata  share of the
taxable  income and net loss of the REMIC will  continue  until the  Certificate
Balances of all classes of  Certificates of the related series have been reduced
to zero, even though holders of REMIC Residual  Certificates  have received full
payment of their  stated  interest  and  principal.  A portion  (or,  in certain
circumstances,  all) of such  Certificateholder's  share  of the  REMIC  taxable
income may be treated as "excess  inclusion"  income to such  holder,  which (i)
generally  will not be subject to offset by losses from other  activities,  (ii)
for a tax-exempt  holder,  will be treated as unrelated  business taxable income
and (iii) for a foreign holder,  will not qualify for exemption from withholding
tax.  Individual holders of REMIC Residual  Certificates may be limited in their
ability to deduct  servicing fees and other expenses of the REMIC.  In addition,
REMIC Residual  Certificates  are subject to certain  restrictions  on transfer.
Because of the special tax treatment of REMIC Residual Certificates, the taxable
income arising in a given year on a REMIC Residual Certificate will not be equal
to the taxable income associated with investment in a corporate bond or stripped
instrument  having  similar  cash  flow   characteristics   and  pre-tax  yield.
Therefore,   the  after-tax  yield  on  a  REMIC  Residual  Certificate  may  be
significantly  less than that of a corporate bond or stripped  instrument having
similar cash flow characteristics.



                                       25
<PAGE>

ERISA CONSIDERATIONS--COVERED INVESTORS MAY EXPERIENCE LIABILITY

     Generally,  ERISA applies to investments made by employee benefit plans and
transactions  involving  the  assets of such  plans.  Due to the  complexity  of
regulations  that govern such plans,  prospective  investors that are subject to
ERISA are urged to consult their own counsel regarding  consequences under ERISA
of  acquisition,  ownership and  disposition of the Offered  Certificates of any
series. See "ERISA Considerations."

BOOK-ENTRY  REGISTRATION OF CERTIFICATES  AFFECTS  OWNERSHIP OF CERTIFICATES AND
RECEIPT OF PAYMENT

     If so provided in the related Prospectus Supplement, one or more classes of
the  Offered   Certificates   of  any  series  will  be  issued  as   Book-Entry
Certificates.   Each  class  of  Book-Entry   Certificates   will  be  initially
represented by one or more Certificates  registered in the name of a nominee for
DTC. As a result,  unless and until  corresponding  Definitive  Certificates are
issued,  the  Certificate  Owners  with  respect  to  any  class  of  Book-Entry
Certificates  will be able to  exercise  the rights of  Certificateholders  only
indirectly through DTC and its participating organizations ("Participants").  In
addition,  the  access  of  Certificate  Owners  to  information  regarding  the
Book-Entry  Certificates in which they hold interests may be limited.  The means
by  which  notices  and  other   communications  are  conveyed  by  DTC  to  its
Participants,   and  directly  and  indirectly   through  such  Participants  to
Certificate  Owners, will be governed by arrangements among them, subject to any
statutory  or  regulatory  requirements  as may be in effect  from time to time.
Furthermore,  as described herein,  Certificate  Owners may experience delays in
the receipt of payments on the Book-Entry  Certificates,  and the ability of any
Certificate  Owner to pledge or  otherwise  take  actions  with  respect  to its
interest  in the  Book-Entry  Certificates  may be limited  due to the lack of a
physical  certificate   evidencing  such  interest.   See  "Description  of  the
Certificates--Book-Entry Registration and Definitive Certificates."

                         DESCRIPTION OF THE TRUST FUNDS

GENERAL

     The  primary  assets of each  Trust Fund will  consist  of (i)  multifamily
and/or  commercial   mortgage  loans  (the  "Mortgage  Loans"),   (ii)  mortgage
participations,  pass-through  certificates or other mortgage-backed  securities
such as mortgage-backed  securities that are similar to a series of Certificates
("MBS") that  evidence  interests  in, or that are secured by pledges of, one or
more of various types of  multifamily  or commercial  mortgage  loans or (iii) a
combination of Mortgage Loans and MBS (collectively,  "Mortgage  Assets").  Each
Trust Fund will be established by Merrill Lynch  Mortgage  Investors,  Inc. (the
"Depositor").  Each  Mortgage  Asset  will  be  selected  by the  Depositor  for
inclusion  in a Trust  Fund from  among  those  purchased,  either  directly  or
indirectly, from a prior holder thereof (a "Mortgage Asset Seller"), which prior
holder may or may not be the  originator  of such Mortgage Loan or the issuer of
such MBS and may be an affiliate of the Depositor.  The Mortgage Assets will not
be guaranteed or insured by the  Depositor or any of its  affiliates  or, unless
otherwise  provided in the related  Prospectus  Supplement,  by any governmental
agency or instrumentality or by any other person. The discussion below under the
heading "--Mortgage Loans," unless otherwise noted,  applies equally to mortgage
loans underlying any MBS included in a particular Trust Fund.

MORTGAGE LOANS

     General.  The Mortgage  Loans will be evidenced  by  promissory  notes (the
"Mortgage  Notes")  secured by  mortgages,  deeds of trust or  similar  security
instruments  (the  "Mortgages")  that create liens on properties (the "Mortgaged
Properties") consisting of (i) residential properties consisting of five or more
rental or  cooperatively-owned  dwelling units in high-rise,  mid-rise or garden
apartment buildings or other residential structures  ("Multifamily  Properties")
or (ii)  office  buildings,  retail  stores,  hotels or motels,  nursing  homes,
hospitals  or  other  heath-care   facilities,   mobile  home  parks,  warehouse
facilities,   mini-warehouse  facilities,  self-storage  facilities,  industrial
plants,  mixed use or other types of  income-producing  properties or unimproved
land  ("Commercial  Prperties").  The  Multifamily  Properties may include mixed
commercial and residential  structures and may include apartment buildings owned
by private cooperative housing corporations ("Cooperatives"). If so specified in
the related  Prospectus  Supplement,  each Mortgage will create a first priority
mortgage  lien on a  Mortgaged  Property.  A  Mortgage  may  create  a lien on a
borrower's  leasehold  estate in a property;  however,  if so  specified  in the
related  Prospectus  Supplement,  the term of any such leasehold will exceed the
term of the Mortgage  Note by at least two years.  Each  Mortgage Loan will have
been originated by a person (the "Originator") other than the Depositor.



                                       26
<PAGE>

     If so specified in the related Prospectus Supplement, Mortgage Assets for a
series of Certificates  may include  Mortgage Loans made on the security of real
estate  projects  under  construction.  In that  case,  the  related  Prospectus
Supplement will describe the procedures and timing for making disbursements from
construction  reserve  funds as portions of the related real estate  project are
completed.  In  addition,  the  Mortgage  Assets  for  a  particular  series  of
Certificates may include Mortgage Loans that are delinquent or non-performing as
of the date such Certificates are issued.  In that case, the related  Prospectus
Supplement will set forth, as to each such Mortgage Loan, available  information
as to the  period  of  such  delinquency  or  non-performance,  any  forbearance
arrangement then in effect,  the condition of the related Mortgaged Property and
the ability of the Mortgaged Property to generate income to service the mortgage
debt.

     Default  and  Loss  Considerations  with  Respect  to the  Mortgage  Loans.
Mortgage loans secured by liens on income-producing properties are substantially
different from loans made on the security of owner-occupied single-family homes.
The  repayment  of a loan secured by a lien on an  income-producing  property is
typically dependent upon the successful operation of such property (that is, its
ability  to  generate  income).  Moreover,  some  or all of the  Mortgage  Loans
included in a particular Trust Fund may be non-recourse loans, which means that,
absent  special  facts,  recourse in the case of default  will be limited to the
Mortgaged  Property and such other  assets,  if any, that were pledged to secure
repayment of the Mortgage Loan.

     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. As more fully set forth in the related Prospectus  Supplement,  the
"Debt Service  Coverage Ratio" of a Mortgage Loan at any given time is the ratio
of (i)  the  Net  Operating  Income  of the  related  Mortgaged  Property  for a
twelve-month  period to (ii) the annualized  scheduled  payments on the Mortgage
Loan and on any other loan that is secured by a lien on the  Mortgaged  Property
prior  to the lien of the  related  Mortgage.  As more  fully  set  forth in the
related  Prospectus  Supplement,  "Net Operating  Income"  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 (including the related Mortgage Loan) secured by liens on the Mortgaged
Property.  The Net Operating Income of a Mortgaged  Property will fluctuate over
time and may or may not be  sufficient  to cover  debt  service  on the  related
Mortgage Loan at any given time. As the primary source of the operating revenues
of  a  non-owner  occupied   income-producing   property,   rental  income  (and
maintenance payments from  tenant-stockholders of a Cooperative) may be affected
by the condition of the  applicable  real estate market and/or area economy.  In
addition,  properties typically leased,  occupied or used on a short-term basis,
such  as  certain  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 typically leased for
longer  periods,  such  as  warehouses,  retail  stores,  office  buildings  and
industrial  plants.  Commercial  Properties may be owner-occupied or leased to a
single tenant.  Thus, the Net Operating Income of such a Mortgaged  Property may
depend  substantially  on the financial  condition of the borrower or the single
tenant,  and Mortgage Loans secured by liens on such properties may pose greater
risks than loans secured by liens on Multifamily  Properties or on  multi-tenant
Commercial Properties.

     Increases in  operating  expenses  due to the general  economic  climate or
economic  conditions  in a locality or industry  segment,  such as  increases in
interest  rates,  real  estate tax rates,  energy  costs,  labor costs and other
operating  expenses,  and/or to changes in governmental  rules,  regulations and
fiscal policies,  may also affect the risk of default on a 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
borrower/landlord,  is  responsible  for  payment of  operating  expenses  ("Net
Leases"). However, the existence of such "net of expense" provisions will result
in stable Net Operating Income to the borrower/landlord  only to the extent that
the lessee is able to absorb  operating  expense  increases while  continuing to
make rent payments.

     Lenders  also  look to the  Loan-to-Value  Ratio  of a  mortgage  loan as a
measure of risk of loss if a property must be liquidated following a default. As
more fully set forth in the related  Prospectus  Supplement,  the "Loan-to-Value
Ratio"  of a  Mortgage  Loan at any  given  time is the  ratio  (expressed  as a
percentage) of (i) the then outstanding  principal  balance of the Mortgage Loan
and the  outstanding  principal  balance  of any loan  secured  by a lien on the
related Mortgaged  Property prior to the lien of the related  Mortgage,  to (ii)
the Value of such Mortgaged Property.  The "Value" of a Mortgaged  Property,  is
generally  its fair market  value  determined  in an  appraisal  obtained by the
originator at the origination of such loan. The lower the  Loan-to-Value  Ratio,
the greater the percentage of the 


                                       27
<PAGE>

borrower's  equity in a  Mortgaged  Property,  and thus the  greater the cushion
provided to the lender against loss on liquidation following a default.

     Loan-to-Value Ratios will not necessarily constitute an accurate measure of
the risk of liquidation loss in a pool of Mortgage Loans. For example, the value
of a Mortgaged Property as of the date of initial issuance of the related series
of Certificates may be less than the Value determined at loan  origination,  and
will  likely  continue  to  fluctuate  from time to time based  upon  changes in
economic conditions and the real estate market.  Moreover, even when current, an
appraisal is not necessarily a reliable  estimate of value.  Appraised values of
income-producing  properties are generally 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 can present
analytical  difficulties.  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  provide  significantly  different  results,  an  accurate
determination of value and, correspondingly,  a reliable analysis of default and
loss risks, is even more difficult.

     While  the  Depositor  believes  that  the  foregoing   considerations  are
important  factors  that  generally   distinguish  loans  secured  by  liens  on
income-producing  real  estate  from  single-family  mortgage  loans there is no
assurance that all of such factors will in fact have been  prudently  considered
by the  Originators of the Mortgage  Loans,  or that, for a particular  Mortgage
Loan, they are complete or relevant.  See "Risk  Factors--Risks  Associated with
Certain Mortgage Loans and Income Producing Properties" and "--Balloon Payments;
Borrower Default."

     Payment  Provisions of the Mortgage  Loans.  If so specified in the related
Prospectus Supplement, all of the Mortgage Loans will have had original terms to
maturity of not more than 40 years and will  provide for  scheduled  payments of
principal,  interest or both,  to be made on specified  dates ("Due Dates") that
occur monthly,  quarterly or semi-annually.  A Mortgage Loan (i) may provide for
accrual of interest thereon at an interest rate(a "Mortgage Rate") that is fixed
over its term or that adjusts from time to time, or that may be converted at the
borrower's election from an adjustable to a fixed Mortgage Rate, or from a fixed
to an adjustable  Mortgage  Rate,(ii) may provide for level payments to maturity
or for  payments  that  adjust from time to time to  accommodate  changes in the
Mortgage  Rate or to reflect the  occurrence of certain  events,  and may permit
negative amortization,  (iii) may be fully amortizing over its term to maturity,
or may provide for little or no  amortization  over its term and thus  require a
balloon  payment on its stated maturity date, and (iv) may contain a prohibition
on prepayment (the period of such prohibition,  a "Lock-out Period" and its date
of expiration,  a "Lock-out Expiration Date") or require payment of a premium or
a yield  maintenance  penalty (a  "Prepayment  Premium")  in  connection  with a
prepayment,  in each case as described in the related Prospectus  Supplement.  A
Mortgage  Loan may also contain a provision  that entitles the lender to a share
of profits realized from the operation or disposition of the Mortgaged  Property
(an "Equity Participation"),  as described in the related Prospectus Supplement.
If holders of any class or classes of Offered  Certificates  of a series will be
entitled to all or a portion of an Equity Participation,  the related Prospectus
Supplement will describe the Equity  Participation  and the method or methods by
which distributions in respect thereof will be made to such holders.

     Mortgage  Loan  Information  in  Prospectus  Supplements.  Each  Prospectus
Supplement  will contain  certain  information  pertaining to the Mortgage Loans
which will generally be current as of a date specified in the related Prospectus
Supplement and which,  to the extent then applicable and  specifically  known to
the  Depositor,  will  include  the  following:  (i) the  aggregate  outstanding
principal balance and the largest,  smallest and average  outstanding  principal
balance of the Mortgage  Loans,  (ii) the type or types of property that provide
security for repayment of the Mortgage  Loans,  (iii) the original and remaining
terms to maturity of the  Mortgage  Loans,  and the  seasoning  of the  Mortgage
Loans,  (iv) the earliest  and latest  origination  date and  maturity  date and
weighted average original and remaining terms to maturity of the Mortgage Loans,
(v) the original  Loan-to-Value  Ratios of the Mortgage  Loans,(vi) the Mortgage
Rates or range of Mortgage Rates and the weighted average Mortgage Rate borne by
the  Mortgage  Loans,  (vii)  the  geographic   distribution  of  the  Mortgaged
Properties on a  state-by-state  basis,  (viii)  information with respect to the
prepayment  provisions,  if any, of the  Mortgage  Loans,  (ix) with  respect to
Mortgage  Loans with  adjustable  Mortgage  Rates  ("ARM  Loans"),  the index or
indices upon which such adjustments are based,  the adjustment  dates, the range
of gross  margins  and the  weighted  average  gross  margin,  and any limits on
Mortgage Rate 


                                       28
<PAGE>

adjustments at the time of any adjustment and over the life of the ARM Loan, (x)
Debt Service  Coverage  Ratios either at origination or as of a more recent date
(or both) and (xi)  information  regarding  the payment  characteristics  of the
Mortgage  Loans,   including  without   limitation  balloon  payment  and  other
amortization provisions. In appropriate cases, the related Prospectus Supplement
will also contain certain  information  available to the Depositor that pertains
to the  provisions  of  leases  and  the  nature  of  tenants  of the  Mortgaged
Properties.  If the  Depositor is unable to tabulate  the  specific  information
described  above at the time  Offered  Certificates  of a series  are  initially
offered, more general information of the nature described above will be provided
in the related Prospectus Supplement, and specific information will be set forth
in a report which will be available to  purchasers of those  Certificates  at or
before  the  initial  issuance  thereof  and will be filed as part of a  Current
Report  on Form 8-K with the  Commission  within  fifteen  days  following  such
issuance.

MBS

     MBS may  include  (i) private  (that is, not  guaranteed  or insured by the
United States or any agency or instrumentality thereof) mortgage participations,
mortgage pass-through  certificates or other mortgage-backed  securities such as
mortgage-backed  securities that are similar to a series of Certificates or (ii)
certificates  insured or guaranteed by FHLMC, FNMA, GNMA or FAMC,  provided that
each MBS will  evidence  an  interest  in, or will be  secured  by a pledge  of,
mortgage loans that conform to the  descriptions of the Mortgage Loans contained
herein.

     Any MBS will have been issued  pursuant to a  participation  and  servicing
agreement, a pooling and servicing agreement,  an indenture or similar agreement
(an "MBS  Agreement").  The  issuer  (the "MBS  Issuer")  of the MBS  and/or the
servicer (the "MBS Servicer") of the underlying mortgage loans will have entered
into the MBS Agreement,  generally with a trustee (the "MBS Trustee") or, in the
alternative, with the original purchaser or purchasers of the MBS.

     The MBS may have been issued in one or more  classes  with  characteristics
similar to the  classes  of  Certificates  described  herein.  Distributions  in
respect of the MBS will be made by the MBS  Servicer  or the MBS  Trustee on the
dates specified in the related Prospectus Supplement.  The MBS Issuer or the MBS
Servicer or another person  specified in the related  Prospectus  Supplement may
have the right or obligation to repurchase or substitute  assets  underlying the
MBS after a certain date or under other  circumstances  specified in the related
Prospectus Supplement.

     Reserve  funds,  subordination  or other  credit  support  similar  to that
described for the  Certificates  under  "Description of Credit Support" may have
been provided with respect to the MBS. The type,  characteristics  and amount of
such credit support,  if any, will be a function of the  characteristics  of the
underlying  mortgage  loans  and  other  factors  and  generally  will have been
established on the basis of the  requirements of any Rating Agency that may have
assigned a rating to the MBS, or by the initial purchasers of the MBS.

     The  Prospectus  Supplement  for a series  of  Certificates  that  evidence
interests  in MBS will  specify,  to the  extent  available,  (i) the  aggregate
approximate  initial and outstanding  principal amount and type of the MBS to be
included in the Trust  Fund,  (ii) the  original  and  remaining  term to stated
maturity of the MBS, if applicable,  (iii) the  pass-through or bond rate of the
MBS or the formula for determining such rates, (iv) the payment  characteristics
of the MBS, (v) the MBS Issuer,  MBS Servicer  and MBS Trustee,  as  applicable,
(vi) a description of the credit support,  if any, (vii) the circumstances under
which the related  underlying  mortgage  loans,  or the MBS  themselves,  may be
purchased prior to their maturity,  (viii) the terms on which mortgage loans may
be substituted for those originally  underlying the MBS, (ix) the servicing fees
payable under the MBS Agreement,  (x) to the extent  available to the Depositor,
the type of information in respect of the  underlying  mortgage loans  described
under "--Mortgage  Loans--Mortgage  Loan Information in Prospectus  Supplements"
and (xi) the characteristics of any cash flow agreements that relate to the MBS.

     To the extent  required under the  securities  laws, MBS included among the
assets of a Trust Fund will (i) either have been registered under the Securities
Act of 1933, as amended,  or be eligible for resale under Rule 144(k) thereunder
and (ii) have been acquired in a bona fide secondary market  transaction and not
from the issuer or an affiliate.

CERTIFICATE ACCOUNTS

     Each  Trust  Fund will  include  one or more  accounts  (collectively,  the
"Certificate   Account")   established   and   maintained   on   behalf  of  the
Certificateholders  into which the person or persons  designated  in the related
Prospectus


                                       29
<PAGE>

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 Assets and other assets in the Trust Fund. A Certificate
Account may be  maintained  as an  interest  bearing or a  non-interest  bearing
account,  and funds  held  therein  may be held as cash or  invested  in certain
short-term,  investment  grade  obligations,  in each case as  described  in the
related Prospectus Supplement.

CREDIT SUPPORT

     If so  provided  in the  related  Prospectus  Supplement,  partial  or full
protection  against  certain  defaults and losses on the Mortgage  Assets in the
related Trust Fund may be provided to one or more classes of Certificates in the
related  series in the form of  subordination  of one or more  other  classes of
Certificates  in such  series or by one or more other  types of credit  support,
such as a letter of credit, insurance policy, guarantee or reserve fund, or by a
combination  thereof (any such coverage with respect to the  Certificates of any
series, "Credit Support").  The amount and types of Credit Support, the identity
of the entity providing it (if applicable) and related  information with respect
to each  type of Credit  Support,  if any,  will be set forth in the  Prospectus
Supplement   for  the   Offered   Certificates   of  each   series.   See  "Risk
Factors--Credit Support Limitations" and "Description of Credit Support."

CASH FLOW AGREEMENTS

     If so  provided in the related  Prospectus  Supplement,  the Trust Fund 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.  The  Trust  Fund  may  also  include  interest  rate  exchange
agreements,  interest rate cap or floor agreements, currency exchange agreements
or similar  agreements  designed  to reduce  the  effects  of  interest  rate or
currency  exchange  rate  fluctuations  on the  Mortgage  Assets  on one or more
classes of Certificates.  The principal terms of any such guaranteed  investment
contract or other agreement (any such agreement,  a "Cash Flow Agreement"),  and
the  identity  of the Cash Flow  Agreement  obligor,  will be  described  in the
related Prospectus Supplement.

PRE-FUNDING

     If so  provided  in the  related  Prospectus  Supplement,  a Trust Fund may
include  amounts on deposit in a separate  account (the  "Pre-Funding  Account")
which  amounts  will not exceed 25% of the pool  balance of the Trust Fund as of
the Cut-off Date.  Amounts on deposit in the Pre-Funding  Account may be used by
the Trust Fund to acquire additional Mortgage Assets,  which additional Mortgage
Assets will be selected  using  criteria  that is  substantially  similar to the
criteria  used to select the Mortgage  Assets  included in the Trust Fund on the
Closing Date. The Trust Fund may acquire such  additional  Mortgage Assets for a
period  of  time  of not  more  than  120  days  after  the  Closing  Date  (the
"Pre-Funding Period") as specified in the related Prospectus Supplement. Amounts
on deposit in the Pre-Funding  Account after the end of the Pre-Funding  Period,
will be distributed to  Certificateholders  or such other person as set forth in
the related  Prospectus  Supplement.  If so  provided in the related  Prospectus
Supplement,  the Trust Fund may include amounts on deposit in a separate account
(the  "Capitalized  Interest  Account").  Amounts on deposit in the  Capitalized
Interest  Account  may be used to  supplement  investment  earnings,  if any, of
amounts on deposit in the Pre-Funding  Account,  supplement interest collections
of the Trust Fund, or such other purpose as specified in the related  Prospectus
Supplement. As set forth in a related Prospectus Supplement,  amounts on deposit
in the Capitalized Interest Account and Pre-Funding Account will be held in cash
or invested in short-term  investment grade obligations.  Any amounts on deposit
in the  Capitalized  Interest  Account  will be  released  after  the end of the
Pre-Funding Period as specified in the related Prospectus Supplement.  See "Risk
Factors--Effects of Pre-Funding and Acquisition of Additional Mortgage Assets."



                                       30
<PAGE>


                       YIELD AND MATURITY CONSIDERATIONS

GENERAL

     The yield on any Offered  Certificate  will depend on the price paid by the
Certificateholder,  the Pass-Through  Rate of the Certificate and the amount and
timing of  distributions  on the  Certificate.  See "Risk  Factors--Prepayments;
Average Life of Certificates;  Yields." The following discussion  contemplates a
Trust Fund that consists solely of Mortgage Loans. While the characteristics and
behavior of mortgage loans  underlying MBS can generally be expected to have the
same effect on the yield to maturity and/or weighted  average life of a Class of
Certificates  as will the  characteristics  and behavior of comparable  Mortgage
Loans, the effect may differ due to the payment characteristics of the MBS. If a
Trust Fund  includes  MBS, the related  Prospectus  Supplement  will discuss the
effect  that the MBS payment  characteristics  may have on the yield to maturity
and weighted average lives of the Offered Certificates offered thereby.

PASS-THROUGH RATE

     The Certificates of any class within a series may have a fixed, variable or
adjustable  Pass-Through  Rate,  which may or may not be based upon the interest
rates borne by the  Mortgage  Loans in the related  Trust Fund.  The  Prospectus
Supplement  with respect to the Offered  Certificates of any series will specify
the Pass-Through  Rate for each class of such  Certificates or, in the case of a
class of Offered  Certificates with a variable or adjustable  Pass-Through Rate,
the method of determining  the  Pass-Through  Rate;  the effect,  if any, of the
prepayment of any Mortgage Loan on the Pass-Through  Rate of one or more classes
of Offered  Certificates;  and  whether  the  distributions  of  interest on the
Offered Certificates of any class will be dependent, in whole or in part, on the
performance of any obligor under a Cash Flow Agreement.

PAYMENT DELAYS

     With  respect to any series of  Certificates,  a period of time will elapse
between the date upon which  payments on the Mortgage Loans in the related Trust
Fund are due and the Distribution Date on which such payments are passed through
to  Certificateholders.  That delay will effectively reduce the yield that would
otherwise be produced if payments on such  Mortgage  Loans were  distributed  to
Certificateholders on or near the date they were due.

CERTAIN SHORTFALLS IN COLLECTIONS OF INTEREST

     When a principal  prepayment in full or in part is made on a Mortgage Loan,
the borrower is generally charged interest only for the period from the Due Date
of the preceding scheduled payment up to the date of such prepayment, instead of
for the full  accrual  period,  that  is,  the  period  from the Due Date of the
preceding  scheduled payment up to the Due Date for the next scheduled  payment.
However,  interest  accrued  on any  series of  Certificates  and  distributable
thereon on any Distribution  Date will generally  correspond to interest accrued
on the principal  balance of Mortgage  Loans for their  respective  full accrual
periods.  Consequently, if a prepayment on any Mortgage Loan is distributable to
Certificateholders on a particular Distribution Date, but such prepayment is not
accompanied  by  interest  thereon for the full  accrual  period,  the  interest
charged to the borrower (net of servicing and  administrative  fees) may be less
(such  shortfall,  a "Prepayment  Interest  Shortfall")  than the  corresponding
amount of interest  accrued and  otherwise  payable on the  Certificates  of the
related  series.  If and to the extent that any such shortfall is allocated to a
class of Offered Certificates, the yield thereon will be adversely affected. The
Prospectus  Supplement for a series of Certificates  will describe the manner in
which  any  such  shortfalls  will  be  allocated  among  the  classes  of  such
Certificates.  If so specified in the related Prospectus Supplement,  the Master
Servicer will be required to apply some or all of its servicing compensation for
the  corresponding  period to offset  the  amount  of any such  shortfalls.  The
related Prospectus  Supplement will also describe any other amounts available to
offset such shortfalls.  See  "Description of the Pooling  Agreements--Servicing
Compensation and Payment of Expenses."

YIELD AND PREPAYMENT CONSIDERATIONS

     A Certificate's yield to maturity will be affected by the rate of principal
payments  on the  Mortgage  Loans in the related  Trust Fund and the  allocation
thereof to reduce the principal  balance (or Notional Amount,  if applicable) of
such Certificate.  The rate of principal  payments on the Mortgage Loans will in
turn be affected by the amortization


                                       31
<PAGE>

schedules thereof (which, in the case of ARM Loans, will change  periodically to
accommodate adjustments to their Mortgage Rates), the dates on which any balloon
payments are due, and the rate of principal  prepayments  thereon (including for
this purpose,  prepayments  resulting from liquidations of Mortgage Loans due to
defaults,  casualties or condemnations  affecting the Mortgaged  Properties,  or
purchases  of  Mortgage  Loans  out of the  Trust  Fund).  Because  the  rate of
principal  prepayments  on the  Mortgage  Loans in any Trust Fund will depend on
future  events and a variety of factors (as discussed  more fully below),  it is
impossible to predict with assurance.

     The  extent  to  which  the  yield  to  maturity  of  a  class  of  Offered
Certificates of any series may vary from the anticipated  yield will depend upon
the degree to which they are purchased at a discount or premium and when, and to
what degree,  payments of principal on the Mortgage  Loans in the related  Trust
Fund are in turn distributed on such Certificates (or, in the case of a class of
Stripped Interest  Certificates,  result in the reduction of the Notional Amount
thereof).  Further,  an  investor  should  consider,  in the case of any Offered
Certificate  purchased  at a discount,  the risk that a slower than  anticipated
rate of principal payments on the Mortgage Loans in the related Trust Fund could
result in an actual yield to such  investor  that is lower than the  anticipated
yield and, in the case of any Offered  Certificate  purchased at a premium,  the
risk that a faster than anticipated  rate of principal  payments could result in
an actual yield to such investor that is lower than the  anticipated  yield.  In
general,  the  earlier  a  prepayment  of  principal  on the  Mortgage  Loans is
distributed on an Offered Certificate purchased at a discount or premium (or, if
applicable,  is allocated in reduction  of the  Notional  Amount  thereof),  the
greater will be the effect on the investor's yield to maturity. As a result, the
effect  on  such  investor's   yield  of  principal   payments  (to  the  extent
distributable  in reduction of the principal  balance or Notional Amount of such
investor's Offered Certificates)  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 principal
payments.

     A class of  Certificates,  including a class of Offered  Certificates,  may
provide  that on any  Distribution  Date the  holders of such  Certificates  are
entitled  to  a  pro  rata  share  of  the  prepayments  (including  prepayments
occasioned by defaults) on the Mortgage Loans in the related Trust Fund that are
distributable on such date, to a disproportionately  large share (which, in some
cases, may be all) of such prepayments,  or to a disproportionately  small share
(which,  in some cases, may be none) of such  prepayments.  As and to the extent
described in the related Prospectus Supplement,  the respective  entitlements of
the  various  classes of  Certificateholders  of any series to receive  payments
(and,  in  particular,  prepayments)  of principal of the Mortgage  Loans in the
related Trust Fund may vary based on the occurrence of certain events (e.g., the
retirement of one or more classes of  Certificates of such series) or subject to
certain  contingencies (e.g.,  prepayment and default rates with respect to such
Mortgage Loans).

     In  general,   the  Notional  Amount  of  a  class  of  Stripped   Interest
Certificates  will either (i) be based on the principal  balances of some or all
of the Mortgage  Assets in the related Trust Fund or (ii) equal the  Certificate
Balances of one or more of the other classes of Certificates of the same series.
Accordingly,  the yield on such Stripped Interest  Certificates will be directly
related  to the  amortization  of  such  Mortgage  Assets  or  such  classes  of
Certificates, as the case may be. Thus, if a class of Certificates of any series
consists of Stripped Interest Certificates or Stripped Principal Certificates, a
lower than  anticipated  rate of principal  prepayments on the Mortgage Loans in
the related Trust Fund will negatively affect the yield to investors in Stripped
Principal  Certificates,  and  a  higher  than  anticipated  rate  of  principal
prepayments on such Mortgage Loans will negatively affect the yield to investors
in Stripped Interest Certificates.

     The  Depositor  is  not  aware  of  any  relevant  publicly   available  or
authoritative statistics with respect to the historical prepayment experience of
a large group of multifamily or commercial mortgage loans.  However,  the extent
of  prepayments  of  principal  of the  Mortgage  Loans in any Trust Fund may be
affected by a number of factors, including, without limitation, the availability
of mortgage  credit,  the  relative  economic  vitality of the area in which the
Mortgaged  Properties  are located,  the quality of  management of the Mortgaged
Properties,  the servicing of the Mortgage Loans,  possible  changes in tax laws
and other  opportunities  for  investment.  In  addition,  the rate of principal
payments  on the  Mortgage  Loans  in any  Trust  Fund  may be  affected  by the
existence of Lock-out  Periods and  requirements  that principal  prepayments be
accompanied by Prepayment  Premiums,  and by the extent to which such provisions
may be practicably enforced.

     The rate of  prepayment  on a pool of  mortgage  loans is also  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
coupon,  a borrower  may have an increased  incentive to refinance  its mortgage
loan. In addition,  as


                                       32
<PAGE>

prevailing  market  interest rates  decline,  even borrowers with ARM Loans that
have  experienced  a  corresponding  interest rate decline may have an increased
incentive to refinance  for  purposes of either (i)  converting  to a fixed rate
loan and thereby  "locking in" such rate or (ii) taking advantage of the initial
"teaser rate" (a mortgage  interest rate below what it would otherwise be if the
applicable  index and gross  margin  were  applied) on another  adjustable  rate
mortgage loan.

     Depending  on  prevailing  market  interest  rates,  the outlook for market
interest  rates and  economic  conditions  generally,  some  borrowers  may sell
Mortgaged Properties in order to realize their equity therein, to meet cash flow
needs or to make other investments. In addition, some borrowers may be motivated
by federal and state tax laws  (which are  subject to change) to sell  Mortgaged
Properties prior to the exhaustion of tax depreciation  benefits.  The Depositor
will make no  representation  as to the particular  factors that will affect the
prepayment  of  the  Mortgage  Loans  in any  Trust  Fund,  as to  the  relative
importance of such  factors,  as to the  percentage of the principal  balance of
such  Mortgage  Loans that will be paid as of any date or as to the overall rate
of prepayment on such Mortgage Loans.

WEIGHTED AVERAGE LIFE AND MATURITY

     The rate at which principal  payments are received on the Mortgage Loans in
any Trust Fund will affect the ultimate  maturity and the weighted  average life
of one or more classes of the Certificates of such series. Weighted average life
refers to the average  amount of time that will elapse from the date of issuance
of an instrument until each dollar of the principal amount of such instrument is
repaid to the investor.

     The weighted  average life and maturity of a class of  Certificates  of any
series will be influenced by the rate at which principal on the related Mortgage
Loans,  whether in the form of scheduled  amortization or prepayments  (for this
purpose, the term "prepayment" includes voluntary prepayments,  liquidations due
to default and purchases of Mortgage  Loans out of the related  Trust Fund),  is
paid to such class.  Prepayment rates on loans are commonly measured relative to
a prepayment  standard or model,  such as the Constant  Prepayment  Rate ("CPR")
prepayment model or the Standard Prepayment Assumption ("SPA") prepayment model.
CPR represents an assumed  constant rate of prepayment each month  (expressed as
an annual  percentage)  relative to the then outstanding  principal balance of a
pool of loans for the life of such loans.  SPA  represents  an assumed  variable
rate of prepayment each month  (expressed as an annual  percentage)  relative to
the then  outstanding  principal  balance  of a pool of  loans,  with  different
prepayment  assumptions  often  expressed as percentages of SPA. For example,  a
prepayment  assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then  outstanding  principal  balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month  thereafter
until the thirtieth  month.  Beginning in the thirtieth month, and in each month
thereafter  during  the  life of the  loans,  100%  of SPA  assumes  a  constant
prepayment rate of 6% per annum each month.

     Neither CPR nor SPA 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 particular pool of loans.  Moreover,  the
CPR and SPA models were developed  based upon historical  prepayment  experience
for single-family loans. Thus, it is unlikely that the prepayment  experience of
the Mortgage  Loans  included in any Trust Fund will  conform to any  particular
level of CPR or SPA.

     The Prospectus  Supplement with respect to each series of Certificates will
contain tables, if applicable, setting forth the projected weighted average life
of each class of Offered  Certificates  of such series and the percentage of the
initial  Certificate  Balance of each such class  that would be  outstanding  on
specified  Distribution Dates based on the assumptions stated in such Prospectus
Supplement, including assumptions that prepayments on the related Mortgage Loans
are made at rates corresponding to various percentages of CPR or SPA, or at such
other rates specified in such Prospectus Supplement. Such tables and assumptions
will  illustrate  the   sensitivity  of  the  weighted   average  lives  of  the
Certificates  to various  assumed  prepayment  rates and will not be intended to
predict,  or to provide  information that will enable investors to predict,  the
actual weighted average lives of the Certificates.

CONTROLLED AMORTIZATION CLASSES AND COMPANION CLASSES

     A series of Certificates  may include one or more  Controlled  Amortization
Classes that are designed to provide  increased  protection  against  prepayment
risk by transferring that risk to one or more Companion Classes. If so specified
in the related Prospectus  Supplement,  each Controlled  Amortization Class will
either be a Planned  


                                       33
<PAGE>

Amortization  Class (a "PAC") or a Targeted  Amortization  Class (a  "TAC").  In
general,  distributions  of  principal  on a PAC are made in  accordance  with a
specified  amortization  schedule  so  long  as  prepayments  on the  underlying
Mortgage Loans occur within a specified range of constant  prepayment rates and,
as described  below,  so long as one or more Companion  Classes remain to absorb
excess  cash  flows  and make up for  shortfalls.  For  example,  if the rate of
prepayments is significantly  higher than expected,  the excess  prepayments may
retire the Companion  Classes much earlier than  expected,  thus leaving the PAC
without  further  prepayment  protection.  A TAC is similar to a PAC,  but a TAC
structure  generally  does not draw on  Companion  Classes  to make up cash flow
shortfalls,  and will  generally  not provide  protection to the TAC against the
risk that prepayments occur more slowly than expected.

     In general,  the  reduction  of  prepayment  risk  afforded to a Controlled
Amortization  Class comes at the expense of one or more Companion Classes of the
same  series  (any of which may also be a class of Offered  Certificates)  which
absorb  a  disproportionate  share  of the  overall  prepayment  risk of a given
structure.  As more particularly described in the related Prospectus Supplement,
the holders of a Companion Class will receive a  disproportionately  large share
of  prepayments  when  the  rate of  prepayment  exceeds  the  rate  assumed  in
structuring the Controlled  Amortization  Class, and (in the case of a Companion
Class that supports a PAC) a  disproportionately  small share of prepayments (or
no prepayments) when the rate of prepayment falls below that assumed rate. Thus,
as and to the extent described in the related Prospectus Supplement, a Companion
Class will absorb a  disproportionate  share of the risk that a relatively  fast
rate of prepayments will result in the early retirement of the investment,  that
is, "call  risk," and, if  applicable,  the risk that a relatively  slow rate of
prepayments will extend the average life of the investment,  that is, "extension
risk" that would otherwise be allocated to the related  Controlled  Amortization
Class.  Accordingly,  Companion  Classes can exhibit  significant  average  life
variability.

OTHER FACTORS AFFECTING YIELD, WEIGHTED AVERAGE LIFE AND MATURITY

     Balloon Payments; Extensions of Maturity. Some or all of the Mortgage Loans
included in a particular Trust Fund may require that balloon payments be made at
maturity.  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,  there is a risk that Mortgage  Loans that require  balloon
payments may default at maturity,  or that the maturity of such a Mortgage  Loan
may be extended in connection with a workout. In the case of defaults,  recovery
of proceeds may be delayed by, among other things, bankruptcy of the borrower or
adverse  conditions  in the market  where the  property is located.  In order to
minimize losses on defaulted  Mortgage  Loans,  the Master Servicer or a Special
Servicer,  to the extent and under the circumstances set forth herein and in the
related Prospectus  Supplement,  may be authorized 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 may
delay distributions of principal on a class of Offered  Certificates and thereby
extend the weighted average life of such  Certificates and, if such Certificates
were purchased at a discount, reduce the yield thereon.

     Negative Amortization. The weighted average life of a class of Certificates
can be affected by Mortgage Loans that permit negative amortization. In general,
such Mortgage Loans by their terms limit the amount by which scheduled  payments
may  adjust in  response  to changes  in  Mortgage  Rates  and/or  provide  that
scheduled  payment  amounts will adjust less frequently than the Mortgage Rates.
Accordingly,  during a period of rising interest rates, the scheduled payment on
a Mortgage Loan that permits  negative  amortization may be less than the amount
necessary to amortize the loan fully over its  remaining  amortization  schedule
and pay  interest  at the then  applicable  Mortgage  Rate.  In that  case,  the
Mortgage Loan balance would amortize more slowly than necessary to repay it over
such schedule and, if the amount of scheduled  payment were less than the amount
necessary to pay current  interest at the  applicable  Mortgage  Rate,  the loan
balance  would  negatively  amortize to the extent of the amount of the interest
shortfall.  Conversely,  during  a  period  of  declining  interest  rates,  the
scheduled  payment on such a Mortgage  Loan may exceed the amount  necessary  to
amortize  the  loan  fully  over its  remaining  amortization  schedule  and pay
interest at the then applicable Mortgage Rate. In that case, the excess would be
applied to principal,  thereby  resulting in  amortization at a rate faster than
necessary to repay the Mortgage Loan balance over such schedule.

     A  slower  or  negative   rate  of   Mortgage   Loan   amortization   would
correspondingly  be reflected in a slower or negative rate of  amortization  for
one or more classes of  Certificates  of the related  series.  Accordingly,  the
weighted average lives of Mortgage Loans that permit negative  amortization (and
that of the  classes of  Certificates  to which any such  negative  amortization
would  be  allocated  or  which  would  bear the  effects  of a  slower  rate of
amortization on such Mortgage Loans) may increase as a result of such feature. A
faster rate of Mortgage Loan amortization will shorten the 


                                       34
<PAGE>

weighted average life of such Mortgage Loans and, correspondingly,  the weighted
average lives of those classes of Certificates then entitled to a portion of the
principal  payments on such Mortgage Loans.  The related  Prospectus  Supplement
will describe,  if  applicable,  the manner in which  negative  amortization  in
respect  of the  Mortgage  Loans  in any  Trust  Fund  is  allocated  among  the
respective classes of Certificates of the related series.

     Foreclosures  and  Payment  Plans.  The  number  of  foreclosures  and  the
principal  amount of the Mortgage  Loans 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 lives of those Mortgage Loans and,
accordingly, the weighted average lives of and yields on the Certificates of the
related  series.  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 lives of and yields on the Certificates of the related series.

     Losses and Shortfalls on the Mortgage  Assets.  The yield to holders of the
Offered  Certificates  of any series will directly depend on the extent to which
such  holders are  required to bear the effects of any losses or  shortfalls  in
collections  arising out of defaults on the Mortgage  Loans in the related Trust
Fund and the timing of such losses and shortfalls.  In general, the earlier that
any such loss or shortfall  occurs,  the greater will be the negative  effect on
yield  for any  class of  Certificates  that is  required  to bear  the  effects
thereof.

     The amount of any  losses or  shortfalls  in  collections  on the  Mortgage
Assets in any Trust Fund (to the  extent  not  covered or offset by draws on any
reserve fund or under any instrument of Credit  Support) will be allocated among
the respective classes of Certificates of the related series in the priority and
manner,  and subject to the  limitations,  specified  in the related  Prospectus
Supplement. As described in the related Prospectus Supplement,  such allocations
may result in  reductions in the  entitlements  to interest  and/or  Certificate
Balances of one or more such classes of Certificates,  or may be effected simply
by a prioritization of payments among such classes of Certificates. The yield to
maturity on a class of Subordinate  Certificates  may be extremely  sensitive to
losses and  shortfalls in collections on the Mortgage Loans in the related Trust
Fund.

     Additional Certificate  Amortization.  In addition to entitling the holders
thereof  to a  specified  portion  (which  may  range  from  none to all) of the
principal  payments  received on the Mortgage  Assets in the related Trust Fund,
one or more classes of Certificates of any series, including one or more classes
of Offered  Certificates  of such  series,  may  provide  for  distributions  of
principal  thereof  from (i) amounts  attributable  to interest  accrued but not
currently  distributable  on one or more classes of Accrual  Certificates,  (ii)
Excess  Funds or (iii) any other  amounts  described  in the related  Prospectus
Supplement.  As  specifically  set forth in the related  Prospectus  Supplement,
"Excess  Funds"  will,  in  general,  represent  that  portion  of  the  amounts
distributable  in respect of the  Certificates of any series on any Distribution
Date that represent (i) interest  received or advanced on the Mortgage Assets in
the related Trust Fund that is in excess of the interest currently distributable
on the  Certificates  of such series,  as well as any  interest  accrued but not
currently  distributable  on any Accrual  Certificates  of such series,  or (ii)
Prepayment  Premiums,  payments from Equity  Participations or any other amounts
received on the Mortgage Assets in the related Trust Fund that do not constitute
interest thereon or principal thereof.

     The amortization of any class of Certificates out of the sources  described
in the  preceding  paragraph  would  shorten the  weighted  average life of such
Certificates and, if such  Certificates were purchased at a premium,  reduce the
yield  thereon.  The related  Prospectus  Supplement  will  discuss the relevant
factors to be considered in determining  whether  distributions  of principal of
any class of Certificates  out of such sources would have any material effect on
the rate at which such Certificates are amortized.



                                       35
<PAGE>

                                  THE DEPOSITOR

     Merrill  Lynch  Mortgage  Investors,  Inc.,  the  Depositor,  is a Delaware
corporation organized on June 13, 1986 as a wholly-owned limited purpose finance
subsidiary  of Merrill  Lynch  Mortgage  Capital Inc. (a  wholly-owned  indirect
subsidiary of Merrill Lynch & Co.).  The  Depositor's  principal  business is to
acquire,  hold and/or sell or otherwise dispose of cash flow assets,  usually in
connection with the  securitization  of that asset. The Depositor  maintains its
principal office at World Financial  Center,  North  Tower-Fifteenth  Floor, 250
Vesey Street,  New York,  New York  10281-1315.  Its  telephone  number is (212)
449-0336. The Depositor does not have, nor is it expected in the future to have,
any significant assets.

                                 USE OF PROCEEDS

     The net proceeds to be received  from the sale of the  Certificates  of any
series will be applied by the  Depositor to the purchase of Trust Assets or will
be used by the Depositor for general corporate  purposes.  The Depositor expects
to sell the  Certificates  from  time to time,  but the  timing  and  amount  of
offerings  of  Certificates  will depend on a number of factors,  including  the
volume of Mortgage Assets acquired by the Depositor,  prevailing interest rates,
availability of funds and general market conditions.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

     The  Certificates  of each series will  consist of one or more  classes and
will  represent  the  entire  beneficial  ownership  interest  in the Trust Fund
created pursuant to the related Pooling  Agreement.  Each series of Certificates
may consist of one or more classes of Certificates (including classes of Offered
Certificates)  that (i) provide for the accrual of interest  thereon at a fixed,
variable  or   adjustable   rate;   (ii)  are  senior   (collectively,   "Senior
Certificates") or subordinate (collectively,  "Subordinate Certificates") to one
or more other classes of Certificates in entitlement to certain distributions on
the  Certificates;  (iii) are  entitled  to  distributions  of  principal,  with
disproportionately small, nominal or no distributions of interest (collectively,
"Stripped  Principal  Certificates");  (iv) are  entitled  to  distributions  of
interest,  with  disproportionately   small,  nominal  or  no  distributions  of
principal  (collectively,  "Stripped  Interest  Certificates");  (v) provide for
distributions  of principal and/or interest thereon that commence only after the
occurrence  of  certain  events,  such as the  retirement  of one or more  other
classes of  Certificates  of such  series;  (vi)  provide for  distributions  of
principal to be made,  from time to time or for  designated  periods,  at a rate
that is faster (and,  in some cases,  substantially  faster) or slower (and,  in
some  cases,  substantially  slower)  than the rate at which  payments  or other
collections  of principal  are  received on the  Mortgage  Assets in the related
Trust Fund; or (vii) provide for distributions of principal to be made,  subject
to available  funds,  based on a specified  principal  payment schedule or other
methodology.

     Each class of Offered  Certificates  of a series  will be issued in minimum
denominations  corresponding to the Certificate Balances or, in case of Stripped
Interest  Certificates  or REMIC  Residual  Certificates,  Notional  Amounts  or
percentage  interests,  specified  in  the  related  Prospectus  Supplement.  As
provided in the related  Prospectus  Supplement,  one or more classes of Offered
Certificates  of any series may be issued in fully  registered,  definitive form
(such Certificates,  "Definitive  Certificates") or may be offered in book-entry
format (such Certificates,  "Book-Entry Certificates") through the facilities of
The Depository  Trust Company ("DTC").  The Offered  Certificates of each series
(if issued as Definitive Certificates) may be transferred or exchanged,  subject
to any restrictions on transfer described in the related Prospectus  Supplement,
at the location  specified  in the related  Prospectus  Supplement,  without the
payment of any service charge,  other than any tax or other governmental  charge
payable in connection therewith. Interests in a class of Book-Entry Certificates
will be  transferred  on the  book-entry  records  of DTC and its  participating
organizations.  See "Risk  Factors--Limited  Liquidity,"  "--Limited Assets" and
"--Book-Entry Registration." 

DISTRIBUTIONS

     Distributions  on the  Certificates  of each  series  will be made by or on
behalf of the related  Trustee or Master Servicer on each  Distribution  Date as
specified in the related Prospectus  Supplement from the Available  Distribution
Amount for such series and such Distribution Date. If so provided in the related
Prospectus  Supplement,  the "Available  Distribution  Amount" for any series of
Certificates and any  Distribution  Date will refer to the total of all


                                       36
<PAGE>

payments or other  collections  (or  advances in lieu  thereof)  on, under or in
respect of the  Mortgage  Assets and any other  assets  included  in the related
Trust Fund that are available for distribution to the Certificateholders of such
series on such date.  The  particular  components of the Available  Distribution
Amount  for any  series  on each  Distribution  Date  will be more  specifically
described in the related Prospectus Supplement.

     Except  as  otherwise  specified  in  the  related  Prospectus  Supplement,
distributions  on  the  Certificates  of  each  series  (other  than  the  final
distribution in retirement of any such  Certificate) will be made to the persons
in whose names such  Certificates are registered at the close of business on the
last  business  day of the month  preceding  the  month in which the  applicable
Distribution   Date  occurs  (the  "Record  Date"),   and  the  amount  of  each
distribution  will be  determined  as of the close of  business on the date (the
"Determination  Date")  specified  in the  related  Prospectus  Supplement.  All
distributions  with respect to each class of Certificates  on each  Distribution
Date will be  allocated  pro rata  among the  outstanding  Certificates  in such
class.  Payments will be made either by wire transfer in  immediately  available
funds to the account of a  Certificateholder  at a bank or other  entity  having
appropriate  facilities  therefor,  if such  Certificateholder  has provided the
Trustee or other person required to make such payments with wiring  instructions
(which  may be  provided  in the  form of a  standing  order  applicable  to all
subsequent  distributions)  no  later  than the date  specified  in the  related
Prospectus Supplement (and, if so provided in the related Prospectus Supplement,
such   Certificateholder   holds   Certificates  in  the  requisite   amount  or
denomination  specified  therein),  or by check  mailed to the  address  of such
Certificateholder as it appears on the Certificate Register;  provided, however,
that the final distribution in retirement of any class of Certificates  (whether
Definitive  Certificates  or  Book-Entry  Certificates)  will be made  only upon
presentation and surrender of such Certificates at the location specified in the
notice  to  Certificateholders  of such  final  distribution. 

DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES

     Each class of  Certificates  of each series (other than certain  classes of
Stripped  Principal  Certificates and certain REMIC Residual  Certificates  that
have no Pass-Through Rate) may have a different  Pass-Through Rate, which may be
fixed,  variable or adjustable.  The related Prospectus  Supplement will specify
the Pass-Through  Rate or, in the case of a variable or adjustable  Pass-Through
Rate, the method for determining the Pass-Through  Rate, for each class.  Unless
otherwise  specified  in the  related  Prospectus  Supplement,  interest  on the
Certificates  of each series will be  calculated  on the basis of a 360-day year
consisting of twelve 30-day months.

     Distributions  of  interest  in  respect of the  Certificates  of any class
(other than any class of Certificates  that will be entitled to distributions of
accrued  interest  commencing  only  on the  Distribution  Date,  or  under  the
circumstances,   specified  in  the  related  Prospectus   Supplement  ("Accrual
Certificates"),  and other than any class of Stripped Principal  Certificates or
REMIC  Residual  Certificates  that  is not  entitled  to any  distributions  of
interest)  will  be  made  on  each  Distribution  Date  based  on  the  Accrued
Certificate  Interest for such class and such Distribution  Date, subject to the
sufficiency  of the portion of the Available  Distribution  Amount  allocable to
such  class  on  such   Distribution   Date.  Prior  to  the  time  interest  is
distributable  on any class of  Accrual  Certificates,  the  amount  of  Accrued
Certificate Interest otherwise  distributable on such class will be added to the
Certificate  Balance  thereof on each  Distribution  Date.  With respect to each
class  of  Certificates   (other  than  certain  classes  of  Stripped  Interest
Certificates and REMIC Residual  Certificates),  "Accrued Certificate  Interest"
for  each  Distribution  Date  will  be  equal  to  interest  at the  applicable
Pass-Through  Rate accrued for a specified period  (generally the period between
Distribution  Dates) on the outstanding  Certificate Balance thereof immediately
prior to such  Distribution  Date.  Unless  otherwise  provided  in the  related
Prospectus  Supplement,  Accrued Certificate Interest for each Distribution Date
on Stripped Interest  Certificates  will be similarly  calculated except that it
will accrue on a notional amount (a "Notional  Amount") that is either (i) based
on the principal  balances of some or all of the Mortgage  Assets in the related
Trust  Fund or (ii)  equal  to the  Certificate  Balances  of one or more  other
classes of Certificates of the same series.  Reference to a Notional Amount with
respect to a class of Stripped  Interest  Certificates is solely for convenience
in making certain  calculations  and does not represent the right to receive any
distributions  of  principal.   If  so  specified  in  the  related   Prospectus
Supplement,  the  amount  of  Accrued  Certificate  Interest  that is  otherwise
distributable on (or, in the case of Accrual Certificates, that may otherwise be
added to the Certificate  Balance of) one or more classes of the Certificates of
a series will be reduced to the extent that any Prepayment Interest  Shortfalls,
as described  under "Yield and Maturity  Considerations--Certain  Shortfalls  in
Collections of Interest,"  exceed the amount of any sums  (including,  if and to
the extent specified in the related Prospectus Supplement, the Master Servicer's
servicing  compensation)  that  are  applied  to  offset  such  shortfalls.  The
particular  manner in which such  shortfalls will be allocated among some or all
of the classes of  Certificates  of that series will be specified in the related
Prospectus Supplement.  The related 


                                       37
<PAGE>

Prospectus  Supplement  will also  describe  the  extent to which the  amount of
Accrued Certificate Interest that is otherwise distributable on (or, in the case
of Accrual Certificates,  that may otherwise be added to the Certificate Balance
of) a class of  Offered  Certificates  may be  reduced  as a result of any other
contingencies,  including  delinquencies,  losses and deferred interest on or in
respect of the  Mortgage  Assets in the  related  Trust Fund.  Unless  otherwise
provided in the related  Prospectus  Supplement,  any reduction in the amount of
Accrued Certificate Interest otherwise  distributable on a class of Certificates
by reason of the allocation to such class of a portion of any deferred  interest
on or in respect of the Mortgage Assets in the related Trust Fund will result in
a  corresponding  increase in the Certificate  Balance of such class.  See "Risk
Factors--Prepayments;  Average  Life of  Certificates;  Yields"  and  "Yield and
Maturity Considerations."

DISTRIBUTIONS OF CERTIFICATE PRINCIPAL

     Each class of  Certificates  of each series (other than certain  classes of
Stripped  Interest  Certificates  of REMIC  Residual  Certificates)  will have a
"Certificate  Balance"  which,  at any time,  will equal the then maximum amount
that the  holders of  Certificates  of such class will be entitled to receive in
respect of  principal  out of the future  cash flow on the  Mortgage  Assets and
other assets  included in the related Trust Fund.  The  outstanding  Certificate
Balance of a class of Certificates will be reduced by distributions of principal
made  thereon  from time to time and, if so  provided in the related  Prospectus
Supplement,  further by any losses  incurred in respect of the related  Mortgage
Assets allocated thereto from time to time. In turn, the outstanding Certificate
Balance of a class of Certificates  may be increased as a result of any deferred
interest  on or in respect of the  related  Mortgage  Assets  that is  allocated
thereto  from  time to time,  and will be  increased,  in the case of a class of
Accrual  Certificates  prior to the Distribution Date on which  distributions of
interest  thereon  are  required  to  commence,  by the  amount  of any  Accrued
Certificate  Interest in respect thereof  (reduced as described  above).  Unless
otherwise provided in the related Prospectus  Supplement,  the initial aggregate
Certificate  Balance  of all  classes  of a series of  Certificates  will not be
greater than the aggregate outstanding principal balance of the related Mortgage
Assets  as of the  applicable  Cut-off  Date,  after  application  of  scheduled
payments  due on or before  such date,  whether or not  received.  As and to the
extent  described  in  the  related  Prospectus  Supplement,   distributions  of
principal  with  respect  to a  series  of  Certificates  will  be  made on each
Distribution Date to the holders of the class or classes of Certificates of such
series entitled thereto until the Certificate Balances of such Certificates have
been reduced to zero.  Distributions  of  principal  with respect to one or more
classes  of  Certificates  may be made at a rate  that is faster  (and,  in some
cases,   substantially  faster)  than  the  rate  at  which  payments  or  other
collections  of principal  are  received on the  Mortgage  Assets in the related
Trust Fund, may not commence until the occurrence of certain events, such as the
retirement of one or more other classes of Certificates  of the same series,  or
may be made at a rate that is slower (and, in some cases,  substantially slower)
than the rate at which  payments or other  collections of principal are received
on such Mortgage Assets. In addition, distributions of principal with respect to
one or more classes of Certificates (each such class, a "Controlled Amortization
Class") may be made, subject to available funds, based on a specified  principal
payment schedule and, with respect to one or more classes of Certificates  (each
such class, a "Companion  Class"),  may be contingent on the specified principal
payment schedule for a Controlled  Amortization Class of the same series and the
rate at which payments and other collections of principal on the Mortgage Assets
in the  related  Trust Fund are  received.  Unless  otherwise  specified  in the
related  Prospectus  Supplement,  distributions  of  principal  of any  class of
Certificates  will be made on a pro rata basis among all of the  Certificates of
such class.  

DISTRIBUTIONS  ON THE  CERTIFICATES  IN RESPECT  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  received on or in connection with
the Mortgage  Assets in any Trust Fund will be distributed on each  Distribution
Date to the holders of the class of  Certificates of the related series entitled
thereto  in  accordance  with  the  provisions   described  in  such  Prospectus
Supplement.

ALLOCATION OF LOSSES AND SHORTFALLS

     The amount of any  losses or  shortfalls  in  collections  on the  Mortgage
Assets in any Trust Fund (to the  extent  not  covered or offset by draws on any
reserve fund or under any instrument of Credit  Support) will be allocated among
the respective classes of Certificates of the related series in the priority and
manner,  and subject to the  limitations,  specified  in the related  Prospectus
Supplement. As described in the related Prospectus Supplement,  such allocations

                                       38
<PAGE>

may  result  in  reductions  in  the  entitlements  to  interest  and/or  in the
Certificate  Balances  of one or more such  classes of  Certificates,  or may be
effected  simply  by  a  prioritization   of  payments  among  such  classes  of
Certificates.

ADVANCES IN RESPECT OF DELINQUENCIES

     If and to the extent  provided in the related  Prospectus  Supplement,  the
related Master Servicer and/or other specified  person  (including a provider of
Credit Support) may be obligated to advance, or have the option of advancing, on
or before  each  Distribution  Date,  from its or their own funds or from excess
funds held in the related Certificate Account that are not part of the Available
Distribution Amount for the related series of Certificates for such Distribution
Date, an amount up to the aggregate of any payments of principal (other than any
balloon  payments)  and interest that were due on or in respect of such Mortgage
Loans  during  the  related  Due  Period  and  were  delinquent  on the  related
Determination   Date.  Unless  otherwise  provided  in  the  related  Prospectus
Supplement,  a "Due  Period"  is the  period  between  Distribution  Dates,  and
scheduled  payments  on the  Mortgage  Loans in any Trust  Fund that  became due
during  a  given  Due  Period  will,  to the  extent  received  by  the  related
Determination Date or advanced by the related Master Servicer or other specified
person,   be  distributed  on  the   Distribution   Date  next  succeeding  such
Determination Date.

     Advances are intended to maintain a regular flow of scheduled  interest and
principal  payments to holders of the class or classes of Certificates  entitled
thereto,  rather than to guarantee or insure against  losses.  Accordingly,  all
advances made from the advancing  person's own funds will be reimbursable out of
related  recoveries on the Mortgage Loans (including  amounts received under any
instrument of Credit  Support)  respecting  which such advances were made (as to
any Mortgage Loan, "Related Proceeds") and such other specific sources as may be
identified  in the related  Prospectus  Supplement,  including  in the case of a
series  that  includes  one  or  more  classes  of   Subordinate   Certificates,
collections  on other  Mortgage  Loans in the  related  Trust  Fund  that  would
otherwise  be  distributable  to the  holders  of one or  more  classes  of such
Subordinate  Certificates.  No advance will be required to be made by the Master
Servicer  or by any other  person if, in the good faith  judgment  of the Master
Servicer  or such other  person,  such  advance  would not be  recoverable  from
Related Proceeds or another specifically  identified source (any such advance, a
"Nonrecoverable  Advance");  and,  if  previously  made by a Master  Servicer or
another person, a Nonrecoverable  Advance will be reimbursable  from any amounts
in the related  Certificate Account prior to any distributions being made to the
related series of Certificateholders.

     If advances have been made from excess funds in a Certificate  Account, the
Master  Servicer or other  person that  advanced  such funds will be required to
replace such funds in the Certificate Account on any future Distribution Date to
the extent that funds then in the Certificate Account are insufficient to permit
full  distributions to  Certificateholders  on such date. If so specified in the
related  Prospectus  Supplement,  the  obligation of a Master  Servicer or other
specified  person to make advances may be secured by a cash advance reserve fund
or a surety bond. 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,  any
entity  making  advances  will be entitled to receive  interest  thereon for the
period  that  such  advances  are  outstanding  at the  rate  specified  in such
Prospectus  Supplement,  and such  entity  will be  entitled  to payment of such
interest  periodically  from general  collections  on the Mortgage  Loans in the
related  Trust Fund prior to any payment to  Certificateholders  or as otherwise
provided in the related  Pooling  Agreement  and  described  in such  Prospectus
Supplement.

     The  Prospectus  Supplement  for any series of  Certificates  evidencing an
interest  in a Trust  Fund  that  includes  MBS  will  describe  any  comparable
advancing  obligation of a party to the related Pooling  Agreement or of a party
to the related MBS Agreement.

REPORTS TO CERTIFICATEHOLDERS

     On each Distribution Date, together with the distribution to the holders of
each  class of the  Offered  Certificates  of a  series,  a Master  Servicer  or
Trustee, as provided in the related Prospectus Supplement,  will forward to each
such  holder,  a  statement  (a  "Distribution  Date  Statement")  that,  unless
otherwise provided in the related Prospectus  Supplement,  will set forth, among
other things, in each case to the extent applicable:

         (i) the amount of such  distribution to holders of Certificates of such
     class that was applied to reduce the Certificate Balance thereof;

                                       39
<PAGE>

          (ii) the amount of such  distribution  to holders of  Certificates  of
     such class that is allocable to Accrued Certificate Interest;

          (iii)  the  amount,  if  any,  of  such  distribution  to  holders  of
     Certificates of such class that is allocable to (A) Prepayment Premiums and
     (B) payments on account of Equity Participations;

          (iv) the amount of  servicing  compensation  received  by the  related
     Master Servicer (and, if payable directly out of the related Trust Fund, by
     any  Special  Servicer  and any  Sub-Servicer)  and  such  other  customary
     information as such Master Servicer or the related Trustee, as the case may
     be, deems necessary or desirable,  or that a  Certificateholder  reasonably
     requests, to enable Certificateholders to prepare their tax returns;

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

          (vi) the aggregate principal balance of the related Mortgage Loans on,
     or as of a specified date shortly prior to, such Distribution Date;

          (vii) the number and aggregate principal balance of any 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  in
     respect of three or more scheduled  payments,  (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 to the related
     Master  Servicer,  a Special  Servicer  and/or any other  entity on related
     servicing   expenses  and  related  advances,   (F)  whether  a  notice  of
     acceleration  has been sent to the  borrower  and,  if so, the date of such
     notice  and  (G) a  brief  description  of the  status  of any  foreclosure
     proceedings or negotiations with the borrower;

          (ix) with respect to any Mortgage Loan  liquidated  during the related
     Prepayment Period (that is, the specified period, generally equal in length
     to the time period between Distribution Dates, during which prepayments and
     other  unscheduled  collections  on the Mortgage Loans in the related Trust
     Fund  must  be  received  in  order  to  be  distributed  on  a  particular
     Distribution  Date) in  connection  with a default  thereon or by reason of
     being purchased out of the related Trust Fund, (A) the loan number thereof,
     (B) the  manner in which it was  liquidated,  (C) the  aggregate  amount of
     Liquidation Proceeds received, (D) the portion of such Liquidation Proceeds
     payable  or  reimbursable  to the  related  Master  Servicer  or a  Special
     Servicer in respect of such Mortgage Loan and (E) the amount of any loss to
     Certificateholders;

          (x)  with  respect  to  each  Mortgaged   Property   acquired  through
     foreclosure,  deed-in-lieu  of foreclosure or otherwise (an "REO Property")
     and  included  in the  related  Trust Fund as of the end of the related Due
     Period or  Prepayment  Period,  as  applicable,  (A) the loan number of the
     related  Mortgage  Loan,  (B) the date of  acquisition,  (C) the  principal
     balance of the related  Mortgage Loan  (calculated as if such Mortgage Loan
     were still outstanding taking into account certain limited modifications to
     the terms  thereof  specified in the related  Pooling  Agreement),  (D) the
     aggregate  amount  of  unreimbursed  servicing  expenses  and  unreimbursed
     advances in respect thereof and (E) if applicable,  the aggregate amount of
     interest  accrued  and payable to the related  Master  Servicer,  a Special
     Servicer and/or any other entity on related servicing  expenses and related
     advances;

          (xi)  with  respect  to any  REO  Property  sold  during  the  related
     Prepayment  Period,  (A) the loan number of the related  Mortgage Loan, (B)
     the  aggregate  amount of sales  proceeds,  (C) the  portion  of such sales
     proceeds  payable or  reimbursable  to the  related  Master  Servicer  or a
     Special  Servicer in respect of such REO  Property or the related  Mortgage
     Loan and (D) the amount of any loss to Certificateholders in respect of the
     related Mortgage Loan;

          (xii) the Certificate  Balance or Notional Amount, as the case may be,
     of each class of  Certificates  (including  any class of  Certificates  not
     offered  hereby)  at the  close  of  business  on such  Distribution  Date,
     separately identifying any reduction in such Certificate Balance due to the
     allocation of any losses in respect of the related  Mortgage  Loans and any
     increase in the Certificate  Balance of a class of Accrual  Certificates in
     the event that Accrued Certificate Interest has been added to such balance;

          (xiii)  the  aggregate  amount of  principal  prepayments  made on the
     Mortgage Loans during the related Prepayment Period;

                                       40
<PAGE>

          (xiv) the amount  deposited in or  withdrawn  from any reserve fund on
     such Distribution Date, and the amount remaining on deposit in such reserve
     fund as of the close of business on such Distribution Date;

          (xv) the amount of any Accrued  Certificate  Interest due but not paid
     on such  class of Offered  Certificates  at the close of  business  on such
     Distribution Date;

          (xvi)  if  such   class  of  Offered   Certificates   has  a  variable
     Pass-Through Rate or an adjustable Pass-Through Rate, the Pass-Through Rate
     applicable thereto for such Distribution Date and, if determinable, for the
     next succeeding Distribution Date; and

          (xvii) if the related Trust Fund includes one or more  instruments  of
     Credit Support,  such as a letter of credit,  an insurance  policy and/or a
     surety bond,  the amount of coverage  under each such  instrument as of the
     close of business on such Distribution Date.

     In the case of information furnished pursuant to subclauses (i)-(iv) above,
the amounts will be expressed as a dollar amount per minimum denomination of the
relevant  class of  Offered  Certificates  or per a  specified  portion  of such
minimum  denomination.  The  Prospectus  Supplement  for each  series of Offered
Certificates will describe any additional  information to be included in reports
to the holders of such Certificates.

     Within a reasonable period of time after the end of each calendar year, the
related  Master  Servicer  or  Trustee,  as the case may be, will be required to
furnish to each person who at any time during the calendar  year was a holder of
an Offered  Certificate  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  Certificateholder.   Such
obligation   will  be  deemed  to  have  been   satisfied  to  the  extent  that
substantially comparable information is provided pursuant to any requirements of
the Code as are from time to time in force.  See,  however,  "Description of the
Certificates--Book-Entry Registration and Definitive Certificates."

     If the Trust Fund for a series of Certificates includes MBS, the ability of
the related  Master  Servicer or Trustee,  as the case may be, to include in any
Distribution Date Statement  information regarding the mortgage loans underlying
such MBS will depend on the reports  received  with respect to such MBS. In such
cases,  the  related  Prospectus  Supplement  will  describe  the  loan-specific
information  to be included in the  Distribution  Date  Statements  that will be
forwarded  to  the  holders  of the  Offered  Certificates  of  that  series  in
connection with distributions made to them. 

VOTING RIGHTS

     The voting  rights  evidenced  by each series of  Certificates  (as to such
series,  the "Voting Rights") will be allocated among the respective  classes of
such series in the manner described in the related Prospectus Supplement.

     Certificateholders will generally have a right to vote only with respect to
required consents to certain  amendments to the related Pooling Agreement and as
otherwise  specified in the related Prospectus  Supplement.  See "Description of
the  Pooling   Agreements--Amendment."  The  holders  of  specified  amounts  of
Certificates of a particular series will have the collective right to remove the
related  Trustee and also to cause the removal of the related Master Servicer in
the  case of an  Event  of  Default  on the  part of the  Master  Servicer.  See
"Description of the Pooling Agreements--Events of Default," "--Rights Upon Event
of Default" and "--Resignation and Removal of the Trustee." 

TERMINATION

     The  obligations  created  by the  Pooling  Agreement  for each  series  of
Certificates  will  terminate  upon the payment (or  provision  for  payment) to
Certificateholders of that series of all amounts held in the related Certificate
Account,  or otherwise by the related Master Servicer or Trustee or by a Special
Servicer,  and required to be paid to such  Certificateholders  pursuant to such
Pooling  Agreement  following  the  earlier  of (i) the final  payment  or other
liquidation of the last Mortgage Asset subject thereto or the disposition of all
property acquired upon foreclosure of any Mortgage Loan subject thereto and (ii)
the  purchase  of all of the  assets  of the  related  Trust  Fund by the  party
entitled to effect such  termination,  under the circumstances and in the manner
that will be described in the related Prospectus  Supplement.  Written notice of
termination of a Pooling  Agreement will be given to each  Certificateholder  of
the  related  series,  and  the  final  distribution  will  be  made  only  upon
presentation and surrender of the Certificates of such series at the location to
be specified in the notice of termination.

     If  so  specified  in  the  related  Prospectus  Supplement,  a  series  of
Certificates may be subject to optional early termination through the repurchase
of the  assets in the  related  Trust  Fund by a party  that  will be  specified
therein,  


                                       41
<PAGE>

under the circumstances  and in the manner set forth therein.  If so provided in
the related Prospectus Supplement, upon the reduction of the Certificate Balance
of a specified  class or classes of  Certificates  by a specified  percentage or
amount,  a party  identified  therein will be  authorized or required to solicit
bids for the  purchase  of all the assets of the  related  Trust  Fund,  or of a
sufficient  portion of such assets to retire  such class or  classes,  under the
circumstances  and in the  manner  set  forth  therein.  In  any  event,  unless
otherwise disclosed in the applicable Prospectus Supplement, any such repurchase
or  purchase  shall be at a price or prices  that are  generally  based upon the
unpaid principal balance of, plus accrued interest on, all Mortgage Loans (other
than Mortgage Loans secured by REO Properties) then included in a Trust Fund and
the fair market  value of all REO  Properties  then  included in the Trust Fund,
which may or may not result in full payment of the aggregate Certificate Balance
plus accrued interest and any  undistributed  shortfall in interest for the then
outstanding Certificates. Any sale of Trust Fund assets will be without recourse
to the Trust and/or Certificateholders,  provided, however, that there can be no
assurance   that  in  all  events  a  court  would  accept  such  a  contractual
stipulation. 

BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES

     If so provided in the related Prospectus Supplement, one or more classes of
the  Offered  Certificates  of any series will be offered in  book-entry  format
through the facilities of The Depository  Trust Company  ("DTC"),  and each such
class will be represented by one or more global  Certificates  registered in the
name of DTC or its nominee.

     DTC is a limited-purpose trust company organized under the New York Banking
Law, a "banking  corporation"  within the meaning of the New York Banking Law, a
member of the  Federal  Reserve  System,  a  "clearing  corporation"  within the
meaning  of the New  York  Uniform  Commercial  Code,  and a  "clearing  agency"
registered  pursuant to the  provisions  of Section 17A of the Exchange Act. DTC
was   created   to  hold   securities   for  its   participating   organizations
("Participants")  and  facilitate  the  clearance  and  settlement of securities
transactions  between Participants  through electronic  computerized  book-entry
changes in their accounts, thereby eliminating the need for physical movement of
securities  certificates.  "Direct  Participants,"  which maintain accounts with
DTC, include securities  brokers and dealers  (including Merrill Lynch,  Pierce,
Fenner & Smith Incorporated),  banks, trust companies and clearing  corporations
and may include  certain  other  organizations.  DTC is owned by a number of its
Direct Participants and by the New York Stock Exchange, Inc., the American Stock
Exchange,  Inc., and the National Association of Securities Dealers, Inc. 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 Direct Participant,  either directly or indirectly ("Indirect  Participants").
The  Rules  applicable  to DTC  and  its  Participants  are  on  file  with  the
Commission.

     Purchases of Book-Entry  Certificates  under the DTC system must be made by
or through Direct  Participants,  which will receive a credit for the Book-Entry
Certificates on DTC's records.  The ownership  interest of each actual purchaser
of a Book-Entry  Certificate (a "Certificate Owner") will in turn be recorded on
the records of Direct and  Indirect  Participants.  Certificate  Owners will not
receive written confirmation from DTC of their purchases, but Certificate Owners
are  expected  to  receive  written  confirmations  providing  details  of  such
transactions,  as well as periodic statements of their holdings, from the Direct
or Indirect  Participant  through which each Certificate  Owner entered into the
transaction. Transfers of ownership interest in the Book-Entry Certificates will
be accomplished by entries made on the books of Participants acting on behalf of
Certificate   Owners.   Certificate   Owners  will  not   receive   certificates
representing their ownership interests in the Book-Entry Certificates, except in
the event that use of the book-entry  system for the Book-Entry  Certificates of
any series is discontinued as described below.

     DTC  will not  know  the  identity  of  actual  Certificate  Owners  of the
Book-Entry  Certificates;  DTC's records reflect only the identity of the Direct
Participants to whose accounts such Certificates are credited.  The Participants
will remain responsible for keeping account of their holdings on behalf of their
customers.   Notices  and  other  communications   conveyed  by  DTC  to  Direct
Participants,  by Direct  Participants to Indirect  Participants,  and by Direct
Participants and Indirect Participants to Certificate Owners will be governed by
arrangements among them, subject to any statutory or regulatory  requirements as
may be in effect from time to time.

     Distributions  on the  Book-Entry  Certificates  will be made to DTC. DTC's
practice is to credit "Direct Participants" accounts on the related Distribution
Date in accordance with their respective  holdings shown on DTC's records unless
DTC has  reason  to  believe  that it will not  receive  payment  on such  date.
Disbursement of such distributions by Participants to Certificate Owners will be
governed by standing  instructions and customary practices,  as is the case with
securities  held for the accounts of customers in bearer form or  registered  in
"street name," and will be the  responsibility of each such Participant (and not
of DTC,  the  Depositor  or any  Trustee  or Master  Servicer), 


                                       42
<PAGE>

subject to any  statutory or  regulatory  requirements  as may be in effect from
time to time. Under a book-entry system, Certificate Owners may receive payments
after the related Distribution Date.

     As  may  be  provided  in  the  related  Prospectus  Supplement,  the  only
"Certificateholder" (as such term is used in the related Pooling Agreement) of a
Book-Entry  Certificate  will be the nominee of DTC, and the Certificate  Owners
will not be  recognized  as  Certificateholders  under  the  Pooling  Agreement.
Certificate   Owners   will   be   permitted   to   exercise   the   rights   of
Certificateholders  under the related Pooling Agreement only indirectly  through
the  Participants  who in turn will  exercise  their  rights  through  DTC.  The
Depositor  is  informed  that DTC will take  action  permitted  to be taken by a
Certificateholder under a Pooling Agreement only at the direction of one or more
Participants to whose account with DTC interests in the Book-Entry  Certificates
are credited.

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

     As may be  specified  in the related  Prospectus  Supplement,  Certificates
initially  issued  in  book-entry  form  will be  issued  in  fully  registered,
certificated  form (as so  issued,  "Definitive  Certificates")  to  Certificate
Owners or their  nominees,  rather than to DTC or its  nominee,  only if (i) the
Depositor  advises the Trustee in writing that DTC is no longer  willing or able
to properly  discharge its  responsibilities  as depository with respect to such
Certificates and the Depositor is unable to locate a qualified successor or (ii)
the Depositor,  at its option, elects to terminate the book-entry system through
DTC with  respect to such  Certificates.  Upon the  occurrence  of either of the
events described in the preceding  sentence,  DTC will be required to notify all
Participants of the availability  through DTC of Definitive  Certificates.  Upon
surrender by DTC of the  certificate  or  certificates  representing  a class of
Book-Entry  Certificates,  together with  instructions for  reregistration,  the
Trustee or other  designated  party will be required to issue to the Certificate
Owners identified in such instructions the Definitive Certificates to which they
are entitled, and thereafter the holders of such Definitive Certificates will be
recognized as Certificateholders under the related Pooling Agreement.

                      DESCRIPTION OF THE POOLING AGREEMENTS

GENERAL

     The  Certificates  of each series will be issued  pursuant to a pooling and
servicing  agreement  or other  agreement  specified  in the related  Prospectus
Supplement (in either case, a "Pooling Agreement"). In general, the parties to a
Pooling Agreement will include the Depositor,  the Trustee,  the Master Servicer
and, in some cases, a Special  Servicer  appointed as of the date of the Pooling
Agreement.  However,  a Pooling  Agreement  that  relates  to a Trust  Fund that
consists  solely of MBS may not include a Master Servicer or other servicer as a
party.  All parties to each  Pooling  Agreement  under which  Certificates  of a
series are issued will be identified in the related Prospectus Supplement.

     A form of a Pooling and Servicing Agreement has been filed as an exhibit to
the  Registration  Statement of which this  Prospectus is a part.  However,  the
provisions of each Pooling  Agreement will vary depending upon the nature of the
Certificates  to be issued  thereunder and the nature of the related Trust Fund.
The following summaries describe certain provisions that may appear in a Pooling
Agreement  under which  Certificates  that evidence  interests in Mortgage Loans
will be issued.  The  Prospectus  Supplement for a series of  Certificates  will
describe any provision of the related Pooling Agreement that materially  differs
from the  description  thereof  contained in this Prospectus and, if the related
Trust Fund includes MBS,  will  summarize all of the material  provisions of the
related Pooling  Agreement.  The summaries  herein 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 Pooling  Agreement for each series of Certificates and the
description of such  provisions in the related  Prospectus  Supplement.  As used
herein with respect to any series, the term  "Certificate"  refers to all of the
Certificates  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 Pooling Agreement  (without  exhibits) that relates to any
series of  Certificates  without  charge upon  written  request of a holder of a
Certificate of such series addressed to Merrill Lynch Mortgage Investors,  Inc.,
World Financial Center, North Tower-Fifteenth Floor, 250 Vesey Street, New York,
New  York  10281-1315.  Attention:  Secretary. 

ASSIGNMENT OF MORTGAGE LOANS; REPURCHASES

     As set forth in the related Prospectus Supplement, generally at the time of
issuance of any series of  Certificates,  the Depositor will assign (or cause to
be assigned) to the designated  Trustee the Mortgage Loans to be included in the

                                       43
<PAGE>

related Trust Fund,  together with, all principal and interest to be received on
or with  respect to such  Mortgage  Loans  after the  Cut-off  Date,  other than
principal  and interest  due on or before the Cut-off  Date.  The Trustee  will,
concurrently  with  such  assignment,  deliver  the  Certificates  to or at  the
direction of the  Depositor  in exchange  for the  Mortgage  Loans and the other
assets to be included in the Trust Fund for such series. Each Mortgage Loan will
be  identified  in a schedule  appearing  as an exhibit to the  related  Pooling
Agreement.  Such  schedule  generally  will include  detailed  information  that
pertains  to each  Mortgage  Loan  included in the  related  Trust  Fund,  which
information will typically include the address of the related Mortgaged Property
and type of such property; the Mortgage Rate and, if applicable,  the applicable
index, gross margin, adjustment date and any rate cap information;  the original
and remaining term to maturity; the original amortization term; the original and
outstanding  principal  balance;  and the  Loan-to-Value  Ratio and Debt Service
Coverage Ratio as of the date indicated.

     With  respect to each  Mortgage  Loan to be included  in a Trust Fund,  the
Depositor will deliver (or cause to be delivered) to the related  Trustee (or to
a custodian appointed by the Trustee) certain loan documents which, will include
the original  Mortgage  Note  endorsed,  without  recourse,  to the order of the
Trustee,  the original  Mortgage (or a certified  copy thereof) with evidence of
recording  indicated thereon and an assignment of the Mortgage to the Trustee in
recordable  form. The related Pooling  Agreement will require that the Depositor
or other party  thereto  promptly  cause each such  assignment of Mortgage to be
recorded in the appropriate public office for real property records.

     The related  Trustee (or the  custodian  appointed by the Trustee)  will be
required to review the Mortgage Loan documents within a specified period of days
after  receipt  thereof,  and the  Trustee  (or the  custodian)  will  hold such
documents  in trust for the  benefit of the  Certificateholders  of the  related
series. Unless otherwise specified in the related Prospectus Supplement,  if any
such  document  is found to be missing or  defective,  in either  case such that
interests of the  Certificateholders  are materially and adversely affected, the
Trustee (or such  custodian)  will be required to notify the Master Servicer and
the Depositor,  and the Master  Servicer will be required to notify the relevant
Mortgage  Asset Seller.  In that case,  and if the Mortgage  Asset Seller cannot
deliver the document or cure the defect within a specified  number of days after
receipt  of  such  notice,  then  unless  otherwise  specified  in  the  related
Prospectus  Supplement,  the Mortgage  Asset Seller will be obligated to replace
the related Mortgage Loan or repurchase it from the Trustee at a price that will
be  specified  in  the  related  Prospectus   Supplement.   

REPRESENTATIONS AND WARRANTIES; REPURCHASES

     The Depositor will, with respect to each Mortgage Loan in the related Trust
Fund, make or assign certain representations and warranties,  (the person making
such representations and warranties, the "Warranting Party") covering, by way of
example: (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  Pooling
Agreement; (ii) the enforceability of the related Mortgage Note and Mortgage and
the  existence  of title  insurance  insuring  the lien  priority of the related
Mortgage;  (iii)  the  Warranting  Party's  title to the  Mortgage  Loan and the
authority  of the  Warranting  Party to sell  the  Mortgage  Loan;  and (iv) the
payment status of the Mortgage Loan. Each Warranting Party will be identified in
the related Prospectus Supplement.

     Each Pooling Agreement will provide that the Master Servicer and/or Trustee
will be required to notify  promptly any  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   interests   of   the   related
Certificateholders.  If such  Warranting  Party cannot cure such breach within a
specified  period  following  the date on which it was  notified of such breach,
then, unless otherwise provided in the related Prospectus Supplement, it will be
obligated to repurchase  such Mortgage Loan from the Trustee  within a specified
period at a price that will be specified in the related  Prospectus  Supplement.
If so provided in the  Prospectus  Supplement  for a series of  Certificates,  a
Warranting  Party,  in lieu of repurchasing a Mortgage Loan as to which a breach
has occurred,  will have the option,  exercisable upon certain conditions and/or
within a specified period after initial issuance of such series of Certificates,
to  replace  such  Mortgage  Loan  with one or more  other  mortgage  loans,  in
accordance  with standards that will be described in the Prospectus  Supplement.
This  repurchase  or  substitution  obligation  may  constitute  the sole remedy
available   to  holders  of   Certificates   of  any  series  for  a  breach  of
representation  and  warranty  by a  Warranting  Party.  Moreover,  neither  the
Depositor  (unless it is the Warranting  Party) nor the Master  Servicer will be
obligated to purchase or replace a Mortgage Loan if a Warranting  Party defaults
on its obligation to do so.

     The dates as of which  representations  and warranties  have been made by a
Warranting Party will be specified in the related Prospectus Supplement. In some
cases,  such  representations  and  warranties  will have been made as of a


                                       44
<PAGE>

date prior to the date upon which the related series of  Certificates is issued,
and thus may not address  events that may occur  following  the date as of which
they were made. However, the Depositor will not include any Mortgage Loan in the
Trust  Fund  for  any  series  of  Certificates  if  anything  has  come  to the
Depositor's  attention  that would cause it to believe that the  representations
and warranties made in respect of such Mortgage Loan will not be accurate in all
material respects as of such date of issuance.

CERTIFICATE ACCOUNT

     General.  The Master  Servicer  and/or the Trustee  will,  as to each Trust
Fund,  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 "Certificate Account"), which will be established so as
to comply with the  standards  of each  Rating  Agency that has rated any one or
more classes of Certificates of the related series.  As described in the related
Prospectus  Supplement,  a Certificate  Account may be  maintained  either as an
interest-bearing or a  non-interest-bearing  account, and the funds held therein
may be held as cash or invested in United States government securities and other
investment  grade  obligations   specified  in  the  related  Pooling  Agreement
("Permitted  Investments").  Any interest or other income earned on funds in the
Certificate  Account will be paid to the related  Master  Servicer or Trustee as
additional  compensation.  If permitted by such Rating Agency or Agencies and so
specified  in the  related  Prospectus  Supplement,  a  Certificate  Account may
contain  funds  relating  to more  than  one  series  of  mortgage  pass-through
certificates and may contain other funds representing payments on mortgage loans
owned by the related Master Servicer or serviced by it on behalf of others.

     Deposits.  Unless otherwise  provided in the related Pooling  Agreement and
described in the related  Prospectus  Supplement,  the related Master  Servicer,
Trustee or Special Servicer will be required to deposit or cause to be deposited
in the Certificate Account for each Trust Fund within a certain period following
receipt (in the case of collections  and payments),  the following  payments and
collections received,  or advances made, by the Master Servicer,  the Trustee or
any Special Servicer  subsequent to the Cut-off Date (other than payments due on
or before the Cut-off Date):

          (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  the  Master   Servicer,   any  Special  Servicer  or
     Sub-Servicer  as  its  servicing  compensation  or as  compensation  to the
     Trustee;

          (iii) all proceeds received under any hazard, title or other insurance
     policy that provides  coverage with respect to a Mortgaged  Property or the
     related  Mortgage Loan (other than proceeds  applied to the  restoration of
     the  property or released to the related  borrower in  accordance  with the
     customary servicing practices of the Master Servicer (or, if applicable,  a
     Special  Servicer)  and/or the terms and conditions of the related Mortgage
     (collectively,  "Insurance  Proceeds")  and all other amounts  received and
     retained in connection with the liquidation of defaulted  Mortgage Loans or
     property   acquired  in  respect  thereof,   by  foreclosure  or  otherwise
     ("Liquidation  Proceeds"),  together  with the net  operating  income (less
     reasonable  reserves for future expenses) derived from the operation of any
     Mortgaged  Properties  acquired by the Trust Fund  through  foreclosure  or
     otherwise;

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

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

          (vi) any  amounts  paid under any Cash Flow  Agreement,  as  described
     under "Description of the Trust Funds--Cash Flow Agreements";

          (vii) all proceeds of the purchase of any Mortgage  Loan,  or property
     acquired in respect thereof, by the Depositor, any Mortgage Asset Seller or
     any other  specified  person as described under  "--Assignment  of Mortgage
     Loans;  Repurchases" and "--Representations  and Warranties;  Repurchases,"
     all proceeds of the purchase of any  defaulted  Mortgage  Loan as described
     under  "--Realization  Upon Defaulted  Mortgage Loans," and all proceeds of
     any  Mortgage  Asset  purchased  as  described  under  "Description  of the
     Certificates--Termination"   (all  of  the  foregoing,  also,  "Liquidation
     Proceeds");

                                       45
<PAGE>

          (viii) any amounts  paid by the Master  Servicer  to cover  Prepayment
     Interest  Shortfalls  arising out of the  prepayment  of Mortgage  Loans as
     described under "--Servicing Compensation and Payment of Expenses";

          (ix) to the extent that any such item does not  constitute  additional
     servicing  compensation to the Master Servicer or a Special  Servicer,  any
     payments  on account of  modification  or  assumption  fees,  late  payment
     charges,  Prepayment  Premiums  or Equity  Participations  on the  Mortgage
     Loans;

          (x) all payments  required to be deposited in the Certificate  Account
     with  respect to any  deductible  clause in any  blanket  insurance  policy
     described under "--Hazard Insurance Policies";

          (xi) any amount required to be deposited by the Master Servicer or the
     Trustee in connection  with losses  realized on investments for the benefit
     of the Master Servicer or the Trustee, as the case may be, of funds held in
     the Certificate Account; and

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

     Withdrawals. Unless otherwise provided in the related Pooling Agreement and
described in the related Prospectus  Supplement,  a Master Servicer,  Trustee or
Special  Servicer may make  withdrawals  from the  Certificate  Account for each
Trust Fund for any of the following purposes:

          (i)  to  make   distributions  to  the   Certificateholders   on  each
     Distribution Date;

          (ii) to reimburse the Master  Servicer or any other  specified  person
     for unreimbursed  amounts advanced by it as described under "Description of
     the Certificates--Advances in Respect of Delinquencies," such reimbursement
     to be made out of amounts received which were identified and applied by the
     Master Servicer as late  collections of interest (net of related  servicing
     fees) on and  principal of the  particular  Mortgage  Loans with respect to
     which the  advances  were made or out of  amounts  drawn  under any form of
     Credit Support with respect to such Mortgage Loans;

          (iii) to  reimburse  the Master  Servicer  or a Special  Servicer  for
     unpaid  servicing  fees  earned by it and  certain  unreimbursed  servicing
     expenses  incurred by it with  respect to Mortgage  Loans in the Trust Fund
     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 or out of amounts drawn under
     any  form of  Credit  Support  with  respect  to such  Mortgage  Loans  and
     properties;

          (iv) to reimburse the Master  Servicer or any other  specified  person
     for  any  advances  described  in  clause  (ii)  above  made  by it and any
     servicing  expenses referred to in clause (iii) above incurred by it which,
     in the good faith  judgment of the Master  Servicer  or such other  person,
     will not be  recoverable  from the amounts  described  in clauses  (ii) and
     (iii),  respectively,  such reimbursement to be made from amounts collected
     on other  Mortgage Loans in the related Trust Fund or, if and to the extent
     so provided by the related  Pooling  Agreement and described in the related
     Prospectus Supplement,  only from that portion of amounts collected on such
     other Mortgage Loans that is otherwise distributable on one or more classes
     of Subordinate Certificates of the related series;

          (v)  if  and  to  the  extent  described  in  the  related  Prospectus
     Supplement,  to pay the  Master  Servicer,  a Special  Servicer  or another
     specified entity  (including a provider of Credit Support) interest accrued
     on the advances described in clause (ii) above made by it and the servicing
     expenses  described in clause (iii) above  incurred by it while such remain
     outstanding and unreimbursed;

          (vi) to pay for  costs and  expenses  incurred  by the Trust  Fund for
     environmental   site  assessments   performed  with  respect  to  Mortgaged
     Properties that constitute  security for defaulted  Mortgage Loans, and for
     any containment,  clean-up or remediation of hazardous wastes and materials
     present on such Mortgaged  Properties,  as described  under  "--Realization
     Upon Defaulted Mortgage Loans";

          (vii) to reimburse the Master Servicer, the Depositor, or any of their
     respective directors,  officers,  employees and agents, as the case may be,
     for certain expenses, costs and liabilities incurred thereby, as and to the
     extent described under "--Certain Matters Regarding the Master Servicer and
     the Depositor";

                                       46
<PAGE>

          (viii)  if and to  the  extent  described  in the  related  Prospectus
     Supplement, to pay the fees of the Trustee;

          (ix) to  reimburse  the  Trustee  or any of its  directors,  officers,
     employees and agents, as the case may be, for certain  expenses,  costs and
     liabilities  incurred  thereby,  as  and  to  the  extent  described  under
     "--Certain Matters Regarding the Trustee";

          (x)  to  pay  the  Master  Servicer  or  the  Trustee,  as  additional
     compensation,  interest and investment  income earned in respect of amounts
     held in the Certificate Account;

          (xi) to pay  (generally  from  related  income) for costs  incurred in
     connection with the operation,  management and maintenance of any Mortgaged
     Property acquired by the Trust Fund by foreclosure or otherwise;

          (xii) if one or more  elections have been made to treat the Trust Fund
     or designated  portions  thereof as a REMIC,  to pay any federal,  state or
     local taxes imposed on the Trust Fund or its assets or transactions, as and
     to   the   extent   described   under   "Material    Federal   Income   Tax
     Consequences--REMICS--Prohibited Transactions Tax and Other Taxes";

          (xiii) to pay for the cost of an independent appraiser or other expert
     in real  estate  matters  retained  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;

          (xiv) to pay for the cost of  various  opinions  of  counsel  obtained
     pursuant   to  the   related   Pooling   Agreement   for  the   benefit  of
     Certificateholders;

          (xv) to make any other  withdrawals  permitted by the related  Pooling
     Agreement and described in the related Prospectus Supplement; and

          (xvi)  to  clear  and  terminate  the  Certificate  Account  upon  the
     termination of the Trust Fund.

COLLECTION AND OTHER SERVICING PROCEDURES

     The  Master   Servicer   for  any  mortgage   pool,   directly  or  through
Sub-Servicers,  will be  required  to make  reasonable  efforts to  collect  all
scheduled  Mortgage Loan payments and will be required to follow such collection
procedures as it would follow with respect to mortgage loans that are comparable
to such Mortgage  Loans and held for its own account,  provided such  procedures
are  consistent  with (i) the terms of the  related  Pooling  Agreement  and any
related  instrument of Credit Support  included in the related Trust Fund,  (ii)
applicable  law and  (iii)  the  servicing  standard  specified  in the  Pooling
Agreement and in the related Prospectus Supplement (the "Servicing Standard").

     The  Master  Servicer  will also be  required  to perform  other  customary
functions of a servicer of comparable  loans,  including  maintaining  escrow or
impound accounts for payment of taxes,  insurance premiums and similar items, or
otherwise  monitoring the timely  payment of those items;  attempting to collect
delinquent payments;  supervising foreclosures;  conducting property inspections
on a periodic or other basis;  managing Mortgaged Properties acquired through or
in lieu of foreclosure  (each, an "REO  Property");  and  maintaining  servicing
records relating to the Mortgage Loans.  Generally,  the Master Servicer will be
responsible  for filing and settling  claims in respect of  particular  Mortgage
Loans under any applicable  instrument of Credit  Support.  See  "Description of
Credit Support."

MODIFICATIONS, WAIVERS AND AMENDMENTS OF MORTGAGE LOANS

     A Master  Servicer  may  agree to  modify,  waive or amend  any term of any
Mortgage Loan serviced by it in a manner consistent with the Servicing Standard;
provided  that,  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 the judgment of the Master Servicer,  materially impair
the security for the Mortgage Loan or reduce the likelihood of timely payment of
amounts due thereon. A Master Servicer also may agree to any other modification,
waiver or amendment  if, in its judgment (i) a material  default on the Mortgage
Loan has occurred or a payment  default is imminent and (ii) 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.

SUB-SERVICERS

     A Master Servicer may delegate its servicing  obligations in respect of the
Mortgage  Loans  serviced by it to one or more  third-party  servicers  (each, a
"Sub-Servicer"), but the Master Servicer will remain liable for such obligations

                                       47
<PAGE>

under the related Pooling  Agreement  unless  otherwise  provided in the related
Prospectus  Supplement.  Unless  otherwise  provided in the  related  Prospectus
Supplement,  each  sub-servicing  agreement  between  a  Master  Servicer  and a
Sub-Servicer (a "Sub-Servicing  Agreement") must provide that, if for any reason
the Master  Servicer is no longer  acting in such  capacity,  the Trustee or any
successor  Master  Servicer  may  assume  the  Master   Servicer's   rights  and
obligations under such Sub-Servicing Agreement.

     Generally,  the Master  Servicer will be solely liable for all fees owed by
it  to  any   Sub-Servicer,   irrespective  of  whether  the  Master  Servicer's
compensation pursuant to the related Pooling Agreement is sufficient to pay such
fees.  Each  Sub-Servicer  will be reimbursed by the Master Servicer for certain
expenditures  which it makes,  generally to the same extent the Master  Servicer
would be reimbursed under a Pooling Agreement.  See "--Certificate  Account" and
"--Servicing Compensation and Payment of Expenses." 

SPECIAL SERVICERS

     If and to the extent  specified  in the related  Prospectus  Supplement,  a
special servicer (the "Special  Servicer") may be a party to the related Pooling
Agreement or may be appointed by the Master Servicer or another  specified party
to perform  certain  specified  duties (for example,  the servicing of defaulted
Mortgage Loans) in respect of the servicing of the related  Mortgage Loans.  The
Master  Servicer will be liable for the  performance of a Special  Servicer only
if, and to the extent, set forth in such Prospectus Supplement.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

     A borrower's  failure to make required Mortgage Loan payments may mean that
operating  income is  insufficient  to service the mortgage debt, or may reflect
the  diversion  of that income  from the  servicing  of the  mortgage  debt.  In
addition,  a borrower  that is unable to make Mortgage Loan payments may also be
unable to make timely payment of taxes and to otherwise  maintain and insure the
related  Mortgaged  Property.  In general,  the related Master  Servicer will be
required to monitor any Mortgage Loan that is in default,  evaluate  whether the
causes  of  the  default  can be  corrected  over a  reasonable  period  without
significant impairment of the value of the related Mortgaged Property,  initiate
corrective  action in cooperation  with the borrower if cure is likely,  inspect
the related  Mortgaged  Property and take such other  actions as are  consistent
with the Servicing Standard.  A significant period of time may elapse before the
Master Servicer is able to assess the success of any such  corrective  action or
the need for additional initiatives.

     The  time  within   which  the  Master   Servicer   can  make  the  initial
determination of appropriate action,  evaluate the success of corrective action,
develop additional  initiatives,  institute foreclosure proceedings and actually
foreclose (or accept a deed to a Mortgaged  Property in lieu of  foreclosure) on
behalf  of  the  Certificateholders  may  vary  considerably  depending  on  the
particular Mortgage Loan, the Mortgaged Property,  the borrower, the presence of
an acceptable party to assume the Mortgage Loan and the laws of the jurisdiction
in which the  Mortgaged  Property is located.  If a borrower  files a bankruptcy
petition, the Master Servicer may not be permitted to accelerate the maturity of
the related  Mortgage  Loan or to  foreclose  on the  Mortgaged  Property  for a
considerable period of time. See "Certain Legal Aspects of Mortgage Loans."

     A Pooling Agreement may grant to the Master Servicer, a Special Servicer, a
provider of Credit  Support  and/or the holder or holders of certain  classes of
Certificates of the related series a right of first refusal to purchase from the
Trust Fund, at a predetermined  purchase price (which,  if insufficient to fully
fund the entitlements of  Certificateholders  to principal and interest thereon,
will be specified in the related Prospectus Supplement), any Mortgage Loan as to
which a specified  number of  scheduled  payments are  delinquent.  In addition,
unless  otherwise  specified in the related  Prospectus  Supplement,  the Master
Servicer may offer to sell any  defaulted  Mortgage  Loan if and when the Master
Servicer  determines,  consistent with the Servicing Standard,  that such a sale
would produce a greater recovery on a present value basis than would liquidation
of the related Mortgaged Property. Generally, the related Pooling Agreement will
require that the Master  Servicer  accept the highest cash bid received from any
person   (including   itself,  an  affiliate  of  the  Master  Servicer  or  any
Certificateholder)  that  constitutes a fair price for such  defaulted  Mortgage
Loan.  In the  absence of any bid  determined  in  accordance  with the  related
Pooling  Agreement to be fair, the Master Servicer will generally be required to
proceed with respect to such defaulted Mortgage Loan as described below.

     If a default on a Mortgage  Loan has occurred or, in the Master  Servicer's
judgment, is imminent, the Master Servicer, on behalf of the Trustee, may at any


                                       48
<PAGE>

time institute foreclosure proceedings,  exercise any power of sale contained in
the related Mortgage, obtain a deed in lieu of foreclosure, or otherwise acquire
title to the related Mortgaged  Property,  by operation of law or otherwise,  if
such action is consistent with the Servicing  Standard.  The Master Servicer may
not, however,  acquire title to any Mortgaged  Property or take any other action
that would  cause the  Trustee,  for the  benefit of  Certificateholders  of the
related series, 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 Master 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 Trust Fund), that:

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

          (ii) either there are no  circumstances  or conditions  present at the
     Mortgaged  Property  that  have  resulted  in any  contamination  for which
     investigation,  testing, monitoring,  containment,  clean-up or remediation
     could be required under any applicable  environmental  laws and regulations
     or, if such  circumstances  or  conditions  are  present for which any such
     action could be required, taking such actions with respect to the Mortgaged
     Property is  reasonably  likely to produce a greater  recovery on a present
     value basis than not taking such  actions.  See "Certain  Legal  Aspects of
     Mortgage Loans--Environmental Considerations."

     If title to any Mortgaged  Property is acquired by a Trust Fund as to which
a REMIC  election  has been made,  the Master  Servicer,  on behalf of the Trust
Fund,  will be  required  to sell the  Mortgaged  Property  within  two years of
acquisition, unless (i) the Internal Revenue Service grants an extension of time
to sell such  property  or (ii) the Trustee  receives an opinion of  independent
counsel to the effect  that the  holding of the  property  by the Trust Fund for
more than two years after its acquisition will not result in the imposition of a
tax on the  Trust  Fund or cause the Trust  Fund to fail to  qualify  as a REMIC
under the Code at any time that any Certificate is  outstanding.  Subject to the
foregoing,  the Master  Servicer will  generally be required to 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.  If the Trust Fund acquires title to
any Mortgaged  Property,  the Master Servicer,  on behalf of the Trust Fund, may
retain an  independent  contractor  to manage and  operate  such  property.  The
retention of an  independent  contractor,  however,  will not relieve the Master
Servicer  of its  obligation  to  manage  such  Mortgaged  Property  in a manner
consistent with the Servicing Standard.

     If Liquidation Proceeds collected with respect to a defaulted Mortgage Loan
are less than the outstanding  principal balance of the defaulted  Mortgage Loan
plus interest accrued thereon plus the aggregate amount of reimbursable expenses
incurred by the Master  Servicer with respect to such Mortgage  Loan,  the Trust
Fund will realize a loss in the amount of such  difference.  The Master Servicer
will be entitled to reimburse itself from the Liquidation  Proceeds recovered on
any defaulted  Mortgage  Loan,  prior to the  distribution  of such  Liquidation
Proceeds  to   Certificateholders,   amounts  that  represent  unpaid  servicing
compensation in respect of 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 Mortgaged Property suffers damage that the proceeds,  if any, of the
related hazard insurance  policy are  insufficient to fully restore,  the Master
Servicer  will not be  required  to expend its own funds to restore  the damaged
property  unless  (and to the  extent  not  otherwise  provided  in the  related
Prospectus Supplement) it determines (i) that such restoration will increase the
proceeds  to  Certificateholders  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

     Each Pooling  Agreement  may require the related  Master  Servicer to cause
each Mortgage Loan borrower to maintain a hazard  insurance policy that provides
for such coverage as is required under the related  Mortgage or, if the Mortgage
permits the holder thereof to dictate to the borrower the insurance  coverage to
be maintained on the related Mortgaged Property,  such coverage as is consistent
with the requirements of the Servicing Standard. Such coverage generally will be
in an amount equal to the lesser of the principal balance owing on such Mortgage
Loan and the replacement cost of the Mortgaged Property,  but in either case 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 


                                       49
<PAGE>

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  concerning  covered  losses is furnished by  borrowers.  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  borrower  in  accordance  with the  Master  Servicer's  normal
servicing  procedures and/or to the terms and conditions of the related Mortgage
and Mortgage  Note) will be deposited in the related  Certificate  Account.  The
Pooling  Agreement  may  provide  that  the  Master  Servicer  may  satisfy  its
obligation to cause each borrower to maintain such a hazard  insurance policy by
maintaining  a  blanket  policy  insuring  against  hazard  losses on all of the
Mortgage  Loans in the related  Trust Fund.  If such blanket  policy  contains a
deductible  clause,  the Master  Servicer  will be  required,  in the event of a
casualty covered by such blanket policy,  to deposit in the related  Certificate
Account all sums that would have been deposited  therein but for such deductible
clause.

     In general,  the standard form of fire and extended  coverage policy covers
physical  damage to or destruction of the  improvements of the property by fire,
lightning,  explosion,  smoke,  windstorm and hail,  and riot,  strike and civil
commotion,  subject to the conditions  and exclusions  specified in each policy.
Although the policies covering the Mortgaged  Properties will be underwritten by
different  insurers  under  different  state laws in accordance  with  different
applicable  state forms,  and  therefore  will not contain  identical  terms and
conditions,  most such  policies  typically  do not cover  any  physical  damage
resulting  from  war,  revolution,   governmental  actions,   floods  and  other
water-related  causes,  earth movement  (including  earthquakes,  landslides and
mudflows),  wet or dry rot, vermin,  domestic animals and certain other kinds of
risks.

     The hazard  insurance  policies  covering  the  Mortgaged  Properties  will
typically contain  co-insurance clauses that in effect require an 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  clauses  generally  provide  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.

DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS

     Certain  of the  Mortgage  Loans may  contain  a  due-on-sale  clause  that
entitles the lender to accelerate  payment of the Mortgage Loan upon any sale or
other  transfer of the related  Mortgaged  Property  made  without the  lender's
consent.  Certain of the Mortgage  Loans may also  contain a  due-on-encumbrance
clause that entitles the lender to accelerate  the maturity of the Mortgage Loan
upon the creation of any other lien or encumbrance upon the Mortgaged  Property.
The Master Servicer will determine whether to exercise any right the Trustee may
have  under  any such  provision  in a  manner  consistent  with  the  Servicing
Standard.  Unless otherwise specified in the related Prospectus Supplement,  the
Master Servicer will be entitled to retain as additional servicing  compensation
any fee  collected  in  connection  with the  permitted  transfer of a Mortgaged
Property.  See  "Certain  Legal  Aspects  of  Mortgage   Loans--Due-on-Sale  and
Due-on-Encumbrance."

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     Generally,  a Master Servicer's primary servicing compensation with respect
to a series  of  Certificates  will come from the  periodic  payment  to it of a
portion of the  interest  payments on each  Mortgage  Loan in the related  Trust
Fund.  Since  that  compensation  is  generally  based  on a  percentage  of the
principal  balance of each such Mortgage Loan  outstanding from time to time, it
will decrease in accordance with the  amortization  of the Mortgage  Loans.  The
Prospectus Supplement with respect to a series of Certificates may provide that,
as additional  compensation,  the Master Servicer may retain all or a portion of
late payment  charges,  Prepayment  Premiums,  modification  fees and other fees
collected  from borrowers and any interest or other income that may be earned on
funds held in the Certificate  Account.  Any Sub-Servicer will receive a portion
of the Master Servicer's compensation as its sub-servicing compensation.

     In addition to amounts payable to any  Sub-Servicer,  a Master Servicer may
be required, to the extent provided in the related Prospectus Supplement, to pay
from amounts that represent its servicing compensation certain expenses incurred
in connection  with the  administration  of the related  Trust Fund,  including,
without  limitation,  payment  of the


                                       50
<PAGE>

fees and  disbursements  of  independent  accountants  and  payment of  expenses
incurred in connection  with  distributions  and reports to  Certificateholders.
Certain other  expenses,  including  certain  expenses  related to Mortgage Loan
defaults  and  liquidations  and,  to the  extent  so  provided  in the  related
Prospectus Supplement,  interest on such expenses at the rate specified therein,
and the fees of the  Trustee  and any  Special  Servicer,  may be required to be
borne by the Trust Fund.

     If and to the extent  provided in the related  Prospectus  Supplement,  the
Master Servicer may be required to apply a portion of the servicing compensation
otherwise  payable  to it in  respect  of  any  period  to  Prepayment  Interest
Shortfalls.  See  "Yield  and  Maturity  Considerations--Certain  Shortfalls  in
Collections of Interest."

EVIDENCE AS TO COMPLIANCE

     Each Pooling  Agreement may require that, on or before a specified  date in
each year, the Master Servicer cause a firm of independent public accountants to
furnish a statement to the Trustee to the effect that,  based on an  examination
by such firm  conducted  substantially  in  compliance  with  either the Uniform
Single Audit  Program for Mortgage  Bankers or the Audit  Program for  Mortgages
serviced  for FHLMC,  the  servicing  by or on behalf of the Master  Servicer of
mortgage loans under pooling and servicing agreements  substantially  similar to
each other  (which may include  the related  Pooling  Agreement)  was  conducted
through the preceding  calendar year or other specified  twelve-month  period in
compliance  with  the  terms  of such  agreements  except  for  any  significant
exceptions or errors in records  that,  in the opinion of such firm,  either the
Audit  Program for  Mortgages  serviced  for FHLMC or paragraph 4 of the Uniform
Single Audit Program for Mortgage  Bankers,  as the case may be,  requires it to
report. Each Pooling Agreement will also provide for delivery to the Trustee, on
or before a specified  date in each year,  of a statement  signed by one or more
officers  of the Master  Servicer  to the effect  that the Master  Servicer  has
fulfilled its material  obligations under the Pooling  Agreement  throughout the
preceding calendar year or other specified twelve-month period.

     Copies of the annual  accountants'  statement and the statement of officers
of a Master Servicer will be made available to Certificateholders without charge
upon written request to the Master Servicer.

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

     The Master  Servicer  under a Pooling  Agreement may be an affiliate of the
Depositor and may have other normal business relationships with the Depositor or
the Depositor's affiliates.  The related Pooling Agreement may permit the Master
Servicer to resign from its  obligations  thereunder  only upon a  determination
that such obligations are no longer  permissible  under applicable law or are in
material conflict by reason of applicable law with any other activities  carried
on by it at the date of the Pooling  Agreement.  No such resignation will become
effective  until the  Trustee or a  successor  servicer  has  assumed the Master
Servicer's  obligations  and  duties  under the  Pooling  Agreement.  The Master
Servicer  will also be  required  to  maintain  a  fidelity  bond and errors and
omissions policy that provides  coverage against losses that may be sustained as
a result of an officer's or  employee's  misappropriation  of funds,  errors and
omissions  or  negligence,  subject  to  certain  limitations  as to  amount  of
coverage, deductible amounts, conditions, exclusions and exceptions.

     Each  Pooling  Agreement  may  further  provide  that  none  of the  Master
Servicer, the Depositor and any director,  officer,  employee or agent of either
of  them  will  be  under  any   liability   to  the   related   Trust  Fund  or
Certificateholders for any action taken, or not taken, in good faith pursuant to
the Pooling Agreement or for errors in judgment; provided, however, that none of
the Master Servicer, the Depositor and any such person will be protected against
any  breach of a  representation,  warranty  or  covenant  made in such  Pooling
Agreement,  or against any expense or liability that such person is specifically
required to bear pursuant to the terms of such Pooling Agreement, or against any
liability that would otherwise be imposed by reason of willful misfeasance,  bad
faith or gross negligence in the performance of obligations or duties thereunder
or by reason of  reckless  disregard  of such  obligations  and  duties.  Unless
otherwise specified in the related Prospectus Supplement, each Pooling Agreement
will further provide that the Master  Servicer,  the Depositor and any director,
officer, employee or agent of either of them will be entitled to indemnification
by the related  Trust Fund against any loss,  liability  or expense  incurred in
connection  with any legal action that  relates to the Pooling  Agreement or the
related series of Certificates;  provided,  however,  that such  indemnification
will not  extend to any  loss,  liability  or  expense  (i) that such  person is
specifically  required to bear  pursuant to the terms of such  agreement,  or is
incidental to the  performance of obligations  and duties  thereunder and is not
reimbursable pursuant to the Pooling Agreement; (ii) incurred in connection with
any  breach  of a  representation, 


                                       51
<PAGE>

warranty or covenant made in the Pooling Agreement;  (iii) incurred by reason of
misfeasance,  bad faith or gross negligence in the performance of obligations or
duties under the Pooling  Agreement,  or by reason of reckless disregard of such
obligations or duties;  or (iv) incurred in connection with any violation of any
state or federal  securities  law. In  addition,  each  Pooling  Agreement  will
provide that neither the Master  Servicer  nor the  Depositor  will be under any
obligation  to appear  in,  prosecute  or defend  any legal  action  that is not
incidental to its respective  responsibilities  under the Pooling  Agreement and
that in its opinion may involve it in any expense or liability. However, each of
the Master Servicer and the Depositor will be permitted,  in the exercise of its
discretion, to undertake any such action that it may deem necessary or desirable
with respect to the  enforcement  and/or  protection of the rights and duties of
the parties to the Pooling Agreement and the interests of the Certificateholders
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
Certificateholders,  and the Master  Servicer or the Depositor,  as the case may
be, will be entitled to charge the related Certificate Account therefor.

     Subject,  in certain cases, to the satisfaction of certain  conditions that
may be  required  in the  Pooling  Agreement,  any person  into which the Master
Servicer or the Depositor may be merged or consolidated, or any person resulting
from any merger or  consolidation  to which the Master Servicer or the Depositor
is a party,  or any person  succeeding to the business of the Master Servicer or
the Depositor, will be the successor of the Master Servicer or the Depositor, as
the case may be, under the related Pooling Agreement. 

EVENTS OF DEFAULT

     The  "Events of Default  for a series of  Certificates"  under the  related
Pooling Agreement  generally will include (i) any failure by the Master Servicer
to distribute or cause to be distributed to  Certificateholders,  or to remit to
the Trustee for  distribution  to  Certificateholders  in a timely  manner,  any
amount  required to be so  distributed  or  remitted,  which  failure  continues
unremedied  for five days after written notice of such failure has been given to
the Master Servicer by the Trustee or the Depositor,  or to the Master Servicer,
the  Depositor and the Trustee by  Certificateholders  entitled to not less than
25% (or such other percentage specified in the related Prospectus Supplement) of
the Voting Rights for such series); (ii) any failure by the Master Servicer duly
to observe or perform in any  material  respect  any of its other  covenants  or
obligations  under the Pooling  Agreement which  continues  unremedied for sixty
days after written notice of such failure has been given to the Master  Servicer
by the Trustee or the Depositor,  or to the Master  Servicer,  the Depositor and
the Trustee by  Certificateholders  entitled to not less than 25% (or such other
percentage specified in the related Prospectus  Supplement) of the Voting Rights
for such series;  and (iii) certain events of insolvency,  readjustment of debt,
marshalling of assets and  liabilities  or similar  proceedings in respect of or
relating  to the  Master  Servicer  and  certain  actions by or on behalf of the
Master Servicer  indicating its insolvency or inability to pay its  obligations.
Material  variations  to the  foregoing  Events of  Default  (other  than to add
thereto or  shorten  cure  periods or  eliminate  notice  requirements)  will be
specified in the related Prospectus Supplement. 

RIGHTS UPON EVENT OF DEFAULT

     So  long  as  an  Event  of  Default  under  a  Pooling  Agreement  remains
unremedied,  the  Depositor  or  the  Trustee  will  be  authorized,  and at the
direction  of  Certificateholders  entitled  to not less than 51% (or such other
percentage specified in the related Prospectus  Supplement) of the Voting Rights
for such series,  the Trustee will be required,  to terminate  all of the rights
and  obligations  of the Master  Servicer as master  servicer  under the Pooling
Agreement,  whereupon  the Trustee will succeed to all of the  responsibilities,
duties  and  liabilities  of the Master  Servicer  under the  Pooling  Agreement
(except that if the Master  Servicer is required to make  advances in respect of
Mortgage  Loan  delinquencies,  but  the  Trustee  is  prohibited  by  law  from
obligating  itself  to do  so,  or  if  the  related  Prospectus  Supplement  so
specifies,  the Trustee will not be obligated to make such advances) and will be
entitled to similar  compensation  arrangements.  If the Trustee is unwilling or
unable so to act,  it may (or,  at the  written  request  of  Certificateholders
entitled  to at least 51% (or such other  percentage  specified  in the  related
Prospectus Supplement) of the Voting Rights for such series, it will be required
to) appoint,  or petition a court of competent  jurisdiction to appoint,  a loan
servicing  institution that (unless otherwise provided in the related Prospectus
Supplement)  is acceptable  to each Rating  Agency that assigned  ratings to the
Offered  Certificates  of such series to act as successor to the Master Servicer
under the Pooling  Agreement.  Pending  such  appointment,  the Trustee  will be
obligated to act in such capacity.

     No  Certificateholder  will have the right under any Pooling  Agreement  to
institute any proceeding with respect thereto unless such holder  previously has
given to the Trustee  written  notice of default  and unless  Certificateholders

                                       52
<PAGE>

entitled  to at least 25% (or such other  percentage  specified  in the  related
Prospectus  Supplement)  of the Voting Rights for the related  series shall have
made written  request upon the Trustee to institute  such  proceeding in its own
name as Trustee  thereunder  and shall have  offered to the  Trustee  reasonable
indemnity, and the Trustee for sixty days (or such other period specified in the
related Prospectus  Supplement) shall have neglected or refused to institute any
such proceeding.  The Trustee,  however, will be under no obligation to exercise
any of the trusts or powers vested in it by any Pooling 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 Certificates  of the related  series,  unless
such  Certificateholders  have  offered to the  Trustee  reasonable  security or
indemnity  against the costs,  expenses  and  liabilities  which may be incurred
therein or thereby.

AMENDMENT

     Each Pooling  Agreement may be amended by the parties thereto,  without the
consent  of any of the  holders  of the  related  Certificates,  (i) to cure any
ambiguity,  (ii) to correct a defective provision therein or to correct,  modify
or supplement  any  provision  therein that may be  inconsistent  with any other
provision therein,  (iii) to add any other provisions with respect to matters or
questions arising under the Pooling Agreement that are not inconsistent with the
provisions thereof,  (iv) to comply with any requirements imposed by the Code or
(v) for any other purpose; provided that such amendment (other than an amendment
for the purpose  specified  in clause (iv)  above) may not (as  evidenced  by an
opinion of counsel to such effect  satisfactory to the Trustee) adversely affect
in any material respect the interests of any such holder. Each Pooling Agreement
may  also be  amended  for any  purpose  by the  parties,  with the  consent  of
Certificateholders  entitled to at least 51% (or such other percentage specified
in the  related  Prospectus  Supplement)  of the Voting  Rights for the  related
series  allocated to the affected  classes;  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  that are  required  to be
distributed in respect of any  Certificate  without the consent of the holder of
such Certificate, (ii) adversely affect in any material respect the interests of
the holders of any class of Certificates, in a manner other than as described in
clause (i), without the consent of the holders of all Certificates of such class
or (iii)  modify the  provisions  of the  Pooling  Agreement  described  in this
paragraph  without the consent of the holders of all Certificates of the related
series.  However,  unless otherwise  specified in the related Pooling Agreement,
the Trustee will be  prohibited  from  consenting  to any amendment of a Pooling
Agreement  pursuant  to which a REMIC  election is to be or has been made unless
the Trustee  shall first have  received an opinion of counsel to the effect that
such  amendment  will not result in the imposition of a tax on the related Trust
Fund or cause the  related  Trust Fund to fail to qualify as a REMIC at any time
that the related Certificates are outstanding.

LIST OF CERTIFICATEHOLDERS

     Upon written request of any  Certificateholder  of record made for purposes
of  communicating  with other  holders of  Certificates  of the same series with
respect to their  rights  under the related  Pooling  Agreement,  the Trustee or
other specified person will afford such Certificateholder  access, during normal
business  hours,  to the most recent list of  Certificateholders  of that series
then maintained by such person.

THE TRUSTEE

     The  Trustee  under each  Pooling  Agreement  will be named in the  related
Prospectus  Supplement.  The  commercial  bank,  national  banking  association,
banking  corporation  or trust  company  that serves as Trustee may have typical
banking  relationships with the Depositor and its affiliates and with any Master
Servicer and its affiliates.

DUTIES OF THE TRUSTEE

     The Trustee for a series of Certificates  will make no representation as to
the validity or sufficiency of the related Pooling  Agreement,  the Certificates
or any Mortgage Loan or related document and will not be accountable for the use
or application  by or on behalf of any Master  Servicer of any funds paid to the
Master  Servicer or any Special  Servicer in respect of the  Certificates or the
Mortgage  Loans,  or any funds  deposited into or withdrawn from the Certificate
Account  or any other  account  by or on behalf of the  Master  Servicer  or any
Special  Servicer.  If no Event of Default has occurred and is  continuing,  the
Trustee  will be required to perform  only those  duties  specifically  required
under the related Pooling Agreement. However, upon receipt of any of the various
certificates,  reports  or other  


                                       53
<PAGE>

instruments  required to be furnished  to it pursuant to the Pooling  Agreement,
the Trustee will be required to examine such documents and to determine  whether
they conform to the requirements of the Pooling Agreement.

CERTAIN MATTERS REGARDING THE TRUSTEE

     The   Trustee   for  a  series  of   Certificates   may  be   entitled   to
indemnification,  from amounts held in the related Certificate  Account, for any
loss,  liability  or expense  incurred  by the  Trustee in  connection  with the
Trustee's  acceptance or  administration of its trusts under the related Pooling
Agreement;  provided,  however, that such indemnification will not extend to any
loss,  liability or expense that constitutes a specific liability imposed on the
Trustee pursuant to the Pooling Agreement,  or to any loss, liability or expense
incurred by reason of willful  misfeasance,  bad faith or negligence on the part
of the 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 Trustee
made  therein.  As  and to  the  extent  described  in  the  related  Prospectus
Supplement,  the fees and normal disbursements of any Trustee may be the expense
of the related Master Servicer or other  specified  person or may be required to
be borne by the related Trust Fund. 

RESIGNATION AND REMOVAL OF THE TRUSTEE

     The Trustee for a series of  Certificates  will be permitted at any time to
resign from its obligations  and duties under the related  Pooling  Agreement by
giving written  notice  thereof to the Depositor.  Upon receiving such notice of
resignation,  the Master  Servicer  (or such other person as may be specified in
the related Prospectus Supplement) will be required to use reasonable efforts to
promptly  appoint a  successor  trustee.  If no  successor  trustee  shall  have
accepted  an  appointment  within a  specified  period  after the giving of such
notice of resignation, the resigning Trustee may petition any court of competent
jurisdiction to appoint a successor trustee.

     Unless otherwise provided in the related Prospectus  Supplement,  if at any
time the  Trustee  ceases to be  eligible  to continue as such under the related
Pooling Agreement, or if at any time the Trustee becomes incapable of acting, or
if certain  events of (or  proceedings  in respect of)  bankruptcy or insolvency
occur with respect to the Trustee,  the  Depositor  will be authorized to remove
the Trustee and appoint a successor  trustee.  Unless otherwise  provided in the
related Prospectus Supplement,  in addition,  holders of the Certificates of any
series  entitled  to at least 51% (or such  other  percentage  specified  in the
related  Prospectus  Supplement) of the Voting Rights for such series may at any
time (with or without cause) remove the Trustee and appoint a successor trustee.

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

                          DESCRIPTION OF CREDIT SUPPORT

GENERAL

     Credit  Support may be provided  with respect to one or more classes of the
Certificates  of any series,  or with  respect to the related  Mortgage  Assets.
Credit Support may be in the form of a letter of credit,  the  subordination  of
one or more  classes  of  Certificates,  the use of a pool  insurance  policy or
guarantee  insurance,  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 provide credit  enhancement for more
than one series of Certificates to the extent described therein.

     The Credit Support generally will not provide  protection against all risks
of loss and will not guarantee payment to  Certificateholders  of all amounts to
which  they are  entitled  under the  related  Pooling  Agreement.  If losses or
shortfalls  occur that exceed the amount  covered by the Credit  Support or that
are not  covered  by the  Credit  Support,  Certificateholders  will bear  their
allocable share of  deficiencies.  Moreover,  if a form of Credit Support covers
more than one series of Certificates, holders of Certificates of one series will
be subject to the risk that such Credit  Support will be exhausted by the claims
of the holders of  Certificates  of one or more other  series  before the former
receive their intended share of such coverage.

     If Credit  Support  is  provided  with  respect  to one or more  classes of
Certificates of a series,  or with respect to the related Mortgage  Assets,  the
related  Prospectus  Supplement will include a description of (i) the nature and
amount of 


                                       54
<PAGE>

coverage under such Credit  Support,  (ii) any conditions to payment  thereunder
not otherwise  described  herein,  (iii) 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 (iv) 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, generally 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 the  regulatory  agencies that
exercise  primary  jurisdiction  over the conduct of its  business  and (iv) its
total  assets,  and its  stockholders  "equity  or  policyholders"  surplus,  if
applicable,  as of a date that will be specified in the  Prospectus  Supplement.
See "Risk Factors--Credit Support Limitations." 

SUBORDINATE CERTIFICATES

     If so specified in the related Prospectus  Supplement,  one or more classes
of  Certificates  of a series  may be  Subordinate  Certificates.  To the extent
specified  in the related  Prospectus  Supplement,  the rights of the holders of
Subordinate  Certificates to receive  distributions from the Certificate Account
on any Distribution Date will be subordinated to the corresponding rights of the
holders  of  Senior  Certificates.  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
provided  by a class or classes of  Subordinate  Certificates  in a series,  the
circumstances under which such subordination will be available and the manner in
which the amount of subordination will be made available.

CROSS-SUPPORT PROVISIONS

     If the Mortgage Assets in any Trust Fund are divided into separate  groups,
each supporting a separate class or classes of Certificates of a series,  Credit
Support may be provided by cross-support provisions requiring that distributions
be made on Senior  Certificates  evidencing  interests  in one group of Mortgage
Assets prior to distributions on Subordinate  Certificates  evidencing interests
in a different  group of Mortgage  Assets within the Trust Fund.  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 MORTGAGE LOANS

     If so provided in the Prospectus  Supplement for a series of  Certificates,
Mortgage  Loans  included in the related  Trust Fund will be covered for certain
default risks by insurance  policies or guarantees.  To the extent  material,  a
copy of each such instrument will accompany the Current Report on Form 8-K to be
filed with the Commission  within 15 days of issuance of the Certificates of the
related series.

LETTER OF CREDIT

     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  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  Assets on the
related Cut-off Date or of the initial aggregate  Certificate  Balance of one or
more  classes  of  Certificates.  If so  specified  in  the  related  Prospectus
Supplement,  the letter of credit may permit  draws only in the event of 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  Certificates  will expire at the earlier of the date specified in the
related  Prospectus  Supplement or the  termination of the Trust Fund. A copy of
any such letter of credit will  accompany  the Current  Report on Form 8-K to be
filed with the Commission  within 15 days of issuance of the Certificates of the
related series. 

CERTIFICATE INSURANCE AND SURETY BONDS

     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  or certain
classes  thereof  will be covered by  insurance  policies  and/or  surety  bonds

                                       55
<PAGE>

provided by one or more insurance  companies or sureties.  Such  instruments may
cover,  with  respect to one or more  classes  of  Certificates  of the  related
series,  timely distributions of interest and/or full distributions of principal
on the basis of a schedule of principal distributions set forth in or determined
in the manner specified in the related Prospectus Supplement. A copy of any such
instrument  will  accompany the Current  Report on Form 8-K to be filed with the
Commission within 15 days of issuance of the Certificates of the related series.

RESERVE FUNDS

     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  or certain
classes  thereof  will be covered (to the extent of  available  funds) 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 specified
in  such  Prospectus  Supplement.  If so  specified  in the  related  Prospectus
Supplement,  the  reserve  fund for a series  may also be funded  over time by a
specified amount of the collections received on the related Mortgage Assets.

     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.  If so
specified in the related Prospectus Supplement, reserve funds may be established
to provide  protection  only  against  certain  types of losses and  shortfalls.
Following  each  Distribution  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.

     If so specified in the related Prospectus Supplement,  amounts deposited in
any reserve fund will be invested in  Permitted  Investments.  Unless  otherwise
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  for its services.  The
reserve  fund,  if any, for a series will not be a part of the Trust Fund unless
otherwise  specified in the related Prospectus  Supplement. 

CREDIT SUPPORT WITH RESPECT TO MBS

     If so provided in the Prospectus  Supplement for a series of  Certificates,
any MBS  included  in the  related  Trust  Fund  and/or the  related  underlying
mortgage  loans may be  covered  by one or more of the  types of Credit  Support
described herein.  The related  Prospectus  Supplement will specify,  as to each
such form of Credit  Support,  the  information  indicated  above  with  respect
thereto, to the extent such information is material and available.

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

     The  following  discussion  contains  general  summaries  of certain  legal
aspects of loans secured by commercial and multifamily  residential  properties.
Because such legal aspects are governed by applicable  state law (which laws may
differ  substantially),  the summaries do not purport to be complete, to reflect
the laws of any  particular  state,  or to  encompass  the laws of all states in
which the security for the Mortgage Loans (or mortgage loans underlying any MBS)
is situated.  Accordingly,  the  summaries  are  qualified in their  entirety by
reference to the applicable laws of those states.  See "Description of the Trust
Funds--Mortgage  Loans." For  purposes of the  following  discussion,  "Mortgage
Loan" includes a mortgage loan underlying an MBS. 

GENERAL

     Each  Mortgage  Loan will be  evidenced by a note or bond and secured by an
instrument  granting  a  security  interest  in real  property,  which  may be a
mortgage,  deed of trust or a deed to secure debt, depending upon the prevailing
practice  and law in the  state in  which  the  related  Mortgaged  Property  is
located.  Mortgages,  deeds  of  trust  and  deeds to  secure  debt  are  herein
collectively  referred  to as  "mortgage  instruments."  A  mortgage  instrument
creates a lien upon, or grants a title  interest in, the real  property  covered
thereby,  and  represents  the  security for the  repayment of the  indebtedness
customarily  evidenced by a promissory note. The priority of the lien created or
interest  granted  will depend on the terms of the mortgage  instrument  and, in
some cases, on the terms of separate  subordination  agreements or intercreditor
agreements  with others that hold interests in the real property,  the knowledge
of the parties to the  mortgage  instrument  as to the  existence of prior liens
and,  generally,  the order of 


                                       56
<PAGE>

recordation  of the mortgage  instrument  in the  appropriate  public  recording
office.  However,  the lien of a recorded mortgage  instrument will generally be
subordinate to  later-arising  liens for real estate taxes and  assessments  and
other charges imposed under governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

     There are two parties to a mortgage:  a mortgagor (the borrower and usually
the owner of the subject property) and a mortgagee (the lender).  In a mortgage,
the mortgagor grants a lien on the subject property in favor of the mortgagee. A
deed of trust is a three-party instrument,  among a trustor (the equivalent of a
borrower),  a trustee to whom the real  property is conveyed,  and a beneficiary
(the lender) for whose benefit the  conveyance  is made.  Under a deed of trust,
the trustor grants the property to the trustee, in trust,  irrevocably until the
debt is  paid,  and  generally  with a power  of  sale.  A deed to  secure  debt
typically has two parties. The borrower,  or grantor,  conveys title to the real
property to the grantee,  or lender,  generally with a power of sale, until such
time as the debt is repaid. In a case where the borrower is a land trust,  there
would be an additional party to a mortgage instrument because legal title to the
property is held by a land trustee under a land trust  agreement for the benefit
of the borrower.  At origination of a mortgage loan involving a land trust,  the
borrower  generally  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 related  instrument,
the law of the state in which the real property is located, certain federal laws
and, in some deed of trust  transactions,  the  directions  of the  beneficiary.

LEASES AND RENTS

     Mortgage instruments that encumber  income-producing property often contain
or are  accompanied by an assignment of rents and leases,  pursuant to which the
borrower  assigns to the lender the  borrower's  right,  title and  interest  as
landlord under each lease and the income derived therefrom,  while (unless rents
are to be paid directly to the lender)  retaining a revocable license to collect
the rents for so long as there is no  default.  If the  borrower  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 Uniform  Commercial Code ("UCC");  in cases where hotels or
motels constitute loan security, the rates are generally pledged by the borrower
as additional 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, it will generally be required to commence a foreclosure
action or otherwise take possession of the property in order to collect the room
rates following a default.

PERSONALTY

     In the case of  certain  types of  mortgaged  properties,  such as  hotels,
motels and nursing homes, personal property (to the extent owned by the borrower
and  not  previously  pledged)  may  constitute  a  significant  portion  of the
property's value as security.  The creation and enforcement of liens on personal
property are governed by the UCC.  Accordingly,  if a borrower  pledges personal
property as security for a mortgage  loan,  the lender  generally  must file UCC
financing statements in order to perfect its security interest therein, and must
file  continuation  statements,  generally  every five years,  to maintain  that
perfection.

JUNIOR MORTGAGES; RIGHTS OF SENIOR LENDERS

     Some of the  Mortgage  Loans  included  in a Trust  Fund may be  secured by
mortgage  instruments that are subordinate to mortgage instruments held by other
lenders. The rights of the Trust Fund (and therefore the Certificateholders), as
holder of a junior mortgage  instrument,  are subordinate to those of the senior
lender, including the prior rights of the senior lender to receive rents, hazard
insurance and  condemnation  proceeds and to cause the Mortgaged  Property to be
sold upon borrower's default and thereby extinguish the Trust Fund's junior lien
unless the Master Servicer or Special Servicer asserts its subordinate  interest
in a property in a foreclosure  litigation  or satisfies  the  defaulted  senior
loan. As discussed more fully below,  in many states a junior lender may satisfy
a defaulted senior loan in full,  adding the amounts expended to the balance due
on the junior loan. Absent a provision in the senior mortgage instrument or in a
subordination or intercreditor agreement, no notice of default is required to be
given to the junior lender.

                                       57
<PAGE>

     The form of the  mortgage  instrument  used by many  institutional  lenders
confers on the lender the right both to receive all proceeds collected under any
hazard  insurance policy and all awards made in connection with any condemnation
proceedings,  and  (subject to any limits  imposed by  applicable  state law) to
apply such  proceeds  and  awards to any  indebtedness  secured by the  mortgage
instrument in such order as the lender may determine. Thus, if improvements on a
property are damaged or destroyed by fire or other casualty,  or if the property
is taken by condemnation, the holder of the senior mortgage instrument will have
the  prior  right to  collect  any  insurance  proceeds  payable  under a hazard
insurance  policy and any award of damages in connection  with the  condemnation
and to apply the same to the senior indebtedness. Accordingly, only the proceeds
in excess of the amount of senior  indebtedness  will be available to be applied
to the indebtedness secured by a junior mortgage instrument.

     The  form  of  mortgage  instrument  used  by  many  institutional  lenders
typically contains a "future advance" clause, which provides,  in general,  that
additional  amounts  advanced to or on behalf of the mortgagor or trustor by the
mortgagee or  beneficiary  are to be secured by the mortgage  instrument.  While
such a clause  is valid  under  the laws of most  states,  the  priority  of any
advance made under the clause  depends,  in some states,  on whether the advance
was an  "obligatory"  or an  "optional"  advance.  If the lender is obligated to
advance the additional amounts,  the advance may be entitled to receive the same
priority  as  the  amounts   advanced  at  origination,   notwithstanding   that
intervening junior liens may have been recorded between the date of recording of
the  senior  mortgage  instrument  and  the  date  of the  future  advance,  and
notwithstanding  that the senior lender had actual knowledge of such intervening
junior  liens  at the  time of the  advance.  Where  the  senior  lender  is not
obligated  to advance the  additional  amounts and has actual  knowledge  of the
intervening  junior liens,  the advance may be subordinate  to such  intervening
junior liens.  Priority of advances under a "future  advance"  clause rests,  in
many other states,  on state law giving  priority to all advances made under the
loan agreement up to a "credit limit" amount stated in the recorded mortgage.

     Another provision  typically found in the form of mortgage  instrument used
by many  institutional  lenders  permits  the lender to itself  perform  certain
obligations  of the borrower (for example,  the  obligations to pay when due all
taxes and assessments on the property and, when due, all  encumbrances,  charges
and  liens  on the  property  that  are  senior  to  the  lien  of the  mortgage
instrument,  to maintain hazard  insurance on the property,  and to maintain and
repair the  property)  upon a failure of the borrower to do so, with all sums so
expended  by the  lender  becoming  part  of the  indebtednesss  secured  by the
mortgage instrument.

     The  form  of  mortgage  instrument  used  by  many  institutional  lenders
typically  requires  the borrower to obtain the consent of the lender in respect
of actions affecting the mortgaged property,  including the execution of certain
new leases and the termination or modification of certain existing  leases,  the
performance of certain  alterations to buildings forming a part of the mortgaged
property and the execution of managment and leasing agreements for the mortgaged
property. Tenants will often refuse to execute leases unless the lender executes
a written  agreement  with the tenant not to disturb the tenant's  possession of
its  premises  in the event of a  foreclosure.  A senior  lender  may  refuse to
consent to matters  approved by a junior lender,  with the result that the value
of the security for the junior mortgage instrument is diminished. 

FORECLOSURE

     General. Foreclosure is a legal procedure that allows the lender to recover
the  borrower's  mortgage  debt by  enforcing  its  rights and  available  legal
remedies under the mortgage  instrument.  If the borrower defaults in payment or
performance of its obligations under the note or mortgage instrument, the lender
has the right to institute foreclosure  proceedings to sell the real property at
public auction to satisfy the indebtedness.

     Foreclosure  Procedures  Vary From State to State.  Two primary  methods of
foreclosing a mortgage  instrument  are judicial  foreclosure,  involving  court
proceedings, and non-judicial foreclosure pursuant to a power of sale granted in
the mortgage  instrument.  Other  foreclosure  procedures  are available in some
states,  but they are  either  infrequently  used or  available  only in limited
circumstances.  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 requires several years to complete.

     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 


                                       58
<PAGE>

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.

     Non-Judicial  Foreclosure/Power of Sale.  Foreclosure of a deed of trust is
generally  accomplished by a non-judicial  trustee's sale pursuant to a power of
sale  typically  granted  in the  deed of  trust.  A power  of sale  may also be
contained in any other type of mortgage  instrument  (in  particular,  a deed to
secure debt) if applicable law so permits. A power of sale under a deed of trust
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 default by
the borrower and after notice of sale is given in  accordance  with the terms of
the deed of trust and applicable state law. In some states,  prior to such sale,
the  trustee  under the deed of trust must record a notice of default and notice
of sale and send a copy to the  borrower 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  borrower  or junior
lienholder may then have the right,  during a  reinstatement  period required in
some states,  to cure the default by paying the entire  actual amount in arrears
(without  regard to the  acceleration  of the  indebtedness),  plus the lender's
expenses incurred in enforcing the obligation.  In other states, the borrower 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, state law governs the procedure for public sale, the parties entitled
to notice, the method of giving notice and the applicable time periods.

     Limitations  on the Rights of Mortgage  Lenders.  United States courts have
traditionally  imposed  general  equitable  principles  to  limit  the  remedies
available to lenders in  foreclosure  actions.  These  principles  are generally
designed to relieve borrowers from the effects of mortgage defaults 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  actions to determine the cause of the borrower's default
and the likelihood that the borrower 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
borrowers  who are suffering  from a temporary  financial  disability.  In other
cases, courts have limited the right of the lender to foreclose in the case of a
non-monetary  default,  such as a failure to  adequately  maintain the mortgaged
property or an  impermissible  further  encumbrance  of the mortgaged  property.
Finally,  some  courts  have  addressed  the issue of  whether  federal or state
constitutional  provisions  reflecting due process  concerns for adequate notice
require  that a borrower  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
instrument  providing  for a power of sale  does not  involve  sufficient  state
action to trigger constitutional protections.

     Also, a third party may be unwilling to purchase a mortgaged  property at a
public sale because of the difficulty in  determining  the exact status of title
to the property (due to, among other things,  redemption  rights that may exist)
and because of the possibility  that physical  deterioration of the property may
have occurred during the foreclosure  proceedings.  Potential buyers may also be
reluctant  to purchase  property at a  foreclosure  sale as a result of the 1980
decision of the United  States Court of Appeals for the Fifth Circuit in Durrett
v. Washington National Insurance Company.  The court in Durrett held that even a
non-collusive,  regularly  conducted  foreclosure sale was a fraudulent transfer
under Section 67d of the former  Bankruptcy  Act (Section 548 of the  Bankruptcy
Code,  Bankruptcy Reform Act of 1978, as amended, 11 U.S.C. ss.ss. 101-1330 (the
"Bankruptcy  Code"))  and,  therefore,  could  be  rescinded  in  favor  of  the
bankrupt's  estate,  if (i) the  foreclosure  sale was held while the debtor was
insolvent  and not more  than one year  prior to the  filing  of the  bankruptcy
petition and (ii) the price paid for the  foreclosed  property did not represent
"fair consideration"  ("reasonably equivalent value" under the Bankruptcy Code).
Although the  reasoning and result of Durrett were rejected by the United States
Supreme Court in May, 1994, the case could  nonetheless be persuasive to a court
applying a state  fraudulent  conveyance  law with  provisions  similar to those
construed in Durrett. For these reasons, it is common for the lender to purchase
the  mortgaged  property  for an amount  equal to the secured  indebtedness  and
accrued and unpaid interest plus the expenses of foreclosure, in which event the
borrower's  debt will be  extinguished.  Thereafter,  subject to the  borrower's
right in some states to remain in  possession  during a redemption  period,  the
lender  will become the owner of the  property  and have both the  benefits  and
burdens of 


                                       59
<PAGE>

ownership,  including the obligation to pay debt service on any senior  mortgage
loans, to pay taxes,  to obtain  casualty  insurance and to make such repairs as
are necessary to render the property  suitable for sale.  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
lender also will  commonly  obtain the services of a real estate  broker and pay
the broker's  commission in  connection  with the sale or lease 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,
because  of the  expenses  associated  with  acquiring,  owning  and  selling  a
mortgaged  property,  a lender could  realize an overall loss on a mortgage loan
even if the  mortgaged  property is sold at  foreclosure,  or resold after it is
acquired  through  foreclosure,  for an  amount  equal to the  full  outstanding
principal amount of the loan plus accrued interest.

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

     Rights of  Redemption.  The purposes of a foreclosure  action are to enable
the lender to realize upon its security and to bar the borrower, and all persons
who  have  interests  in the  property  that  are  subordinate  to  that  of the
foreclosing  lender,  from the  exercise of their  "equity of  redemption."  The
doctrine of equity of redemption provides that, until the property encumbered by
a mortgage has been sold in accordance with a properly conducted foreclosure and
foreclosure  sale,  those having  interests that are  subordinate to that of the
foreclosing  lender have an equity of redemption  and may redeem the property by
paying the entire debt with interest.  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 terminated.

     The equity of redemption is a common-law (non-statutory) right which should
be distinguished from post-sale statutory rights of redemption.  In some states,
after  sale  pursuant  to a deed of  trust or  foreclosure  of a  mortgage,  the
borrower and foreclosed  junior lienors are given a statutory period in which to
redeem the property.  In some states,  statutory  redemption may occur only upon
payment of the  foreclosure  sale  price.  In other  states,  redemption  may be
permitted if the former borrower 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 because the exercise of a right of redemption would
defeat  the title of any  purchaser  through a  foreclosure.  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. In general, it is expected that some or all of
the Mortgage Loans in a particular  Trust Fund may be nonrecourse  loans,  as to
which recourse in the case of default will be limited to the Mortgaged  Property
and such other assets,  if any,  that were pledged to secure the Mortgage  Loan.
However,  even if a Mortgage  Loan by its terms  provides  for  recourse  to the
borrower's  other assets, a lender's ability to realize upon those assets may be
limited by state law.  For  example,  in some  states a lender  cannot  obtain a
deficiency  judgment against the borrower following  foreclosure or sale under a
deed of trust. A deficiency  judgment is a personal  judgment against the former
borrower equal to the difference between the net amount realized upon the public
sale of the real property and the amount due to the lender.  Other  statutes may
require  the lender to exhaust the  security  afforded  under a mortgage  before
bringing a personal  action against the borrower.  In certain other states,  the
lender has the option of bringing a personal  action against the borrower on the
debt without first exhausting such security;  however,  in some of those states,
the lender,  following  judgment on such personal action,  may be deemed to have
elected a remedy and thus may be precluded from  foreclosing  upon the security.
Consequently, lenders in those states where such an election of remedy provision
exists will usually proceed first against the security. Finally, other statutory
provisions,  designed to protect  borrowers  from  exposure to large  deficiency
judgments  that  might  result  from  bidding  at  below-market  values  at  the
foreclosure sale, limit any deficiency judgment to the excess of the outstanding
debt over the fair market value of the property at the time of the sale.

     Leasehold  Considerations.  Mortgage  loans may be secured by a lien on the
borrower's  leasehold  interest in a ground lease.  Leasehold mortgage loans are
subject to certain risks not associated with mortgage loans secured by a 


                                       60
<PAGE>

lien on the fee estate of the borrower.  The most  significant of these risks is
that if the borrower's leasehold were to be terminated (for example, as a result
of a lease default or the bankruptcy of the ground lessor or the borrower/ground
lessee),  the leasehold mortgagee would be left without its security.  This risk
may be substantially lessened if the ground lease contains provisions protective
of the leasehold mortgagee,  such as a provision that requires the ground lessor
to give the leasehold mortgagee notices of lessee defaults and an opportunity to
cure them, a provision  that permits the leasehold  estate to be assigned to and
by the leasehold  mortgagee or the purchaser at a foreclosure  sale, a provision
that gives the  leasehold  mortgagee  the right to enter into a new ground lease
with the ground lessor on the same terms and  conditions as the old ground lease
or a provision  that  prohibits  the ground  lessee/borrower  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.
Certain mortgage loans,  however,  may be secured by liens on ground leases that
do not contain these provisions.

BANKRUPTCY LAWS

     Operation of 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) to
collect  a debt are  automatically  stayed  upon the  filing  of the  bankruptcy
petition  and,  often,  no interest or  principal  payments  are made during the
course of the bankruptcy 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  protective of the lender are met, the amount and terms of a mortgage
loan secured by a lien on property of the debtor may be modified  under  certain
circumstances. For example, the outstanding amount of the loan 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, by means of a reduction in the rate of interest and/or an alteration of
the repayment  schedule (with or without  affecting the unpaid principal balance
of the loan),  and/or by an extension (or  shortening)  of the term to maturity.
Some bankruptcy courts have approved plans, based on the particular facts of the
reorganization case, that effected the cure of a mortgage loan default by paying
arrearages over a number of years. Also, a bankruptcy court may permit a debtor,
through its  rehabilitative  plan, to reinstate a loan mortgage payment schedule
even if the lender has  obtained a final  judgment of  foreclosure  prior to the
filing of the debtor's petition.

     Federal  bankruptcy  law may also have the  effect of  interfering  with or
affecting the ability of the secured lender to enforce the borrower's assignment
of rents and leases related to the mortgaged property.  Under Section 362 of the
Bankruptcy  Code, the lender will be stayed from enforcing the  assignment,  and
the legal  proceedings  necessary to resolve the issue could be  time-consuming,
with  resulting  delays in the  lender's  receipt  of the  rents.  However,  the
Bankruptcy  Code has recently 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.

     If a borrower's  ability to make payment on a mortgage loan is dependent on
its receipt of rent payments under a lease of the related property, that ability
may be impaired by the  commencement  of a bankruptcy  proceeding  relating to a
lessee under such lease.  Under the Bankruptcy Code, the filing of a petition in
bankruptcy by or on behalf of a lessee  results in a stay in bankruptcy  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.  In addition,  the Bankruptcy Code generally provides that a
trustee or  debtor-in-possession  may,  subject to  approval  of the court,  (i)
assume the lease and retain it or assign it to a third  party or (ii) reject the
lease.  If the  lease  is  assumed,  the  trustee  or  debtor-in-possession  (or
assignee, if applicable) must 


                                       61
<PAGE>

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,  and any assurances provided to the lessor may, in
fact, be inadequate.  If the lease is rejected, the lessor will be treated as an
unsecured  creditor with respect to its claim for damages for termination of the
lease. The Bankruptcy Code also limits a lessor's damages for lease rejection to
the rent  reserved  under the lease  (without  regard to  acceleration)  for the
greater of one year, or 15%, not to exceed three years, of the remaining term of
the lease. 

ENVIRONMENTAL CONSIDERATIONS

     General.  A lender  may be  subject to  environmental  risks when  taking a
security interest in real property. Of particular concern may be properties that
are or have been  used for  industrial,  manufacturing,  military,  disposal  or
certain  commercial  activity.  Such  environmental  risks  include the possible
diminution  of the value of a  contaminated  property  or, as  discussed  below,
potential  liability  for clean-up  costs or other  remedial  actions that could
exceed the value of the property or the amount of the lender's  loan. In certain
circumstances,  a lender may decide to abandon a contaminated mortgaged property
as collateral for its loan rather than foreclose and risk liability for clean-up
costs.

     Superlien Laws.  Under certain laws,  contamination  on a property may give
rise to a lien on the property for clean-up  costs.  In several  states,  such a
lien  has  priority  over  all  existing  liens,  including  those  of  existing
mortgages. In these states, the lien of a mortgage may lose its priority to such
a "superlien."

     CERCLA. The federal Comprehensive Environmental Response,  Compensation and
Liability  Act of 1980,  as amended  ("CERCLA"),  imposes  strict  liability  on
present and past "owners" and "operators" of contaminated  real property for the
costs of clean-up.  Excluded from CERCLA's  definition of "owner" or "operator,"
however,  is a lender that,  "without  participating  in the  management" of the
facility,  holds indicia of ownership primarily to protect his security interest
in the  facility.  This  so-called  secured  creditor  exemption  is intended to
provide a lender  protection from liability under CERCLA as an owner or operator
of contaminated  property.  The secured creditor  exemption,  however,  does not
necessarily protect a lender from liability for cleanup of hazardous  substances
in every  situation.  A secured lender may be liable as an "owner" or "operator"
of a  contaminated  mortgaged  property if agents or employees of the lender are
deemed to have participated in the management of such mortgaged  property or the
operations of the borrower.  Such liability may exist even if the lender did not
cause or contribute to the  contamination  and  regardless of whether the lender
has actually taken possession of a mortgaged property through foreclosure,  deed
in lieu of foreclosure or otherwise.  Moreover, such liability is not limited to
the original or unamortized  principal  balance of a loan or to the value of the
property securing a loan.

     In  addition,  lenders may face  potential  liability  for  remediation  of
releases or petroleum or hazardous  substances  from  underground  storage tanks
under the federal Resource  Conservation and Recovery Act ("RCRA"),  if they are
deemed to be the  "owners" or  "operators"  of  facilities  in which they have a
security interest or upon which they have foreclosed.

     The federal Asset  Conservation,  Lender  Liability  and Deposit  Insurance
Protection  Act of 1996 (the  "Act")  seeks to clarify  the actions a lender may
take without  incurring  liability as an "owner" or "operator"  of  contaminated
property or underground  petroleum storage tanks. The Act amends CERCLA and RCRA
to provide  guidance on actions that do or do not constitute  "participation  in
management."

     Importantly, the Act does not, among other things: (1) completely eliminate
potential  liability to lenders  under CERCLA or RCRA;  (2) reduce  credit risks
associated   with  lending  to  borrowers   having   significant   environmental
liabilities  or  potential  liabilities,   (3)  eliminate   environmental  risks
associated  with taking  possession  of  contaminated  property  or  underground
storage  tanks or  assuming  control of the  operations  thereof,  or (4) affect
liabilities or potential liabilities under state environmental laws.

     Certain State and Other Federal Laws. Many states have statutes  similar to
CERCLA and RCRA,  and not all of those statutes  provide for a secured  creditor
exemption.

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

                                       62
<PAGE>

     Beyond statute-based environmental liability, there exist common law causes
of action (for example,  actions based on nuisance or on toxic tort resulting in
death,   personal   injury,   or  damage  to  property)   related  to  hazardous
environmental conditions on a property. While it may be more difficult to hold a
lender  liable in such cases,  unanticipated  or  uninsured  liabilities  of the
borrower may jeopardize the borrower's ability to meet its loan obligations.

     Additional  Considerations.  The cost of  remediating  hazardous  substance
contamination at a property can be substantial.  If a lender becomes liable,  it
can bring an action for contribution  against other potentially  liable parties,
but such parties may be without substantial assets.  Accordingly, it is possible
that such costs could  become a liability  of the Trust Fund and occasion a loss
to the Certificateholders.

     To reduce the likelihood of such a loss, unless otherwise  specified in the
related Prospectus Supplement,  the Pooling and Servicing Agreement will provide
that  the  Master  Servicer,  acting  on  behalf  of the  Trustee,  may not take
possession of a Mortgaged  Property or take over its operation unless the Master
Servicer,  based solely (as to environmental  matters) on a report prepared by a
person who  regularly  conducts  environmental  site  assessments,  has made the
determination  that it is appropriate to do so, as described  under "The Pooling
and Servicing Agreements--Realization Upon Defaulted Mortgage Loans."

     If a lender forecloses on a mortgage secured by a property,  the operations
on which are subject to environmental  laws and regulations,  the lender will be
required to operate the property in accordance with those laws and  regulations.
Such  compliance  may  entail  substantial  expense,  especially  in the case of
industrial or manufacturing properties.

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

DUE-ON-SALE AND DUE-ON-ENCUMBRANCE

     Certain   of   the   Mortgage   Loans   may   contain   "due-on-sale"   and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate the
maturity  of the  loan  if the  borrower  transfers  or  encumbers  the  related
Mortgaged  Property.  In recent years,  court decisions and legislative  actions
placed substantial  restrictions on the right of lenders to enforce such clauses
in  many  states.  By  virtue,   however,  of  the  Garn-St  Germain  Depository
Institutions  Act of 1982 (the "Garn  Act"),  effective  October 15, 1982 (which
purports to preempt  state laws that  prohibit the  enforcement  of  due-on-sale
clauses by providing, among other matters, that "due-on-sale" clauses in certain
loans  made after the  effective  date of the Garn Act are  enforceable,  within
certain limitations as set forth in the Garn Act and the regulations promulgated
thereunder), a Master Servicer may nevertheless have the right to accelerate the
maturity  of a  Mortgage  Loan that  contains  a  "due-on-sale"  provision  upon
transfer of an interest in the  property,  regardless  of the Master  Servicer's
ability to demonstrate that a sale threatens its legitimate security interest.

SUBORDINATE FINANCING

     Certain of the Mortgage  Loans may not restrict the ability of the borrower
to use the  Mortgaged  Property as security  for one or more  additional  loans.
Where a borrower  encumbers a mortgaged  property with one or more junior liens,
the senior lender is subjected to additional risk.  First, the borrower may have
difficulty servicing and repaying multiple loans.  Moreover,  if the subordinate
financing  permits  recourse to the borrower (as is frequently the case) and the
senior loan does not, a borrower  may have more  incentive  to repay sums due on
the  subordinate  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  borrower  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  borrower is  additionally
burdened.  Third, if the borrower  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. 


                                       63
<PAGE>

DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS

     Notes and  mortgages may contain  provisions  that obligate the borrower to
pay a late charge or additional interest if payments are not timely made, and in
some  circumstances,  may prohibit  prepayments  for a specified  period  and/or
condition  prepayments  upon the borrower's  payment of prepayment fees or yield
maintenance  penalties.  In  certain  states,  there  are  or  may  be  specific
limitations  upon the late charges that a lender may collect from a borrower for
delinquent  payments.  Certain  states also limit the amounts  that a lender may
collect  from a borrower  as an  additional  charge if the loan is  prepaid.  In
addition,  the  enforceability of provisions that provide for prepayment fees or
penalties  upon an  involuntary  prepayment  is  unclear  under the laws of many
states.

APPLICABILITY OF USURY LAWS

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980 ("Title V") provides that state usury limitations shall not apply to
certain  types of  residential  (including  multifamily)  first  mortgage  loans
originated by certain lenders after March 31, 1980. Title V 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.

     No Mortgage Loan  originated in any state in which  application  of Title V
has been expressly  rejected or a provision  limiting  discount  points or other
charges has been adopted,  will (if originated after that rejection or adoption)
be eligible for inclusion in a Trust Fund 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  are to 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  borrower's
counsel has rendered an opinion that such choice of law provision would be given
effect. 

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 borrower who enters  military  service after the
origination of such  borrower's  mortgage loan  (including a borrower 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  borrower's  active duty  status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
individuals  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
individuals 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 with  individuals as borrowers 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  distributable  to the holders of
the related  series of  Certificates,  and would not be covered by advances  or,
unless otherwise  specified in the related  Prospectus  Supplement,  any form of
Credit Support provided in connection with such Certificates.  In addition,  the
Relief Act imposes  limitations that would impair the ability of the servicer to
foreclose on an affected  Mortgage Loan during the  borrower's  period of active
duty status, and, under certain circumstances,  during an additional three-month
period thereafter. 

AMERICANS WITH DISABILITIES ACT

     Under Title III of the Americans  with  Disabilities  Act of 1990 and rules
promulgated   thereunder   (collectively,   the  "ADA"),  in  order  to  protect
individuals  with   disabilities,   public   accommodations   (such  as  hotels,
restaurants,  shopping  centers,  hospitals,  schools and social  service center
establishments)  must remove  architectural and communication  barriers that 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 


                                       64
<PAGE>

financial  resources of the affected site,  owner,  landlord or other applicable
person.  The requirements of the ADA may also be imposed on a foreclosing lender
who succeeds to the  interest of the  borrower as owner or  landlord.  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 borrower of  complying  with the  requirements  of the ADA may be subject to
more stringent requirements than those to which the borrower is subject.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     The following is a general  discussion of the anticipated  material federal
income tax  consequences  of the purchase,  ownership and disposition of Offered
Certificates. This discussion is directed solely to Certificateholders that hold
the  Certificates  as capital  assets  within the meaning of Section 1221 of the
Internal  Revenue  Code of 1986 (the  "Code") and it 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.
Taxpayers  and preparers of tax returns  (including  those filed by any REMIC or
other  issuer)  should be aware that under  applicable  Treasury  regulations  a
provider of advice on  specific  issues of law is not  considered  an income tax
return  preparer unless the advice (i) is given with respect to events that have
occurred at the time the advice is rendered and is not given with respect to the
consequences  of  contemplated  actions,  and (ii) is  directly  relevant to the
determination of an entry on a tax return. Accordingly, taxpayers should consult
their own tax advisors and tax return preparers regarding the preparation of any
item on a tax  return,  even  where  the  anticipated  tax  treatment  has  been
discussed herein.  In addition to the federal income tax consequences  described
herein,   potential   investors   should   consider  the  state  and  local  tax
consequences,  if any, of the  purchase,  ownership and  disposition  of Offered
Certificates.  See "State and Other Tax  Consequences."  Certificateholders  are
advised to consult their own tax advisors  concerning the federal,  state, local
or other tax consequences to them of the purchase,  ownership and disposition of
Offered Certificates.

     The following  discussion  addresses  securities of two general types:  (i)
certificates ("REMIC Certificates") representing interests in a Trust Fund, or a
portion  thereof,  that the Master  Servicer or the  Trustee  will elect to have
treated as a real estate mortgage  investment  conduit  ("REMIC") under Sections
860A through 860G (the "REMIC  Provisions")  of the Code, and (ii)  certificates
("Grantor Trust Certificates")  representing interests in a Trust Fund ("Grantor
Trust Fund") as to which no such election will be made. If no REMIC  election is
made and the Trust Fund does not elect to be treated  as a Grantor  Trust  Fund,
the Trust  Fund may elect to be  treated  as a  financial  asset  securitization
investment  trust  ("FASIT").  The  Prospectus  Supplement  relating  to such an
election will describe the requirements for the classification of the Trust Fund
as a FASIT and the  consequences to a holder of owning  certificates in a FASIT.
The  Prospectus  Supplement for each series of  Certificates  also will indicate
whether a REMIC election (or elections)  will be made for the related Trust Fund
and, if such an election is to be made,  will  identify all "regular  interests"
and  "residual  interests"  in the REMIC.  For purposes of this tax  discussion,
references to a "Certificateholder" or a "holder" are to the beneficial owner of
a Certificate.

     The   following   discussion  is  limited  in   applicability   to  Offered
Certificates. Moreover, this discussion applies only to the extent that Mortgage
Assets held by a Trust Fund consist solely of Mortgage Loans. To the extent that
other Mortgage Assets,  including REMIC  certificates and mortgage  pass-through
certificates,  are to be held by a Trust Fund, the tax  consequences  associated
with the  inclusion of such assets will be  disclosed in the related  Prospectus
Supplement.  In  addition,  if  Cash  Flow  Agreements,  other  than  guaranteed
investment  contracts,  are  included  in a Trust  Fund,  the  tax  consequences
associated  with such Cash Flow Agreements also will be disclosed in the related
Prospectus   Supplement.   See  "Description  of  the  Trust   Funds--Cash  Flow
Agreements."

     Furthermore,  the  following  discussion  is based in part  upon the  rules
governing  original issue discount that are set forth in Sections  1271-1273 and
1275 of the Code and in the Treasury  regulations  issued  thereunder  (the "OID
Regulations"),   and  in  part  upon  the  REMIC  Provisions  and  the  Treasury
regulations issued thereunder (the "REMIC Regulations").  The OID Regulations do
not adequately address certain issues relevant to, and in some instances provide
that they are not applicable to, securities such as the Certificates. 

REMICS

     Classification  of  REMICs.  Upon  the  issuance  of each  series  of REMIC
Certificates, counsel to the Depositor will deliver its opinion generally to the
effect that,  assuming  compliance  with all  provisions of the related  Pooling

                                       65
<PAGE>

Agreement,  the related  Trust Fund (or each  applicable  portion  thereof) will
qualify as a REMIC and the REMIC Certificates  offered with respect thereto will
be  considered  to evidence  ownership of "regular  interests"  ("REMIC  Regular
Certificates") or "residual  interests" ("REMIC Residual  Certificates") in that
REMIC within the meaning of the REMIC Provisions.

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

     Characterization  of Investments  in REMIC  Certificates.  In general,  the
REMIC  Certificates  will be "real estate  assets" within the meaning of Section
856(c)(4)(A) of the Code and assets described in Section  7701(a)(19)(C)  of the
Code in the same  proportion  that  the  assets  of the  REMIC  underlying  such
Certificates would be so treated.  However,  to the extent that the REMIC assets
constitute  mortgages  on property  not used for  residential  or certain  other
prescribed  purposes,  the  REMIC  Certificates  will not be  treated  as assets
qualifying  under  Section  7701(a)(19)(C)(v).  Moreover,  if 95% or more of the
assets of the REMIC  qualify for any of the  foregoing  treatments  at all times
during  a  calendar   year,  the  REMIC   Certificates   will  qualify  for  the
corresponding  status  in  their  entirety  for  that  calendar  year.  Interest
(including original issue discount) on the REMIC Regular Certificates and income
allocated to the class of REMIC Residual Certificates will be interest described
in Section  856(c)(3)(B)  of the Code to the extent that such  Certificates  are
treated as "real estate  assets" within the meaning of Section  856(c)(5)(A)  of
the  Code.  In  addition,  the REMIC  Regular  Certificates  will be  "qualified
mortgages"   within  the  meaning  of  Section   860G(a)(3)  of  the  Code.  The
determination as to the percentage of the REMIC's assets that constitute  assets
described  in the  foregoing  sections of the Code will be made with  respect to
each calendar  quarter based on the average  adjusted  basis of each category of
the assets held by the REMIC during such calendar  quarter.  The Master Servicer
or the Trustee will report those  determinations  to  Certificateholders  in the
manner and at the times required by the applicable Treasury regulations.

     The  assets of the REMIC will  include,  in  addition  to  Mortgage  Loans,
payments on Mortgage Loans held pending  distribution on the REMIC  Certificates
and property  acquired by foreclosure held pending sale, and may include amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve  accounts  would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing  sections) otherwise would receive the same treatment
as the  Mortgage  Loans  for  purposes  of all of  the  foregoing  sections.  In
addition, in some instances Mortgage Loans may not be treated entirely as assets
described in the foregoing  sections.  If so, the related Prospectus  Supplement
will  describe  those  Mortgage  Loans  that may not be so  treated.  The  REMIC
Regulations  do provide,  however,  that payments on Mortgage Loans held pending
distribution  are considered  part of the Mortgage Loans for purposes of Section
856(c)(4)(A) of the Code.

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

     Solely for purposes of determining  whether the REMIC  Certificates will be
"real estate assets" within the meaning of Section 856(c)(4)(A) of the Code, and
"loans secured by an interest in real property" under Section  7701(a)(19)(C) of
the Code, and whether the income on such  Certificates is interest  described in
Section  856(c)(3)(B)  of the Code,  the  Tiered  REMICs  will be treated as one
REMIC.

                                       66
<PAGE>

TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

     General.  Except as  otherwise  stated in this  discussion,  REMIC  Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as  ownership  interests in the REMIC or its assets.
Moreover,  holders of REMIC Regular  Certificates  that otherwise  report income
under a cash method of accounting will be required to report income with respect
to REMIC Regular Certificates under an accrual method.

     Original Issue Discount.  Certain REMIC Regular  Certificates may be issued
with  "original  issue  discount"  within the meaning of Section  1273(a) of the
Code.  Any holders of REMIC  Regular  Certificates  issued with  original  issue
discount generally will be required to include original issue discount in income
as it accrues,  in accordance with the method described below, in advance of the
receipt of the cash attributable to such income. In addition, Section 1272(a)(6)
of the Code provides special rules applicable to REMIC Regular  Certificates and
certain other debt instruments issued with original issue discount.  Regulations
have not been issued under that section.

     The Code  requires  that a  prepayment  assumption  be used with respect to
Mortgage  Loans  held by a REMIC in  computing  the  accrual of  original  issue
discount  on  REMIC  Regular   Certificates  issued  by  that  REMIC,  and  that
adjustments  be made in the  amount  and rate of  accrual  of such  discount  to
reflect  differences  between  the  actual  prepayment  rate and the  prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Conference  Committee  Report  accompanying  the Tax Reform Act of 1986 (the
"Committee  Report")  indicates  that  the  regulations  will  provide  that the
prepayment  assumption used with respect to a REMIC Regular  Certificate must be
the same as that used in pricing  the  initial  offering  of such REMIC  Regular
Certificate.  The prepayment  assumption (the "Prepayment  Assumption")  used in
reporting original issue discount for each series of REMIC Regular  Certificates
will be  consistent  with this  standard  and will be  disclosed  in the related
Prospectus Supplement.  However, neither the Depositor nor any other person will
make any  representation  that the Mortgage  Loans will in fact prepay at a rate
conforming to the Prepayment Assumption or at any other rate.

     The original issue discount, if any, on a REMIC Regular Certificate will be
the excess of its stated  redemption price at maturity over its issue price. The
issue price of a  particular  class of REMIC  Regular  Certificates  will be the
first cash price at which a substantial amount of REMIC Regular  Certificates of
that class is sold (excluding sales to bond houses,  brokers and  underwriters).
If less  than a  substantial  amount  of a  particular  class of  REMIC  Regular
Certificates is sold for cash on or prior to the date of their initial  issuance
(the  "Closing  Date"),  the issue  price for such class will be the fair market
value of such class on the Closing Date. Under the OID  Regulations,  the stated
redemption  price of a REMIC  Regular  Certificate  is equal to the total of all
payments to be made on such Certificate  other than "qualified stated interest."
"Qualified stated interest" includes interest that is unconditionally payable at
least annually at a single fixed rate, at a "qualified  floating rate," or at an
"objective  rate,"  a  combination  of a  single  fixed  rate  and  one or  more
"qualified  floating  rates"  or one  "qualified  inverse  floating  rate," or a
combination of "qualified floating rates" that does not operate in a manner that
accelerates or defers interest payments on such REMIC Regular Certificate.

     In the case of  REMIC  Regular  Certificates  bearing  adjustable  interest
rates, the  determination of the total amount of original issue discount and the
timing of the inclusion  thereof will vary according to the  characteristics  of
such REMIC Regular  Certificates.  If the original issue discount rules apply to
such Certificates, the related Prospectus Supplement will describe the manner in
which such rules will be applied with respect to those Certificates in preparing
information returns to the  Certificateholders  and the Internal Revenue Service
(the "IRS").

     In addition,  if the accrued interest to be paid on the first  Distribution
Date is computed with respect to a period that begins prior to the Closing Date,
a portion  of the  purchase  price  paid for a REMIC  Regular  Certificate  will
reflect such accrued interest.  In such cases,  information  returns provided to
the  Certificateholders  and the IRS  will be  based  on the  position  that the
portion of the  purchase  price paid for the  interest  accrued  with respect to
periods prior to the Closing Date is treated as part of the overall cost of such
REMIC  Regular  Certificate  (and not as a  separate  asset the cost of which is
recovered  entirely out of interest received on the next Distribution  Date) and
that portion of the interest  paid on the first  Distribution  Date in excess of
interest  accrued for a number of days  corresponding to the number of days from
the Closing Date to the first Distribution Date should be included in the stated
redemption price of such REMIC Regular Certificate. However, the OID Regulations
state that all or some  portion  of such  accrued  interest  may be treated as a
separate  asset the cost of which is recovered  entirely out of interest paid on
the first  Distribution  Date.  It is unclear  how an election to do so would be
made  under the OID  Regulations  and  whether  such an  election  could be made
unilaterally by a Certificateholder.

                                       67
<PAGE>

     Notwithstanding the general definition of original issue discount, original
issue  discount  on a REMIC  Regular  Certificate  will be  considered  to be de
minimis  if it is less than 0.25% of the  stated  redemption  price of the REMIC
Regular  Certificate  multiplied by its weighted average life. For this purpose,
the weighted  average life of the REMIC Regular  Certificate  is computed as the
sum of the  amounts  determined,  as to  each  payment  included  in the  stated
redemption  price of such REMIC  Regular  Certificate,  by  multiplying  (i) the
number of complete  years  (rounding down for partial years) from the issue date
until such  payment is expected to be made  (presumably  taking into account the
Prepayment  Assumption) by (ii) a fraction, the numerator of which is the amount
of the payment,  and the denominator of which is the stated  redemption price at
maturity of such REMIC Regular Certificate. Under the OID Regulations,  original
issue  discount  of only a de minimis  amount  (other  than de minimis  original
discount  attributable  to a  so-called  "teaser"  interest  rate or an  initial
interest holiday) will be included in income as each payment of stated principal
is made,  based on the product of the total  amount of such de minimis  original
issue  discount  and a fraction,  the  numerator  of which is the amount of such
principal  payment  and the  denominator  of  which  is the  outstanding  stated
principal  amount of the REMIC Regular  Certificate.  The OID  Regulations  also
would permit a  Certificateholder  to elect to accrue de minimis  original issue
discount into income currently based on a constant yield method. See "--Taxation
of Owners of REMIC Regular  Certificates--Market  Discount" for a description of
such election under the OID Regulations.

     If original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, the holder of such Certificate must include in ordinary gross
income the sum of the "daily  portions" of original  issue discount for each day
during  its  taxable  year on  which it held  such  REMIC  Regular  Certificate,
including the purchase date but excluding the  disposition  date. In the case of
an  original  holder  of a REMIC  Regular  Certificate,  the daily  portions  of
original issue discount will be determined as follows.

     As to each "accrual  period," that is, each period that ends on a date that
corresponds  to a  Distribution  Date and begins on the first day  following the
immediately  preceding  accrual period (or in the case of the first such period,
begins on the Closing  Date),  a calculation  will be made of the portion of the
original issue discount that accrued during such accrual period.  The portion of
original  issue  discount  that  accrues in any  accrual  period  will equal the
excess,  if any, of (i) the sum of (a) the present  value,  as of the end of the
accrual period,  of all of the  distributions  remaining to be made on the REMIC
Regular Certificate, if any, in future periods and (b) the distributions made on
such REMIC Regular  Certificate during the accrual period of amounts included in
the stated  redemption  price,  over (ii) the adjusted issue price of such REMIC
Regular Certificate at the beginning of the accrual period. The present value of
the  remaining  distributions  referred  to in the  preceding  sentence  will be
calculated (i) assuming that distributions on the REMIC Regular Certificate will
be received in future  periods  based on the Mortgage  Loans being  prepaid at a
rate equal to the Prepayment  Assumption and (ii) using a discount rate equal to
the  original  yield to maturity of the  Certificate.  For these  purposes,  the
original yield to maturity of the  Certificate  will be calculated  based on its
issue price and assuming that  distributions  on the Certificate will be made in
all accrual periods based on the Mortgage Loans being prepaid at a rate equal to
the  Prepayment  Assumption.  The  adjusted  issue  price  of  a  REMIC  Regular
Certificate at the beginning of any accrual period will equal the issue price of
such  Certificate,  increased by the aggregate amount of original issue discount
that accrued with respect to such  Certificate  in prior  accrual  periods,  and
reduced  by  the  amount  of  any  distributions  made  on  such  REMIC  Regular
Certificate  in  prior  accrual  periods  of  amounts  included  in  the  stated
redemption  price.  The  original  issue  discount  accruing  during any accrual
period,  computed as  described  above,  will be  allocated  ratably to each day
during the accrual  period to  determine  the daily  portion of  original  issue
discount for such day.

     A subsequent  purchaser of a REMIC Regular  Certificate that purchases such
Certificate  at a cost  (excluding  any  portion  of such cost  attributable  to
accrued  qualified stated  interest) less than its remaining  stated  redemption
price will also be required to include in gross income the daily portions of any
original issue  discount with respect to such  Certificate.  However,  each such
daily portion will be reduced,  if such cost is in excess of its "adjusted issue
price," in proportion  to the ratio such excess bears to the aggregate  original
issue discount  remaining to be accrued on such REMIC Regular  Certificate.  The
adjusted issue price of a REMIC Regular  Certificate on any given day equals the
sum of (i) the  adjusted  issue  price  (or,  in the case of the  first  accrual
period,  the issue price) of such  Certificate  at the  beginning of the accrual
period which  includes  such day and (ii) the daily  portions of original  issue
discount for all days during such accrual period prior to such day.

     Market  Discount.  A  Certificateholder  that  purchases  a  REMIC  Regular
Certificate  at a  market  discount,  that is,  in the  case of a REMIC  Regular
Certificate  issued without  original issue  discount,  at a purchase price less
than its 


                                       68
<PAGE>

remaining stated principal amount, or in the case of a REMIC Regular Certificate
issued with original issue discount,  at a purchase price less than its adjusted
issue price will recognize gain upon receipt of each  distribution  representing
stated  redemption  price. In particular,  under Section 1276 of the Code such a
Certificateholder  generally  will be required  to allocate  the portion of each
such distribution  representing  stated redemption price first to accrued market
discount not previously  included in income, and to recognize ordinary income to
that extent. A Certificateholder  may elect to include market discount in income
currently  as it  accrues  rather  than  including  it on a  deferred  basis  in
accordance  with the foregoing.  If made, such election will apply to all market
discount bonds acquired by such  Certificateholder  on or after the first day of
the first  taxable year to which such  election  applies.  In addition,  the OID
Regulations permit a Certificateholder to elect to accrue all interest, discount
(including de minimis market or original  issue  discount) and premium in income
as interest,  based on a constant  yield  method.  If such an election were made
with  respect  to  a  REMIC  Regular  Certificate  with  market  discount,   the
Certificateholder  would be deemed to have made an election to include currently
market  discount in income  with  respect to all other debt  instruments  having
market discount that such Certificateholder  acquires during the taxable year of
the  election or  thereafter,  and  possibly  previously  acquired  instruments.
Similarly, a Certificateholder that made this election for a Certificate that is
acquired at a premium  would be deemed to have made an election to amortize bond
premium with respect to all debt  instruments  having  amortizable  bond premium
that such Certificateholder owns or acquires. See "--Taxation of Owners of REMIC
Regular  Certificates--Premium."  Each of these  elections  to accrue  interest,
discount and premium with respect to a Certificate on a constant yield method or
as interest would be irrevocable.

     However,  market discount with respect to a REMIC Regular  Certificate will
be  considered to be de minimis for purposes of Section 1276 of the Code if such
market discount is less than 0.25% of the remaining  stated  redemption price of
such REMIC Regular  Certificate  multiplied  by the number of complete  years to
maturity  remaining  after the date of its purchase.  In  interpreting a similar
rule  with  respect  to  original  issue  discount  on  obligations  payable  in
installments,  the OID  Regulations  refer to the weighted  average  maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount,  presumably taking into account the Prepayment  Assumption.  If
market  discount is treated as de minimis  under this rule,  it appears that the
actual  discount would be treated in a manner similar to original issue discount
of  a  de  minimis   amount.   See   "--Taxation  of  Owners  of  REMIC  Regular
Certificates--Original  Issue Discount." Such treatment would result in discount
being  included in income at a slower rate than discount would be required to be
included in income using the method described above.

     Section  1276(b)(3)  of  the  Code  specifically  authorizes  the  Treasury
Department to issue  regulations  providing  for the method for accruing  market
discount on debt instruments, the principal of which is payable in more than one
installment.  Until regulations are issued by the Treasury  Department,  certain
rules described in the Committee  Report apply.  The Committee  Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's  option: (i) on the basis of a constant yield
method,  (ii) in the case of a REMIC Regular Certificate issued without original
issue  discount,  in an amount that bears the same ratio to the total  remaining
market  discount as the stated  interest paid in the accrual period bears to the
total  amount  of stated  interest  remaining  to be paid on the  REMIC  Regular
Certificate as of the beginning of the accrual period, or (iii) in the case of a
REMIC Regular Certificate issued with original issue discount, in an amount that
bears the same ratio to the total  remaining  market  discount  as the  original
issue  discount  accrued in the accrual period bears to the total original issue
discount  remaining on the REMIC  Regular  Certificate  at the  beginning of the
accrual  period.  Moreover,  the Prepayment  Assumption  used in calculating the
accrual of original issue  discount is also used in  calculating  the accrual of
market discount.  Because the regulations referred to in this paragraph have not
been issued,  it is not possible to predict what effect such  regulations  might
have on the tax treatment of a REMIC Regular Certificate purchased at a discount
in the secondary market.

     To the extent that REMIC Regular  Certificates provide for monthly or other
periodic  distributions  throughout their term, the effect of these rules may be
to require  market  discount  to be  includible  in income at a rate that is not
significantly  slower than the rate at which such  discount  would  accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate  generally  will be  required  to treat a portion of any gain on the
sale or exchange  of such  Certificate  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.

     Further,  under  Section  1277 of the  Code a  holder  of a  REMIC  Regular
Certificate  may be required to defer a portion of its interest  deductions  for
the taxable  year  attributable  to any  indebtedness  incurred or  continued to

                                       69
<PAGE>

purchase or carry a REMIC Regular  Certificate  purchased with market  discount.
For these  purposes,  the de minimis rule  referred to above  applies.  Any such
deferred  interest  expense  would not exceed the market  discount  that accrues
during such  taxable year and is, in general,  allowed as a deduction  not later
than the year in which such market  discount is  includible  in income.  If such
holder elects to include  market  discount in income  currently as it accrues on
all market discount  instruments acquired by such holder in that taxable year or
thereafter, the interest deferral rule described above will not apply.

     Premium.  A REMIC Regular  Certificate  purchased at a cost  (excluding any
portion of such cost  attributable to accrued qualified stated interest) greater
than its remaining stated redemption price will be considered to be purchased at
a  premium.  The  holder of such a REMIC  Regular  Certificate  may elect  under
Section 171 of the Code to amortize such premium under the constant yield method
over the life of the  Certificate.  If made,  such an election will apply to all
debt  instruments  having  amortizable  bond  premium  that the  holder  owns or
subsequently  acquires.  Amortizable  premium  will be  treated  as an offset to
interest  income on the  related  debt  instrument,  rather  than as a  separate
interest deduction. The OID Regulations also permit  Certificateholders to elect
to include all  interest,  discount  and  premium in income  based on a constant
yield method, further treating the Certificateholder as having made the election
to  amortize  premium  generally.  See  "--Taxation  of Owners of REMIC  Regular
Certificates--Market  Discount." The Committee Report states that the same rules
that apply to accrual of market  discount  (which  rules will  require  use of a
Prepayment  Assumption in accruing market discount with respect to REMIC Regular
Certificates  without  regard to whether such  Certificates  have original issue
discount)  will also apply in  amortizing  bond premium under Section 171 of the
Code.

     Realized Losses.  Under Section 166 of the Code, both corporate  holders of
the REMIC Regular  Certificates  and  noncorporate  holders of the REMIC Regular
Certificates  that  acquire  such  Certificates  in  connection  with a trade or
business should be allowed to deduct,  as ordinary losses,  any losses sustained
during a taxable  year in which their  Certificates  become  wholly or partially
worthless as the result of one or more realized losses on the Residential Loans.
However,  it appears  that a  noncorporate  holder that does not acquire a REMIC
Regular  Certificate in connection with a trade or business will not be entitled
to deduct a loss under Section 166 of the Code until such  holder's  Certificate
becomes wholly worthless (i.e., until its outstanding principal balance has been
reduced to zero) and that the loss will be characterized as a short-term capital
loss.

     Each  holder of a REMIC  Regular  Certificate  will be  required  to accrue
interest and original issue discount with respect to such  Certificate,  without
giving effect to any  reductions in  distributions  attributable  to defaults or
delinquencies on the Residential Loans or the underlying  Certificates  until it
can be established  that any such reduction  ultimately will not be recoverable.
As a result,  the amount of taxable income  reported in any period by the holder
of a REMIC  Regular  Certificate  could  exceed  the amount of  economic  income
actually  realized by the holder in such period.  Although the holder of a REMIC
Regular  Certificate  eventually  will  recognize a loss or  reduction in income
attributable  to previously  accrued and included income that as the result of a
realized loss ultimately  will not be realized,  the law is unclear with respect
to the timing and  character of such loss or  reduction  in income.  

TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

     General.  As residual  interests,  the REMIC Residual  Certificates will be
subject to tax rules that  differ  significantly  from those that would apply if
the REMIC Residual  Certificates were treated for federal income tax purposes as
direct ownership  interests in the Mortgage Loans or as debt instruments  issued
by the REMIC.

     An  original  holder  of a REMIC  Residual  Certificate  generally  will be
required to report its daily  portion of the taxable  income or,  subject to the
limitations  noted in this  discussion,  the net loss of the  REMIC for each day
during  a  calendar   quarter  that  such  holder  owned  such  REMIC   Residual
Certificate.  For this purpose, the taxable income or net loss of the REMIC will
be allocated to each day in the calendar  quarter  ratably  using a "30 days per
month/90  days  per  quarter/360  days per  year"  convention  unless  otherwise
disclosed in the related Prospectus  Supplement.  The daily amounts so allocated
will then be allocated among the REMIC Residual Certificateholders in proportion
to their respective  ownership interests on such day. Any amount included in the
gross  income or allowed as a loss of any REMIC  Residual  Certificateholder  by
virtue of this paragraph will be treated as ordinary income or loss. The taxable

                                       70
<PAGE>

income of the REMIC  will be  determined  under  the  rules  described  below in
"--Taxable  Income of the  REMIC"  and will be  taxable  to the  REMIC  Residual
Certificateholders  without regard to the timing or amount of cash distributions
by the REMIC.  Ordinary income derived from REMIC Residual  Certificates will be
"portfolio  income"  for  purposes  of the  taxation  of  taxpayers  subject  to
limitations  under  Section  469 of the Code on the  deductibility  of  "passive
losses."

     A holder of a REMIC Residual  Certificate  that purchased such  Certificate
from a prior holder of such  Certificate  also will be required to report on its
federal  income tax return amounts  representing  its daily share of the taxable
income (or net loss) of the REMIC for each day that it holds such REMIC Residual
Certificate.  Those daily  amounts  generally  will equal the amounts of taxable
income or net loss determined as described above. The Committee Report indicates
that certain  modifications  of the general rules may be made,  by  regulations,
legislation  or otherwise to reduce (or increase) the income of a REMIC Residual
Certificateholder  that purchased such REMIC Residual  Certificate  from a prior
holder of such  Certificate  at a price greater than (or less than) the adjusted
basis (as defined below) such REMIC Residual  Certificate  would have had in the
hands of an original holder of such Certificate. The REMIC Regulations, however,
do not provide for any such modifications.

     Any  payments  received  by a holder  of a REMIC  Residual  Certificate  in
connection with the acquisition of such REMIC Residual Certificate will be taken
into  account in  determining  the income of such holder for federal  income tax
purposes.  Although it appears  likely that any such payment would be includible
in income  immediately upon its receipt,  the IRS might assert that such payment
should be included in income over time according to an amortization  schedule or
according  to some other  method.  Because  of the  uncertainty  concerning  the
treatment  of such  payments,  holders  of REMIC  Residual  Certificates  should
consult their tax advisors  concerning the treatment of such payments for income
tax purposes.

     The amount of income REMIC Residual  Certificateholders will be required to
report (or the tax liability  associated with such income) may exceed the amount
of cash  distributions  received  from the REMIC for the  corresponding  period.
Consequently,  REMIC  Residual  Certificateholders  should have other sources of
funds  sufficient  to pay any  federal  income  taxes  due as a result  of their
ownership of REMIC Residual  Certificates or unrelated  deductions against which
income may be  offset,  subject to the rules  relating  to "excess  inclusions,"
residual  interests  without  "significant  value"  and  "noneconomic"  residual
interests  discussed below. The fact that the tax liability  associated with the
income  allocated  to REMIC  Residual  Certificateholders  may  exceed  the cash
distributions  received  by  such  REMIC  Residual  Certificateholders  for  the
corresponding  period may  significantly  adversely  affect such REMIC  Residual
Certificateholders after-tax rate of return.

     Taxable Income of the REMIC. The taxable income of the REMIC will equal the
income  from  the  Mortgage  Loans  and  other  assets  of the  REMIC  plus  any
cancellation of indebtedness  income due to the allocation of realized losses to
REMIC  Regular  Certificates,  less the  deductions  allowed  to the  REMIC  for
interest  (including  original  issue  discount  and  reduced by any  premium on
issuance)  on the  REMIC  Regular  Certificates  (and any  other  class of REMIC
Certificates  constituting "regular interests" in the REMIC not offered hereby),
amortization of any premium on the Mortgage Loans,  bad debt losses with respect
to  the  Mortgage  Loans  and,  except  as  described   below,   for  servicing,
administrative and other expenses.

     For  purposes of  determining  its taxable  income,  the REMIC will have an
initial  aggregate  basis in its assets  equal to the sum of the issue prices of
all  REMIC  Certificates  (or,  if a class  of  REMIC  Certificates  is not sold
initially,  their fair market  values).  Such aggregate  basis will be allocated
among the  Mortgage  Loans and the other  assets of the REMIC in  proportion  to
their respective fair market values.  The issue price of any REMIC  Certificates
offered  hereby  will  be  determined  in  the  manner   described  above  under
"--Taxation of Owners of REMIC Regular  Certificates--Original  Issue Discount."
The issue price of a REMIC  Certificate  received in exchange for an interest in
the Mortgage  Loans or other  property  will equal the fair market value of such
interests in the Mortgage Loans or other property.  Accordingly,  if one or more
classes of REMIC  Certificates  are  retained  initially  rather than sold,  the
Master Servicer or the Trustee may be required to estimate the fair market value
of such  interests in order to determine  the basis of the REMIC in the Mortgage
Loans and other property held by the REMIC.

     Subject to  possible  application  of the de minimis  rules,  the method of
accrual by the REMIC of  original  issue  discount  income  and market  discount
income with respect to Mortgage  Loans that it holds will be  equivalent  to the
method for accruing  original issue discount income for holders of REMIC Regular
Certificates  (that is, under the constant  yield method taking into account the
Prepayment  Assumption).  However,  a REMIC  that  acquires  loans  at a  


                                       71
<PAGE>

market  discount must include such market  discount in income  currently,  as it
accrues,  on a  constant  interest  basis.  See  "--Taxation  of Owners of REMIC
Regular Certificates" above, which describes a method for accruing such discount
income that is analogous  to that  required to be used by a REMIC as to Mortgage
Loans with market discount that it holds.

     A Mortgage  Loan will be deemed to have been  acquired  with  discount  (or
premium) to the extent that the REMIC's basis  therein,  determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price.  Any such  discount  will be  includible in the income of the REMIC as it
accrues, in advance of receipt of the cash attributable to such income,  under a
method  similar  to the  method  described  above for  accruing  original  issue
discount on the REMIC Regular  Certificates.  It is anticipated  that each REMIC
will elect under Section 171 of the Code to amortize any premium on the Mortgage
Loans.  Premium on any  Mortgage  Loan to which  such  election  applies  may be
amortized  under a constant  yield  method,  presumably  taking  into  account a
Prepayment Assumption. Further, such an election would not apply to any Mortgage
Loan  originated  on or before  September 27, 1985.  Instead,  premium on such a
Mortgage Loan should be allocated  among the principal  payments  thereon and be
deductible by the REMIC as those  payments  become due or upon the prepayment of
such Mortgage Loan.

     A REMIC will be allowed deductions for interest  (including  original issue
discount) on the REMIC Regular Certificates  (including any other class of REMIC
Certificates  constituting  "regular interests" in the REMIC not offered hereby)
equal to the deductions that would be allowed if the REMIC Regular  Certificates
(including  any  other  class  of  REMIC  Certificates   constituting   "regular
interests"  in the REMIC not offered  hereby)  were  indebtedness  of the REMIC.
Original  issue  discount  will be  considered  to accrue  for this  purpose  as
described    above   under    "--Taxation    of   Owners   of   REMIC    Regular
Certificates--Original  Issue Discount," except that the de minimis rule and the
adjustments for subsequent holders of REMIC Regular Certificates  (including any
other class of REMIC Certificates  constituting "regular interests" in the REMIC
not offered hereby) described therein will not apply.

     If a class of REMIC Regular  Certificates is issued at a price in excess of
the stated redemption price of such class (such excess "Issue Premium"), the net
amount of interest  deductions  that are allowed the REMIC in each  taxable year
with respect to the REMIC Regular  Certificates of such class will be reduced by
an amount  equal to the portion of the Issue  Premium that is  considered  to be
amortized or repaid in that year.  Although the matter is not entirely  certain,
it is likely that Issue Premium would be amortized under a constant yield method
in a  manner  analogous  to the  method  of  accruing  original  issue  discount
described    above   under    "--Taxation    of   Owners   of   REMIC    Regular
Certificates--Original Issue Discount."

     As a general rule,  the taxable income of a REMIC will be determined in the
same manner as if the REMIC were an  individual  having the calendar year as its
taxable year and using the accrual  method of  accounting.  However,  no item of
income,  gain, loss or deduction  allocable to a prohibited  transaction will be
taken into account.  See "--Prohibited  Transactions Tax and Other Taxes" below.
Further,  the  limitation  on  miscellaneous   itemized  deductions  imposed  on
individuals by Section 67 of the Code (which allows such  deductions only to the
extent they exceed in the aggregate two percent of the taxpayer's adjusted gross
income) will not be applied at the REMIC level so that the REMIC will be allowed
deductions  for servicing,  administrative  and other  non-interest  expenses in
determining  its  taxable  income.  All such  expenses  will be  allocated  as a
separate item to the holders of REMIC Certificates, subject to the limitation of
Section 67 of the Code. See "--Possible  Pass-Through of Miscellaneous  Itemized
Deductions." If the deductions  allowed to the REMIC exceed its gross income for
a  calendar  quarter,  such  excess  will be the net loss for the REMIC for that
calendar quarter.

     Basis Rules,  Net Losses and  Distributions.  The adjusted basis of a REMIC
Residual  Certificate  will be equal to the amount paid for such REMIC  Residual
Certificate,  increased by amounts  included in the income of the REMIC Residual
Certificateholder  and decreased (but not below zero) by distributions made, and
by net losses allocated, to such REMIC Residual Certificateholder.

     A REMIC Residual  Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its REMIC Residual Certificate as
of the close of such calendar  quarter  (determined  without  regard to such net
loss).  Any loss that is not currently  deductible by reason of this  limitation
may be carried forward  indefinitely to future calendar quarters and, subject to
the same  limitation,  may be used only to offset income from the REMIC Residual
Certificate.  The  ability of REMIC  Residual  Certificateholders  to deduct net
losses may be  subject to  additional  limitations  under the Code,  as to which
REMIC Residual Certificateholders should consult their tax advisors.

                                       72
<PAGE>

     Any  distribution  on a REMIC  Residual  Certificate  will be  treated as a
non-taxable  return of capital  to the  extent it does not  exceed the  holder's
adjusted basis in such REMIC Residual Certificate.  To the extent a distribution
on a REMIC Residual  Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such  REMIC  Residual  Certificate.  Holders of certain
REMIC Residual  Certificates may be entitled to distributions  early in the term
of the  related  REMIC  under  circumstances  in which their bases in such REMIC
Residual  Certificates  will not be sufficiently  large that such  distributions
will be treated as  nontaxable  returns of  capital.  Their  bases in such REMIC
Residual  Certificates  will  initially  equal the  amount  paid for such  REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the Trust Fund. However,  such bases increases may not occur until the
end of the  calendar  quarter,  or perhaps the end of the  calendar  year,  with
respect to which such REMIC  taxable  income is allocated to the REMIC  Residual
Certificateholders. To the extent such REMIC Residual Certificateholders initial
bases are less than the distributions to such REMIC Residual Certificateholders,
and  increases in such initial  bases either occur after such  distributions  or
(together   with  their  initial  bases)  are  less  than  the  amount  of  such
distributions, gain will be recognized to such REMIC Residual Certificateholders
on such  distributions  and will be treated as gain from the sale of their REMIC
Residual Certificates.

     The effect of these rules is that a REMIC  Residual  Certificateholder  may
not amortize its basis in a REMIC Residual Certificate, but may only recover its
basis  through  distributions,  through the  deduction  of any net losses of the
REMIC or upon the sale of its REMIC Residual Certificate.  See "--Sales of REMIC
Certificates."  For a discussion of possible  modifications  of these rules that
may require  adjustments to income of a holder of a REMIC  Residual  Certificate
other than an  original  holder in order to reflect any  difference  between the
cost of such REMIC Residual Certificate to such REMIC Residual Certificateholder
and the adjusted basis such REMIC Residual  Certificate  would have in the hands
of  an  original   holder,   see   "--Taxation   of  Owners  of  REMIC  Residual
Certificates--General."

     Excess Inclusions. Any "excess inclusions" with respect to a REMIC Residual
Certificate  will, with an exception  discussed below for certain REMIC Residual
Certificates  held by thrift  institutions,  be subject to federal income tax in
all events.

     In  general,  the  "excess  inclusions"  with  respect to a REMIC  Residual
Certificate for any calendar quarter will be the excess,  if any, of (i) the sum
of the daily portions of REMIC taxable  income  allocable to such REMIC Residual
Certificate  over (ii) the sum of the "daily  accruals"  (as defined  below) for
each day during such quarter that such REMIC  Residual  Certificate  was held by
such REMIC  Residual  Certificateholder.  The daily accruals of a REMIC Residual
Certificateholder will be determined by allocating to each day during a calendar
quarter its ratable  portion of the product of the "adjusted issue price" of the
REMIC Residual  Certificate at the beginning of the calendar quarter and 120% of
the  "long-term  Federal rate" in effect on the Closing Date.  For this purpose,
the adjusted issue price of a REMIC Residual  Certificate as of the beginning of
any  calendar  quarter  will be equal to the issue  price of the REMIC  Residual
Certificate,  increased by the sum of the daily  accruals for all prior quarters
and  decreased  (but not below zero) by any  distributions  made with respect to
such REMIC Residual  Certificate before the beginning of such quarter. The issue
price of a REMIC  Residual  Certificate  is the  initial  offering  price to the
public (excluding bond houses and brokers) at which a substantial  amount of the
REMIC  Residual  Certificates  were sold.  The  "long-term  Federal  rate" is an
average  of current  yields on  Treasury  securities  with a  remaining  term of
greater than nine years, computed and published monthly by the IRS.

     For REMIC Residual Certificateholders,  an excess inclusion (i) will not be
permitted  to be offset by  deductions,  losses or loss  carryovers  from  other
activities,  (ii) will be treated as "unrelated  business  taxable income" to an
otherwise  tax-exempt  organization  and (iii) will not be eligible for any rate
reduction or exemption  under any  applicable tax treaty with respect to the 30%
United  States  withholding  tax  imposed  on  distributions  to REMIC  Residual
Certificateholders  that  are  foreign  investors.   See,  however,   "--Foreign
Investors in REMIC Certificates" below.

     As an exception to the general rules described above,  thrift  institutions
are allowed to offset their excess inclusions with unrelated deductions,  losses
or loss carryovers,  but only if the REMIC Residual  Certificates are considered
to have "significant  value." The REMIC Regulations  provide that in order to be
treated as having significant  value, the REMIC Residual  Certificates must have
an aggregate  issue price,  at least equal to two percent of the aggregate issue
prices of all of the related  REMIC's  Regular  and  Residual  Certificates.  In
addition,  based on the Prepayment Assumption,  the anticipated weighted average
life of the REMIC Residual  Certificates  must equal or exceed 20 percent of the
anticipated  weighted  average  life  of the  REMIC,  based  on  the  Prepayment
Assumption  and  


                                       73
<PAGE>

on any required or permitted clean up calls or required liquidation provided for
in the  REMIC's  organizational  documents.  Although  it has not done  so,  the
Treasury  also has  authority to issue  regulations  that would treat the entire
amount of income accruing on a REMIC Residual Certificate as an excess inclusion
if the REMIC  Residual  Certificates  are  considered  not to have  "significant
value." The related  Prospectus  Supplement will disclose  whether offered REMIC
Residual  Certificates may be considered to have  "significant  value" under the
REMIC Regulations;  provided, however, that any disclosure that a REMIC Residual
Certificate   will  have   "significant   value"  will  be  based  upon  certain
assumptions, and the Depositor will make no representation that a REMIC Residual
Certificate will have  "significant  value" for purposes of the  above-described
rules. The  above-described  exception for thrift  institutions  applies only to
those  residual  interests  held  directly by, and  deductions,  losses and loss
carryovers  incurred  by,  such  institutions  (and not by other  members  of an
affiliated group of corporations  filing a consolidated income tax return) or by
certain wholly-owned direct subsidiaries of such institutions formed or operated
exclusively  in connection  with the  organization  and operation of one or more
REMICs.

     In the  case of any  REMIC  Residual  Certificates  held  by a real  estate
investment  trust,  the aggregate  excess  inclusions with respect to such REMIC
Residual  Certificates,  reduced  (but  not  below  zero)  by  the  real  estate
investment trust taxable income (within the meaning of Section  857(b)(2) of the
Code,  excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends  received by such shareholders from
such trust,  and any amount so allocated will be treated as an excess  inclusion
with  respect  to a  REMIC  Residual  Certificate  as if held  directly  by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.

     Noneconomic  REMIC  Residual  Certificates.  Under the  REMIC  Regulations,
transfers of "noneconomic"  REMIC Residual  Certificates will be disregarded for
all federal income tax purposes if "a significant purpose of the transfer was to
enable the  transferor  to impede the  assessment or collection of tax." If such
transfer is disregarded, the purported transferor will continue to remain liable
for any  taxes  due with  respect  to the  income  on such  "noneconomic"  REMIC
Residual  Certificate.  The  REMIC  Regulations  provide  that a REMIC  Residual
Certificate is noneconomic unless, based on the Prepayment Assumption and on any
required or permitted  clean up calls, or required  liquidation  provided for in
the REMIC's  organizational  documents,  (1) the present  value of the  expected
future  distributions  (discounted  using  the  "applicable  Federal  rate"  for
obligations  whose term ends on the close of the last  quarter  in which  excess
inclusions   are  expected  to  accrue  with  respect  to  the  REMIC   Residual
Certificate,  which rate is computed  and  published  monthly by the IRS) on the
REMIC Residual Certificate equals at least the present value of the expected tax
on the anticipated excess inclusions,  and (2) the transferor reasonably expects
that the  transferee  will  receive  distributions  with  respect  to the  REMIC
Residual  Certificate  at or after the time the taxes accrue on the  anticipated
excess  inclusions  in an  amount  sufficient  to  satisfy  the  accrued  taxes.
Accordingly,  all transfers of REMIC Residual  Certificates  that may constitute
noneconomic residual interests will be subject to certain restrictions under the
terms  of the  related  Pooling  Agreement  that  are  intended  to  reduce  the
possibility  of any such transfer  being  disregarded.  Such  restrictions  will
require each party to a transfer to provide an affidavit that no purpose of such
transfer is to impede the  assessment or collection  of tax,  including  certain
representations as to the financial condition of the prospective transferee,  as
to which the transferor is also required to make a reasonable  investigation  to
determine  such  transferee's  historic  payment  of its  debts and  ability  to
continue to pay its debts as they come due in the future.  Prior to purchasing a
REMIC  Residual   Certificate,   prospective   purchasers  should  consider  the
possibility that a purported transfer of such REMIC Residual Certificate by such
a purchaser  to another  purchaser  at some future  date may be  disregarded  in
accordance with the above-described rules which would result in the retention of
tax liability by such purchaser.

     The related  Prospectus  Supplement  will  disclose  whether  offered REMIC
Residual Certificates may be considered  "noneconomic"  residual interests under
the REMIC  Regulations;  provided,  however,  that any  disclosure  that a REMIC
Residual  Certificate  will not be considered  "noneconomic"  will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual  Certificate will not be considered  "noneconomic"  for purposes of the
above-described  rules.  See "--Foreign  Investors in REMIC  Certificates--REMIC
Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.

     Mark-to-Market  Rules.  On  December  24,  1996,  the  IRS  released  final
regulations (the "Mark-to-Market  Regulations") relating to the requirement that
a securities dealer mark to market  securities held for sale to customers.  


                                       74
<PAGE>

This  mark-to-market  requirement  applies to all securities  owned by a dealer,
except to the extent that the dealer has  specifically  identified a security as
held for investment. The Mark-to-Market Regulations provide that for purposes of
this  mark-to-market  requirement,  a REMIC  Residual  Certificate  issued after
January  4,  1995 is not  treated  as a  security  and thus may not be marked to
market.  Prospective  purchasers of REMIC  Residual  Certificate  should consult
their tax advisors  regarding  the possible  application  of the  mark-to-market
requirement to REMIC Residual Certificates.

     Possible  Pass-Through  of  Miscellaneous  Itemized  Deductions.  Fees  and
expenses of a REMIC  generally  will be  allocated to the holders of the related
REMIC Residual  Certificates.  The  applicable  Treasury  regulations  indicate,
however,  that in the case of a REMIC that is similar to a single class  grantor
trust,  all or a portion of such fees and  expenses  should be  allocated to the
holders of the related REMIC Regular  Certificates.  Unless  otherwise stated in
the related Prospectus  Supplement,  such fees and expenses will be allocated to
holders of the related REMIC Residual  Certificates in their entirety and not to
the holders of the related REMIC Regular Certificates.

     With respect to REMIC Residual  Certificates or REMIC Regular  Certificates
the holders of which  receive an  allocation  of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (ii) such individual's,  estate's or trust's share of such fees and expenses
will be treated as a miscellaneous  itemized deduction  allowable subject to the
limitation of Section 67 of the Code,  which permits such deductions only to the
extent they exceed in the aggregate two percent of a taxpayer's  adjusted  gross
income. In addition, Section 68 of the Code provides that the amount of itemized
deductions  otherwise  allowable for an individual  whose  adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the  individual's  adjusted  gross income over such amount or (ii) 80% of the
amount of itemized  deductions  otherwise  allowable for the taxable  year.  The
amount of additional taxable income reportable by REMIC  Certificateholders that
are subject to the  limitations  of either  Section 67 or Section 68 of the Code
may be substantial.  Furthermore, in determining the alternative minimum taxable
income of such a holder of a REMIC Certificate that is an individual,  estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts,  no  deduction  will be allowed for such  holder's  allocable
portion of servicing  fees and other  miscellaneous  itemized  deductions of the
REMIC,  even  though  an  amount  equal to the  amount  of such  fees and  other
deductions  will be included in such holder's  gross income.  Accordingly,  such
REMIC Certificates may not be appropriate investments for individuals,  estates,
or  trusts,  or  pass-through   entities  beneficially  owned  by  one  or  more
individuals,  estates or trusts.  Such  prospective  investors  should carefully
consult  with  their own tax  advisors  prior to making  an  investment  in such
Certificates.

     Sales of REMIC  Certificates.  If a REMIC  Certificate is sold, the selling
Certificateholder  will recognize  gain or loss equal to the difference  between
the amount realized on the sale and its adjusted basis in the REMIC Certificate.
The adjusted basis of a REMIC Regular Certificate  generally will equal the cost
of such REMIC Regular Certificate to such Certificateholder, increased by income
reported  by  such   Certificateholder   with  respect  to  such  REMIC  Regular
Certificate  (including  original issue discount and market discount income) and
reduced (but not below zero) by distributions on such REMIC Regular  Certificate
received by such  Certificateholder  and by any amortized premium.  The adjusted
basis of a REMIC  Residual  Certificate  will be determined  as described  under
"--Taxation of Owners of REMIC Residual  Certificates--Basis  Rules,  Net Losses
and Distributions." Except as provided in the following two paragraphs, any such
gain or loss will be capital gain or loss,  provided such REMIC  Certificate  is
held as a capital asset  (generally,  property held for  investment)  within the
meaning of Section 1221 of the Code. The Code as of the date of this  Prospectus
provides  for a top  marginal  tax rate of 39.6% for  individuals  and a maximum
marginal rate for long-term  capital gains of  individuals  of 20%. No such rate
differential  exists for corporations.  In addition,  the distinction  between a
capital  gain or loss and  ordinary  income or loss  remains  relevant for other
purposes.

     A consideration for holders of the Stripped Interest  Certificates concerns
the constructive  sale provision of the Code added by the Taxpayer Relief Act of
1997 which requires the  recognition of gain upon the  "constructive  sale of an
appreciated financial position". A constructive sale of an appreciated financial
position  occurs if a taxpayer  enters into certain  transactions  that have the
effect of substantially  eliminating the taxpayer's risk of loss and opportunity
for gain with respect to the financial  instrument.  For purposes of determining
whether  an  asset  may be  subject  to a  constructive  sale,  an  "appreciated
financial  position"  does  not  include  a  position  with  respect  to a  debt
instrument if the debt  instrument  (i)  unconditionally  entitles the holder to
receive a specified  principal amount, (ii) pays interest at a fixed or variable
rate, and (iii) is not  convertible  (directly or indirectly)  into the stock of
the  issuer  or a  related  person.  Accordingly,  only  the  Stripped  Interest
Certificates  could be  subject  to this  provision  and  only if a holder  of a
Stripped Interest Certificate engages in a constructive sale transaction.

     Gain from the sale of a REMIC Regular  Certificate  that might otherwise be
capital gain will be treated as ordinary income to the extent such gain does not
exceed the excess,  if any, of (i) the amount that would have been includible in
the seller's income with respect to such REMIC Regular Certificate assuming that
income had accrued  thereon at a rate equal to 110% of the  "applicable  Federal
rate"  (generally,  a rate based on an average  of  current  yields on  Treasury
securities having a maturity  comparable to that of the Certificate based on the
application  of the  Prepayment  Assumption to such  Certificate,  which rate is
computed  and  published  monthly  by the  IRS),  determined  as of the  date of
purchase  of such REMIC  Regular  Certificate,  over (ii) the amount of ordinary
income  actually 


                                       75
<PAGE>

includible  in the  seller's  income  prior  to such  sale.  In  addition,  gain
recognized on the sale of a REMIC Regular  Certificate by a seller who purchased
such REMIC Regular  Certificate at a market discount will be taxable as ordinary
income in an amount not  exceeding  the portion of such  discount  that  accrued
during the period such REMIC Certificate was held by such holder, reduced by any
market  discount  included  in  income  under the rules  described  above  under
"--Taxation  of  Owners  of REMIC  Regular  Certificates--Market  Discount"  and
"--Premium."

     REMIC  Certificates will be "evidences of indebtedness"  within the meaning
of Section  582(c)(1) of the Code, so that gain or loss recognized from the sale
of a REMIC  Certificate  by a bank or thrift  institution  to which such section
applies will be ordinary income or loss.

     A portion  of any gain from the sale of a REMIC  Regular  Certificate  that
might  otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion  transaction"  within the
meaning of Section 1258 of the Code. A conversion  transaction  generally is one
in which the  taxpayer  has taken two or more  positions  in the same or similar
property  that reduce or eliminate  market  risk,  if  substantially  all of the
taxpayer's  return  is  attributable  to the time  value of the  taxpayer's  net
investment in such  transaction.  The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published  monthly  by the  IRS)  at the  time  the  taxpayer  enters  into  the
conversion transaction,  subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.

     Finally,  a taxpayer  may elect to have net capital  gain taxed at ordinary
income  rates  rather  than  capital  gains  rates in order to include  such net
capital gain in total net  investment  income for the taxable year, for purposes
of the rule that limits the  deduction of interest on  indebtedness  incurred to
purchase or carry  property held for  investment to a taxpayer's  net investment
income.

     Except as may be provided in Treasury  regulations yet to be issued, if the
seller of a REMIC Residual Certificate  reacquires a REMIC Residual Certificate,
or acquires any other residual  interest in a REMIC or any similar interest in a
"taxable  mortgage pool" (as defined in Section  7701(i) of the Code) during the
period  beginning six months  before,  and ending six months after,  the date of
such sale, such sale will be subject to the "wash sale" rules of Section 1091 of
the  Code.   In  that  event,   any  loss   realized   by  the  REMIC   Residual
Certificateholder on the sale will not be deductible,  but instead will be added
to such REMIC Residual  Certificateholder's adjusted basis in the newly-acquired
asset.

     Prohibited  Transactions  Tax and Other  Taxes.  The Code  imposes a tax on
REMICs equal to 100% of the net income derived from "prohibited transactions" (a
"Prohibited  Transactions  Tax").  In  general,  subject  to  certain  specified
exceptions a prohibited  transaction  means the  disposition of a Mortgage Loan,
the receipt of income from a source other than a Mortgage  Loan or certain other
permitted  investments,  the receipt of compensation for services,  or gain from
the  disposition  of an asset  purchased with the payments on the Mortgage Loans
for temporary investment pending  distribution on the REMIC Certificates.  It is
not  anticipated  that the REMIC will engage in any prohibited  transactions  in
which it would recognize a material amount of net income.

     In addition,  certain  contributions to a REMIC made after the day on which
the REMIC issues all of its interests could result in the imposition of a tax on
the  REMIC  equal  to  100%  of  the  value  of  the  contributed   property  (a
"Contributions Tax"). Each Pooling Agreement will include provisions designed to
prevent the acceptance of any contributions that would be subject to such tax.

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

     Unless otherwise disclosed in the related Prospectus Supplement,  it is not
anticipated  that any material  state or local  income or franchise  tax will be
imposed on any REMIC.

     Unless otherwise stated in the related  Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  any Prohibited  Transactions  Tax,
Contributions  Tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the related Master Servicer,  Special 


                                       76
<PAGE>

Servicer or Trustee in any case out of its own funds,  provided that such person
has sufficient assets to do so, and provided further that such tax arises out of
a breach of such person's obligations under the related Pooling Agreement and in
respect of compliance  with applicable  laws and  regulations.  Any such tax not
borne by a Master Servicer,  Special Servicer or Trustee will be charged against
the related Trust Fund resulting in a reduction in amounts payable to holders of
the related REMIC Certificates.

     Tax and Restrictions on Transfers of REMIC Residual Certificates to Certain
Organizations. If a REMIC Residual Certificate is transferred to a "disqualified
organization"  (as  defined  below),  a  tax  would  be  imposed  in  an  amount
(determined under the REMIC Regulations) equal to the product of (i) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the REMIC  Residual  Certificate,  which rate is computed
and published  monthly by the IRS) of the total  anticipated  excess  inclusions
with respect to such REMIC Residual  Certificate  for periods after the transfer
and  (ii)  the  highest   marginal   federal  income  tax  rate   applicable  to
corporations.  The  anticipated  excess  inclusions must be determined as of the
date that the REMIC Residual  Certificate  is  transferred  and must be based on
events  that  have  occurred  up to the time of such  transfer,  the  Prepayment
Assumption and any required or permitted clean up calls or required  liquidation
provided for in the REMIC's organizational documents. Such a tax generally would
be imposed on the  transferor  of the REMIC  Residual  Certificate,  except that
where such transfer is through an agent for a disqualified organization, the tax
would  instead  be imposed  on such  agent.  However,  a  transferor  of a REMIC
Residual  Certificate would in no event be liable for such tax with respect to a
transfer if the  transferee  furnishes to the  transferor an affidavit  that the
transferee  is  not a  disqualified  organization  and,  as of the  time  of the
transfer,  the transferor does not have actual  knowledge that such affidavit is
false.  Moreover,  an  entity  will not  qualify  as a REMIC  unless  there  are
reasonable  arrangements  designed to ensure that (i) residual interests in such
entity are not held by disqualified organizations and (ii) information necessary
for  the  application  of the tax  described  herein  will  be  made  available.
Restrictions  on the transfer of REMIC Residual  Certificates  and certain other
provisions  that are intended to meet this  requirement  will be included in the
Pooling Agreement, and will be discussed more fully in any Prospectus Supplement
relating to the offering of any REMIC Residual Certificate.

     In addition,  if a  "pass-through  entity" (as defined  below)  includes in
income excess  inclusions  with respect to a REMIC Residual  Certificate,  and a
disqualified  organization  is the record  holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through  entity held by such disqualified  organization and
(ii) the highest  marginal  federal income tax rate imposed on  corporations.  A
pass-through entity will not be subject to this tax for any period,  however, if
each record holder of an interest in such pass-through  entity furnishes to such
pass-through  entity (i) such holder's  social  security  number and a statement
under penalty of perjury that such social  security number is that of the record
holder or (ii) a statement  under  penalty of perjury that such record holder is
not a disqualified organization.

     For these  purposes,  a  "disqualified  organization"  means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.

     Termination. A REMIC will terminate immediately after the Distribution Date
following  receipt by the REMIC of the final  payment in respect of the Mortgage
Loans or upon a sale of the REMIC's  assets  following the adoption by the REMIC
of a plan of complete  liquidation.  The last  distribution  on a REMIC  Regular
Certificate will be treated as a payment in retirement of a debt instrument.  In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual  Certificate  is  less  than  the  REMIC  Residual  Certificateholder's
adjusted  basis  in  such  REMIC  Residual  Certificate,   such  REMIC  Residual
Certificateholder  should (but may not) be treated as  realizing a loss equal to
the amount of such  difference.  Such loss may be treated as a capital  loss and
may be subject to the "wash sale" rules of Section 1091 of the Code.

                                       77
<PAGE>

     Reporting  and Other  Administrative  Matters.  Solely for  purposes of the
administrative  provisions  of  the  Code,  the  REMIC  will  be  treated  as  a
partnership and REMIC Residual  Certificateholders  will be treated as partners.
Unless otherwise stated in the related Prospectus Supplement, either the Trustee
or the Master  Servicer,  generally will hold at least a nominal amount of REMIC
Residual  Certificates,  will file REMIC federal income tax returns on behalf of
the related  REMIC,  and will be  designated as and will act as the "tax matters
person" with respect to the REMIC in all respects.

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

     Reporting of interest income,  including any original issue discount,  with
respect to REMIC Regular Certificates is required annually,  and may be required
more frequently under Treasury regulations.  These information reports generally
are required to be sent to individual holders of REMIC Regular Interests and the
IRS;  holders  of REMIC  Regular  Certificates  that are  corporations,  trusts,
securities dealers and certain other  non-individuals  will be provided interest
and original issue discount income  information and the information set forth in
the following  paragraph upon request in accordance with the requirements of the
applicable regulations. The information must be provided by the later of 30 days
after the end of the quarter for which the  information  was  requested,  or two
weeks  after the receipt of the  request.  The REMIC must also comply with rules
requiring a REMIC Regular  Certificate  issued with original  issue  discount to
disclose on its face the amount of original  issue  discount and the issue date,
and requiring such information to be reported to the IRS. Reporting with respect
to  the  REMIC  Residual  Certificates,  including  income,  excess  inclusions,
investment  expenses and relevant  information  regarding  qualification  of the
REMIC's  assets  will  be made  as  required  under  the  Treasury  regulations,
generally on a quarterly basis.

     As  applicable,  the REMIC  Regular  Certificate  information  reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual period.  In addition,  the reports will include
information required by regulations with respect to computing the accrual of any
market discount.  Because exact computation of the accrual of market discount on
a constant  yield  method  would  require  information  relating to the holder's
purchase price that the REMIC may not have, such  regulations  only require that
information  pertaining  to the  appropriate  proportionate  method of  accruing
market  discount  be  provided.  See  "--Taxation  of  Owners  of REMIC  Regular
Certificates--Market Discount."

     The responsibility for complying with the foregoing reporting rules will be
borne by either the Trustee or the Master  Servicer,  unless otherwise stated in
the related Prospectus Supplement.

     Backup Withholding with Respect to REMIC Certificates. Payments of interest
and  principal,  as well  as  payments  of  proceeds  from  the  sale  of  REMIC
Certificates,  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  distribution  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.

     Foreign Investors in REMIC Certificates.  A REMIC Regular Certificateholder
that is not a "United  States  person" (as defined  below) and is not subject to
federal  income  tax as a result of any  direct or  indirect  connection  to the
United States in addition to its ownership of a REMIC Regular  Certificate  will
not, unless otherwise disclosed in 


                                       78
<PAGE>

the related Prospectus Supplement, be subject to United States federal income or
withholding  tax in respect of a  distribution  on a REMIC Regular  Certificate,
provided  that  the  holder  complies  to  the  extent  necessary  with  certain
identification  requirements  (including delivery of a statement,  signed by the
Certificateholder   under   penalties   of   perjury,   certifying   that   such
Certificateholder  is not a United  States  person  and  providing  the name and
address of such Certificateholder).  For these purposes,  "United States person"
means a citizen or resident of the United States, a corporation,  partnership or
other entity created or organized in, or under the laws of, the United States or
any political  subdivision  thereof, an estate whose income from sources without
the United States is includible in gross income for United States federal income
tax  purposes  regardless  of its  connection  with  the  conduct  of a trade or
business within the United States, or a trust if a court within the U.S. is able
to exercise primary  supervision over the administration of the trust and one or
more U.S. persons have the authority to control all substantial decisions of the
trust.  It is possible  that the IRS may assert the  foregoing  withholding  tax
exemption  should not apply  with  respect to  interest  distributed  on a REMIC
Regular Certificate that is held by (i) a REMIC Residual  Certificateholder that
owns  directly or  indirectly  a 10% or greater  interest in the REMIC  Residual
Certificates or (ii) to the extent of the amount of interest paid by the related
Mortgagor on a particular  Mortgage Loan, (A) a REMIC Regular  Certificateholder
that owns a 10% or greater  ownership  interest in such Mortgagor or (B) a REMIC
Regular  Certificateholder  that is a controlled  foreign  corporation as to the
United States of which such  Mortgagor is a "United States  shareholder"  within
the  meaning of Section  951(b) of the Code.  If the holder does not qualify for
exemption,  distributions  of interest,  including  distributions  in respect of
accrued original issue discount,  to such holder may be subject to a tax rate of
30%, subject to reduction under any applicable tax treaty.

     In addition,  the foregoing  rules will not apply to exempt a United States
shareholder  of a controlled  foreign  corporation  from taxation on such United
States  shareholder's  allocable portion of the interest income received by such
controlled foreign corporation.

     Further,  it appears that a REMIC Regular Certificate would not be included
in the estate of a  non-resident  alien  individual  and would not be subject to
United States estate taxes.  However,  Certificateholders  who are  non-resident
alien individuals should consult their tax advisors concerning this question.

     Transfers of REMIC Residual  Certificates  to investors that are not United
States persons will be prohibited under the related Pooling Agreement.

GRANTOR TRUST FUNDS

     Classification  of Grantor  Trust  Funds.  With  respect to each  series of
Grantor Trust Certificates, counsel to the Depositor will deliver its opinion to
the effect that,  assuming compliance with all provisions of the related Pooling
Agreement,  the related Grantor Trust Fund will be classified as a grantor trust
under subpart E, part I of subchapter J of the Code and not as a partnership  or
an association taxable as a corporation.  Accordingly,  each holder of a Grantor
Trust  Certificate  generally will be treated as the owner of an interest in the
Mortgage Loans included in the Grantor Trust Fund.

     For  purposes of the  following  discussion,  a Grantor  Trust  Certificate
representing an undivided  equitable  ownership interest in the principal of the
Mortgage  Loans  constituting  the related  Grantor  Trust Fund,  together  with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional  Interest  Certificate."  A Grantor  Trust  Certificate  representing
ownership of all or a portion of the  difference  between  interest  paid on the
Mortgage  Loans  constituting  the  related  Grantor  Trust  Fund (net of normal
administration  fees and any spread) and interest paid to the holders of Grantor
Trust Fractional Interest Certificates issued with respect to such Grantor Trust
Fund will be referred to as a "Grantor Trust Strip Certificate." A Grantor Trust
Strip  Certificate  may  also  evidence  a  nominal  ownership  interest  in the
principal of the Mortgage  Loans  constituting  the related  Grantor Trust Fund.

CHARACTERIZATION OF INVESTMENTS IN GRANTOR TRUST CERTIFICATES

     Grantor  Trust  Fractional  Interest  Certificates.  In the case of Grantor
Trust  Fractional  Interest  Certificates,  unless  otherwise  disclosed  in the
related Prospectus Supplement,  counsel to the Depositor will deliver an opinion
that, in general,  Grantor Trust Fractional Interest Certificates will represent
interests in (i) assets  described in Section  7701(a)(19)(C)  of the Code; (ii)
"obligation[s]   (including  any  participation  or  certificate  of  beneficial
ownership therein) which . . . [are] principally  secured by an interest in real
property"  within the meaning of Section  860G(a)(3)(A)  of the Code;  and (iii)
"real estate assets" within the meaning of Section  856(c)(4)(A) of the Code. In

                                       79
<PAGE>

addition,  counsel to the  Depositor  will deliver an opinion  that  interest on
Grantor  Trust  Fractional  Interest  Certificates  will to the same  extent  be
considered  "interest on obligations secured by mortgages on real property or on
interests in real property"  within the meaning of Section  856(c)(3)(B)  of the
Code.

     Grantor Trust Strip Certificates.  Even if Grantor Trust Strip Certificates
evidence an interest in a Grantor Trust Fund  consisting of Mortgage  Loans that
are assets  described  in Section  7701(a)(19)(C)  of the Code and "real  estate
assets" within the meaning of Section 856(c)(4)(A) of the Code, and the interest
on which is "interest  on  obligations  secured by  mortgages on real  property"
within the meaning of Section  856(c)(3)(B)  of the Code, it is unclear  whether
the  Grantor  Trust Strip  Certificates,  and the income  therefrom,  will be so
characterized.  However,  the policies  underlying  such  sections  (namely,  to
encourage or require  investments in mortgage loans by thrift  institutions  and
real  estate  investment  trusts)  may  suggest  that such  characterization  is
appropriate.  Counsel to the  Depositor  will not  deliver  any opinion on these
questions.   Prospective   purchasers  to  which  such  characterization  of  an
investment in Grantor Trust Strip  Certificates is material should consult their
tax advisors  regarding  whether the Grantor Trust Strip  Certificates,  and the
income therefrom, will be so characterized.

     The Grantor Trust Strip Certificates will be "obligation[s]  (including any
participation or certificate of beneficial  ownership therein) which . . . [are]
principally  secured by an  interest  in real  property"  within the  meaning of
Section  860G(a)(3)(A)  of  the  Code. 

TAXATION OF OWNERS OF GRANTOR TRUST FRACTIONAL INTEREST CERTIFICATES

     General.  Holders  of a  particular  series  of  Grantor  Trust  Fractional
Interest  Certificates  generally  will be required  to report on their  federal
income tax returns  their shares of the entire  income from the  Mortgage  Loans
(including amounts used to pay reasonable servicing fees and other expenses) and
will be entitled to deduct their shares of any such  reasonable  servicing  fees
and other  expenses.  Because of stripped  interests,  market or original  issue
discount,  or premium,  the amount  includible in income on account of a Grantor
Trust Fractional Interest  Certificate may differ  significantly from the amount
distributable thereon representing interest on the Mortgage Loans. Under Section
67 of the  Code,  an  individual,  estate  or  trust  holding  a  Grantor  Trust
Fractional  Interest   Certificate  directly  or  through  certain  pass-through
entities  will be allowed a deduction  for such  reasonable  servicing  fees and
expenses only to the extent that the  aggregate of such  holder's  miscellaneous
itemized  deductions exceeds two percent of such holder's adjusted gross income.
In  addition,  Section  68 of the Code  provides  that the  amount  of  itemized
deductions  otherwise  allowable for an individual  whose  adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the  individual's  adjusted  gross income over such amount or (ii) 80% of the
amount of itemized  deductions  otherwise  allowable for the taxable  year.  The
amount of  additional  taxable  income  reportable  by holders of Grantor  Trust
Fractional  Interest  Certificates  who are subject to the limitations of either
Section   67  or  Section   68  of  the  Code  may  be   substantial.   Further,
Certificateholders  (other than corporations) subject to the alternative minimum
tax may  not  deduct  miscellaneous  itemized  deductions  in  determining  such
holder's alternative minimum taxable income.  Although it is not entirely clear,
it appears  that in  transactions  in which  multiple  classes of Grantor  Trust
Certificates  (including Grantor Trust Strip Certificates) are issued, such fees
and expenses should be allocated among the classes of Grantor Trust Certificates
using a method that  recognizes  that each such class  benefits from the related
services. In the absence of statutory or administrative  clarification as to the
method to be used,  it  currently  is  intended to base  information  returns or
reports  to the IRS and  Certificateholders  on a  method  that  allocates  such
expenses among classes of Grantor Trust Certificates with respect to each period
based on the distributions made to each such class during that period.

     The federal  income tax  treatment  of Grantor  Trust  Fractional  Interest
Certificates  of any  series  will  depend on  whether  they are  subject to the
"stripped  bond" rules of Section  1286 of the Code.  Grantor  Trust  Fractional
Interest  Certificates  may be subject to those  rules if (i) a class of Grantor
Trust Strip Certificates is issued as part of the same series of Certificates or
(ii) the Depositor or any of its affiliates  retains (for its own account or for
purposes  of resale) a right to  receive a  specified  portion  of the  interest
payable on a Mortgage  Asset.  Further,  the IRS has ruled that an  unreasonably
high  servicing  fee  retained  by a seller or  servicer  will be  treated  as a
retained ownership interest in mortgages that constitutes a stripped coupon. For
purposes of determining what constitutes  reasonable  servicing fees for various
types of mortgages the IRS has established certain "safe harbors." The servicing
fees paid with respect to the Mortgage Loans for certain series of Grantor Trust
Certificates  may be higher than the "safe  harbors" and,  accordingly,  may not
constitute reasonable servicing compensation.  The related Prospectus Supplement
will include information  regarding servicing fees paid to a Master Servicer,  a
Special Servicer,  any Sub-Servicer or their respective  affiliates necessary to
determine whether the preceding "safe harbor" rules apply.

                                       80
<PAGE>

     If Stripped  Bond Rules  Apply.  If the  stripped  bond rules  apply,  each
Grantor Trust  Fractional  Interest  Certificate  will be treated as having been
issued with "original issue  discount"  within the meaning of Section 1273(a) of
the Code,  subject,  however, to the discussion below regarding the treatment of
certain stripped bonds as market discount bonds and the discussion  regarding de
minimis market discount.  See "--Taxation of Grantor Trust  Fractional  Interest
Certificates--Market  Discount."  Under the stripped bond rules, the holder of a
Grantor Trust Fractional Interest  Certificate (whether a cash or accrual method
taxpayer)  will be required  to report  interest  income from its Grantor  Trust
Fractional Interest  Certificate for each month in an amount equal to the income
that accrues on such Certificate in that month calculated under a constant yield
method,  in  accordance  with the rules of the Code  relating to original  issue
discount.

     The  original  issue  discount  on  a  Grantor  Trust  Fractional  Interest
Certificate  will be the excess of such  Certificate's  stated  redemption price
over its issue price.  The issue price of a Grantor  Trust  Fractional  Interest
Certificate  as to any  purchaser  will  be  equal  to the  price  paid  by such
purchaser  for the Grantor Trust  Fractional  Interest  Certificate.  The stated
redemption price of a Grantor Trust Fractional Interest  Certificate will be the
sum of all payments to be made on such Certificate, other than "qualified stated
interest," if any, as well as such Certificate's  share of reasonable  servicing
fees and other expenses.  See "--Taxation of Grantor Trust  Fractional  Interest
Certificates--If  Stripped  Bond  Rules  Do  Not  Apply"  for  a  definition  of
"qualified stated interest." In general,  the amount of such income that accrues
in any month  would equal the product of such  holder's  adjusted  basis in such
Grantor Trust  Fractional  Interest  Certificate  at the beginning of such month
(see  "--Sales of Grantor  Trust  Certificates")  and the yield of such  Grantor
Trust  Fractional  Interest  Certificate  to such  holder.  Such yield  would be
computed at the rate  (compounded  based on the regular interval between payment
dates) that,  if used to discount the holder's  share of future  payments on the
Mortgage Loans,  would cause the present value of those future payments to equal
the price at which the holder  purchased such  Certificate.  In computing  yield
under the stripped bond rules, a Certificateholder's share of future payments on
the Mortgage  Loans will not include any payments  made in respect of any spread
or any other ownership interest in the Mortgage Loans retained by the Depositor,
a Master  Servicer,  a Special  Servicer,  any  Sub-Servicer or their respective
affiliates,  but will include such  Certificateholder's  share of any reasonable
servicing fees and other expenses.

     Section  1272(a)(6)  of the  Code  requires  (i)  the  use of a  reasonable
prepayment  assumption in accruing  original issue discount and (ii) adjustments
in the accrual of original issue discount when prepayments do not conform to the
prepayment  assumption,  with respect to certain categories of debt instruments,
and regulations  could be adopted applying those provisions to the Grantor Trust
Fractional Interest  Certificates.  It is unclear whether those provisions would
be applicable to the Grantor Trust Fractional  Interest  Certificates or whether
use of a reasonable  prepayment  assumption may be required or permitted without
reliance on these rules.  It is also  uncertain,  if a prepayment  assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions  at the  time of the  first  sale  of the  Grantor  Trust  Fractional
Interest  Certificate or, with respect to any holder, at the time of purchase of
the   Grantor   Trust   Fractional   Interest   Certificate   by  that   holder.
Certificateholders  are  advised to consult  their own tax  advisors  concerning
reporting  original  issue  discount in general  and, in  particular,  whether a
prepayment  assumption should be used in reporting  original issue discount with
respect to Grantor Trust Fractional Interest Certificates.

     In the case of a Grantor Trust Fractional Interest  Certificate acquired at
a price equal to the principal  amount of the Mortgage  Loans  allocable to such
Certificate,  the use of a prepayment  assumption  generally  would not have any
significant effect on the yield used in calculating accruals of interest income.
In the  case,  however,  of a  Grantor  Trust  Fractional  Interest  Certificate
acquired at a discount or premium (that is, at a price less than or greater than
such  principal  amount,  respectively),  the  use  of a  reasonable  prepayment
assumption  would  increase  or  decrease  such yield,  and thus  accelerate  or
decelerate, respectively, the reporting of income.

     If a prepayment  assumption is not used,  then when a Mortgage Loan prepays
in full, the holder of a Grantor Trust Fractional Interest  Certificate acquired
at a discount or a premium  generally  will  recognize  ordinary  income or loss
equal to the difference  between the portion of the prepaid  principal amount of
the Mortgage Loan that is allocable to such  Certificate  and the portion of the
adjusted basis of such Certificate that is allocable to such Certificateholder's
interest in the Mortgage  Loan.  If a prepayment  assumption is used, it appears
that no separate item of income or loss should be recognized  upon a prepayment.
Instead,  a  prepayment  should be  treated  as a partial  payment of the stated
redemption  price of the  Grantor  Trust  Fractional  Interest  Certificate  and
accounted for under a method  similar to that  described  for taking  account of
original issue discount on REMIC Regular Certificates.  See  "--REMICs--Taxation

                                       81
<PAGE>

of Owners of REMIC Regular Certificates--Original Issue Discount." It is unclear
whether any other adjustments would be required to reflect  differences  between
an assumed prepayment rate and the actual rate of prepayments.

     In  the  absence  of  statutory  or  administrative  clarification,  it  is
currently  intended  to  base  information  reports  or  returns  to the IRS and
Certificateholders  in  transactions  subject  to the  stripped  bond rules on a
prepayment  assumption (the "Prepayment  Assumption")  that will be disclosed in
the related  Prospectus  Supplement  and on a constant  yield  computed  using a
representative  initial offering price for each class of Certificates.  However,
neither the Depositor nor any other person will make any representation that the
Mortgage  Loans  will in fact  prepay at a rate  conforming  to such  Prepayment
Assumption or any other rate and Certificateholders should bear in mind that the
use of a  representative  initial offering price will mean that such information
returns or reports,  even if otherwise  accepted as accurate by the IRS, will in
any event be accurate only as to the initial  Certificateholders  of each series
who bought at that price.

     Under Treasury regulation Section 1.1286-1T,  certain stripped bonds are to
be treated as market  discount bonds and,  accordingly,  any purchaser of such a
bond is to account for any discount on the bond as market  discount  rather than
original issue discount.  This treatment only applies,  however,  if immediately
after the most recent  disposition of the bond by a person stripping one or more
coupons  from the bond and  disposing  of the  bond or  coupon  (i)  there is no
original issue discount (or only a de minimis amount of original issue discount)
or (ii) the annual  stated rate of interest  payable on the original  bond is no
more than one percentage point lower than the gross interest rate payable on the
original  mortgage  loan (before  subtracting  any servicing fee or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest  Certificate
is more than one percentage  point lower than the gross interest rate payable on
the Mortgage Loans, the related  Prospectus  Supplement will disclose that fact.
If the original issue discount or market discount on a Grantor Trust  Fractional
Interest Certificate determined under the stripped bond rules is less than 0.25%
of the stated  redemption  price  multiplied by the weighted average maturity of
the Mortgage Loans, then such original issue discount or market discount will be
considered to be de minimis.  Original issue discount or market discount of only
a de minimis  amount will be included in income in the same manner as de minimis
original issue and market discount described in "--Taxation of Owners of Grantor
Trust Fractional Interest Certificates--If Stripped Bond Rules Do Not Apply" and
"--Market Discount."

     If Stripped  Bond Rules Do Not Apply.  Subject to the  discussion  below on
original  issue  discount,  if the stripped bond rules do not apply to a Grantor
Trust Fractional Interest Certificate, the Certificateholder will be required to
report its share of the interest income on the Mortgage Loans in accordance with
such  Certificateholder's  normal  method  of  accounting.  The  original  issue
discount rules will apply to a Grantor Trust Fractional Interest  Certificate to
the extent it evidences an interest in Mortgage Loans issued with original issue
discount.

     The original issue  discount,  if any, on the Mortgage Loans will equal the
difference  between the stated redemption price of such Mortgage Loans and their
issue price. Under the OID Regulations,  the stated redemption price is equal to
the total of all payments to be made on such Mortgage Loan other than "qualified
stated  interest."   "Qualified  stated  interest"  includes  interest  that  is
unconditionally  payable  at  least  annually  at  a  single  fixed  rate,  at a
"qualified  floating rate," or at an "objective rate," a combination of a single
fixed rate and one or more "qualified  floating rates" or one "qualified inverse
floating  rate," or a combination  of "qualified  floating  rates" that does not
operate  in a manner  that  accelerates  or  defers  interest  payments  on such
Mortgage Loan. In general, the issue price of a Mortgage Loan will be the amount
received by the borrower  from the lender under the terms of the Mortgage  Loan,
less any "points" paid by the  borrower,  and the stated  redemption  price of a
Mortgage Loan will equal its principal amount, unless the Mortgage Loan provides
for an initial below-market rate of interest or the acceleration or the deferral
of interest payments.

     In the case of Mortgage  Loans  bearing  adjustable  or  variable  interest
rates, the related Prospectus  Supplement will describe the manner in which such
rules  will be  applied  with  respect  to those  Mortgage  Loans  in  preparing
information returns to the Certificateholders and the IRS.

     Notwithstanding the general definition of original issue discount, original
issue  discount  will be  considered  to be de  minimis if such  original  issue
discount is less than 0.25% of the stated  redemption  price  multiplied  by the
weighted average  maturity of the Mortgage Loan. For this purpose,  the weighted
average maturity of the Mortgage Loan will be computed as the sum of the amounts
determined,  as to each payment included in the stated  redemption price of such
Mortgage  Loan, by multiplying  (i) the number of complete years  (rounding down
for partial years) from the issue date until such payment is expected to be made
by (ii) a fraction,  the numerator of which is the amount of the payment and 


                                       82
<PAGE>

the  denominator of which is the stated  redemption  price of the Mortgage Loan.
Under the OID  Regulations,  original issue discount of only a de minimis amount
(other  than de minimis  original  issue  discount  attributable  to a so-called
"teaser"  rate or initial  interest  holiday) will be included in income as each
payment of stated  principal  price is made,  based on the  product of the total
amount of such de minimis original issue discount and a fraction,  the numerator
of which is the amount of each such payment and the  denominator of which is the
outstanding  stated  principal  amount of the Mortgage Loan. The OID Regulations
also permit a  Certificateholder  to elect to accrue de minimis  original  issue
discount into income currently based on a constant yield method. See "--Taxation
of Owners of Grantor Trust Fractional  Interest  Certificates--Market  Discount"
below.

     If  original  issue  discount  is in excess  of a de  minimis  amount,  all
original  issue  discount with respect to a Mortgage Loan will be required to be
accrued and reported in income each month,  based on a constant  yield.  The OID
Regulations  suggest that no prepayment  assumption is  appropriate in computing
the yield on prepayable  obligations issued with original issue discount. In the
absence of  statutory  or  administrative  clarification,  it  currently  is not
intended   to   base   information   reports   or   returns   to  the   IRS  and
Certificateholders  on the use of a prepayment  assumption in  transactions  not
subject to the stripped bond rules. However,  Section 1272(a)(6) of the Code may
require that a prepayment  assumption be made in computing yield with respect to
all mortgage-backed securities.  Certificateholders are advised to consult their
own tax advisors  concerning  whether a prepayment  assumption should be used in
reporting  original  issue  discount  with respect to Grantor  Trust  Fractional
Interest Certificates. Certificateholders should refer to the related Prospectus
Supplement  with respect to each series to determine  whether and in what manner
the original issue discount rules will apply to Mortgage Loans in such series.

     A  purchaser  of a  Grantor  Trust  Fractional  Interest  Certificate  that
purchases such Grantor Trust Fractional Interest Certificate at a cost less than
such  Certificate's   allocable  portion  of  the  aggregate   remaining  stated
redemption  price of the Mortgage Loans held in the related Trust Fund will also
be required to include in gross income such Certificate's  daily portions of any
original issue discount with respect to such Mortgage Loans.  However, each such
daily  portion  will be reduced,  if the cost of such Grantor  Trust  Fractional
Interest  Certificate  to such  purchaser  is in  excess  of such  Certificate's
allocable portion of the aggregate "adjusted issue prices" of the Mortgage Loans
held in the related  Trust Fund,  approximately  in proportion to the ratio such
excess bears to such  Certificate's  allocable portion of the aggregate original
issue  discount  remaining to be accrued on such  Mortgage  Loans.  The adjusted
issue  price of a  Mortgage  Loan on any  given  day  equals  the sum of (i) the
adjusted  issue price (or, in the case of the first  accrual  period,  the issue
price)  of such  Mortgage  Loan at the  beginning  of the  accrual  period  that
includes such day and (ii) the daily portions of original issue discount for all
days during such accrual period prior to such day. The adjusted issue price of a
Mortgage Loan at the beginning of any accrual  period will equal the issue price
of such  Mortgage  Loan,  increased by the  aggregate  amount of original  issue
discount  with  respect to such  Mortgage  Loan that  accrued  in prior  accrual
periods, and reduced by the amount of any payments made on such Mortgage Loan in
prior accrual periods of amounts included in its stated redemption price.

     The Trustee or Master Servicer,  as applicable,  will provide to any holder
of a Grantor Trust  Fractional  Interest  Certificate  such  information as such
holder may  reasonably  request from time to time with respect to original issue
discount  accruing  on  Grantor  Trust  Fractional  Interest  Certificates.  See
"--Grantor Trust Reporting" below.

     Market  Discount.  If the  stripped  bond rules do not apply to the Grantor
Trust Fractional Interest Certificate, a Certificateholder may be subject to the
market discount rules of Sections 1276 through 1278 of the Code to the extent an
interest in a Mortgage Loan is  considered  to have been  purchased at a "market
discount," that is, in the case of a Mortgage Loan issued without original issue
discount,  at a purchase price less than its remaining  stated  redemption price
(as defined above), or in the case of a Mortgage Loan issued with original issue
discount,  at a purchase  price less than its  adjusted  issue price (as defined
above).  If market  discount is in excess of a de minimis  amount (as  described
below), the holder generally will be required to include in income in each month
the amount of such discount that has accrued  (under the rules  described in the
next  paragraph)  through such month that has not  previously  been  included in
income,  but  limited,  in the  case of the  portion  of such  discount  that is
allocable to any Mortgage  Loan,  to the payment of stated  redemption  price on
such  Mortgage  Loan  that is  received  by (or,  in the case of  accrual  basis
Certificateholders,  due to) the Trust Fund in that month.  A  Certificateholder
may elect to include market discount in income  currently as it accrues (under a
constant  yield  method  based on the yield of the  Certificate  to such holder)
rather than including it on a deferred  basis in accordance  with the foregoing.
If made,  such election will apply to all market discount bonds acquired by such
Certificateholder  during or after the first taxable year to which such election
applies. In addition,  the OID Regulations would permit a  Certificateholder  to
elect to accrue all interest,  discount 


                                       83
<PAGE>

(including de minimis market or original  issue  discount) and premium in income
as interest,  based on a constant  yield  method.  If such an election were made
with  respect to a Mortgage  Loan with market  discount,  the  Certificateholder
would be deemed to have made an election to include currently market discount in
income with respect to all other debt  instruments  having market  discount that
such  Certificateholder  acquires  during the taxable  year of the  election and
thereafter,   and  possibly  previously  acquired  instruments.   Similarly,   a
Certificateholder  that made  this  election  for a  Certificate  acquired  at a
premium  would be deemed to have made an election to amortize  bond premium with
respect  to all debt  instruments  having  amortizable  bond  premium  that such
Certificateholder owns or acquires.  See  "--REMICs--Taxation of Owners of REMIC
Regular  Certificates--Premium."  Each of these  elections  to accrue  interest,
discount and premium with respect to a Certificate on a constant yield method or
as interest is irrevocable.

     Section 1276(b)(3) of the Code authorized the Treasury  Department to issue
regulations  providing  for the  method for  accruing  market  discount  on debt
instruments,  the  principal  of which is payable in more than one  installment.
Until such time as regulations  are issued by the Treasury  Department,  certain
rules  described in the  Committee  Report  apply.  Under those  rules,  in each
accrual  period  market  discount on the Mortgage  Loans should  accrue,  at the
Certificateholder's option: (i) on the basis of a constant yield method, (ii) in
the case of a Mortgage Loan issued without original issue discount, in an amount
that bears the same ratio to the total  remaining  market discount as the stated
interest paid in the accrual period bears to the total stated interest remaining
to be paid on the Mortgage  Loan as of the beginning of the accrual  period,  or
(iii) in the case of a Mortgage Loan issued with original issue discount,  in an
amount that bears the same ratio to the total  remaining  market discount as the
original  issue  discount  accrued  in the  accrual  period  bears to the  total
original issue discount  remaining at the beginning of the accrual  period.  The
prepayment assumption, if any, used in calculating the accrual of original issue
discount is to be used in calculating the accrual of market discount. The effect
of using a prepayment  assumption  could be to accelerate  the reporting of such
discount income.  Because the regulations referred to in this paragraph have not
been issued,  it is not possible to predict what effect such  regulations  might
have on the tax  treatment  of a Mortgage  Loan  purchased  at a discount in the
secondary market.

     Because the Mortgage  Loans will  provide for  periodic  payments of stated
redemption  price,  such  discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount.

     Market discount with respect to Mortgage Loans generally will be considered
to be de minimis if it is less than 0.25% of the stated  redemption price of the
Mortgage Loans multiplied by the number of complete years to maturity  remaining
after the date of its purchase.  In  interpreting a similar rule with respect to
original  issue  discount  on  obligations  payable  in  installments,  the  OID
Regulations  refer to the weighted  average  maturity of obligations,  and it is
likely  that the same rule will be  applied  with  respect  to market  discount,
presumably  taking into  account the  prepayment  assumption  used,  if any. The
effect of using a prepayment  assumption could be to accelerate the reporting of
such  discount  income.  If market  discount is treated as de minimis  under the
foregoing  rule,  it appears that actual  discount  would be treated in a manner
similar to original issue discount of a de minimis  amount.  See  "--Taxation of
Owners of Grantor Trust Fractional Interest Certificates--If Stripped Bond Rules
Do Not Apply."

     Further,  under the rules  described  in  "--REMICs--Taxation  of Owners of
REMIC Regular Certificates--Market  Discount," any discount that is not original
issue  discount  and exceeds a de minimis  amount may  require  the  deferral of
interest  expense  deductions  attributable  to accrued market  discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues.  This rule applies  without  regard to the  origination
dates of the Mortgage Loans.

     Premium.  If a  Certificateholder  is treated as acquiring  the  underlying
Mortgage  Loans at a premium,  that is, at a price in excess of their  remaining
stated redemption price, such  Certificateholder  may elect under Section 171 of
the Code to amortize  using a constant  yield method the portion of such premium
allocable to Mortgage Loans  originated  after  September 27, 1985.  Amortizable
premium  is  treated  as an  offset  to  interest  income  on the  related  debt
instrument,  rather  than as a separate  interest  deduction.  However,  premium
allocable to Mortgage Loans originated  before September 28, 1985 or to Mortgage
Loans for which an amortization  election is not made, should be allocated among
the payments of stated redemption price on the Mortgage Loan and be allowed as a
deduction  as such  payments  are made (or,  for a  Certificateholder  using the
accrual method of accounting,  when such payments of stated redemption price are
due).

     It is unclear whether a prepayment  assumption  should be used in computing
amortization  of premium  allowable under Section 171 of the Code. If premium is
not subject to  amortization  using a prepayment  assumption and a 


                                       84
<PAGE>

Mortgage Loan prepays in full, the holder of a Grantor Trust Fractional Interest
Certificate  acquired  at a  premium  should  recognize  a  loss,  equal  to the
difference  between the portion of the prepaid  principal amount of the Mortgage
Loan that is allocable to the  Certificate and the portion of the adjusted basis
of the  Certificate  that is  allocable to the  Mortgage  Loan.  If a prepayment
assumption is used to amortize  such premium,  it appears that such a loss would
be unavailable. Instead, if a prepayment assumption is used, a prepayment should
be treated as a partial  payment of the stated  redemption  price of the Grantor
Trust Fractional  Interest  Certificate and accounted for under a method similar
to that described for taking account of original issue discount on REMIC Regular
Certificates.    See    "--REMICs--Taxation   of   Owners   of   REMIC   Regular
Certificates--Original   Issue  Discount."  It  is  unclear  whether  any  other
adjustments  would be required  to reflect  differences  between the  prepayment
assumption used, if any, and the actual rate of prepayments.

     Taxation  of Owners of Grantor  Trust  Strip  Certificates.  The  "stripped
coupon"  rules of Section 1286 of the Code will apply to the Grantor Trust Strip
Certificates.  Except as  described  above in  "--Taxation  of Owners of Grantor
Trust  Fractional  Interest  Certificates--If  Stripped  Bond  Rules  Apply," no
regulations or published rulings under Section 1286 of the Code have been issued
and some  uncertainty  exists as to how it will be applied to securities such as
the Grantor  Trust Strip  Certificates.  Accordingly,  holders of Grantor  Trust
Strip Certificates  should consult their own tax advisors  concerning the method
to be used in reporting income or loss with respect to such Certificates.

     The OID  Regulations  do not apply to  "stripped  coupons,"  although  they
provide general  guidance as to how the original issue discount  sections of the
Code will be  applied.  In  addition,  the  discussion  below is  subject to the
discussion under "--Possible  Application of Proposed  Contingent Payment Rules"
below and assumes that the holder of a Grantor Trust Strip  Certificate will not
own any Grantor Trust Fractional Interest Certificates.

     Under the stripped  coupon rules,  it appears that original  issue discount
will be  required  to be  accrued  in each  month  on the  Grantor  Trust  Strip
Certificates based on a constant yield method. In effect, each holder of Grantor
Trust  Strip  Certificates  would  include as  interest  income in each month an
amount  equal to the product of such  holder's  adjusted  basis in such  Grantor
Trust Strip  Certificate  at the  beginning  of such month and the yield of such
Grantor Trust Strip  Certificate to such holder.  Such yield would be calculated
based on the price paid for that Grantor Trust Strip  Certificate  by its holder
and the payments remaining to be made thereon at the time of the purchase,  plus
an allocable  portion of the servicing fees and expenses to be paid with respect
to the Mortgage  Loans.  See  "--Taxation of Owners of Grantor Trust  Fractional
Interest Certificates--If Stripped Bond Rules Apply" above.

     As noted above,  Section  1272(a)(6) of the Code requires that a prepayment
assumption  be used in computing  the accrual of original  issue  discount  with
respect to certain categories of debt instruments,  and that adjustments be made
in the  amount  and rate of accrual of such  discount  when  prepayments  do not
conform to such prepayment  assumption.  Regulations  could be adopted  applying
those provisions to the Grantor Trust Strip Certificates.  It is unclear whether
those provisions would be applicable to the Grantor Trust Strip  Certificates or
whether use of a  prepayment  assumption  may be required  or  permitted  in the
absence of such regulations. It is also uncertain, if a prepayment assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions at the time of the first sale of the Grantor Trust Strip  Certificate
or,  with  respect to any  subsequent  holder,  at the time of  purchase  of the
Grantor Trust Strip Certificate by that holder.

     The  accrual of income on the  Grantor  Trust  Strip  Certificates  will be
significantly slower if a prepayment  assumption is permitted to be made than if
yield is  computed  assuming no  prepayments.  In the  absence of  statutory  or
administrative  clarification,  it  currently  is intended  to base  information
returns  or  reports  to  the  IRS  and  Certificateholders  on  the  Prepayment
Assumption  disclosed  in the related  Prospectus  Supplement  and on a constant
yield computed using a  representative  initial offering price for each class of
Certificates.  However, neither the Depositor nor any other person will make any
representation  that the Mortgage Loans will in fact prepay at a rate conforming
to the Prepayment Assumption or at any other rate and Certificateholders  should
bear in mind that the use of a  representative  initial offering price will mean
that such information returns or reports, even if otherwise accepted as accurate
by  the  IRS,   will  in  any  event  be   accurate   only  as  to  the  initial
Certificateholders  of  each  series  who  bought  at  that  price.  Prospective
purchasers of the Grantor Trust Strip Certificates  should consult their own tax
advisors regarding the use of the Prepayment Assumption.

     It is  unclear  under  what  circumstances,  if any,  the  prepayment  of a
Mortgage  Loan will give rise to a loss to the holder of a Grantor  Trust  Strip
Certificate.  If a  Grantor  Trust  Strip  Certificate  is  treated  as a single
instrument  (rather than an interest in discrete  mortgage loans) and the effect
of  prepayments  is taken into account in  computing  yield 


                                       85
<PAGE>

with respect to such Grantor  Trust Strip  Certificate,  it appears that no loss
may be available as a result of any  particular  prepayment  unless  prepayments
occur at a rate faster than the  Prepayment  Assumption.  However,  if a Grantor
Trust Strip Certificate is treated as an interest in discrete Mortgage Loans, or
if the Prepayment  Assumption is not used, then when a Mortgage Loan is prepaid,
the holder of a Grantor  Trust Strip  Certificate  should be able to recognize a
loss equal to the portion of the adjusted issue price of the Grantor Trust Strip
Certificate that is allocable to such Mortgage Loan.

     Possible  Application  of Contingent  Payment Rules.  The coupon  stripping
rules' general  treatment of stripped  coupons is to regard them as newly issued
debt instruments in the hands of each purchaser.  To the extent that payments on
the Grantor  Trust Strip  Certificates  would cease if the  Mortgage  Loans were
prepaid in full, the Grantor Trust Strip  Certificates could be considered to be
debt instruments  providing for contingent payments.  Under the OID Regulations,
debt instruments  providing for contingent  payments are not subject to the same
rules  as  debt  instruments   providing  for  noncontingent   payments,   Final
regulations  have been  promulgated  with  respect to  contingent  payment  debt
instruments.  However,  like  the  OID  Regulations,  such  regulations  do  not
specifically  address securities,  such as the Grantor Trust Strip Certificates,
that are subject to the stripped bond rules of Section 1286 of the Code.

     Certificateholders   should  consult  their  tax  advisors  concerning  the
possible  application of the contingent payment rules to the Grantor Trust Strip
Certificates.

     Sales  of  Grantor  Trust  Certificates.  Any  gain or  loss,  equal to the
difference  between  the amount  realized  on the sale or  exchange of a Grantor
Trust Certificate and its adjusted basis, recognized on such sale or exchange of
a Grantor  Trust  Certificate  by an  investor  who  holds  such  Grantor  Trust
Certificate  as a capital  asset,  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and (in the case of banks and other  financial  institutions)
except as provided  under Section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized  premium and by any  distributions  with respect to such Grantor Trust
Certificate.  The Code as of the date of this Prospectus provides a top marginal
tax rate of 39.6% for  individuals  and a maximum  marginal  rate for  long-term
capital  gains of  individuals  of 20%.  No such rate  differential  exists  for
corporations.  In addition,  the distinction  between a capital gain or loss and
ordinary income or loss remains relevant for other purposes.

     Gain or loss from the sale of a Grantor Trust  Certificate may be partially
or wholly ordinary and not capital in certain  circumstances.  Gain attributable
to accrued and unrecognized  market discount will be treated as ordinary income,
as will  gain or loss  recognized  by banks  and  other  financial  institutions
subject to Section 582(c) of the Code.  Furthermore,  a portion of any gain that
might  otherwise be capital gain may be treated as ordinary income to the extent
that the Grantor Trust Certificate is held as part of a "conversion transaction"
within  the  meaning  of  Section  1258 of the Code.  A  conversion  transaction
generally is one in which the  taxpayer  has taken two or more  positions in the
same or similar  property that reduce or eliminate market risk, if substantially
all of the taxpayer's return is attributable to the time value of the taxpayer's
net investment in such transaction.  The amount of gain realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published  monthly  by the  IRS)  at the  time  the  taxpayer  enters  into  the
conversion transaction,  subject to appropriate reduction for prior inclusion of
interest  and other  ordinary  income  items from the  transaction.  Finally,  a
taxpayer  may elect to have net  capital  gain taxed at  ordinary  income  rates
rather than  capital  gains rates in order to include  such net capital  gain in
total net investment income for that taxable year, for purposes of the rule that
limits the deduction of interest on  indebtedness  incurred to purchase or carry
property held for investment to a taxpayer's net investment income.

     Grantor  Trust  Reporting.  As may be provided  in the  related  Prospectus
Supplement, the Trustee or Master Servicer, as applicable,  will furnish to each
holder of a Grantor Trust Certificate with each distribution a statement setting
forth the amount of such  distribution  allocable to principal on the underlying
Mortgage  Loans and to interest  thereon at the related  Pass-Through  Rate.  In
addition,  within a reasonable  time after the end of each  calendar  year,  the
Trustee   or   Master   Servicer,   as   applicable,   will   furnish   to  each
Certificateholder  during such year such  customary  factual  information as the
Depositor or the reporting  party deems necessary or desirable to enable holders
of Grantor  Trust  Certificates  to prepare  their tax returns and will  furnish
comparable  information to the IRS as and when required by law to do so. Because
the rules for  accruing  discount  and  amortizing  premium  with respect to the
Grantor 


                                       86
<PAGE>

Trust Certificates are uncertain in various respects,  there is no assurance the
IRS will  agree with the  Trustee's  or Master  Servicer's,  as the case may be,
information  reports  of such  items  of  income  and  expense.  Moreover,  such
information reports,  even if otherwise accepted as accurate by the IRS, will in
any event be  accurate  only as to the  initial  Certificateholders  that bought
their  Certificates  at  the  representative  initial  offering  price  used  in
preparing such reports.

     Backup Withholding.  In general,  the rules described in  "--REMICs--Backup
Withholding with Respect to REMIC Certificates" will also apply to Grantor Trust
Certificates.

     Foreign Investors. In general, the discussion with respect to REMIC Regular
Certificates in  "--REMICs--Foreign  Investors in REMIC Certificates" applies to
Grantor  Trust  Certificates  except that  Grantor  Trust  Certificates  will be
eligible  for  exemption  from United  States  withholding  tax,  subject to the
conditions described in such discussion, only to the extent the related Mortgage
Loans were originated after July 18, 1984.

     To the extent that interest on a Grantor Trust  Certificate would be exempt
under Sections  871(h)(1) and 881(c) of the Code from United States  withholding
tax,  and  the  Grantor  Trust  Certificate  is not  held in  connection  with a
Certificateholder's  trade or business in the United States,  such Grantor Trust
Certificate will not be subject to United States estate taxes in the estate of a
non-resident alien individual.

                        STATE AND OTHER TAX CONSEQUENCES

     In addition to the federal income tax  consequences  described in "Material
Federal Income Tax Consequences,"  potential investors should consider the state
and local tax consequences of the acquisition, ownership, and disposition of the
Offered   Certificates.   State  tax  law  may  differ  substantially  from  the
corresponding  federal  tax law,  and the  discussion  above does not purport to
describe  any  aspect  of the  tax  laws of any  state  or  other  jurisdiction.
Therefore,  prospective  investors  should  consult  their own tax advisors with
respect  to  the  various  tax   consequences  of  investments  in  the  Offered
Certificates.

                              ERISA CONSIDERATIONS

GENERAL

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose  certain  requirements  on employee  benefit  plans,  and on
certain other retirement plans and arrangements, including individual retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts in which such plans,  accounts or  arrangements  are invested  that are
subject to the fiduciary responsibility  provisions of ERISA and Section 4975 of
the Code (all of which are hereinafter  referred to as "Plans"),  and on persons
who are fiduciaries  with respect to Plans, in connection with the investment of
Plan assets.  Certain  employee  benefit plans,  such as governmental  plans (as
defined in ERISA Section 3(32)), and, if no election has been made under Section
410(d) of the Code,  church plans (as defined in Section 3(33) of ERISA) are not
subject to ERISA requirements. Accordingly, assets of such plans may be invested
in Offered  Certificates  without regard to the ERISA  considerations  described
below,  subject to the provisions of other applicable federal and state law. Any
such plan which is qualified and exempt from taxation under Sections  401(a) and
501(a) of the Code, however, is subject to the prohibited  transaction rules set
forth in Section 503 of the Code.

     ERISA  generally  imposes on Plan  fiduciaries  certain  general  fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing  the Plan.  In addition,  ERISA and the Code prohibit a broad range of
transactions  involving assets of a Plan and persons ("Parties in Interest") who
have  certain  specified  relationships  to the  Plan,  unless  a  statutory  or
administrative  exemption  is  available.   Certain  Parties  in  Interest  that
participate in a prohibited  transaction may be subject to an excise tax imposed
pursuant  to Section  4975 of the Code,  unless a  statutory  or  administrative
exemption is available. These prohibited transactions generally are set forth in
Section 406 of ERISA and Section 4975 of the Code. 

PLAN ASSET REGULATIONS

     A Plan's investment in Certificates may cause the Trust Assets to be deemed
Plan  assets.  Section  2510.3-101  of  the  regulations  of the  United  States
Department  of Labor  ("DOL")  provides  that  when a Plan  acquires  an  equity

                                       87
<PAGE>

interest in an entity,  the Plan's assets include both such equity  interest and
an undivided  interest in each of the  underlying  assets of the entity,  unless
certain exceptions not applicable to this discussion apply, or unless the equity
participation  in the entity by "benefit  plan  investors"  (that is,  Plans and
certain employee benefit plans not subject to ERISA) is not  "significant."  For
this  purpose,  in  general,  equity  participation  in a  Trust  Fund  will  be
"significant" on any date if,  immediately after the most recent  acquisition of
any  Certificate,  25% or more of any class of  Certificates  is held by benefit
plan investors.

     Any person  who has  discretionary  authority  or  control  respecting  the
management or disposition of Plan assets, and any person who provides investment
advice with  respect to such assets for a fee, is a fiduciary  of the  investing
Plan.  If the Trust Assets  constitute  Plan assets,  then any party  exercising
management or  discretionary  control  regarding those assets,  such as a Master
Servicer,  a Special  Servicer or any  Sub-Servicer,  may be deemed to be a Plan
"fiduciary"  with  respect  to the  investing  Plan,  and  thus  subject  to the
fiduciary  responsibility  provisions and prohibited  transaction  provisions of
ERISA and the Code. In addition, if the Trust Assets constitute Plan assets, the
purchase of  Certificates by a Plan, as well as the operation of the Trust Fund,
may  constitute  or involve a prohibited  transaction  under ERISA and the Code.

PROHIBITED TRANSACTION EXEMPTIONS

     The  DOL  issued  an  individual   administrative   exemption,   Prohibited
Transaction Exemption 90-29 (the "Exemption"),  to Merrill Lynch, Pierce, Fenner
& Smith  Incorporated,  which  generally  exempts  from the  application  of the
prohibited  transaction provisions of Section 406 of ERISA, and the excise taxes
imposed on such prohibited  transactions  pursuant to Section 4975(a) and (b) of
the Code and  Section  502(i)  of ERISA,  certain  transactions,  among  others,
relating to the servicing and operation of mortgage pools and the purchase, sale
and holding of mortgage pass-through certificates underwritten by an Underwriter
(as  hereinafter  defined),  provided that certain  conditions  set forth in the
Exemption are satisfied.  For purposes of this Section  "ERISA  Considerations,"
the term  "Underwriter"  includes  (i)  Merrill  Lynch,  Pierce,  Fenner & Smith
Incorporated,  (ii) any  person  directly  or  indirectly,  through  one or more
intermediaries,  controlling, controlled by or under common control with Merrill
Lynch,  Pierce,  Fenner  &  Smith  Incorporated  and  (iii)  any  member  of the
underwriting syndicate or selling group of which Merrill Lynch, Pierce, Fenner &
Smith Incorporated or a person described in (ii) is a manager or co-manager with
respect to a class of Certificates.

     The Exemption sets forth six general conditions which must be satisfied for
a transaction  involving the purchase,  sale and holding of  Certificates  to be
eligible for exemptive relief thereunder. First, the acquisition of Certificates
by a Plan must be on terms  that are at least as  favorable  to the Plan as they
would be in an arm's-length  transaction  with an unrelated party.  Second,  the
Exemption  only applies to  Certificates  evidencing  rights and  interests  not
subordinated to the rights and interests  evidenced by the other Certificates of
the same series.  Third, the Certificates at the time of acquisition by the Plan
must be rated in one of the three highest generic rating  categories by Standard
& Poor's  Corporation  ("Standard & Poor's"),  Moody's Investors  Service,  Inc.
("Moody's"),  Duff & Phelps,  Inc. ("Duff & Phelps") or Fitch Investors Service,
Inc. ("Fitch").  Fourth, the Trustee cannot be an affiliate of any member of the
"Restricted  Group,"  which  consists of any  Underwriter,  the  Depositor,  the
Trustee,  the Master  Servicer,  any  Sub-Servicer,  the  provider of any Credit
Support and any obligor  with  respect to Mortgage  Assets  (including  mortgage
loans  underlying an MBS not issued by FNMA,  FHLMC or GNMA)  constituting  more
than 5% of the aggregate unamortized principal balance of the Mortgage Assets in
the related Trust Fund as of the date of initial  issuance of the  Certificates.
Fifth, the sum of all payments made to and retained by the  Underwriter(s)  must
represent  not  more  than  reasonable   compensation   for   underwriting   the
Certificates;  the sum of all  payments  made to and  retained by the  Depositor
pursuant to the assignment of the Mortgage Assets to the related Trust Fund must
represent not more than the fair market value of such  obligations;  and the sum
of all payments made to and retained by the Master Servicer and any Sub-Servicer
must represent not more than reasonable  compensation for such person's services
under the  related  Agreement  and  reimbursement  of such  person's  reasonable
expenses  in  connection  therewith.  Sixth,  the  investing  Plan  must  be  an
accredited  investor  as  defined  in  Rule  501(a)(1)  of  Regulation  D of the
Securities and Exchange Commission under the Securities Act of 1933, as amended.

     The  Exemption  also  requires  that each  Trust  Fund  meet the  following
requirements:  (i) the Trust Fund must consist solely of assets of the type that
have been included in other investment  pools;  (ii)  certificates in such other
investment pools must have been rated in one of the three highest  categories of
Standard & Poor's,  Moody's,  Duff & Phelps or Fitch for at least one year prior
to the Plan's acquisition of Certificates;  and (iii) certificates in such other

                                       88
<PAGE>

investment  pools must have been purchased by investors  other than Plans for at
least one year prior to any Plan's acquisition of Certificates.

     If the general conditions of the Exemption are satisfied, the Exemption may
provide an exemption from the restrictions imposed by Sections 406(a) and 407(a)
of ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b) of the
Code by reason of Sections 4975(c)(1) (A) through (D) of the Code) in connection
with  (i)  the  direct  or  indirect  sale,  exchange  or  transfer  of  Offered
Certificates  acquired by a Plan upon issuance from the Depositor or Underwriter
when the Depositor,  Master Servicer, Special Servicer,  Sub-Servicer,  Trustee,
provider of Credit  Support,  Underwriter  or obligor  with  respect to Mortgage
Assets is a Party in  Interest  with  respect to the  investing  Plan,  (ii) the
direct or indirect  acquisition or  disposition in the secondary  market of fuel
Certificates by a Plan and (iii) the holding of Offered  Certificates by a Plan.
However,   no  exemption  is  provided   from  the   restrictions   of  Sections
406(a)(1)(E),  406(a)(2)  and 407 of ERISA for the  acquisition  or holding of a
Certificate on behalf of an "Excluded Plan" by any person who has  discretionary
authority  or  renders  investment  advice  with  respect  to the assets of such
Excluded Plan. For purposes hereof,  an Excluded Plan is a Plan sponsored by any
member of the Restricted Group.

     If certain  specific  conditions of the Exemption are also  satisfied,  the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section  4975(c)(1)(E) of
the Code in  connection  with (i) the  direct  or  indirect  sale,  exchange  or
transfer of Offered Certificates in the initial issuance of Offered Certificates
between  the  Depositor  or an  Underwriter  and a Plan when the  person who has
discretionary  authority  or  renders  investment  advice  with  respect  to the
investment of Plan assets in such Certificates is (a) an obligor with respect to
5% or less of the fair market value of the Mortgage Assets  (including  mortgage
loans  underlying an MBS not issued by FNMA, FHLMC or GNMA) in the related Trust
Fund  or (b) an  affiliate  of  such a  person,  (ii)  the  direct  or  indirect
acquisition or disposition in the secondary market of Offered  Certificates by a
Plan and (iii) the holding of Offered Certificates by a Plan.

     Further, if certain specific conditions of the Exemption are satisfied, the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(a),  406(b) and 407(a) of ERISA,  and the taxes imposed by Sections  4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection with the servicing, management and operation of the Trust Assets.

     The Exemption also may provide an exemption from the  restrictions  imposed
by Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Section 4975(a)
and (b) of the Code by reason of Sections 4975(c)(1) (a) through (D) of the Code
if such  restrictions  are deemed to otherwise  apply merely because a person is
deemed to be a Party in Interest with respect to an investing  Plan by virtue of
providing  services  to the Plan  (or by  virtue  of  having  certain  specified
relationships  to such a person)  solely as a result of the Plan's  ownership of
Offered Certificates.

     Before  purchasing  a  Certificate,  a fiduciary  of a Plan  should  itself
confirm (i) that the Offered Certificates constitute "certificates" for purposes
of the Exemption and (ii) that the specific and general  conditions set forth in
the Exemption  and the other  requirements  set forth in the Exemption  would be
satisfied. In addition to making its own determination as to the availability of
the  exemptive  relief  provided in the  Exemption,  the Plan  fiduciary  should
consider its general fiduciary obligations under ERISA in determining whether to
purchase any Offered Certificates on behalf of a Plan.

     Any fiduciary of a Plan that proposes to cause the Plan to purchase Offered
Certificates  should  consult  with its counsel  with  respect to the  potential
applicability  of ERISA and the Code to such investment and the  availability of
(and  scope  of  relief  provided  by) the  Exemption  or any  other  prohibited
transaction  exemption in connection  therewith.  The Prospectus Supplement with
respect to a series of Certificates may contain additional information regarding
the  application  of the Exemption or any other  exemption,  with respect to the
Certificates  offered thereby. In addition,  any Plan fiduciary that proposes to
cause a Plan to purchase  Stripped  Interest  Certificates  should  consider the
federal income tax consequences of such investment.

                                LEGAL INVESTMENT

     The Offered  Certificates of any series will constitute  "mortgage  related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984  ("SMMEA")  only if so  specified  in the  related  Prospectus  Supplement.
Accordingly,   investors  whose   investment   authority  is  subject  to  legal
restrictions should consult their own legal advisors to determine whether and to
what extent the Offered Certificates constitute legal investments for them.



                                       89
<PAGE>

     Generally,  only classes of Offered  Certificates 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  evidencing  interests  in a Trust  Fund  consisting  of loans
secured by a single  parcel of real  estate  upon which is located a dwelling or
mixed residential and commercial  structure,  such as certain Multifamily Loans,
and  originated by types of  Originators  specified in SMMEA,  will be "mortgage
related  securities" for purposes of SMMEA.  "Mortgage  related  securities" are
legal  investments 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 persons,
trusts, corporations,  partnerships,  associations, business trusts and business
entities  (including  depository  institutions,  insurance companies and pension
funds created  pursuant to or existing under the laws of the United States or of
any state, the authorized investments of which are subject to state regulation).
Under  SMMEA,  if a state  enacted  legislation  prior to  October  3, 1991 that
specifically  limits the legal  investment  authority of any such  entities with
respect to "mortgage related  securities," Offered Certificates would constitute
legal  investments for entities  subject to such  legislation 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 with  "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. 24 (Seventh),  subject in each case to such regulations as the applicable
federal  regulatory  authority  may  prescribe.  In this  connection,  effective
December 31, 1996,  the Office of the  Comptroller  of the Currency  (the "OCC")
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.  Section
1.5),  certain  "Type IV  securities",  defined in 12 C.F.R.  Section  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  Certificates will
qualify  as  "commercial  mortgage-related  securities",  and  thus as  "Type IV
securities",  for  investment by national  banks.  Federal  credit unions should
review  NCUA  Letter to Credit  Unions No. 96, as  modified  by Letter to Credit
Unions No. 108,  which  includes  guidelines to assist  federal credit unions in
making  investment  decisions  for  mortgage  related  securities.  The NCUA has
adopted  rules,  codified  as 12 C.F.R.  Section  703.5(f)-(k),  which  prohibit
federal  credit unions from  investing in certain  mortgage  related  securities
(including securities such as certain classes of Offered  Certificates),  except
under limited circumstances.

     Upon the  issuance  of final  implementing  regulations  under  the  Riegle
Community Development and Regulatory  Improvement Act of 1994 and subject to any
limitations  those  regulations may impose,  a modification of the definition of
"mortgage  related  securities" will become effective to include among the types
of loans to which  such  securities  may  relate  loans  secured by "one or more
parcels of real estate upon which is located one or more commercial structures."
In  addition,   the  related  legislative  history  states  that  this  expanded
definition  includes  multifamily  loans secured by more than one parcel of real
estate upon which is located more than one structure.  Until  September 23, 2001
any state may enact  legislation  limiting the extent to which "mortgage related
securities"  under this expanded  definition would constitute legal  investments
under that state's laws.

     All  depository  institutions  considering  an  investment  in the  Offered
Certificates  of any series  should  review the Federal  Financial  Institutions
Examination   Council's   Supervisory  Policy  Statement  on  the  Selection  of
Securities Dealers and Unsuitable Investment Practices (to the extent adopted by
their  respective  regulatory  authorities),  setting  forth,  in relevant part,
certain  investment  practices  deemed  to be  unsuitable  for an  institution's
investment  portfolio,  as well as guidelines  for investing in certain types of
mortgage related securities.

     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 


                                       90
<PAGE>

investor"  provisions,  percentage-of-assets  limits  and  provisions  which may
restrict or prohibit  investment in securities which are not "interest  bearing"
or "income paying."

     There  may be other  restrictions  on the  ability  of  certain  investors,
including depository institutions, either to purchase Offered Certificates or to
purchase Offered  Certificates  representing more than a specified percentage of
the  investor's  assets.  Investors  should  consult their own legal advisors in
determining whether and to what extent the Offered Certificates constitute legal
investments for such investors.

                             METHOD OF DISTRIBUTION

     The Offered Certificates  offered hereby and by the Prospectus  Supplements
hereto will be offered in series.  The distribution of the Offered  Certificates
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.  The
Prospectus  Supplement for the Offered  Certificates  of each series will, as to
each class of such  Certificates,  set forth the method of the offering,  either
the initial public  offering price or the method by which the price at which the
Certificates  of such class will be sold to the  public can be  determined,  the
amount  of  any   underwriting   discounts,   concessions   and  commissions  to
underwriters,  any  discounts  or  commissions  to be allowed to dealers and the
proceeds of the offering to the Depositor.

     If  so  specified  in  the  related  Prospectus  Supplement,   the  Offered
Certificates of a series will be distributed in a firm commitment  underwriting,
subject to the terms and conditions of the  underwriting  agreement,  by Merrill
Lynch,  Pierce,  Fenner  &  Smith  Incorporated   ("Merrill  Lynch")  acting  as
underwriter with other underwriters, if any, named therein.  Alternatively,  the
Prospectus  Supplement may specify that Offered Certificates will be distributed
by Merrill Lynch acting as agent.  If Merrill Lynch acts as agent in the sale of
Offered  Certificates,  Merrill  Lynch will  receive a selling  commission  with
respect to such Offered Certificates,  depending on market conditions, expressed
as a percentage of the aggregate  Certificate Balance or Notional Amount of such
Offered  Certificates as of the date of issuance.  The exact percentage for each
series of Certificates will be disclosed in the related  Prospectus  Supplement.
To the extent that Merrill  Lynch  elects to purchase  Offered  Certificates  as
principal, Merrill Lynch 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  Certificates  of
such series.

     This  Prospectus  and  related  Prospectus  Supplements  may be used by the
Depositor, Merrill Lynch, an affiliate of the Depositor, and any other affiliate
of the Depositor when required under the federal  securities  laws in connection
with offers and sales of Offered  Certificates  in furtherance of  market-making
activities in Offered  Certificates.  Merrill Lynch or any such other  affiliate
may act as principal or agent in such  transactions.  Such sales will be made at
prices related to prevailing market prices at the time of sale or otherwise.

     The Depositor  will agree to indemnify  Merrill Lynch and any  underwriters
and their  respective  controlling  persons against  certain civil  liabilities,
including  liabilities  under the Securities Act of 1933, or will  contribute to
payments that any such person may be required to make in respect thereof.

     In the ordinary  course of business,  Merrill  Lynch and the  Depositor may
engage in various securities and financing  transactions,  including  repurchase
agreements  to provide  interim  financing  of the  Depositor's  mortgage  loans
pending the sale of such  mortgage  loans or interests  therein,  including  the
Certificates.

     The  Depositor  anticipates  that  the  Offered  Certificates  will be sold
primarily  to  institutional  investors.  Purchasers  of  Offered  Certificates,
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
Certificates.  Certificateholders  should  consult with their legal  advisors in
this regard prior to any such reoffer or sale.

     As  to  each  series  of  Certificates,  only  those  classes  rated  in an
investment  grade rating  category by any Rating Agency will be offered  hereby.
Any class of  Certificates  not offered hereby may be initially  retained by the
Depositor,  and  may  be  sold  by the  Depositor  at any  time  to one or  more
institutional investors.



                                       91
<PAGE>

                                  LEGAL MATTERS

     Unless otherwise  specified in the related Prospectus  Supplement,  certain
legal  matters in connection  with the  Certificates  of each series,  including
certain federal income tax  consequences,  will be passed upon for the Depositor
and for Merrill Lynch,  Pierce,  Fenner & Smith  Incorporated  by Willkie Farr &
Gallagher, New York, New York.

                              FINANCIAL INFORMATION

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

                                     RATING

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

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

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

                                       92
<PAGE>

                              INDEX OF DEFINITIONS

                                                                         PAGE
                                                                         ----

Accrual Certificates ...................................                12, 37
Accrued Certificate Interest ...........................                    37
Acute Care Facilities ..................................                    22
Act ....................................................                    62
ADA ....................................................                    64
ARM Loans ..............................................                    28
Assisted Living Facilities .............................                    22
Available Distribution Amount ..........................                    36
Bankruptcy Code ........................................                    59
Book-Entry Certificates ................................                13, 36
call risk ..............................................                    17
Capitalized Interest Account ...........................                10, 30
Cash Flow Agreement ....................................             1, 10, 30
CERCLA .................................................                24, 62
Certificate Account ....................................             9, 29, 45
Certificate Balance ....................................             2, 11, 38
Certificate Owner ......................................                13, 42
Certificateholders .....................................                 1, 65
Certificates ...........................................                  1, 8
Closing Date ...........................................                    67
Code ...................................................                14, 65
Commercial Properties ..................................                 8, 26
Commission .............................................                     2
Committee Report .......................................                    67
Companion Class ........................................                12, 38
Con ....................................................                    22
Contributions Tax ......................................                    76
Controlled Amortization Class ..........................                12, 38
Cooperatives ...........................................                    26
CPR ....................................................                    33
Credit Support .........................................             1, 10, 30
Cut-off Date ...........................................                    12
Debt Service Coverage Ratio ............................                    27
Definitive Certificates ................................            13, 36, 46
Depositor ..............................................                 8, 26
Determination Date .....................................                    37
Direct Participants ....................................                    42
Distribution Date ......................................                    12
Distribution Date Statement ............................                    39
DOL ....................................................                    87
DTC ....................................................         2, 13, 36, 42
Due Dates ..............................................                    28
Due Period .............................................                    39
Duff & Phelps ..........................................                    88
Equity Participation ...................................                    28
ERISA ..................................................                15, 87
Event of Default .......................................                    50
Excess Funds ...........................................                    33
Exchange Act ...........................................                     2
Exemption ..............................................                    88
extension risks ........................................                    17
FAMC ...................................................                     9
FASIT ..................................................                14, 65
FHLMC ..................................................                     9
Fitch ..................................................                    88


                                       93
<PAGE>

                                                                          PAGE
                                                                          ----

FNMA ...................................................                     9
Fraud and Abuse Laws ...................................                    23
Garn Act ...............................................                    63
GNMA ...................................................                     9
Grantor Trust Certificates .............................                14, 65
Grantor Trust Fractional Interest Certificates .........                14, 79
Grantor Trust Fund .....................................                    65
Grantor Trust Strip Certificate ........................                    79
Health Care-Related Facilities .........................                    22
holder .................................................                    62
Indirect Participants ..................................                    42
Insurance Proceeds .....................................                    45
IRS ....................................................                    67
Issue Premium ..........................................                    72
L/C Bank ...............................................                    55
Liquidation Proceeds ...................................                    45
Loan-to-Value Ratio ....................................                    27
Lock-out Expiration Date ...............................                    28
Lock-out Period ........................................                    28
Mark-to-Market Regulations .............................                    74
Master Servicer ........................................                  2, 8
MBS ....................................................              1, 9, 26
MBS Agreement ..........................................                    29
MBS Issuer .............................................                    29
MBS Servicer ...........................................                    29
MBS Trustee ............................................                    29
Merrill Lynch ..........................................                    91
Moody's ................................................                    88
Mortgage Asset Seller ..................................                 9, 26
Mortgage Assets ........................................                 1, 26
mortgage instruments ...................................                    56
Mortgage Loans .........................................              1, 8, 26
Mortgage Notes .........................................                    26
Mortgage Rate ..........................................                 9, 28
Mortgaged Properties ...................................                    26
Mortgages ..............................................                    26
Multifamily Properties .................................                 8, 26
Net Leases .............................................                    27
Net Operating Income ...................................                    27
Nonrecoverable Advance .................................                    39
Notional Amount ........................................                11, 37
OCC ....................................................                    90
Offered Certificates ...................................                     1
OID Regulations ........................................                    65
Originator .............................................                    26
PAC ....................................................                    34
Participants ...........................................                26, 42
Parties in Interest ....................................                    87
pass-through entity ....................................                    76
Pass-Through Rate ......................................                 2, 11
Permitted Investments ..................................                    45
Plans ..................................................                    87
Pooling Agreement ......................................                11, 43
Pre-Funding Account ....................................             1, 10, 28
Pre-Funding Period .....................................                    10
prepayment .............................................                    33



                                       94
<PAGE>

                                                                         PAGE
                                                                         ----

Prepayment Assumption ..................................                67, 82
Prepayment Interest Shortfall ..........................                    31
Prepayment Premium .....................................                    28
Prohibited Transactions Tax ............................                    76
Prospectus Supplement ..................................                     1
Rating Agency ..........................................                    15
RCRA ...................................................                    62
Record Date ............................................                    37
Related Proceeds .......................................                    39
Relief Act .............................................                    64
REMIC ..................................................                 1, 65
REMIC Certificates .....................................                    65
REMIC Provisions .......................................                    65
REMIC Regular Certificates .............................                13, 66
REMIC Regulations ......................................                    65
REMIC Residual Certificates ............................                13, 66
REO Property ...........................................                    47
Restricted Group .......................................                    88
Senior Certificates ....................................                11, 36
Senior Honorary ........................................                    22
Servicing Standard .....................................                    47
Skilled Nursing Facilities .............................                    22
SMMEA ..................................................                    89
SPA ....................................................                    33
Special Servicer .......................................              2, 8, 48
Standard & Poor's ......................................                    88
Stripped Interest Certificates .........................                11, 36
Stripped Principal Certificates ........................                11, 36
Sub-Servicer ...........................................                    47
Sub-Servicing Agreement ................................                    48
Subordinate Certificates ...............................                11, 36
TAC ....................................................                    34
Tiered REMICs ..........................................                    66
Title V ................................................                    64
Trust Assets ...........................................                     2
Trust Fund .............................................                     1
Trustee ................................................                  2, 8
UCC ....................................................                    57
Underwriter ............................................                    88
United States person ...................................                    79
Value ..................................................                    27
Voting Rights ..........................................                    41
Warranting Party .......................................                    44






                                       95
<PAGE>




                      [THIS PAGE INTENTIONALLY LEFT BLANK]





<PAGE>




                      [THIS PAGE INTENTIONALLY LEFT BLANK]





                                       
<PAGE>





                      [THIS PAGE INTENTIONALLY LEFT BLANK]





                                       
<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 ACCOMPANYING PROSPECTUS AND, IF GIVEN OR MADE, SUCH
  INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
  AUTHORIZED BY THE DEPOSITOR OR BY THE UNDERWRITERS. THIS PROSPECTUS SUPPLEMENT
  AND THE ACCOMPANYING 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
  ACCOMPANYING 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
  ACCOMPANYING PROSPECTUS.

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

                                TABLE OF CONTENTS

                                                                       PAGE
                                                                       -----

                              PROSPECTUS SUPPLEMENT

Summary .........................................................       S-
Risk Factors ....................................................       S-
Description of the Mortgage Pool ................................       S-
Servicing of the Mortgage Loans .................................       S-
Description of the Certificates .................................       S-
Yield and Maturity Considerations ...............................       S-
Use of Proceeds .................................................       S-
Material Federal Income Tax Consequences ........................       S-
ERISA Considerations ............................................       S-
Legal Investment ................................................       S-
Method of Distribution ..........................................       S-
Legal Matters ...................................................       S-
Ratings .........................................................       S-
Index of Principal Definitions ..................................       S-
Annex A .........................................................        A-1
Annex B .........................................................        B-1
Annex C .........................................................        C-1
Annex D .........................................................        D-1


                                   PROSPECTUS

Prospectus Supplement .............................................       2
Available Information .............................................       2
Incorporation of Certain Information by                                
 Reference ........................................................       3
Summary of Prospectus .............................................       8
Risk Factors ......................................................      16
Description of the Trust Funds ....................................      26
Yield and Maturity Considerations .................................      31
The Depositor .....................................................      36
Use of Proceeds ...................................................      36
Description of the Certificates ...................................      36
Description of the Pooling Agreements .............................      43
Description of Credit Support .....................................      54
Certain Legal Aspects of Mortgage Loans ...........................      56
Material Federal Income Tax Consequences ..........................      65
State and Other Tax Considerations ................................      87
ERISA Considerations ..............................................      87
Legal Investment ..................................................      89
Method of Distribution ............................................      91
Legal Matters .....................................................      92
Financial Information .............................................      92
Rating ............................................................      92
Index of Principal Definitions ....................................      93


                                                                       
                             MERRILL LYNCH MORTGAGE
                                 INVESTORS, INC.
                                   (DEPOSITOR)
                              
                                    $
                               CLASS A AND CLASS B
                              MORTGAGE PASS-THROUGH
                                  CERTIFICATES
                                 SERIES 199
                           VARIABLE PASS-THROUGH RATE

                              ---------------------
                              PROSPECTUS SUPPLEMENT
                              ---------------------


                               MERRILL LYNCH & CO.





                                 ______________, 199




<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

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

- --------------------------------------------------------------------------------
Registration Fee...............................      $      295
Rating Agency Fees.............................         500,000*
Printing and Engraving Expenses................         100,000*
Accounting Fees and Expenses...................         125,000*
Legal Fees and Expenses........................         400,000*
Blue Sky and Legal Investment Fees and Expenses          25,000*
Trustee Fees and Expenses......................          50,000*
Miscellaneous..................................          50,000*
                                                     ----------
Total..........................................      $1,125,295
                                                     ===========
- --------------------------------------------------------------------------------

*    Estimates based on the offering of a single series of Certificates.

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The proposed form of Underwriting Agreement provides that the Underwriters
are obligated under certain circumstances to indemnify the Registrant's
directors, each of the Registrant's officers who signed this Registration
Statement, and each person, if any, who controls the Registrant within the
meaning of Section 15 of the Securities Act of 1933, as amended (the "Act"),
against certain liabilities, including liabilities arising under the Act.

     The Registrant's By-laws provide for indemnification of directors and
officers of the Registrant to the full extent permitted by Delaware law.

     Section 145 of the Delaware General Corporation Law provides, in substance,
that Delaware 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 Pooling and Servicing Agreement pursuant to which each series of
Certificates will be issued (the "Pooling Agreement") will provide that no
director, officer, employee or agent of the Registrant will be under any
liability to the trust fund created thereunder (the "Trust Fund") or the holders
of the Certificates issued thereunder, except for such individual's own willful
misfeasance, bad faith or gross negligence in the performance of duties
thereunder, or by reason of reckless disregard of such obligations or duties.
The Pooling Agreement will provide further that, with the exceptions stated
above, a director, officer, employee or agent of the Registrant will be entitled
to indemnification by the Trust Fund against any loss, liability or expense
incurred in connection with any legal action relating to the Pooling Agreement
or the Certificates issued thereunder.

                                      II-1


<PAGE>

ITEM 16.  EXHIBITS.

Exhibits--
1(a)--     Form of Underwriting Agreement.*
4(a)--     Form of Pooling and Servicing Agreement.*
5(a)--     Opinion of Willkie Farr & Gallagher with respect to legality.
8(a)--     Opinion of Willkie Farr & Gallagher (included as part of
           Exhibit 5(a)).
23(a)--    Consent of Willkie Farr & Gallagher (included as part of Exhibit 5(a)
           and Exhibit 8(a)).
24(a)--    Power of Attorney (included on page II-4).

- ----------
*          Incorporated by reference to the Registration Statement on Form
           S-3, as filed with the Securities and Exchange Commission on
           April 15, 1993 (File No. 33-61112).

ITEM 17. UNDERTAKINGS.

A. The undersigned Registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:

          (i) to include any prospectus required by Section 10(a)(3) of the
     Securities Act of 1933;

          (ii) to reflect in the prospectus any facts or events arising after
     the effective date of the registration statement (or the most recent
     post-effective amendment thereof) which, individually or in the aggregate,
     represent a fundamental change in the information set forth in the
     registration statement. Notwithstanding the foregoing, any increase or
     decrease in the volume of securities offered (if the total dollar value of
     securities offered would not exceed that which was registered) and any
     deviation from the low or high end of the estimated maximum offering range
     may be reflected in the form of the prospectus filed with the Commission
     pursuant to Rule 424(b) if, in the aggregate, the changes in volume and
     price represent no more than a 20% change in the maximum aggregate offering
     price set forth in the "Calculation of Registration Fee" table in the
     effective 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 to such information in this registration statement;

provided however, that paragraphs (A)(1)(i) and (A)(1)(ii) do not apply if the
information required to be included in a post-effective amendment by those
paragraphs is contained in periodic reports filed with or furnished to the
Commission by the Registrant pursuant to Section 13 or Section 15(d) of the
Securities Exchange Act of 1934 that are incorporated by reference in this
registration statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.

B. The undersigned Registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
Registrant's annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable, each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in the registration statement shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

C. The undersigned registrant hereby undertakes to provide to the underwriter at
the closing specified in the underwriting agreements certificates in such
denominations and registered in such names as required by the underwriter to
permit prompt delivery to each purchaser.

                                      II-2

<PAGE>


D. Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

E. The Registrant reasonably believes that the security rating requirement for
the eligibility of this Form S-3 will be met at the time of sale for each series
of Certificates.


                                      II-3
<PAGE>

                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, as amended, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-3 and has duly caused this Registration
Statement on Form S-3 to be signed on its behalf by the  undersigned,  thereunto
duly  authorized,  in the City of New York, State of New York, on June 23, 1998.
Merrill Lynch Mortgage Investors, Inc.


                                     By: /S/ MICHAEL M. MCGOVERN
                                         --------------------------------
                                         NAME: MICHAEL M. MCGOVERN
                                         TITLE: SECRETARY

     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
below constitutes and appoints each of Michael M. McGovern, Jeffrey W. Kronthal,
Michael J. Normile, Peter J. Cerwin and Bruce Ackerman, or any of them, his true
and lawful  attorneys-in-fact  and agents,  with full power of substitution  and
resubstitution,  for  him  and  his  name,  place  and  stead,  in any  and  all
capacities, to sign any and all amendments (including post-effective amendments)
to this Registration Statement, and to file the same, with all exhibits thereto,
and other  documents in connection  therewith,  with the Securities and Exchange
Commission,  granting unto said  attorneys-in-fact and agents, and each of them,
full  power  and  authority  to do and  perform  each and  every  act and  thing
requisite and  necessary to be done in and about the  premises,  as fully to all
intents and  purposes as he might or could do in person,  hereby  ratifying  and
confirming all that said  attorneys-in-fact and agents, or any of them, or their
or his  substitutes,  may  lawfully  do or  cause to be done by  virtue  hereof.

     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
this  Registration  Statement  has been signed by the  following  persons in the
capacities indicated on June 23, 1998.

            SIGNATURE                    TITLE
            ---------                    -----

       
      /s/ JEFFREY W. KRONTHAL    President and Chairman of the
      ------------------------     Board of Directors
      (JEFFREY W. KRONTHAL)


      /s/ MICHAEL J. NORMILE     Director
      ------------------------
      (MICHAEL J. NORMILE)


      /s/ DONALD J. PUGLISI      Director
      ------------------------
      (DONALD J. PUGLISI)


      /s/ MICHAEL M. MCGOVERN    Director
      ------------------------
      (MICHAEL M. MCGOVERN)


                                      II-4
<PAGE>

<TABLE>
<CAPTION>

                                 EXHIBIT INDEX

Exhibit No.                      Description of Exhibits                                                  Page No.
- -----------                      -----------------------                                                  --------
   <S>  <C>                                                                                               <C> 
    1(a)--Form of Underwriting Agreement.*

    4(a)--Form of Pooling and Servicing Agreement.*

    5(a)--Opinion of Willkie Farr & Gallagher with respect to legality.                                       

    8(a)--Opinion of Willkie Farr & Gallagher (included as part of Exhibit 5(a)).                             

   23(a)--Consent of Willkie Farr & Gallagher (included as part of Exhibit 5(a) and Exhibit 8(a)).            

   24(a)--Power of Attorney (included on page II-4 of Form S-3).
</TABLE>

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

*  Incorporated by reference to the Registration Statement on Form S-3, 
   as filed with the Securities and Exchange Commission on April 15, 1993 
   (File No. 33-61112).






                    [LETTERHEAD OF WILLKIE FARR & GALLAGHER]


June 23, 1998


Merrill Lynch Mortgage Investors, Inc.
250 Vesey Street
World Financial Center
North Tower, 15th Floor
New York, New York  10281-1310


            Re:   Merrill Lynch Mortgage Investors, Inc.
                  Commercial Mortgage Pass-Through Certificates
                  Registration Statement on Form S-3
                  ---------------------------------------------

Ladies and Gentlemen:

     We are counsel to Merrill Lynch Mortgage Investors, Inc., a Delaware
corporation (the "Registrant"), in connection with the registration under the
Securities Act of 1933, as amended (the "Act"), of Commercial Mortgage
Pass-Through Certificates (the "Certificates"), and the related preparation and
filing of a Registration Statement on Form S-3 (the "Registration Statement").
The Certificates are issuable in series under separate pooling and servicing
agreements (each such agreement, a "Pooling and Servicing Agreement") among the
Registrant and a trustee, a master servicer and/or a special servicer to be
identified in the prospectus supplement for such series of Certificates. Each
Pooling and Servicing Agreement will be substantially in the form filed as an
Exhibit to the Registration Statement.

     In connection with rendering this opinion letter, we have examined the form
of the Pooling and Servicing Agreement incorporated by reference as an Exhibit
to the Registration Statement, the Registration Statement and such other
documents as we have deemed necessary. As to matters of fact, we have examined
and relied upon representations or certifications of officers of the Registrant
or public officials. We have assumed the authenticity of all documents submitted
to us as originals, the genuineness of all signatures, the legal capacity of
natural persons and the conformity to the originals of all documents submitted
to us as copies. We have assumed that all parties other than the Registrant had
the corporate power and authority to enter into and perform all obligations
under the Pooling and Servicing Agreement.

     In rendering this opinion letter, we express no opinion as to the laws of
any jurisdiction other than the laws of the State of New York, the corporate
laws of the State of Delaware and the federal laws of the United States, nor do
we express any opinion, either implicitly or otherwise, on any issue not
expressly addressed below. In rendering this opinion letter, we have not passed
upon and do not pass upon the application of the "doing business" or securities
laws of any jurisdiction. This opinion letter is further subject to the
qualification that enforceability may be limited by (i) bankruptcy, insolvency,
liquidation, receivership, moratorium, reorganization or other laws affecting
the enforcement of the rights of creditors generally and (ii) general principles
of equity, whether enforcement is sought in a proceeding in equity or at law.

     Based upon and subject to the foregoing, we are of the opinion that:

          1. The Registrant has the corporate power and authority to enter into
     and perform all obligations of the Registrant under the Pooling and
     Servicing Agreement, a form of which has been filed as an Exhibit to the
     Registration Statement.

          2. When a Pooling and Servicing Agreement for a series of Certificates
     has been duly authorized by all necessary action and duly executed and
     delivered by the parties thereto, the Pooling and Servicing Agreement will
     be a legal and valid obligation of the Registrant.



<PAGE>


Merrill Lynch Mortgage Investors, Inc.
June 23, 1998
Page 2


          3. When a Pooling and Servicing Agreement for a series of Certificates
     has been duly authorized by all necessary action and duly executed and
     delivered by the parties thereto, and when the Certificates of such series
     have been duly executed and authenticated in accordance with the provisions
     of the Pooling and Servicing Agreement and issued and sold as contemplated
     in the Registration Statement and the prospectus and prospectus supplement
     delivered in connection therewith, the Certificates will be legally and
     validly issued and outstanding, fully paid and non-assessable, and the
     holders of the Certificates will be entitled to the benefits of the Pooling
     and Servicing Agreement.

          4. The description of federal income tax consequences appearing under
     the heading "Material Federal Income Tax Consequences" in the prospectus
     contained in the Registration Statement, including the opinion of counsel
     to the Depositor described therein under "REMICs -- Classification of
     REMICs," while not purporting to discuss all possible federal income tax
     consequences of an investment in Certificates, is accurate with respect to
     those tax consequences which are discussed.

     We hereby consent to the filing of this opinion letter as an Exhibit to the
Registration Statement, and to the use of our name in the prospectus included in
the Registration Statement under the headings "Legal Matters" without admitting
that we are "experts" within the meaning of the Act and the rules and
regulations thereunder with respect to any part of the Registration Statement,
including this Exhibit.


                                          Very truly yours,


                                          /s/ WILLKIE FARR & GALLAGHER
                                          ------------------------------------
                                              Willkie Farr & Gallagher







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