GS MORTGAGE SECURITIES CORP II
S-3, 1999-01-22
ASSET-BACKED SECURITIES
Previous: RELIANCE BANCSHARES INC, 15-12G, 1999-01-22
Next: IRON MOUNTAIN INC /DE, SC 13G, 1999-01-22





As filed with the Securities and Exchange Commission on January 22, 1999
                                                      Registration No. 333-    

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

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

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

                      GS MORTGAGE SECURITIES CORPORATION II
                                    (Seller)
        (Exact name of registrant as specified in governing instruments)
                                 85 Broad Street
                            New York, New York 10004
                                 (212) 902-1000
               (Address, including zip code, and telephone number,
                 including area code, of registrant's principal
                               executive offices)

                               Marvin J. Kabatznick
          Delaware                85 Broad Street              22-3442024
- ---------------------------   New York, New York 10004    ----------------------
State or other jurisdiction       (212) 902-1000              I.R.S. Employer
      of incorporation                                     Identification Number

            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

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

                                   Copies to:
                             Michael S. Gambro, Esq.
                          Cadwalader, Wickersham & Taft
                                 100 Maiden Lane
                               New York, NY 10038
                                 (212) 504-6000

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

     Approximate date of commencement of proposed sale to the public:  From time
to time after this Registration Statement becomes effective.

     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. [ ]

- --------------------------------------------------------------------------------
                         CALCULATION OF REGISTRATION FEE

                                                  Proposed
                                  Proposed        maximum
Title of          Amount          maximum         aggregate       Amount of
Securities        to be           offering price  offering        registration
to be registered  registered(1)   per unit(2)     price(2)        fee(3)
Mortgage and
Asset-Backed
Securities        $3,341,820,448  100%            $3,341,820,448  $929,026

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

(1)  This   Registration   Statement  also  relates  to  certain   market-making
     transactions that may be made by Goldman,  Sachs & Co., an affiliate of the
     Registrant.

(2)  Estimated  solely for purposes of calculating the  registration  fee on the
     basis of the proposed maximum aggregate offering price.

(3)  Of such amount, $417,000 is being paid contemporaneously with the filing of
     this Registration  Statement.  No additional registration fee in connection
     with the remaining  $1,841,820,448  aggregate  principal amount of Mortgage
     and Asset-Backed  Securities  shall be paid by the Registrant,  as such fee
     ($512,026) was paid in connection with Registration Statement No. 333-65921

     Pursuant  to Rule 429  under the  Securities  Act of 1933,  the  prospectus
included  in this  Registration  Statement  is a  combined  prospectus  and also
relates to the Mortgage and Asset-Backed  Securities  registered pursuant to the
Registrant's  Registration Statement No. 333-65921 on Form S-3. In the event any
of such previously  registered Mortgage and Asset-Backed  Securities are offered
prior to the effective  date of this  Registration  Statement,  they will not be
included in any prospectus hereunder.

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



<PAGE>



                                Explanatory Note

         This Registration  Statement contains a combined prospectus  consisting
of a basic prospectus and a form of prospectus  supplement relating to the offer
and sale of Mortgage  and  Asset-Backed  Securities  of GS  Mortgage  Securities
Corporation II. The form of prospectus  supplement for the offered  certificates
follows  immediately  after this Explanatory  Note,  followed  thereafter by the
basic prospectus.


<PAGE>



         The information in this  prospectus  supplement is not complete and may
be changed. We may not sell these securities until we deliver a final prospectus
supplement and prospectus.  This prospectus supplement and prospectus are not an
offer to sell  these  securities  and are not  soliciting  an offer to buy these
securities in any state where the offer or sale is not permitted.


<PAGE>


                 Subject to completion, dated ___________, 1999.
         Prospectus Supplement(1) to Prospectus dated ___________, 1999.
                                    $[      ]
                                  (Approximate)
                      GS Mortgage Securities Corporation II
                                    as Seller
                  Commercial Mortgage Pass-Through Certificates
                                 Series 199__-__

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

     The Commercial  Mortgage  Pass-Through  Certificates  Series  199__-__ (the
"Certificates")  will include  [_______]  classes of  certificates,  that we are
offering   pursuant  to  this   prospectus   supplement.   The  Series  199__-__
Certificates  represent  the  beneficial  ownership  interests  in a trust.  The
trust's  main  assets  will  be a  pool  of  ____  [fixed-rate,  step-rate,  and
rate-reset]  mortgage  loans [,  including  loans that pay  interest  only until
maturity or for a specified  period,  balloon payment loans and fully amortizing
loans] [with original terms to maturity of not more than 360 months], secured by
[first,  second,  third] liens on various  types of  commercial  or  multifamily
properties.

<TABLE>
<CAPTION>
                    Initial Certificate                                              Expected
                        Principal Or          Pass-Through                            Ratings          Rated Final
                     Notional Amount(1)            Rate           Description       (___/_____)     Distribution Date
                    -------------------       ------------        -----------       -----------     -----------------
<S>                 <C>                       <C>                 <C>               <C>             <C>              
Class                        $
Class                        $
Class                        $
[Class IO]                 $(2)                    (3)
[Class PO]                                        [(5)]
Class                        $
Class                        $
Class                        $                                        (4)
Class                        $                                        (4)
</TABLE>

                                                (Footnotes to table on page S-6)

     We will  not list  the  offered  certificates  on any  national  securities
exchange  or on any  automated  quotation  system of any  registered  securities
association such as NASDAQ.

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

     The  Series  199__-__  certificates  are  not  obligations  of GS  Mortgage
Securities  Corporation  II, the  trustee,  the  master  servicer,  the  special
servicer,  any  loan  originator  or  loan  seller  or any of  their  respective
affiliates.  The offered  certificates and the underlying mortgage loans are not
insured or guaranteed by any governmental agency or any of the persons specified
above.  The  Class  __,  Class  __,  Class  __ and  Class  __  certificates  are
subordinated  to the Class __, Class __, Class R and Class LR, [Class IO] [Class
PO] and each such  Class is also  subordinated  to other  classes  with  earlier
alphabetic designations, as further described in this prospectus supplement.

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

     Investing in the offered  certificates  involves  risk.  See "RISK FACTORS"
beginning  on  page  [ ] in  this  prospectus  supplement  and  page  [ ] in the
prospectus.

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

     Neither the  Securities and Exchange  Commission  nor any other  regulatory
body has approved or disapproved of the offered certificates, or passed upon the
accuracy  or  adequacy  of  this  prospectus   supplement  or  prospectus.   Any
representation to the contrary is a criminal offense.

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

- ----------
(1)  This  form  of  Prospectus  Supplement  is  representative  of the  form of
prospectus  supplement  that may typically be used in a particular  transaction.
The provisions in this form may change from transaction to transaction,  whether
or not the provisions are bracketed in the form to reflect the specific parties,
the structure of the certificates,  servicing provisions, asset pool, provisions
of the pooling and servicing  agreement  and other  matters.  In all cases,  the
provisions in the prospectus  supplement will be consistent in material respects
with the provisions in the prospectus.

This form of prospectus supplement contemplates a two-tier REMIC structure,  but
a single-tier  REMIC or a non-REMIC  financial asset  securitization  investment
trust ("FASIT") or a non-REMIC grantor trust structure may be used instead for a
particular series of certificates.  Moreover,  a "Funding Note" structure may be
used for a  particular  series  of  certificates.  Forms of  credit  enhancement
different  from or in addition  to those  reflected  in this form of  Prospectus
Supplement, including but not limited to reserve funds or insurance, may be used
in connection with a particular transaction.


<PAGE>


      The  underwriter,   Goldman,  Sachs  &  Co.,  will  purchase  the  offered
certificates from GS Mortgage  Securities  Corporation II and will offer them to
the public at negotiated prices determined at the time of sale. Goldman, Sachs &
Co. also expects to deliver the offered certificates to purchasers in book-entry
form only through the facilities of The Depository Trust Company against payment
in New York, New York on _________,  199_. GS Mortgage Securities Corporation II
expects  to  receive  from  this  offering  approximately  ___%  of the  initial
principal  amount  of the  offered  certificates,  plus  accrued  interest  from
______1,  199_  before  deducting  expenses  payable by GS  Mortgage  Securities
Corporation II.

                              Goldman, Sachs & Co.
                              --------------------
                   Prospectus Supplement dated _______, 199_.


<PAGE>


              IMPORTANT NOTICE about INFORMATION PRESENTED in this
              PROSPECTUS SUPPLEMENT and the ACCOMPANYING PROSPECTUS

     Information  about the offered  certificates  is  contained in two separate
documents  that   progressively   provide  more  detail:  (a)  the  accompanying
prospectus,  which provides general information,  some of which may not apply to
the offered certificates;  and (b) this prospectus  supplement,  which describes
the  specific  terms of the  offered  certificates.  If the terms of the offered
certificates  vary  between  this  prospectus  supplement  and the  accompanying
prospectus, you should rely on the information in this prospectus supplement.

     You  should  rely  only on the  information  contained  in this  prospectus
supplement and the  accompanying  prospectus.  We have not authorized  anyone to
provide you with  information  that is  different  from that  contained  in this
prospectus  supplement and the  prospectus.  The  information in this prospectus
supplement is accurate only as of the date of this prospectus supplement.

     This  prospectus  supplement  begins  with  several  introductory  sections
describing the Series 199__-__ certificates and the trust in abbreviated form:

     CERTIFICATE  SUMMARY,  which sets forth important  statistical  information
relating  to  the  certificates  appearing  on  page  ____  of  this  prospectus
supplement;

     SUMMARY OF PROSPECTUS  SUPPLEMENT,  which gives a brief introduction of the
key features of Series 199__-__ and a description of the mortgage loans; and

     RISK FACTORS,  appearing on page ____ of this prospectus supplement,  which
describes risks that apply to the Series 199__-__ which are in addition to those
described in the prospectus  with respect to the securities  issued by the trust
generally.

     This prospectus  supplement and the accompanying  prospectus  include cross
references  to sections in these  materials  where you can find further  related
discussions.  The  Tables of  Contents  in this  prospectus  supplement  and the
prospectus identify the pages where these sections are located.

      Certain  capitalized  terms  are  defined  and  used  in  this  prospectus
supplement  and the prospectus to assist you in  understanding  the terms of the
offered  certificates  and this  offering.  The  capitalized  terms used in this
prospectus  supplement  are  defined on the pages  indicated  under the  caption
"Index of Significant  Definitions"  beginning on page S-___ in this  prospectus
supplement.

     In this prospectus  supplement,  the terms  "Seller",  "we," "us" and "our"
refer to GS Mortgage Securities Corporation II.


<PAGE>


                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
SUMMARY OF PROSPECTUS SUPPLEMENT............................................
RISK FACTORS................................................................
   Special Prepayment Considerations........................................
   Special Yield Considerations.............................................
   Risks Relating to Enforceability of Prepayment Premiums..................
   Risks Associated with Certain of the Mortgage Loans and Mortgaged
     Properties.............................................................
   Limitations of Appraisals................................................
   Tenant Concentration Entails Risk........................................
   Mortgaged Properties Leased to Multiple Tenants Also Have Risks..........
   Tenant Bankruptcy Entails Risks..........................................
   Concentration of Mortgage Loans..........................................
   Risks Relating to Enforceability of Cross-Collateralization..............
   [Risks Particular to _________ Properties]...............................
   Nonrecourse Mortgage Loans...............................................
   Risks of Different Timing of Mortgage Loan Amortization..................
   Bankruptcy Proceedings Entail Certain Risks..............................
   Geographic Concentration.................................................
   Environmental Risks......................................................
   Costs of Compliance with Americans with Disabilities Act.................
   Litigation and Other Matters Affecting the Mortgaged Properties or
     Borrowers..............................................................
   Risks Associated with Other Financings...................................
   Effect of Borrower Delinquencies and Defaults............................
   [Risks of Balloon Payments]..............................................
   [Risks Associated with Ground Leases and Other Leasehold Interests]......
   Impact of Foreclosure on Tenant Leases...................................
   State Law Limitations on Remedies........................................
   Tax Considerations Relating to Foreclosure...............................
   Zoning Compliance and Use Restrictions...................................
   Uninsured Earthquake, Flood and Other Risks..............................
   Effect of Special Servicer Actions.......................................
   [Possible Conflict of Interest of Special Servicer]......................
   Limitations with respect to Representations and Warranties...............
   [Risks of Limited Liquidity and Market Value]............................
   [Book-Entry Registration]................................................
   Risks Associated with Year 2000 Compliance...............................
   Other Risks..............................................................
DESCRIPTION OF THE MORTGAGE POOL............................................
   General..................................................................
   Additional Mortgage Loan Information.....................................
   Representations and Warranties...........................................
   Certain Characteristics of the Mortgage Loans............................
   [Modified Loans..........................................................
   Certain Characteristics of the Mortgage Loans............................
   Underwriting Guidelines..................................................
   [Significant Mortgage Loans].............................................
DESCRIPTION OF THE OFFERED CERTIFICATES.....................................
   General..................................................................
   Distributions............................................................
   Subordination............................................................
   Appraisal Reductions.....................................................
   Delivery, Form and Denomination..........................................
   [Book-Entry Registration.................................................
   Definitive Certificates..................................................
   Transfer Restrictions....................................................
YIELD PREPAYMENT AND MATURITY CONSIDERATIONS................................
   Yield....................................................................
   Weighted Average Life of the Offered Certificates........................
THE POOLING AGREEMENT.......................................................
   General..................................................................
   Assignment of the Mortgage Loans.........................................
   Servicing of the Mortgage Loans; Collection of Payments..................
   Advances.................................................................
   Accounts.................................................................
   Withdrawals From the Collection Account..................................
   Enforcement of "Due-on-Sale"and "Due-on-Encumbrance"Clauses..............
   Inspections..............................................................
   Evidence as to Compliance................................................
   Certain Matters Regarding the Seller, the Master Servicer and the
     Special Servicer.......................................................
   Events of Default........................................................
   Rights Upon Event of Default.............................................
   Amendment................................................................
   Realization Upon Mortgage Loans..........................................
   Modifications, Waivers and Amendments....................................
   [The Controlling Class Representative]...................................
   Optional Termination; Optional Mortgage Loan Purchase....................
   The Trustee..............................................................
   Duties of the Trustee....................................................
   The Master Servicer......................................................
   Servicing Compensation and Payment of Expenses...........................
   Special Servicer.........................................................
   Master Servicer and Special Servicer Permitted to Buy Certificates.......
   Reports to Certificateholders............................................
USE OF PROCEEDS.............................................................
FEDERAL INCOME TAX CONSEQUENCES.............................................
STATE TAX CONSIDERATIONS....................................................
ERISA CONSIDERATIONS........................................................
LEGAL INVESTMENT............................................................
UNDERWRITING................................................................
LEGAL MATTERS...............................................................
RATINGS.....................................................................
ANNEX A  CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS......................
ANNEX B  REPRESENTATIONS AND WARRANTIES.....................................


<PAGE>

                               Certificate Summary

                                                                    APPROXIMATE
APPROXIMATE                                                          PERCENT OF
  CREDIT                                                                TOTAL 
  SUPPORT                                                           CERTIFICATES
                         -----------------------------------------
                                     INITIAL
                                   CERTIFICATE
                                    PRINCIPAL       RATINGS
                           CLASS      AMOUNT    (_______/______)
             -----------------------------------------------------
                                                                          %
                         -----------------------------------------
              [Class IO]                                                  %
                         -----------------------------------------
              [Class PO]                                                  %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    %
                         -----------------------------------------
     %                                                                    
             -----------------------------------------------------

     *    Represents the  approximate  credit support for the Class ____,  Class
          ____ and Class ____ Certificates in the aggregate.

     **   Not  offered  hereby.  The Class R and Class LR  Certificates  are not
          offered hereby or represented in this table
<PAGE>


<TABLE>
<CAPTION>
                          Initial        Approximate                  Pass-Through
           Ratings      Certificate     Credit Support                 Rate as of    Weighted Avg.     Principal
   Class    [__/__]    Principal or                     Description   Delivery Date  Life(5) (Yrs.)    Window(5)
                         Notional
                         Amount(1)
<S>                    <C>             <C>              <C>          <C>             <C>               <C>
Offered Certificates
[IO]       $(2)                        %                             [3]
[PO]       $                           %                             [5]
           $                           %                             [4]
           $                           %
           $                           %
           $                           %
           $                           %
           $                           %
           $                           %
           $                           %
           $                           %
Certificates Not Offered Hereby
           $                           %
           $                           %
           $                           %
           $                           %
           $                           %
           $                           %
           $                           %
           $                           %
           $                           %
</TABLE>

- ----------
(1)  Approximate, subject to a variance of 5%.

[(2) The Class [IO]  Certificates  will not have a principal amount and will not
     be entitled to receive distributions of principal.  Interest will accrue on
     the Class ___  Certificates  at their  Pass-Through  Rate on their notional
     amounts  thereof.  The  notional  amount of the Class ___  Certificates  is
     initially  $__________________,  which is equal  to the  aggregate  initial
     principal  amounts of the Class ___, Class ___, Class ___, Class ___, Class
     ___,  Class ___,  Class ___,  Class ___, Class ___, Class ___ and Class ___
     Certificates.]

[(3) The Pass-Through  Rate on the Class ___  Certificates  will be equal to the
     excess,  if any, of (i) the weighted  average of the net mortgage  rates of
     the  mortgage  loans (in each  case,  adjusted  to accrue on the basis of a
     360-day year  consisting of twelve 30-day  months),  over (ii) the weighted
     average of the Pass-Through Rates of the other certificates (other than the
     Class R and Class LR Certificates) as described herein.]

[(4) For any distribution  date, if the weighted average net mortgage rate as of
     the  first  day of the  related  Collection  Period  is less  than the rate
     specified for the Class ___ or Class ___ Certificates  with respect to such
     distribution   date,  then  the  Pass-Through  Rate  for  such  classes  of
     certificates on that  distribution date will equal the weighted average net
     mortgage rate.]
[(5) The Class PO Certificates  will be  principal-only  certificates,  will not
     have a  Pass-Through  Rate and will not be  entitled  to  distributions  in
     respect of interest.]


<PAGE>


                        SUMMARY OF PROSPECTUS SUPPLEMENT

      The following is only a summary. Detailed information appears elsewhere in
this prospectus supplement and in the accompanying prospectus.  That information
includes,   among  other  things,   detailed   mortgage  loan   information  and
calculations of cash flows on the offered certificates. To understand all of the
terms of the offered  certificates,  read carefully this entire document and the
accompanying  prospectus.   See  "Index  of  Significant  Definitions"  in  this
prospectus  supplement  and in the  prospectus  for  definitions  of capitalized
terms.

               Title Registration and Denomination of Certificates

      GS Mortgage  Securities  Corporation II Commercial  Mortgage  Pass-Through
Certificates,  Series  199__-__.  The  offered  certificates  will be  issued in
book-entry   form  through  The  Depository   Trust  Company   ("DTC")  and  its
participants.   See   "DESCRIPTION   OF  THE  OFFERED   CERTIFICATES--Book-Entry
Registration"   in  this   prospectus   supplement  and   "DESCRIPTION   OF  THE
CERTIFICATES--General" in the prospectus. We will issue the offered certificates
in denominations  of $______ and integral  multiples of $1.00 above $______ [and
will issue the Class IO Certificates in denominations of $_________ and integral
multiples of $1.00 above $_________.]

                                Parties and Dates

Seller.................. GS  Mortgage  Securities  Corporation  II , a  Delaware
                         corporation.  The Seller's  address is 85 Broad Street,
                         New York,  New York 10004 and its  telephone  number is
                         (212) 902-1000. See "THE SELLER" in the prospectus.

Loan Sellers............ The mortgage loans will be sold to the Seller by:
                         o    ________________________________-; and
                         _____________________________________.

Originators............. The mortgage loans were originated by:
                         o    _____________________________________________;
                         o    _____________________________________________;
                         o    ___________________________________________and
                         o    ______________________________________________.
Master Servicer and
  Special Servicer...... _______________________________________________________
                         ____. The Master Servicer will initially service all of
                         the mortgage  loans.  See "THE  POOLING  AGREEMENT--The
                         Master   Servicer,"   "--The   Special   Servicer"  and
                         "--Servicing  of  the  Mortgage  Loans;  Collection  of
                         Payments" in this prospectus supplement.

Trustee................. __________________________________.  See  "THE  POOLING
                         AGREEMENT--The Trustee" in this prospectus supplement.

Cut-Off Date............ ________________, 199__.

Closing Date............ On or about ________________, 199__.

Distribution Dates...... The   Trustee   will   make    distributions   on   the
                         certificates,  to the extent of available funds, on the
                         ____ day of each  month or, if any such ____ day is not
                         a business day, on the next business day,  beginning in
                         _________,  199__,  to the holders of record at the end
                         of the previous month.

Determination Date...... The   [_____]   business   day  prior  to  the  related
                         Distribution Date

The Mortgage Pool....... The  trust's   primary  assets  will  be  _____  [fixed
                         rate][[step-rate][rate-reset]   mortgage   loans   (the
                         "Mortgage  Pool") secured by commercial and multifamily
                         properties located in ___ states,  [Puerto Rico and the
                         District  of   Columbia].   See  "RISK   FACTORS--Risks
                         Associated  with  Certain  of the  Mortgage  Loans  and
                         Mortgaged  Properties" in this  prospectus  supplement.
                         The mortgage loans have an aggregate  unpaid  principal
                         balance of  ____________  as of the applicable  Cut-Off
                         Date  (which  aggregate  balance is referred to in this
                         prospectus  supplement as the "Initial Pool  Balance").
                         The Seller  will  acquire the  mortgage  loans from the
                         Loan  Sellers on or before the  Closing  Date.  Monthly
                         payments of principal  and/or interest on each mortgage
                         loan are due on the first day of each month[, or in the
                         case of ___ mortgage loans  representing  approximately
                         _____% of the  Initial  Pool  Balance,  the 10th day of
                         each month].  [Some of the mortgage  loans  provide for
                         monthly  payments of principal based on an amortization
                         schedule   that  is   significantly   longer  than  the
                         remaining term of such mortgage  loans.  These mortgage
                         loans will have substantial  principal  payments due on
                         their maturity dates, unless prepaid earlier.]

                         General characteristics of the mortgage loans as of the
                         Cut-Off Date:


                         Initial Pool Balance (1)....         $
                         Number of Mortgage Loans....
                         Number of Mortgaged
                            Properties...............
                         Average Mortgage Loan                $
                            Balance..................
                         Highest Mortgage Loan                $
                            Balance..................
                         Lowest Mortgage Loan Balance         $
                         Weighted Average Mortgage            %
                            Rate.....................
                         Range of Mortgage Rates.....         %
                         Weighted Average                     %
                            Loan-to-Value Ratio......
                         Weighted Average Remaining
                            Term to Maturity
                            (months)(2)..............
                         Weighted Average DSCR (3)...

                         Fully Amortizing Mortgage
                            Loans....................
                         Balloon Mortgage Loans......
                         Hyperamortizing Mortgage
                            Loans....................

                         (1)  Subject to a  permitted  variance of plus or minus
                              5%.

                         [(2) In the case of ____ mortgage  loans,  representing
                              approximately  _____ of the Initial Pool  Balance,
                              which are  hyperamortizing  mortgage  loans,  this
                              calculation  assumes that such mortgage  loans pay
                              in full on their anticipated repayment dates.]

                         (3)  See "DESCRIPTION OF THE MORTGAGE  POOL--Additional
                              Mortgage Loan  Information"  for a description  of
                              the calculation of the Debt Service Coverage Ratio
                              ("DSCR")


                               Loan-to-Value Ratio of the Mortgage Loans
                         RANGE OF LOAN TO    % OF INITIAL POOL       NUMBER OF  
                           VALUE RATIOS           BALANCE         MORTGAGE LOANS
                         ----------------    -----------------    --------------



                           Debt Service Coverage Ratio of the Mortgage Loans
                         RANGE OF LOAN TO    % OF INITIAL POOL       NUMBER OF  
                           VALUE RATIOS           BALANCE         MORTGAGE LOANS
                         ----------------    -----------------    --------------



                            Mortgaged Property Type for the Mortgage Loans
                         RANGE OF LOAN TO    % OF INITIAL POOL       NUMBER OF  
                           VALUE RATIOS           BALANCE         MORTGAGE LOANS
                         ----------------    -----------------    --------------



                         [Except in certain limited circumstances, each mortgage
                         loan either prohibits  voluntary  prepayments  during a
                         certain number of years following origination or allows
                         the borrower to prepay the  principal  balance in whole
                         or in part during a certain  number of years  following
                         origination  if the borrower pays a prepayment  premium
                         or a yield maintenance  charge.] [Insert description of
                         loans freely prepayable,  if applicable.] [In addition,
                         certain  mortgage loans permit the related  borrower to
                         substitute  government  securities  as  collateral  and
                         obtain a release of the mortgaged  property  instead of
                         prepaying the mortgage  loan.] See  "DESCRIPTION OF THE
                         MORTGAGE POOL--Certain  Characteristics of the Mortgage
                         Loans--Defeasance; Collateral Substitution" and Annex A
                         in this  prospectus  supplement.  [The  Trustee will be
                         required to distribute any prepayment  premium or yield
                         maintenance  charge collected on a mortgage loan to the
                         holders  of  the  certificates  as  described  in  this
                         prospectus supplement.]

[Significant Loans...... ___ of the mortgage loans represent,  in the aggregate,
                         approximately ____% of the Initial Pool Balance.  For a
                         further   description  of  such  mortgage  loans,   see
                         "DESCRIPTION OF THE MORTGAGE POOL--Significant Mortgage
                         Loans" in this prospectus supplement.]

The Certificates........ We  are  offering  the  following   [____]  classes  of
                         Commercial Mortgage  Pass-Through  Certificates as part
                         of Series 199__-__:

                         o    Class ____
                         o    Class ____
                         o    Class ____
                         o    Class ____
                         o    Class ____
                         o    Class ____
                         o    [Class IO]
                         o    [Class PO]

                         Series  199__-__  will  consist  of  a  total  of  [__]
                         classes,  the following  [_____] of which are not being
                         offered  through  this  prospectus  supplement  and the
                         accompanying prospectus:  Class __, Class __, Class __,
                         Class  __,  Class R and  Class  LR  (collectively,  the
                         "Private Certificates").

Certificate Principal
  Amounts [and Notional
  Amount]............... Your certificates  will have the approximate  aggregate
                         initial  principal  amount or notional amount set forth
                         below, subject to a variance of plus or minus 5%:

                         Class ____             $            ___________ amount
                         Class ____             $            ___________ amount

                         Class ____             $            ___________ amount
                         Class ____             $            ___________ amount
                         Class ____             $            ___________ amount
                         Class ____             $            ___________ amount
                         [Class IO]             $             [Notional amount]
                         Class ____             $            ___________ amount

                         [The notional amount of the Class ___ Certificates will
                         generally be equal to the aggregate  principal  amounts
                         of the other  certificates that have principal amounts,
                         determined as of the preceding Distribution Date (after
                         giving effect to the  distribution of principal on such
                         Distribution  Date)  or,  in  the  case  of  the  first
                         Distribution Date, the Closing Date.]

                         See "DESCRIPTION OF THE OFFERED  CERTIFICATES--General"
                         in this prospectus supplement.

Pass-Through Rates
  A.  Offered 
      Certificates
      (Other Than
      Class IO,
      Class ___ and
      Class PO)......... Your  certificates  will  accrue  interest at a [fixed]
                         [variable]  annual  rate called a  "Pass-Through  Rate"
                         which is set forth below  (other than for the Class IO,
                         Class __ and Class PO Certificates) for each class.

                         Class  ____
                         Class  ____
                         Class  ____
                         Class  ____
                         Class  ____
                         Class  ____
                         Class  ____
                         Class  ____

                         [The Class PO Certificates will not have a Pass-Through
                         Rate or  entitle  their  holders  to  distributions  of
                         interest.]

                         Interest  on  such  classes  of  certificates  will  be
                         calculated based on a 360-day year consisting of twelve
                         30-day months, or a 30/360 basis.

  B.  Class IO
      Certificates...... [If you  invest  in the  Class  IO  Certificates,  your
                         Pass-Through  Rate  will  be  equal  to the  difference
                         between  the  weighted  average  interest  rate  of the
                         mortgage  loans  (after  giving  effect  to the  Master
                         Servicer's  and the  Trustee's  fees) and the  weighted
                         average  of  the   Pass-Through   Rates  of  the  other
                         certificates that have Pass-Through Rates, as described
                         in this  prospectus  supplement.  The weighting will be
                         based upon the  respective  principal  amounts of those
                         classes.]

                         For purposes of calculating  the Class IO  Pass-Through
                         Rate, the mortgage loan interest rates will not reflect
                         any  default   interest   rate  or  any  rate  increase
                         occurring  after an  anticipated  repayment  date.  The
                         mortgage  loan  interest  rates will also be determined
                         without regard to any loan term modifications agreed to
                         by  the  Special   Servicer  or   resulting   from  the
                         borrower's bankruptcy or insolvency. [In addition, if a
                         mortgage  loan  does not  accrue  interest  on a 30/360
                         basis,  its  interest  rate for any month that is not a
                         30-day month will be recalculated so that the amount of
                         interest  that would accrue at that rate in such month,
                         calculated on a 30/360 basis,  will equal the amount of
                         interest  that  actually  accrues  on that loan in that
                         month.]

                         See       "DESCRIPTION       OF       THE       OFFERED
                         CERTIFICATES--Distributions--Payment   Priorities"   in
                         this prospectus supplement.

Distributions
  A.  Amount and Order
      of Distributions.. On  each   Distribution   Date,   funds  available  for
                         distribution  from the mortgage loans, net of specified
                         trust  expenses,  will be  distributed in the following
                         amounts and order of priority:

                         Step  1/Class  ___ and Class ___:  To interest on Class
                         ___  (which  includes  Classes  ___,  ___ and ___) [and
                         Class IO,] pro rata, in accordance  with their interest
                         entitlements.

                         Step 2/Class  ___: To the extent of funds  allocated to
                         principal from mortgage loans,  to principal  (based on
                         their respective  entitlements to principal) on Classes
                         ____, ____ and ___ [Class PO, Class IO], in that order,
                         until reduced to zero.

                         Step 3/Class ___: After each class of certificates  has
                         been reduced to zero, to reimburse Classes ___, ___ and
                         Class ___, pro rata,  for any  previously  unreimbursed
                         losses on the  mortgage  loans  allocable  to principal
                         that were previously borne by those classes.

                         Step  4/Class  ___:  To Class  ___ as  follows:  (a) to
                         interest  on Class ___ in the  amount  of its  interest
                         entitlement;  (b) to the extent of funds  allocated  to
                         principal  from  mortgage  loans  and  remaining  after
                         distributions  in  respect of  principal  to each Class
                         with a higher priority,  to principal on Class __ until
                         reduced to zero; and (c) to reimburse  Class __ for any
                         previously  unreimbursed  losses on the mortgage  loans
                         allocable to principal  that were  previously  borne by
                         that class.

                         Step 5/Class ___: To Class ___ in a manner analogous to
                         the Class ___ allocations of Step 4.

                         Step 6/Class ___: To Class ___ in a manner analogous to
                         the Class ___ allocations of Step 4.

                         Step 7/Class ___: To Class ___ in a manner analogous to
                         the Class ___ allocations of Step 4.

                         Step 8/Private  Certificates:  In the amounts and order
                         of priority  described in  "DESCRIPTION  OF THE OFFERED
                         CERTIFICATES--Distributions--Payment   Priorities"   in
                         this prospectus supplement.

  B.  Interest and
      Principal
      Entitlements...... A description of each class's interest  entitlement can
                         be   found    in    "DESCRIPTION    OF   THE    OFFERED
                         CERTIFICATES--Distributions--Method, Timing and Amount"
                         and   "--Distributions--Payment   Priorities"  in  this
                         prospectus  supplement.  As described in such  section,
                         there  are   circumstances   in  which  your   interest
                         entitlement for a Distribution  Date could be less than
                         one full month's interest at the  Pass-Through  Rate on
                         your   certificate's   principal  amount  [or  notional
                         amount.]   [The   Class   PO   Certificates   will   be
                         principal-only    and   will   not   be   entitled   to
                         distributions in respect of interest.]

                         A description of the amount of principal required to be
                         distributed  to the classes  entitled to principal on a
                         particular  Distribution  Date  also  can be  found  in
                         "DESCRIPTION           OF          THE          OFFERED
                         CERTIFICATES--Distributions--Method, Timing and Amount"
                         and   "--Distributions--Payment   Priorities"  in  this
                         prospectus supplement.

  C.  Prepayment
      Premiums.......... The manner in which any  prepayment  premiums and yield
                         maintenance   charges   received  during  a  particular
                         collection  period will be  allocated  to the Class ___
                         Certificates,  on the  one  hand,  and  certain  of the
                         classes of certificates  entitled to principal,  on the
                         other hand, is described in "DESCRIPTION OF THE OFFERED
                         CERTIFICATES--Distributions--Prepayment   Premiums"  in
                         this prospectus supplement.

Advances of Principal
  and Interest
  A.  P&I Advances...... The Master  Servicer is required  to advance  (each,  a
                         "P&I  Advance")   delinquent   monthly   mortgage  loan
                         payments,  if it is determined that the advance will be
                         recoverable.  The Master  Servicer will not be required
                         to advance balloon payments due at maturity or interest
                         in excess of a loan's  regular  interest  rate (without
                         considering any default rate or any rate increase after
                         an Anticipated  Repayment  Date).  The Master  Servicer
                         also  is  not  required  to  advance   amounts   deemed
                         non-recoverable  or  prepayment  or  yield  maintenance
                         charges. See "THE POOLING  AGREEMENT--Advances" in this
                         prospectus  supplement.  If an  advance  is  made,  the
                         Master Servicer will not advance its servicing fee, but
                         will advance the Trustee's fee.

  B.  Property 
      Protection 
      Advances.......... The Master  Servicer is also  required to make advances
                         to pay delinquent  real estate taxes,  assessments  and
                         hazard   insurance   premiums   and  similar   expenses
                         necessary  to  protect  and   maintain  the   mortgaged
                         property,   to  maintain  the  lien  on  the  mortgaged
                         property or enforce the related mortgage loan documents
                         ("Servicing   Advances",   and  collectively  with  P&I
                         Advances,  "Advances").  The  Master  Servicer  is  not
                         required to advance amounts deemed non-recoverable. See
                         "THE POOLING  AGREEMENT--Advances"  in this  prospectus
                         supplement.

  C.  Interest on
      Advances.......... The Master  Servicer  and the Trustee,  as  applicable,
                         will be  entitled  to  interest  as  described  in this
                         prospectus  supplement on any Advances  made.  Interest
                         accrued   on   outstanding   Advances   may  result  in
                         reductions   in  amounts   otherwise   payable  on  the
                         certificates.

                         See "Description of the Offered  Certificates--Realized
                         Losses" and "THE POOLING  AGREEMENT--Advances"  in this
                         prospectus supplement.

Subordination........... The amount available for  distribution  will be applied
                         in the order described in "Distributions--A. Amount and
                         Order of Distributions" above.

                         The  chart  below  describes  the  manner  in which the
                         payment  rights of  certain  classes  will be senior or
                         subordinate,  as the case may be, to the payment rights
                         of  other  classes.  The  chart  shows  entitlement  to
                         receive   principal   [(other   than   the   Class   IO
                         Certificates)]  and interest  [(other than the Class PO
                         Certificates)]  on any Distribution  Date in descending
                         order  (beginning  with the  Class  ___ and  Class  ___
                         Certificates).  It  also  shows  the  manner  in  which
                         mortgage loan losses are  allocated in ascending  order
                         (beginning with the Class ___ Certificates).  (However,
                         no principal  payments or loan losses will be allocated
                         to the Class ___  Certificates[,  although  loan losses
                         will  reduce  the  notional  amount  of  the  Class  IO
                         Certificates  and,  therefore,  the amount of  interest
                         they accrue.)]

                         ------------------------------------------------------
                                         Class ___, Class ___,
                                     Class ___[Class IO*] [Class PO**]
                         ------------------------------------------------------

                                         ----------------------
                                               Class __
                                         ----------------------

                                         ----------------------
                                               Class __
                                         ----------------------

                                         ----------------------
                                               Class __
                                         ----------------------

                                         ----------------------
                                               Class __
                                         ----------------------

                                         ----------------------
                                               Class __
                                         ----------------------

                                         ----------------------
                                               Class __
                                         ----------------------

                                         ----------------------
                                               Class __
                                         ----------------------

                                         ----------------------
                                               Class __
                                         ----------------------

                                         ----------------------
                                               Class __
                                         ----------------------

                         [* Interest only]
                         [**Principal only]

                         [No other form of credit  enhancement will be available
                         for  the   benefit  of  the   holders  of  the  offered
                         certificates.]

                         See       "Description       of       the       Offered
                         Certificates--Subordination"    in   this    prospectus
                         supplement

                         Any  allocation  of a loss to a class  of  certificates
                         will reduce the related principal amount of such class.

                         In addition to losses caused by mortgage loan defaults,
                         shortfalls in payments to holders of  certificates  may
                         occur as a result  of the  Master  Servicer's  right to
                         receive payments of interest on unreimbursed  advances,
                         the  Special  Servicer's  right  to  compensation  with
                         respect  to  mortgage  loans  which  are or  have  been
                         serviced by the Special Servicer,  unscheduled payments
                         not  accompanied  by a full  month's  interest and as a
                         result  of other  unanticipated  trust  expenses.  Such
                         shortfalls will reduce  distributions to the classes of
                         certificates with the lowest payment priority.

Information Available to
  Certificateholders.... Please   see   "THE   POOLING   AGREEMENT--Reports   to
                         Certificateholders" in this prospectus supplement for a
                         description  of the  periodic  reports  that  you  will
                         receive.

Optional Termination.... On any Distribution  Date on which the aggregate unpaid
                         principal  balance of the mortgage  loans  remaining in
                         the  trust  is  less  than  ____  of the  Initial  Pool
                         Balance, certain specified persons will have the option
                         to purchase all of the remaining  mortgage loans at the
                         price specified in this prospectus  supplement (and all
                         property  acquired  through  exercise  of  remedies  in
                         respect of any mortgage loan).  Exercise of this option
                         will    terminate    the   trust   and    retire    the
                         then-outstanding certificates.

Federal Income Tax
  Consequences.......... We will make  REMIC  elections  for parts of the trust.
                         The certificates  will represent  ownership of "regular
                         interests"  in a REMIC.  Pertinent  federal  income tax
                         consequences   of  an   investment   in   the   offered
                         certificates include:

                         o    Each class of offered certificates will constitute
                              REMIC "regular interests."

                         o    The  regular  interests  will be  treated as newly
                              originated debt instruments for federal income tax
                              purposes.

                         o    You will be  required  to  report  income  on your
                              certificates in accordance with the accrual method
                              of accounting.

                         o    The Class [PO][IO]  Certificates  will, and one or
                              more other classes of offered certificates may, be
                              issued with original issue discount.

                         For  information   regarding  the  federal  income  tax
                         consequences of investing in the offered  certificates,
                         see   "FEDERAL   INCOME  TAX   CONSEQUENCES"   in  this
                         prospectus supplement and in the prospectus.

Yield Considerations.... You should  carefully  consider  the matters  described
                         under "RISK FACTORS--Special Prepayment Considerations"
                         and "--Special Yield Considerations" in this prospectus
                         supplement,  which may affect  significantly the yields
                         on your investment.

ERISA Considerations.... Subject to  important  considerations  described  under
                         "ERISA  CONSIDERATIONS" in this prospectus  supplement,
                         if you are subject to ERISA,  generally you can buy the
                         Class  ___,   Class  ___,   Class  ___  and  Class  ___
                         Certificates, but not any other offered certificates. A
                         fiduciary  of  any  employee   benefit  plan  or  other
                         retirement arrangement should review carefully with its
                         legal  advisors  whether the purchase or holding of any
                         class of  offered  certificates  could  give  rise to a
                         transaction  that is not permitted under applicable law
                         or whether there exists any statutory or administrative
                         exemption applicable to an investment.  This prospectus
                         supplement  describes  several  exemptions  that may be
                         available. If you use insurance company general account
                         funds to purchase certificates, you should consider the
                         availability of Prohibited  Transaction Class Exemption
                         95-60 (60 Fed. Reg. 35925, July 12, 1995) issued by the
                         U.S. Department of Labor. See "ERISA CONSIDERATIONS" in
                         this prospectus supplement and in the prospectus.

Ratings................. On the Closing Date, the offered certificates must have
                         the   minimum   ratings   from   [______________,   and
                         _________] set forth below:

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

                         Class ____
                         Class ____
                         Class ____
                         Class ____
                         Class ____
                         Class ____
                         Class ____
                         Class ____

                         A rating  agency may  downgrade,  qualify or withdraw a
                         rating at any time.  A rating  agency not  requested to
                         rate the offered  certificates may nonetheless  issue a
                         rating  and,  if one does,  it may be lower  than those
                         stated above.  The security  ratings do not address the
                         frequency   of   prepayments   (whether   voluntary  or
                         involuntary)  of mortgage loans, or the degree to which
                         such  prepayments  might  differ from those  originally
                         anticipated,   or  the   likelihood  of  collection  of
                         prepayment premiums, excess interest, default interest,
                         yield maintenance  charges, or the tax treatment of the
                         certificates.  [Even  though the Class IO  Certificates
                         will be rated ______, it is still possible that you may
                         fail to recover your full initial  investment  due to a
                         rapid rate of prepayments,  defaults or  liquidations.]
                         [The   ratings  do  not   address  the  fact  that  the
                         Pass-Through  Rates  of the  Class  ___ and  Class  ___
                         Certificates,  to the extent that they are based on the
                         weighted  average  interest rate of the mortgage loans,
                         will be  affected  by changes  therein.]  See  "CERTAIN
                         PREPAYMENT,  MATURITY and YIELD CONSIDERATIONS" in this
                         prospectus supplement,  "RISK FACTORS" and "RATINGS" in
                         this prospectus  supplement and in the prospectus,  and
                         "YIELD CONSIDERATIONS" in the prospectus.

Legal Investment........ The  [Class  __,  Class  __  and  Class  __]  [offered]
                         certificates  will [not] constitute  "mortgage  related
                         securities"  within the meaning of SMMEA.  As a result,
                         the   appropriate   characterization   of  the  offered
                         certificates    under    various    legal    investment
                         restrictions, and thus the ability of investors subject
                         to  these   restrictions   to   purchase   the  offered
                         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" in this  prospectus  supplement and
                         the prospectus.


<PAGE>


                                  RISK FACTORS

      You  should  carefully  consider  the  following  risks  before  making an
investment  decision.  In particular,  distribution  on your  certificates  will
depend on payments received on and other recoveries with respect to the mortgage
loans. Therefore, you should carefully consider the risk factors relating to the
mortgage loans and the mortgaged properties.

      The risks and uncertainties described below are not the only ones relating
to your certificates.  Additional risks and uncertainties not presently known to
us or that we currently deem immaterial may also impair your investment.

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

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

Special Prepayment Considerations

      The yield to maturity on your  certificates  will depend  significantly on
the rate and timing of  principal  payments  on the  certificates.  The rate and
timing of  principal  payments  on the  mortgage  loans will affect the rate and
timing of principal payments on the offered certificates.

      In addition to scheduled payments of principal,  principal payments on the
offered  certificates could result from prepayments,  defaults,  liquidations or
purchases of mortgage loans due to a breach of representation and warranty.  The
rate of principal  payments and prepayments on the mortgage loans, in turn, will
depend on a variety of factors, such as:

      o   the terms of the mortgage  loans,  including  amortization  schedules,
          interest rates and prepayment restrictions and penalties;

      o   the level of market interest rates;

      o   the availability of mortgage credit;

      o   the  existence  and  extent  of  periods  in  which   prepayments  are
          prohibited  (known as "lock-out  periods") and defeasance,  prepayment
          premium and yield  maintenance  provisions of the mortgage loans,  and
          the enforceability of those provisions; and

      o   economic, demographic, geographic, tax, legal and other factors.

      In general, if market interest rates fall significantly below the interest
rates on the mortgage loans, the borrowers are likely to increase the number and
amount of principal  prepayments.  At the same time, there should be smaller and
less  frequent   principal   prepayments  on  mortgage  loans  with   prepayment
restrictions and prepayment  premiums and/or yield  maintenance  charges than on
similar mortgage loans without such provisions,  or with shorter restrictions or
lower prepayment premiums and/or yield maintenance charges.

      [In addition,  certain  mortgage  loans permit the borrower to defease the
borrower's  mortgage loan by  substituting  U.S.  government  securities for the
mortgaged  property  as  collateral.  This  substitution  will not  result  in a
prepayment on your  certificates,  even though the borrower  effectively  gets a
release of the mortgaged property.]

      Nevertheless, we cannot assure you that the related borrowers will refrain
from prepaying their mortgage loans due to the existence of prepayment  premiums
or yield  maintenance  charges.  Also,  we cannot  assure  you that  involuntary
prepayments  will  not  occur.   Generally,  no  prepayment  premiums  or  yield
maintenance  charges will be required if the prepayment  results from a casualty
or condemnation. See "DESCRIPTION OF THE MORTGAGE POOL" and "CERTAIN PREPAYMENT,
MATURITY and YIELD  CONSIDERATIONS"  in this  prospectus  supplement  and "YIELD
CONSIDERATIONS" in the prospectus.

Special Yield Considerations

      The yield to  maturity  on each  class of the  offered  certificates  will
depend in part on the following:

      o   the purchase price for the certificates;

      o   the rate and timing of principal payments on the mortgage loans;

      o   the  receipt  and  allocation  of  prepayment  premiums  and/or  yield
          maintenance charges;

      o   the   allocation  of  principal   payments  to  pay  down  classes  of
          certificates; and

      o   interest shortfalls on the mortgage loans, such as interest shortfalls
          resulting from prepayments.

      The yield on the Class  ___,  Class ___ and Class ___  Certificates  could
also be  adversely  affected if mortgage  loans with higher  interest  rates pay
faster than the mortgage  loans with lower interest  rates,  since those classes
bear  interest  at a rate by or  limited  by the  weighted  average  rate of the
mortgage loans.

      [In  general,  if  you  buy  a  Class  IO  Certificate,  or if  you  buy a
certificate  at a premium,  and  principal  distributions  (or, for the Class IO
Certificates,  reductions in their notional  amount) occur faster than expected,
your  actual  yield  to  maturity  will be lower  than  expected.  If  principal
distributions  are  very  high,  holders  of Class IO  Certificates  (and  other
certificates purchased at a premium) might not recover their initial investment.
Conversely,  if you buy a certificate  (other than a Class IO  Certificate) at a
discount  and  principal  distributions  occur more slowly than  expected,  your
actual yield to maturity will be lower than expected.  Because  realized  losses
will be allocated to reduce the certificate principal amounts of certain classes
of certificates as described in this  prospectus  supplement,  the allocation of
any such  realized  losses will also reduce the notional  amount of the Class IO
Certificates,  and notwithstanding  their parity in interest  distributions with
the Class ___,  Class ___ and Class ___  Certificates,  the amount and timing of
realized  losses  could have a  significant  adverse  effect on the yield of the
Class  IO   Certificates.   See   "CERTAIN   PREPAYMENT,   MATURITY   and  YIELD
CONSIDERATIONS" in this prospectus supplement and "YIELD  CONSIDERATIONS" in the
prospectus.]

      In addition,  the rate and timing of delinquencies,  defaults,  losses and
other shortfalls on mortgage loans will affect distributions on the certificates
and their timing. See "--Effect of Borrower Delinquencies and Defaults" below.

      [Yields on the Class IO  Certificates  will be extremely  sensitive to the
prepayment and loss experience on the mortgage loans.  You should fully consider
the associated  risks,  including the risk that, in circumstances of higher than
anticipated  rate of principal  prepayments  or losses,  you could fail to fully
recoup your initial investment.  We make no representation as to the anticipated
rate of  prepayments  or losses on the mortgage  loans or as to the  anticipated
yield to  maturity of any class of  certificates.  See  "YIELD,  PREPAYMENT  AND
MATURITY CONSIDERATIONS" herein.]

      [Yields on the Class PO  Certificates  will be extremely  sensitive to the
prepayment and liquidation  experience on the mortgage loans.  The yield on your
Class PO Certificates, which is entitled to payments of principal only, and only
with respect to certain  mortgage  Loans,  could be adversely  affected by a low
rate of principal  prepayments  on such mortgage  loans and by any extensions of
the maturity date of a mortgage loan in connection  with a modification  of such
mortgage  loan.  We  make  no  representation  as to  the  anticipated  rate  of
prepayments on the mortgage loans or as to the anticipated  yield to maturity of
any Certificate.  See "YIELD,  PREPAYMENT AND MATURITY  CONSIDERATIONS"  in this
Prospectus Supplement.]

Risks Relating to Enforceability of Prepayment Premiums

      Provisions  requiring  a  borrower  to pay yield  maintenance  charges  or
prepayment  premiums  may not be  enforceable  in some states and under  federal
bankruptcy  law.  Those  provisions  also  may  constitute  interest  for  usury
purposes.  Accordingly,  we cannot assure you that the obligation to pay a yield
maintenance  charge or prepayment  premium will be enforceable.  Also, we cannot
assure you that  foreclosure  proceeds will be sufficient to pay an  enforceable
yield  maintenance  charge or  prepayment  premium.  Additionally,  although the
collateral  substitution  provisions  related to defeasance do not have the same
effect on the  certificateholders  as prepayment,  a court might interpret those
provisions as requiring a yield  maintenance  charge or prepayment  premium.  In
certain jurisdictions those collateral  substitution  provisions might therefore
be deemed unenforceable under applicable law, or usurious.

Risks Associated with Certain of the Mortgage Loans and Mortgaged Properties

      Security for the mortgage loans  consists of fee simple [and/or  leasehold
interests] in [multifamily,  retail,  office, hotel,  industrial,  cold storage,
entertainment,  healthcare-related,  self-storage  properties  and  mobile  home
communities].  Commercial and multifamily  lending is generally  riskier for the
lender than one-to four-family residential lending because:

      o   loans to a given  borrower or groups of related  borrowers  are larger
          than residential one-to four-family mortgage loans;

      o   the  repayment  of  loans  secured  by  income  producing   properties
          typically depends upon the successful operation of the property;

      o   if the property's  cash flow declines (for example,  if leases are not
          obtained or renewed), the borrower may have trouble repaying the loan;

      o   commercial  and  multifamily  real estate is sensitive to increases in
          the supply and  decreases  in the demand in the market for the type of
          property securing the loan; and

      o   market  values may vary  because of  economic  events or  governmental
          regulations  outside  the control of the  borrower or lender,  such as
          rent control laws in the case of  multifamily  mortgage  loans,  which
          impact  the  future  cash  flow of the  property.  See  "--Nonrecourse
          Mortgage Loans" below.

      The  successful  operation  of a real estate  project  also depends on the
performance and viability of the property  manager.  The property  manager must,
among other things:

      o   respond to changes in the local market;

      o   plan and implement appropriate rental rates; and

      o   advise the borrower about maintenance and capital improvements.

      Property  managers may change when leases or management  agreements expire
or following a default or foreclosure  of a mortgage loan. The poor  performance
or  financial  condition  of current or future  property  managers  could have a
negative impact on payments on the mortgage loans.

      Commercial and multifamily  property  values and net operating  income are
volatile.  The net operating  income and value of the mortgaged  properties  may
decline for a number of reasons related to the general  business  environment or
to a specific  property.  Reasons  related to the general  business  environment
include:

      o   economic  conditions  such as plant closings,  industry  slowdowns and
          other factors;

      o   local real estate  conditions  (such as an oversupply of  [multifamily
          housing,  retail,  office,  industrial or  self-storage  space,  movie
          theaters, hotel rooms or nursing home beds]);

      o   weakness in specific industry segments; and

      o   demographic factors.

      The following are some of the property-specific reasons:

      o   the construction quality, age and design of the property;

      o   perceptions   regarding   the  safety,   convenience,   services   and
          attractiveness of the property;

      o   the ability of the property manager and the adequacy of maintenance on
          the property;

      o   retroactive changes to building or similar codes; and

      o   increases in operating expenses (such as energy costs).

Limitations of Appraisals

      Appraisals were obtained with respect to each of the mortgaged  properties
prior to the  origination  of the applicable  mortgage loan,  [and in some cases
updates were performed in anticipation of this transaction.] See Annex A in this
prospectus supplement for dates of the latest appraisals. In general, appraisals
represent  the  analysis  and  opinion  of  qualified  appraisers  and  are  not
guarantees  of present or future  value.  One  appraiser  may reach a  different
conclusion  than the conclusion  that would be reached if a different  appraiser
were appraising such property. Moreover, appraisals seek to establish the amount
a  typically  motivated  buyer would pay a  typically  motivated  seller and, in
certain cases, may have taken into  consideration the purchase price paid by the
borrower.  Such amount could be  significantly  higher than the amount  obtained
from the sale of a  mortgaged  property  under a distress or  liquidation  sale.
Information   regarding  the  appraised  values  of  the  mortgaged   properties
(including  loan-to-value ratios) presented in this prospectus supplement is not
intended to be a representation as to the past,  present or future market values
of the  mortgaged  properties.  Historical  operating  results of the  mortgaged
properties  used in these  appraisals may not be comparable to future  operating
results. In addition,  other factors may impair the mortgaged  properties' value
without affecting their current net operating income, including:

      o   changes in governmental regulations, zoning or tax laws;

      o   potential environmental or other legal liabilities;

      o   the availability of refinancing; and

      o   changes in interest rate levels.

Tenant Concentration Entails Risk

      A deterioration in the financial condition of a tenant can be particularly
significant  if a mortgaged  property is leased to a single  tenant,  or a small
number of tenants.  In the event of a default by the tenant,  there would likely
be an  interruption  of  rental  payments  under  the  lease  and,  accordingly,
insufficient  funds  available  to the  borrower to pay the debt  service on the
loan.  Mortgaged  properties  leased to a single  tenant,  or a small  number of
tenants,  also are more  susceptible to  interruptions  of cash flow if a tenant
fails to renew its lease. This is so because:

      o   the financial effect of the absence of rental income may be severe;

      o   more time may be required to re-lease the space; and

      o   substantial   capital   costs  may  be  incurred  to  make  the  space
          appropriate for replacement tenants.

      Concentrations of particular tenants among the mortgaged  properties or of
tenants in a particular  business or industry could increase the  possibility of
financial  problems  with such tenants or in such  business or industry  sectors
affecting the affected mortgaged properties.

      [Insert lease descriptions if applicable.]

      [_____   groups  of  mortgage   loans,   representing   in  the  aggregate
approximately  ____% of the Initial  Pool  Balance,  are  secured by  properties
occupied by certain affiliated tenants. The affiliated tenants, who rent ___% of
the aggregate net leasable area of the related mortgaged  properties and account
for ___% of the aggregate  rentals of such  mortgaged  properties,  have pledged
certain  cash  flows  to  secure  debt of their  parent  entity,  which  debt is
currently in default.  If the lender  attempts to enforce its security  interest
against the tenants,  their  ability to pay rent (and the ability of the related
borrower to make  payments on the  affected  mortgage  loans) would be adversely
affected.]

Mortgaged Properties Leased to Multiple Tenants Also Have Risks

      If a mortgaged property has multiple tenants,  re-leasing expenditures may
be more frequent than in the case of mortgaged  properties  with fewer  tenants.
This  may  reduce  the  cash  flow   available   for  debt   service   payments.
Multi-tenanted  mortgaged  properties  also  may  experience  higher  continuing
vacancy rates and greater volatility in rental income and expenses.

Tenant Bankruptcy Entails Risks

      The bankruptcy or insolvency of a major tenant (such as an anchor tenant),
or a number of smaller  tenants,  may adversely  affect the income produced by a
mortgaged  property.  Under Title 11 of the United States Code (the  "Bankruptcy
Code"), a tenant has the option of assuming or rejecting any unexpired lease. If
the tenant rejects the lease, the landlord's claim for breach of the lease would
be a general unsecured claim against the tenant (absent collateral  securing the
claim).  The claim would be limited to the unpaid rent reserved  under the lease
for the periods prior to the  bankruptcy  petition (or earlier  surrender of the
leased  premises) which are unrelated to the rejection,  plus the greater of one
year's  rent or 15% of the  remaining  reserved  rent (but not more  than  three
years' rent).

Concentration of Mortgage Loans

      The impact of losses on individual  mortgage  loans will be more severe in
mortgage   pools   consisting  of  relatively  few  mortgage  loans  with  large
outstanding principal balances.

                               The Mortgage Loans

                                                   AGGREGATE 
                                                  CUT-OFF DATE      % OF INITIAL
                                                PRINCIPAL BALANCE   POOL BALANCE
                                                -----------------   ------------

Largest Single Mortgage Loan
Largest 5 Mortgage Loans(1)
Largest 10 Mortgage Loans(1)
Largest Related-Borrower Concentration(2)
Next Largest Related-Borrower Concentration(2)

      A concentration of mortgaged  property types or of mortgage loans with the
same borrower or related borrower also can pose increased risks.

      With respect to concentration of borrowers of the total mortgage pool:

      o   [___ groups of mortgage loans have borrowers related to each other and
          such mortgage loans represent,  in the aggregate,  approximately ____%
          of the  Initial  Pool  Balance.  Each  such  group of  mortgage  loans
          represents less than [5]% of the Initial Pool Balance.]

      o   [___ group of ___ mortgage  loans  (those  mortgage  loans  designated
          "__________" on Exhibit A hereto) has borrowers  related to each other
          and such mortgage loans represent  approximately _____% of the Initial
          Pool  Balance.  The first such  mortgage  loan has ___ notes which are
          cross-collateralized  and cross-defaulted  with each other. The second
          such  mortgage loan has ___ notes which are  cross-collateralized  and
          cross-defaulted  with each  other.  The  borrower  for the third  such
          mortgage  loan  is  affiliated  with  the  other  borrower  on the two
          mortgage  loans  but is a  separate  borrower  [and the  loans are not
          cross-collateralized or cross-defaulted].]

      o   [___  other  group  of  ___  mortgage  loans  (those   mortgage  loans
          designated  "____________"  on Exhibit A hereto) has borrowers related
          to each other and such mortgage loans represent approximately ____% of
          the Initial Pool Balance.]

      o   [___ groups of mortgage loans  representing  ____% of the Initial Pool
          Balance, are cross-collateralized and cross-defaulted with one or more
          other mortgage loans.]

      Mortgaged properties owned by related borrowers are likely to:

      o   have common  management,  increasing  the risk that financial or other
          difficulties  experienced by the property manager could have a greater
          impact on the pool of mortgage loans;

      o   have common  general  partners  which would  increase  the risk that a
          financial  failure or bankruptcy filing would have a greater impact on
          the pool of mortgage loans;

      [The terms of many of the mortgage  loans  require  that the  borrowers be
single-purpose  entities  and, in most  cases,  such  borrowers'  organizational
documents  or the terms of the  mortgage  loans  limit their  activities  to the
ownership of only the related  mortgaged  property or  properties  and limit the
borrowers'  ability  to incur  additional  indebtedness.]  Such  provisions  are
designed to mitigate the  possibility  that the borrower's  financial  condition
would be adversely  impacted by factors unrelated to the mortgaged  property and
the mortgage loan in the pool. However, we cannot assure you that such borrowers
will comply with such requirements.  [Further,  in many cases such borrowers are
not  required  to observe all  covenants  and  conditions  which  typically  are
required in order for such borrowers to be viewed under  standard  rating agency
criteria as "special purpose  entities."] See "CERTAIN LEGAL ASPECTS OF MORTGAGE
LOANS--Anti-Deficiency Legislation; Bankruptcy Laws" in the prospectus.

      See  "DESCRIPTION  OF THE MORTGAGE  POOL--Certain  Characteristics  of the
Mortgage  Loans;"  and   "--Significant   Mortgage  Loans"  in  this  prospectus
supplement.

Risks Relating to Enforceability of Cross-Collateralization

      [As  described  above,   ____  groups  of  mortgage  loans,   representing
approximately ___% of the Initial Pool Balance,  are  cross-collateralized  with
other mortgage loans.] Cross-collateralization  arrangements involving more than
one borrower  could be challenged as fraudulent  conveyances by creditors of the
related  borrower in an action  brought  outside a  bankruptcy  case or, if such
borrower  were to  become a  debtor  in a  bankruptcy  case,  by the  borrower's
representative.

      A lien granted by such a borrower  entity could be avoided if a court were
to determine that:

      o   such  borrower was  insolvent  when it granted the lien,  was rendered
          insolvent  by the  granting  of the lien or was left  with  inadequate
          capital, or was not able to pay its debts as they matured; and

      o   such  borrower  did  not  receive  fair  consideration  or  reasonably
          equivalent value when it allowed its mortgaged  property or properties
          to be encumbered by a lien securing the entire indebtedness.

      Among other  things,  a legal  challenge  to the granting of the liens may
focus on the benefits  realized by such  borrower from the  respective  mortgage
loan proceeds, as well as the overall  cross-collateralization.  If a court were
to  conclude  that  the  granting  of  the  liens  was an  avoidable  fraudulent
conveyance, that court could:

      o   subordinate all or part of the pertinent  mortgage loan to existing or
          future indebtedness of that borrower;

      o   recover payments made under that mortgage loan; or

      o   take other  actions  detrimental  to the holders of the  certificates,
          including, under certain circumstances, invalidating the mortgage loan
          or the mortgages securing such cross-collateralization.

[Risks Particular to _________ Properties]

[Described risk factors relating to specific property types.]

Nonrecourse Mortgage Loans

      Subject to certain exceptions for liability in connection with breaches of
mortgage loan terms, each mortgage loan is a nonrecourse loan. In the event of a
default,  only the  mortgaged  property,  and not other assets of the  borrower,
would be available to satisfy the debt.  Consequently,  payment of each mortgage
loan prior to maturity  depends  primarily  on the net  operating  income of the
mortgaged  property.  At maturity (whether as scheduled or upon the acceleration
of maturity after default),  payment on each mortgage loan depends on the market
value of the  mortgaged  property at that time,  or the ability to refinance the
mortgage  loan. No mortgage  loan is insured or  guaranteed by any  governmental
agency or by the Seller,  the Master Servicer,  the Special Servicer or any Loan
Seller.

Risks of Different Timing of Mortgage Loan Amortization

      As mortgage  loans pay down or  properties  are  released,  the  remaining
mortgage  loans may face a higher risk with respect to the diversity of property
types and property  characteristics  and with respect to the number of different
borrowers.   Because  principal  on  the  offered  certificates  is  payable  in
sequential order, and a class receives  principal only after the preceding class
or classes have paid off, classes that have a lower sequential priority are more
likely to face the risk of  concentration  discussed under  "--Concentration  of
Mortgage Loans" above than classes with a higher sequential priority.

Bankruptcy Proceedings Entail Certain Risks

      Under the  Bankruptcy  Code,  the filing of a petition in bankruptcy by or
against  a  borrower  will  stay  the sale of the  real  property  owned by that
borrower,  as well as the commencement or continuation of a foreclosure  action.
In addition,  if a court determines that the value of the mortgaged  property is
less than the principal  balance of the mortgage loan it secures,  the court may
prevent a lender from foreclosing on the mortgaged  property (subject to certain
protections  available to the lender).  As part of a restructuring plan, a court
also may  reduce the amount of secured  indebtedness  to the  then-value  of the
mortgaged  property.  Such an action  would make the lender a general  unsecured
creditor  for the  difference  between  the  then-value  and the  amount  of its
outstanding  mortgage  indebtedness.  A  bankruptcy  court also may: (i) grant a
debtor a  reasonable  time to cure a payment  default on a mortgage  loan;  (ii)
reduce  monthly  payments  due under a mortgage  loan;  (iii) change the rate of
interest due on a mortgage  loan; or (iv)  otherwise  alter the mortgage  loan's
repayment schedule.

      Moreover, upon the filing of a petition in bankruptcy by, or on behalf of,
a junior  lienholder  may stay the  senior  lienholder  from  taking  action  to
foreclose on the junior lien.  Certain of the borrowers or their affiliates have
subordinate or mezzanine debt secured by the related mortgaged  properties.  See
"--Other  Financings"  below.  Additionally,   the  borrower's  trustee  or  the
borrower,  as  debtor-in-possession,   has  certain  special  powers  to  avoid,
subordinate  or  disallow  debts.  In certain  circumstances,  the claims of the
trustee may be  subordinated  to  financing  obtained by a  debtor-in-possession
subsequent to its bankruptcy.

      Under the  Bankruptcy  Code,  the lender will be stayed  from  enforcing a
borrower's  assignment  of  rents  and  leases.  The  Bankruptcy  Code  also may
interfere with the Trustee's ability to enforce lockbox requirements.  The legal
proceedings  necessary  to resolve  these issues can be time  consuming  and may
significantly delay the receipt of rents. Rents also may escape an assignment to
the extent they are used by the borrower to maintain the  mortgaged  property or
for other court authorized expenses.

      As a result of the  foregoing,  the  Trustee's  recovery  with  respect to
borrowers  in  bankruptcy  proceedings  may be  significantly  delayed,  and the
aggregate amount ultimately  collected may be substantially less than the amount
owed.

Geographic Concentration

      This table shows the states with the largest  concentrations  of mortgaged
properties:

                               The Mortgage Loans

    STATE            AGGREGATE CUT-OFF
    -----                    DATE                % OF INITIAL POOL
                    PRINCIPAL BALANCE(1)               BALANCE    
                    --------------------        --------------------





      [Except as shown in the tables,  no more than ____% of the mortgage loans,
by aggregate  principal balance as of the Cut-Off Date, are secured by mortgaged
properties in any one state.]

      Concentrations  of mortgaged  properties in geographic  areas may increase
the risk  that  adverse  economic  or other  developments  or  natural  disaster
affecting a particular  region of the country  could  increase the frequency and
severity of losses on mortgage loans secured by those properties.  The following
geographic  factors  could impair the  borrowers'  ability to repay the mortgage
loans:

      o   economic  conditions  in regions where the borrowers and the mortgaged
          properties are located;

      o   conditions in the real estate  market where the  mortgaged  properties
          are located;

      o   changes in local governmental rules and fiscal policies; and

      o   acts of nature (including  earthquakes and floods, which may result in
          uninsured losses).

Environmental Risks

      Under  federal,  state and local  environmental  laws and  regulations,  a
current or previous  owner or operator  of real  property  may be liable for the
costs of removal and remediation of hazardous substances affecting its property.
These laws often impose liability  whether or not the owner or operator knew of,
or was responsible for, the presence of such hazardous  substances.  The cost of
any required  remediation and the owner's  liability is generally  unlimited and
could exceed the value of the property and/or the aggregate assets of the owner.
In addition,  the presence of unremediated  hazardous  substances may impair the
value of a property.  Certain laws impose liability  specifically for release of
asbestos into the air, and third parties may seek recovery from property  owners
or operators for injuries associated with exposure to asbestos.

      Under  some  environmental   laws,  such  as  the  federal   Comprehensive
Environmental  Response,  Compensation,  and  Liability  Act of 1980, as amended
("CERCLA"), as well as some state laws, a secured lender (such as the trust) may
be liable as an "owner" or  "operator"  for the costs of dealing with  hazardous
substances affecting a borrower's property, if agents or employees of the lender
have participated in the management of the borrower's  property.  This liability
could  exist  even if a previous  owner  caused the  environmental  damage.  The
trust's  potential  exposure to liability  for cleanup costs may increase if the
trust  actually  takes  possession of a borrower's  property,  or control of its
day-to-day operations, as for example through the appointment of a receiver.

      [An  environmental  site  assessment  ("ESA")  of  each  of the  mortgaged
properties was performed (or prior  assessments were updated) not more than [18]
months prior to the Cut-Off Date.  In certain  cases,  environmental  testing in
addition to the ESA was  performed.  With  respect to a number of the  mortgaged
properties,  the ESAs revealed the existence of  asbestos-containing  materials,
possible radon gas and other  environmental  matters.  None of the environmental
matters  constituted  a  material  violation  of  any  environmental  law in the
judgment of the assessor.]

      It is possible that the ESAs did not reveal all environmental liabilities,
that there are material environmental  liabilities of which we are not aware and
that the environmental condition of the mortgaged properties in the future could
be  affected by tenants  and  occupants  or by third  parties  unrelated  to the
borrowers.  For a more detailed  description of  environmental  matters that may
affect the  mortgaged  properties,  see "Certain  Legal  Aspects of the Mortgage
Loans--Environmental Risks" in the prospectus.

      [Insert description of material environmental risks if applicable.]

Costs of Compliance with Americans with Disabilities Act

      Under the Americans with Disabilities Act of 1990 (the "ADA"),  all public
accommodations  are required to meet  certain  federal  requirements  related to
access and use by disabled  persons.  To the extent the mortgaged  properties do
not comply with the ADA,  the  borrowers  are likely to incur costs of complying
with the ADA. In addition, noncompliance could result in the imposition of fines
by the  federal  government  or an award of  damages to  private  litigants.  In
connection with the origination of the related loan, property inspection reports
were generally obtained which included limited information  regarding compliance
with  the  ADA.  A  portion  of funds in the  capital  reserve  escrow  accounts
established  by certain  borrowers are required to be used for costs  associated
with  complying  with the ADA. We cannot  assure you that the related  mortgaged
properties will comply with the ADA in all respects once the related  conditions
are remedied,  that such  property-inspection  reports  identified  all risks or
conditions  relating to the ADA or that amounts reserved (if any) are sufficient
to pay such costs.

Litigation and Other Matters Affecting the Mortgaged Properties or Borrowers

      There may be legal  proceedings  pending or  threatened  from time to time
against the  borrowers and the managers of the  mortgaged  properties  and their
affiliates  arising out of their  ordinary  business.  Any such  litigation  may
materially  impair  distributions  to  certificateholders  if borrowers must use
property income to pay judgments or litigation costs.

      In addition,  in the event the owner of a borrower  experiences  financial
problems, we cannot assure you that such owner would not attempt to take actions
with respect to the mortgaged  property that may adversely affect the borrower's
ability to fulfill its obligations under the related mortgage loan.

      [Insert description of material litigation risks if applicable.]

Risks Associated with Other Financings

      The mortgage  loans  generally  prohibit  incurring  any  additional  debt
secured  by the  mortgaged  property  without  the  consent of the  lender.  The
mortgage loans do,  however,  generally  permit the borrowers to incur unsecured
indebtedness  for normal trade accounts  payable and for the purchase of certain
items used in the ordinary course of their businesses. In addition:

      o   [_____ mortgage loans, representing approximately ____% of the Initial
          Pool  Balance,  permit a  limited  amount  of  secured  debt for other
          purposes;]

      o   [_____ mortgage loans, representing approximately ____% of the Initial
          Pool Balance,  permit a limited  amount of secured debt [(but not debt
          secured  by the  mortgaged  property)]  or  unsecured  debt for  other
          purposes; and]

      o   [______  mortgage  loans,  representing  approximately  _____%  of the
          Initial Pool Balance, subject the borrowers [and the other lenders] to
          a subordination  and standstill  agreement  limiting the rights of the
          holder of such  indebtedness,  including  limitations  on its right to
          foreclose or sue to collect the debt.]

      [Describe subordinated debt if applicable.]

      When a mortgage loan borrower (or its  constituting  members) also has one
or more other  outstanding  loans  (even if  subordinated  loans),  the trust is
subjected to additional  risk.  The borrower may have  difficulty  servicing and
repaying  multiple loans. The existence of another loan generally also will make
it more  difficult for the borrower to obtain  refinancing  of the mortgage loan
and may thereby jeopardize repayment of the mortgage loan. Moreover, the need to
service  additional  debt may reduce the cash flow  available to the borrower to
operate and maintain the mortgaged property.

      Additionally, if the borrower (or its constituent members) defaults on the
mortgage loan and/or any other loan, actions taken by other lenders could impair
the security  available to the trust.  If a junior  lender files an  involuntary
petition for bankruptcy  against the borrower (or the borrower files a voluntary
petition  to stay  enforcement  by a junior  lender),  the  trust's  ability  to
foreclose would be  automatically  stayed,  and principal and interest  payments
might not be made during the course of the  bankruptcy  case.  The bankruptcy of
another lender also may operate to stay foreclosure by the trust.

      Further,  if another loan secured by the mortgaged property is in default,
the other lender may foreclose on the mortgaged property, absent an agreement to
the  contrary.  Such  foreclosure  could  cause a delay in  payments  and/or  an
involuntary repayment of the mortgage loan prior to maturity. The trust may also
be subject to the costs and administrative burdens of involvement in foreclosure
proceedings or related litigation.

Effect of Borrower Delinquencies and Defaults

      The rate and timing of  mortgage  loan  delinquencies  and  defaults  will
affect:

      o   the aggregate amount of distributions on the offered certificates;

      o   the yield to maturity of the offered certificates;

      o   the rate of principal payments on the offered certificates; and

      o   the weighted average lives of the offered certificates.

      When defaults occur, a borrower  bankruptcy  filing,  lengthy  foreclosure
proceedings or adverse local market  conditions may reduce or delay  recoveries.
Defaults can also have the effect of accelerating  repayment of principal,  if a
servicer  declares the mortgage loan payable in full after the default (assuming
the amounts owed are actually collected).

      Generally,  the mortgage loans were originated within twelve months of the
Cut-Off Date. Therefore,  the mortgage loans do not have a long standing payment
history.

      If you  assume a rate of default  and an amount of losses on the  mortgage
loans to calculate  your expected  yield to maturity and the actual default rate
or amount of losses  allocable  to your class of  certificates  is higher,  your
actual yield to maturity  will be lower than  expected.  Under  certain  extreme
scenarios,  the yield could be negative.  The timing of any loss on a liquidated
mortgage  loan will also  affect the actual  yield to  maturity  of the class of
offered certificates to which any of such loss is allocable, even if the overall
rate of defaults and severity of losses are consistent  with your  expectations.
In general, the earlier you bear a loss, the greater is the effect on your yield
to  maturity.  [Losses  will also  reduce  the  notional  amount of the Class IO
Certificates,  and notwithstanding their priority in interest distributions with
the  Class IO  Certificates,  the  amount  and  timing of  losses  could  have a
significant adverse effect on the yield of the Class IO Certificates.] Also, if:

      o   the servicer agrees to an extension of the maturity of a mortgage loan
          that the related borrower cannot pay in full when due, or

      o   [ the  related  borrower  does  not  repay  a  mortgage  loan  with  a
          hyperamortization feature by its Anticipated Repayment Date,]

the  extension  of maturity  will  increase  the  weighted  average life of your
certificates and reduce your yield to maturity.

      As described in more detail under "THE POOLING  AGREEMENT--Advances,"  the
Master  Servicer will receive  interest on  unreimbursed  advances of principal,
interest and servicing  expenses.  It must recover  advances either from amounts
received on the  mortgage  loan for which it made such  advances (in the form of
late payments,  liquidation proceeds, insurance proceeds,  condemnation proceeds
or amounts paid in  connection  with the purchase of such mortgage loan out of a
trust fund, or, if the advance is  nonrecoverable,  from the trust.  Interest on
the advance accrues until the Master Servicer  recovers the advance.  The Master
Servicer's   right   to   receive   interest   is  prior   to  the   rights   of
certificateholders  to receive  distributions  on the  certificates.  Therefore,
because of the accrual of such interest,  losses may be allocated to the offered
certificates.

      [Also,  with respect to each current or past specially  serviced  mortgage
loan, the Special Servicer will receive, among other compensation,  a percentage
of the  principal  component of each payment of any such  mortgage loan prior to
the right of certificateholders to receive distributions on the certificates. In
addition,  the Special  Servicer will receive the special  servicing  fee, based
upon the  outstanding  principal  balance  of each  mortgage  loan that is being
specially  serviced.  Consequently,  it is  possible  that  shortfalls  will  be
allocated to the offered  certificates  with respect to any mortgage  loan which
was at some time a specially serviced mortgage loan even after the mortgage loan
has  returned  to a  performing  status.  See  "THE  POOLING  AGREEMENT--Special
Servicer" in this prospectus supplement.]

      Even if losses do not occur,  delinquencies  and  defaults on the mortgage
loans may  significantly  delay the  receipt  of  payments  by an  investor,  if
advances of principal  and  interest or the  subordination  of another  class of
certificates  does not fully  offset the  delinquency  or default.  [The Special
Servicer can extend and modify  mortgage  loans that are in default or nearly in
default,  including  extending  the date on which a Balloon  Payment is due. The
Special Servicer must comply with the Pooling Agreement's requirements for those
modifications.] [The Master Servicer's  obligation to make advances of principal
and interest on a mortgage loan with a delinquent  Balloon Payment is limited as
described  under  "THE  POOLING  AGREEMENT--Advances."  Until  liquidation  of a
mortgage loan with a delinquent Balloon Payment, investors entitled to principal
will receive,  in connection  with that mortgage loan, only payments made by the
borrower,  if any, and any advance of principal  and interest made by the Master
Servicer.  Consequently,  any delay in the  receipt  of a Balloon  Payment  will
extend the weighted average life of the offered certificates.]

      [In addition, ___ mortgage loans,  representing  approximately ___% of the
Initial Pool Balance,  require the borrower to pay interest  (which interest may
be added to the outstanding  principal  balance of the related mortgage loan) at
an increased rate after a specified date (each, an "Anticipated Repayment Date")
specified in the mortgage,  and to use excess property cash flow to pay mortgage
loan principal after that date.  Though the borrower can avoid these  additional
payments by prepaying  the mortgage  loan, if it fails to do so it may be unable
to pay the Balloon Payment at maturity resulting from the increased interest.]

[Risks of Balloon Payments]

      [____  of the  mortgage  loans,  representing  approximately  ____% of the
Initial Pool  Balance,  are  expected to have  substantial  remaining  principal
balances as of their respective  Anticipated  Repayment Dates or stated maturity
dates.  ____ of such  mortgage  loans,  representing  approximately  ___% of the
Initial Pool  Balance,  require  amounts of  principal  due and payable on their
maturity dates (each such amount,  after  application of monthly payments due on
or prior to their maturity dates, a "Balloon  Payment") at stated maturity,  and
___ of such mortgage loans, representing  approximately ___% of the Initial Pool
Balance,  would require a  substantial  payment at their  Anticipated  Repayment
Date.  Mortgage loans with  substantial  remaining  principal  balances at their
stated  maturity  (i.e.,  "balloon  loans")  involve  greater  risk  than  fully
amortizing loans.

      A borrower's ability to repay a loan on its Anticipated  Repayment Date or
stated  maturity date typically will depend upon its ability either to refinance
the loan or to sell the  mortgaged  property  at a price  sufficient  to  permit
repayment.  A  borrower's  ability  to  achieve  either of these  goals  will be
affected by a number of factors, including:

      o   the  availability  of, and competition for, credit for commercial real
          estate projects, which fluctuates over time;

      o   the prevailing interest rates;

      o   the fair market value of the related properties;

      o   the borrower's equity in the related properties;

      o   the borrower's financial condition;

      o   the operating history and occupancy level of the property;

      o   the tax laws; and

      o   prevailing general and regional economic conditions.

      We cannot assure you that each borrower will have the ability to repay the
remaining principal balances on the pertinent date.]

[Risks Associated with Ground Leases and Other Leasehold Interests]

      [____ mortgage loans, representing approximately ____% of the Initial Pool
Balance, are secured in part by leasehold interests. Under Section 365(h) of the
Bankruptcy  Code,  ground  lessees  may  remain in  possession  of their  leased
premises  upon the  bankruptcy  of their ground  lessor and the rejection of the
ground  lease by the ground  lessor or its  bankruptcy  trustee.  The  leasehold
mortgages  generally  provide that the borrower  needs the prior approval of the
lender in order to elect to treat the ground lease as terminated  because of any
such  bankruptcy  of, and  rejection  by, the ground  lessor.  In the event of a
bankruptcy of a ground  lessee/borrower,  the Bankruptcy Code permits the ground
lessee/borrower  to assume  (continue) or reject  (terminate)  any or all of its
ground leases. In the event of concurrent  bankruptcy  proceedings involving the
ground lessor and the ground  lessee/borrower,  a ground lease could be rejected
by a bankrupt ground lessor. Under such circumstances, the Trustee may be unable
to force  the  bankrupt  ground  lessee/borrower  to treat the  ground  lease as
terminated.   In  such  circumstances,   a  ground  lease  could  be  terminated
notwithstanding  lender protection  provisions  contained in the lease or in the
mortgage.]

Impact of Foreclosure on Tenant Leases

      Some of the tenant  leases,  including the anchor tenant  leases,  contain
attornment provisions that require the tenant to recognize as landlord under the
lease a  successor  owner of the  property  following  foreclosure.  Some of the
leases,  including the anchor tenant  leases,  may be either  subordinate to the
liens  created by the mortgage  loans or else contain a provision  that requires
the  tenant to  subordinate  the lease if the  mortgagee  agrees to enter into a
non-disturbance  agreement.  In some states, if tenant leases are subordinate to
the liens  created by the  mortgage  loans and such  leases do not  contain  the
attornment  provisions  described  above,  such  leases may  terminate  upon the
transfer of the property in a foreclosure.  Accordingly,  after foreclosure of a
mortgaged  property  located in such a state,  the termination of leases without
attornment  provisions  could cause a further  decline in value of the mortgaged
property,  particularly  if the tenants  were paying  above-market  rents.  If a
mortgage  is  subordinate  to a lease,  the  lender  will not be able to evict a
tenant after foreclosure,  unless the lender and the tenant agree otherwise.  If
the lease contains provisions  inconsistent with the mortgage (e.g.,  provisions
relating to  application  of insurance  proceeds or  condemnation  awards),  the
provisions of the lease will control.

State Law Limitations on Remedies

      In the event that the Master Servicer or Special Servicer needs to enforce
the obligations  under a mortgage loan, the Master Servicer or Special  Servicer
may have more than one available legal option. Certain jurisdictions [(including
California)]  have laws that prohibit more than one "judicial action" to enforce
a mortgage,  and some courts have viewed the term "judicial action" broadly. The
Pooling Agreement will require the Master Servicer or Special Servicer to obtain
legal advice prior to enforcing any rights under the mortgage  loans that relate
to  properties  where the rule  could be  applicable.  In  addition,  the Master
Servicer or Special  Servicer  may be required to  foreclose  on  properties  in
states  where the "one  action"  rules apply before  foreclosing  on  properties
located in states where judicial  foreclosure  is the only  permitted  method of
foreclosure.  See "CERTAIN LEGAL ASPECTS OF MORTGAGE  LOANS--Foreclosure" in the
prospectus.

      Because of these  considerations,  the ability of the Master  Servicer and
Special  Servicer  to  foreclose  on the  mortgage  loans may be  limited by the
application  of state laws.  Such  actions  could also subject the trust fund to
liability as a "mortgagee-in-possession" or result in equitable subordination of
the claims of the Trustee to the claims of other creditors of the borrower.  The
servicers   will  be  required  to  consider  these  factors  in  deciding  what
alternative to pursue after a default.

Tax Considerations Relating to Foreclosure

      If the trust  acquires a mortgaged  property  pursuant to a foreclosure or
deed in lieu of  foreclosure,  the Special  Servicer must retain an  independent
contractor to operate the property.  Any net income from such  operation  (other
than qualifying  "rents from real property"),  or any rental income based on the
net profits of a tenant or sub-tenant or allocable to a  non-customary  service,
will  subject  the  Lower-Tier   REMIC  (as  defined  in  "FEDERAL   INCOME  TAX
CONSEQUENCES" in this prospectus  supplement) to federal tax (and possibly state
or  local  tax) on such  income  at the  highest  marginal  corporate  tax  rate
(currently 35%). In such event,  the net proceeds  available for distribution to
certificateholders  will  be  reduced.  The  Special  Servicer  may  permit  the
Lower-Tier REMIC to earn "net income from foreclosure  property" that is subject
to  tax  if  it  determines  that  the  net  after-tax  benefit  to  holders  of
certificates  is greater than under  another  method of operating or net leasing
the mortgaged property.

Zoning Compliance and Use Restrictions

      Due to  changes in zoning  requirements  after  certain  of the  mortgaged
properties  were  constructed,  those  mortgaged  properties may not comply with
current zoning laws, including density,  use, parking and set back requirements.
The   operation  of  these   properties   is   considered  to  be  a  "permitted
non-conforming  use." This means that the  borrower is not required to alter its
structure to comply with the new law;  however,  the borrower may not be able to
rebuild the premises "as is" in the event of a substantial  casualty loss.  This
may  adversely  affect the cash flow of the property  following  such loss. If a
substantial casualty were to occur, it is expected that insurance proceeds would
be  available  to pay  the  mortgage  loan in  full.  Such  proceeds  may not be
sufficient to pay the mortgage loan. In addition, if the mortgaged property were
repaired or  restored  in  conformity  with the  current  law,  the value of the
property or the revenue-producing  potential of the property may not be equal to
that before the casualty.

      [In addition,  certain of the mortgaged  properties are subject to certain
use restrictions imposed pursuant to reciprocal easement agreements or operating
agreements.  Such use  restrictions  include,  for example,  limitations  on the
character of the improvements  thereon,  limitations affecting noise and parking
requirements,  among other things,  and  limitations on the borrowers'  right to
operate  certain  types  of  facilities  within  a  prescribed   radius.   These
limitations  could adversely affect the ability of the related borrower to lease
the  mortgaged  property  on  favorable  terms,  thus  adversely  affecting  the
borrower's ability to fulfill its obligations under the related mortgage loan.]

Uninsured Earthquake, Flood and Other Risks

      The mortgaged  properties  may suffer  casualty  losses due to risks which
were not covered by insurance  or for which  insurance  coverage is  inadequate.
___% of the mortgaged properties are located in ________,  _______ and ________,
states that have  historically  been at greater  risk  regarding  acts of nature
(such as  hurricanes,  floods and  earthquakes)  than other states.  There is no
assurance  borrowers will be able to maintain adequate insurance.  Moreover,  if
reconstruction  or any major repairs are required,  changes in certain  building
codes or other laws may materially affect the borrower's  ability to effect such
reconstruction or major repairs or may materially increase the cost thereof.

      As a  result  of  any of the  foregoing,  the  amount  available  to  make
distributions on your certificates could be reduced.

Effect of Special Servicer Actions

      The Special  Servicer may take  actions  with respect to the  servicing of
mortgage  loans it services that could  adversely  affect the holders of some or
all of the classes of offered certificates.  A representative of the Controlling
Class, whose interests may differ from those of the holders of the other classes
of certificates,  may review and reject the actions of the Special Servicer. See
"THE POOLING AGREEMENT--Special  Servicer." As a result, such representative may
cause the Special  Servicer to take actions which conflict with the interests of
certain classes of certificates.

[Possible Conflict of Interest of Special Servicer]

      [The  Special  Servicer  or  its  affiliates  may  purchase  some  of  the
certificates.  This could cause a conflict between the Special Servicer's duties
as Special  Servicer  and its  interest  as an  investor.  However,  the Special
Servicer must  administer  the mortgage  loans in accordance  with the servicing
standard included in the Pooling  Agreement,  without regard to ownership of any
certificate by the Special Servicer or any of its affiliates.]

Limitations with respect to Representations and Warranties

      Each  Responsible  Party will make  certain  limited  representations  and
warranties  regarding the mortgage loans for which it is acting as a responsible
Party   in  the   Pooling   Agreement.   See   "DESCRIPTION   OF  THE   MORTGAGE
POOL--Representations  and Warranties" in this prospectus supplement and Annex B
hereto for a summary of such  representations and warranties.  A material breach
of such representations and warranties could obligate the applicable Responsible
Party to  repurchase  the  mortgage  loan,  in which case,  the proceeds of such
repurchase would be passed through to certificateholders in the same manner as a
principal prepayment.

      If a Responsible Party is required to but does not cure or remedy a breach
of a  representation  or warranty,  payments on the offered  certificates may be
substantially  less than such payments  would be if the  applicable  Responsible
Party had cured or remedied the breach.

      The  obligation of a  Responsible  Party to repurchase a mortgage loan may
constitute the only remedy  available to holders of certificates for a breach of
a  representation  or  warranty.  No other  party will be  obligated  to cure or
repurchase a mortgage  loan in the event of a breach if the related  Responsible
Party does not fulfill its obligations.

[Risks of Limited Liquidity and Market Value]

      [Your certificates will not be listed on any securities exchange or traded
on the NASDAQ Stock Market,  and there is currently no secondary market for your
certificates.  While Goldman,  Sachs & Co. currently intends to make a secondary
market in the offered  certificates,  it is not obligated to do so. Accordingly,
you may not have an active or liquid  secondary  market  for your  certificates.
Lack of liquidity could result in a substantial  decrease in the market value of
your certificates. The market value of your certificates also may be affected by
many other factors, including the then-prevailing interest rates.]

[Book-Entry Registration]

      [Your   certificates  will  be  initially   represented  by  one  or  more
certificates  registered  in the name of Cede & Co., as the nominee for DTC, and
will not be registered in your name. As a result,  you will not be recognized as
a "certificateholder", or holder of record of your certificates.]

Risks Associated with Year 2000 Compliance

      We are  aware  of the  issues  associated  with  the  programming  code in
existing  computer systems as the year 2000 approaches.  The "year 2000 problem"
is pervasive and complex; virtually every computer operation will be affected in
some way by the rollover of the two digit year value to 00. The issue is whether
computer  systems will properly  recognize  date-sensitive  information when the
year changes to 2000.  Systems that do not properly  recognize such  information
could generate erroneous data or cause a system to fail.

      We have been advised by each of the Master Servicer,  the Special Servicer
and the Trustee that they are committed either to (i) implement modifications to
their  respective  existing  systems to the extent  required to cause them to be
year  2000  compliant  or (ii)  acquire  computer  systems  that are  year  2000
compliant in each case prior to January 1, 2000.  However,  we have not made any
independent  investigation of the computer  systems of the Master Servicer,  the
Special Servicer or the Trustee.  In the event that computer  problems arise out
of a failure of such efforts to be  completed on time,  or in the event that the
computer systems of the Master Servicer, the Special Servicer or the Trustee are
not fully year 2000  compliant,  the resulting  disruptions in the collection or
distribution  of receipts on the mortgage  loans could  materially and adversely
affect your investment.

Other Risks

      See "RISK  FACTORS" in the  accompanying  prospectus  for a description of
certain  other risks and special  considerations  that may be applicable to your
certificates.

                        DESCRIPTION OF THE MORTGAGE POOL

General

      The assets of the trust  created  pursuant to the Pooling  Agreement  (the
"Trust  Fund"),  will consist  primarily  of a pool of [fixed rate,  step rates,
and/or  rate  reset   mortgage   loans,   including   mortgage  loans  that  pay
interest-only  until  maturity or for a  specified  period,  amortizing  Balloon
Payment  loans  and fully  amortizing  loans]  (the  "Mortgage  Loans")  with an
aggregate  principal balance as of the Cut-Off Date, after deducting payments of
principal due on such date, of approximately  $[____________] (the "Initial Pool
Balance").  Each  Mortgage  Loan is evidenced by a promissory  note (a "Mortgage
Note")  and  secured  by a  mortgage,  deed of trust or other  similar  security
instrument  (a  "Mortgage")  creating a first lien on a [fee simple or leasehold
interest]  in  a  [retail,  hotel,  office,  multifamily,   industrial,   health
care-related or self-storage  property or a mobile home community] (a "Mortgaged
Property").  All of the Mortgage Loans are nonrecourse loans.  Therefore, in the
event of a borrower  default,  recourse  may be had only  against  the  specific
property and such limited other assets as have been pledged to secure a Mortgage
Loan, and not against the borrower's other assets. Except as otherwise indicated
all  percentages  of  the  Mortgage  Loans  described   herein  are  approximate
percentages by aggregate principal balance as of the Cut-Off Date.

      [Of the  Mortgage  Loans to be included in the Trust  Fund,  ___  Mortgage
Loans, representing approximately % of the Initial Pool Balance, were originated
by  _________  (the  "____  Loans"),  and  _____  Mortgage  Loans,  representing
approximately % of the Initial Pool Balance, were originated by ___________ (the
"_______  Loans").  [The Seller will  acquire the  Mortgage  Loans from the Loan
Sellers on or before the Closing Date.] The Seller will cause the Mortgage Loans
in the  Mortgage  Pool to be  assigned  to the  Trustee  pursuant to the Pooling
Agreement.

Additional Mortgage Loan Information

                      General Mortgage Loan Characteristics
                (As of Cut-Off Date, unless otherwise indicated)


Initial Pool Balance(1)....................                   $__________
Number of Mortgage Loans...................                   _____
Number of Mortgaged Properties.............                   ____
Average Mortgage Loan Balance..............                   __________
Weighted Average Mortgage Rate.............                   _______%
Range of Mortgage Rates....................                   ______% to ______%
Weighted Average Remaining Term to Maturity                   _____
      (months)[(2])........................
Range of Remaining Terms to Maturity                          ___ to ___
      (months)[(2)]........................
Weighted Average Original Amortization Term                   ______
      (months)[(3)]........................
Range of Original Amortization Terms (months)                 ____ to ____

Weighted Average DSCR(4)...................                   ____
Range of DSCRs(4)..........................                   ____ to ____
Weighted Average LTV(5)....................                   ____
Range of LTVs(5)...........................                   ____ to ____
Weighted Average LTV at Maturity(6)........                   ____
Percentage of Initial Pool Balance made up of:
Fully Amortizing Loans.....................                   ___%
Balloon Mortgage Loans.....................                   ____%
ARD Loans..................................                   ____%
Defeasance Loans...........................                   ____%

- ----------

(1) Subject to a permitted variance of plus or minus ___%.

[(2)In the case of __ Mortgage Loans,  representing  approximately  ____% of the
Initial Pool Balance,  which are ARD Loans,  this  calculation  assumes that the
Mortgage Loans pay off on their Anticipated Repayment Dates.]

[(3)  "Weighted  Average  Original  Amortization  Term"  reflects  the fact that
certain  Mortgage  Loans  provide for  Monthly  Payments  based on  amortization
schedules longer than the remaining stated terms of such Mortgage Loans.]

(4)DSCR  for any  Mortgage  Loan is equal to [the Net Cash Flow from the related
Mortgaged  Property  divided  by the  Annual  Debt  Service  for such  Mortgaged
Property.]

(5)"LTV" or "Loan-to-Value  Ratio" means, with respect to any Mortgage Loan, the
principal  balance of such  Mortgage  Loan as of the Cut-Off Date divided by the
appraised value of the Mortgaged  Property or Properties  securing such Mortgage
Loan as of the date of the original appraisal.

(6)"LTV at Maturity"  for any Mortgage  Loan is calculated in the same manner as
LTV as of the Cut-Off Date, except that the Mortgage Loan Cut-Off Date Principal
Balance  used to calculate  the LTV as of the Cut-Off Date has been  adjusted to
give  effect  to the  amortization  of the  applicable  Mortgage  Loan as of its
Maturity Date, [or the  Anticipated  Repayment Date, with respect to ARD Loans.]
Such calculation thus assumes that the appraised value of the Mortgaged Property
or Properties securing a Mortgage Loan on the Maturity Date, [or the Anticipated
Repayment  Date,  with respect to ARD Loans,] is the same as the appraised value
as of the date of the original  appraisal.  There can be no  assurance  that the
value of any  particular  Mortgaged  Property  will not have  declined  from the
original appraised value.

Representations and Warranties

      Pursuant to the Pooling  Agreement,  the Loan  Sellers  will make  certain
representations  and warranties  concerning the Mortgage Loans sold by it to the
Seller  [Each  of  ____,  ____,  ____  and ____  are  referred  to  herein  as a
"Responsible  Party".]  Each  Responsible  Party will be  obligated  to cure any
breach of such representations and warranties or to repurchase any Mortgage Loan
as to which exists a breach of any such representation or warranty or a document
defect that in either case  materially  and  adversely  affects the value of the
Mortgage Loan or the interests of the  Certificateholders in such Mortgage Loan.
Each Responsible  Party will be required to repurchase any Mortgage Loan or cure
any such breach in all  material  respects  within 90 days of  receiving  notice
thereof, subject to extension for an additional 90 days if the Responsible Party
is diligently  pursuing a cure. The sole remedy  available to the Trustee or the
Certificateholders  is the  obligation  of the  Responsible  Party  to  cure  or
repurchase any Mortgage Loan in connection with which there has been a breach of
any such  representation  or warranty which materially and adversely affects the
value of the  Mortgage  Loan or the interest of the  Certificateholders  in such
Mortgage  Loan.  The  Responsible  Parties  will  make the  representations  and
warranties set forth in Annex B in this prospectus supplement.

Certain Characteristics of the Mortgage Loans

      [All of the  Mortgage  Loans  have Due Dates  that occur on the 1st day of
each month.] ____ All of the Mortgage Loans are secured by [first] liens on [fee
simple and/or leasehold interests] in the related Mortgaged Properties,  subject
to the permitted  exceptions  reflected in the related title  insurance  policy.
[____ of the Mortgage Loans,  representing  approximately  ____ % of the Initial
Pool Balance,  provide for monthly payments of interest only over a fixed period
of time after  origination.]  [Approximately  ____ % of the  Mortgage  Loans (by
Initial  Pool  Balance)  provide for  monthly  payments  of  principal  based on
amortization  schedules  significantly  longer than the remaining  terms of such
Mortgage Loans.] [____ of the Mortgage Loans, representing  approximately ____ %
of the Initial Pool Balance,  provide for monthly payments of interest only over
its term and the payment of the entire principal amount at maturity.  Thus, such
Mortgage Loans will have Balloon  Payments due at their stated  maturity  dates,
unless prepaid prior thereto.]

[Modified Loans

      From time to time  subsequent to the initial  funding date of the Mortgage
Loans,  the  Originator  has revised  certain of the  Mortgage  Loans to reflect
changes in their  payment terms and/or to extend their  maturity.  Such Mortgage
Loans are  referred  to  herein  as  "Modified  Loans".  Modified  Loans are the
consequence  of (i) actual or  anticipated  delinquencies  and the  inability of
Borrowers to make Balloon  Payments at maturity,  or (ii) in the case of certain
fully performing Mortgage Loans refinanced prior to ______________________,  the
Originator's  willingness  to  advance  additional  funds  or to  refinance  the
Mortgage  Loan by remaining as the lender  following  maturity.  Mortgage  Loans
modified  under  the  circumstances  described  in clause  (i) of the  preceding
sentence  did not  meet  the  Originator's  underwriting  standards  in  certain
respects at the time of modification.

      As of the Cut-off  Date,  approximately  _____% of the  Mortgage  Loans by
Initial Pool Balance  constitute  Modified  Loans.  As of the Cut-off Date,  the
Modified Loans have remaining terms to stated maturity ranging from __ months to
___ months, a weighted average  remaining term to stated maturity of ___ months,
and a weighted average seasoning (based on the number of months from Origination
to the Cut-Off Date) of ____ months. Approximately ___% of the Modified Loans by
Initial Pool Balance provide for Balloon Payments at stated  maturity.  The debt
service  coverage ratios for the Modified Loans are set forth under "-- Mortgage
Loan Date-- Debt Service Coverage Ratios". Since the later of ______ _, 19__ and
their respective dates of Origination  (ranging from __________ __, 19__),  none
of the scheduled  payments of principal  and/or  interest on the Modified  Loans
have been, as of the last day of any calendar quarter,  past due for a period of
more than [ ] days (without regard to notice grace periods).]

Certain Characteristics of the Mortgage Loans.

      Mortgage Rates.  [All of the Mortgage Loans are either  fixed-rate  loans,
Step Rate Loans or Rate Reset Loans. Approximately ___% of the Mortgage Loans by
Initial  Pool  Balance  bear  interest  at a fixed per annum  rate that  remains
constant for the life of the Loan.  Approximately  ___% of the Mortgage Loans by
Initial  Pool  Balance  are Step Rate Loans that bear  interest  at a fixed rate
subject to increase  (a "step up") or  decrease  (a "step  down") to a new fixed
rate on specified dates as described herein. Approximately ____% of the Mortgage
Loans by Initial Pool Balance are Rate Reset Loans that bear interest at a fixed
rate that is subject  to a one-time  reset  based upon  specified  indices as of
specified dates falling on or before the date of reset.]

      "Due-on-Sale"  and  "Due-on-Encumbrance"  Provisions.  The Mortgage  Loans
generally contain "due-on-sale" and "due-on-encumbrance"  clauses, which in each
case permit the holder of the Mortgage  Loan to  accelerate  the maturity of the
Mortgage  Loan if the  borrower  sells or otherwise  transfers or encumbers  the
related  Mortgaged  Property  without the consent of the  mortgagee.  The Master
Servicer (or, with respect to Specially  Serviced  Mortgage  Loans,  the Special
Servicer),  will determine,  in a manner consistent with the Servicing Standard,
whether to exercise  any right the  mortgagee  may have under any such clause to
accelerate payment of the related Mortgage Loan upon, or to withhold its consent
to, any  transfer  or further  encumbrance  of the related  Mortgaged  Property.
[Certain of the Mortgage  Loans  provide  that the  mortgagee  may  condition an
assumption  of the  loan  on  the  receipt  of  the  assumption  fee,  which  is
[generally]  equal to one  percent of the then unpaid  principal  balance of the
applicable  Mortgage  Note, in addition to the payment of all costs and expenses
incurred in connection with such assumption.]  [Certain of the Mortgages provide
that such consent may not be unreasonably  withheld,  so long as (i) no event of
default has  occurred,  (ii) the proposed  transferee  is  creditworthy  and has
sufficient  experience in the ownership and management of properties  similar to
the Mortgaged Property, (iii) the Rating Agencies have confirmed in writing that
such transfer will not result in a qualification, downgrade or withdrawal of the
then current  rating of the  Certificates,  (iv) the transferee has executed and
delivered an assumption agreement evidencing its agreement to abide by the terms
of  the  Mortgage  Loan  together  with  legal  opinions  and  title   insurance
endorsements and (v) the assumption fee has been received (which  assumption fee
will be paid to the Master Servicer or the Special Servicer, as described herein
and as provided in the Pooling and Servicing Agreement,  and will not be paid to
the    Certificateholders).]    See   "CERTAIN   LEGAL   ASPECTS   OF   MORTGAGE
LOANS-Due-on-Sale and Due-on-Encumbrance" in the Prospectus. The Seller makes no
representation as to the enforceability of any due-on-sale or due-on-encumbrance
provision in any Mortgage Loan.

      [For a description  of the exceptions to the general  prohibition  against
transfer,  sale, assignment,  conveyance or other disposal of legal or equitable
title to or any  interest  in the  Mortgaged  Properties  securing  the  largest
Mortgage  Loans  see  "Significant  Mortgage  Loans--  ____" in this  prospectus
supplement.]

      [ARD Loans.  ____ of the Mortgage  Loans (the "ARD  Loans"),  representing
approximately ____ % of the Initial Pool Balance,  contain a  hyper-amortization
feature,  which means that if after an  Anticipated  Repayment  Date the related
borrower has not prepaid the ARD Loan in full, any principal outstanding on such
date will  accrue at an  increased  rate (the  "Revised  Rate")  rather than the
stated Mortgage Rate (the "Initial Rate"). Generally, each Anticipated Repayment
Date is not more than ____  months  after the first Due Date for the related ARD
Loan. ____ Mortgage Loans representing ____ % of the aggregate principal balance
of the Mortgage Loans as of the Cut-Off Date,  are ARD Loans.  [The Revised Rate
for any ARD Loan will  generally  be equal to the sum of (x) the  Initial  Rate,
plus (y) 2% per  annum,  or in the  case of ____  Mortgage  Loans,  representing
approximately ____ % of the Initial Pool Balance, the Revised Rate will be equal
to the  greater of (x) the sum of (i) the Initial  Rate,  plus (ii) 2% per annum
and  (y) 2%  above  the  yield  (the  "Treasury  Rate"),  calculated  by  linear
interpolation of the yields, of U.S. Treasury obligations with terms (one longer
and one shorter) most nearly  approximating  that of noncallable  U.S.  Treasury
obligations  having  maturities  as close as possible  to Maturity  Date for the
applicable Mortgage Loan.]

      Following the Anticipated Repayment Date, each ARD Loan generally requires
that all cash flow available from the related  Mortgaged  Property after payment
of the constant  monthly  payment  required  under the terms of the related loan
documents and all escrows, reserves and expenses required under the related loan
documents will be used to accelerate  amortization of principal on such ARD Loan
(such  available  cashflow,  "Excess  Cashflow").  With respect to each ARD Loan
interest will generally continue to accrue at the Initial Rate and be payable on
a current  basis  after the  Anticipated  Repayment  Date,  and the  payment  of
interest  at the excess of the Revised  Rate over the Initial  Rate for such ARD
Loan ("Excess  Interest")  will be deferred and will be paid,  together with any
interest thereon,  only after the outstanding  principal balance of the ARD Loan
has been paid in full. The foregoing  features,  to the extent  applicable,  are
designed to  increase  the  likelihood  that the ARD Loan will be prepaid by the
borrower on the applicable Anticipated Repayment Date.]

      [Defeasance;  Collateral  Substitution.  The terms of ____ of the Mortgage
Loans  (including  the ____  Loan,  the  ____  Loan  and the  ____  Pool  Loan),
representing  approximately  ____ % of the Initial Pool Balance (the "Defeasance
Loans"),  permit the  applicable  borrower at any time after a specified  period
(the  "Defeasance  Lock--out  Period"),   which  is  generally  the  earlier  of
approximately  ____ years from the date of  origination  and ____ years from the
Closing  Date  (and  with   respect  to  ____   Mortgage   Loans,   representing
approximately ____ % of the Initial Pool Balance, from ____ years after the date
of origination),  provided no event of default exists,  to obtain a release of a
Mortgaged  Property  from  the  lien  of the  related  Mortgage  (a  "Defeasance
Option").  ____  Mortgage  Loans,  representing  approximately  ____  %  of  the
aggregate  principal  balance of the Mortgage  Loans as of the Cut-Off Date, are
Defeasance  Loans.  The Defeasance  Lock-out  Period of ____  Defeasance  Loans,
representing  approximately  ____ % of the  aggregate  principal  balance of the
Mortgage Loans as of the Cut-Off Date,  ends the earlier of  approximately  ____
years from the date of  origination  and ____ years from the Closing  Date.  The
Defeasance  Lock-Out  Period of the remaining  Defeasance  Loans ends ____ years
after  the  date  of  origination.  The  Defeasance  Option  is  also  generally
conditioned  on, among other  things,  (a) the borrower  giving the mortgagee at
least 30 days  prior  written  notice  of the date of such  defeasance,  (b) the
borrower  paying on any Due Date (the "Release  Date") (i) all interest  accrued
and  unpaid  on the  principal  balance  of the  Note to and  including  [or not
including] the Release Date, (ii) all other sums,  excluding  scheduled interest
or principal payments,  due under the Mortgage Loan and all other loan documents
executed in connection therewith and (iii) an amount (the "Defeasance  Deposit")
that will be sufficient to (x) purchase direct  non-callable  obligations of the
United States of America providing  payments (1) on or prior to, but as close as
possible to, all successive scheduled payment dates from the Release Date to the
related  maturity date [or in the case of an ARD Loan,  the related  Anticipated
Repayment  Date],  and (2) in amounts equal to the  scheduled  payments due [(or
assumed  Balloon Payment on ARD Loans)] on such dates under the Mortgage Loan or
the defeased amount thereof in the case of a partial defeasance, and (y) pay any
costs  and  expenses  incurred  in  connection  with the  purchase  of such U.S.
government  obligations,  and (c) delivering a security  agreement  granting the
Trust  Fund a  first  priority  lien on the  Defeasance  Deposit  and  the  U.S.
government  obligations  purchased with the Defeasance Deposit and an opinion of
counsel to such effect. [The Defeasance Loans secured by more than one Mortgaged
Property  generally  require  that prior to the  release of a related  Mortgaged
Property, a specified percentage  (generally ____ %, with a minimum of ____% and
a maximum of ____%) of the [Allocated  Loan Amount] for such Mortgaged  Property
be defeased,  provided that in no event will the specified percentage be greater
than the outstanding  principal balance of the Mortgage Loan.] Defeasance Loans,
representing ____ % of the aggregate  principal balance of the Mortgage Loans as
of the Cut-Off  Date,  require the  payment of a Yield  Maintenance  Charge or a
Prepayment Premium in connection with a defeasance.

      Pursuant to the terms of the Pooling  Agreement,  the Master Servicer will
be responsible for purchasing the U.S.  government  obligations on behalf of the
borrower at the borrower's expense. Any amount in excess of the amount necessary
to purchase such U.S.  government  obligations will be returned to the borrower.
Simultaneously  with  such  actions,  the  related  Mortgaged  Property  will be
released  from the lien of the  Mortgage  Loan and the pledged  U.S.  government
obligations (together with any Mortgaged Property not released, in the case of a
partial  defeasance) will be substituted as the collateral securing the Mortgage
Loan.

      In general, a successor  borrower  established or designated by the Master
Servicer will assume all of the defeased  obligations of a borrower exercising a
Defeasance Option under a Mortgage Loan and the borrower will be relieved of all
of  the  defeased  obligations  thereunder.  If a  Mortgage  Loan  is  partially
defeased,  the related Note will be split and only the  defeased  portion of the
borrower's obligations will be transferred to the successor borrower.

      [The  Seller  makes  no  representation  as to the  enforceability  of the
defeasance   provisions  of  any  Mortgage  Loan.  See  "RISK   FACTORS--Special
Prepayment Considerations" and "--Special Yield Considerations."]

Underwriting Guidelines

      [Insert Originators' underwriting guidelines.]

[Significant Mortgage Loans]

      [Insert descriptions of such Mortgage Loans if applicable]

                     DESCRIPTION OF THE OFFERED CERTIFICATES

General

      The Certificates will be issued pursuant to the Pooling Agreement and will
consist of ____ classes  (each,  a "Class") to be  designated  as the Class ____
Certificates,   the  Class  ____   Certificates  and  Class  ____   Certificates
(collectively, the "Class ____ Certificates"),  the Class ____ Certificates, the
Class  ____  Certificates,   the  Class  ____   Certificates,   the  Class  ____
Certificates,  the Class ____  Certificates,  the Class ____  Certificates,  the
Class ____ Certificates, [the Class IO Certificates, the Class PO Certificates,]
the  Class  ____  Certificates,  the  Class  R  Certificates  and the  Class  LR
Certificates.  Only the Class ____,  Class ____,  Class ____,  Class ____, Class
____ , Class  ____,  [Class IO and  Class PO  Certificates]  (collectively,  the
"Offered  Certificates")  are offered hereby.  The Class ____, Class ____, Class
____, Class ____, Class R and Class LR Certificates (collectively,  the "Private
Certificates") are not offered hereby.

      The  Certificates   represent  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 due after the Cut-Off Date
[(except, with respect to Mortgage Loans,  representing  approximately ____ % of
the  Initial  Pool  Balance,  with  respect to which a portion  of the  interest
payment  due on the  applicable  Due  Date  in  ____  will  be  retained  by the
applicable Loan Seller];  (ii) any Mortgaged  Property acquired on behalf of the
Trust Fund through foreclosure or deed in lieu of foreclosure (upon acquisition,
an "REO  Property");  (iii)  such  funds  or  assets  as from  time to time  are
deposited in the Collection Account,  the Lower-Tier  Distribution  Account, the
Upper-Tier  Distribution  Account,  [the Interest  Reserve  Account,  the Excess
Interest  Distribution  Account,] and any account established in connection with
REO Properties (an "REO  Account");  and (iv) the rights of the mortgagee  under
all insurance  policies with respect to the Mortgage Loans . The Certificates do
not represent an interest in or obligation of the Seller, the Loan Sellers,  the
Originators,  the Master Servicer, the Trustee, the Underwriter,  the borrowers,
the property managers or any of their respective affiliates.

      Upon initial issuance, the Class ____, Class ____, Class ____, Class ____,
Class ____,  Class ____,  Class ____,  Class ____,  Class ____,  Class ____ [and
Class PO] Certificates  (collectively,  the "Sequential Pay Certificates")  will
have the following  Certificate Principal Amounts [and the Class IO Certificates
will have the Notional  Amount shown below (in each case,  subject to a variance
of plus or minus ____ %)]:

                                     INITIAL CERTIFICATE PRINCIPAL AMOUNT
              CLASS                          [OR NOTIONAL AMOUNT]





      The  Certificate   Principal   Amount  of  any  Class  of  Sequential  Pay
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,
all as described  herein;  provided,  however,  that in the event that  Realized
Losses  previously  allocated to a Class of  Certificates  in reduction of their
Certificate  Principal Amounts are recovered  subsequent to the reduction of the
Certificate  Principal  Amount of such  Class to zero,  such  Class may  receive
distributions  in respect of such  recoveries in accordance  with the priorities
set forth under  "--Distributions--Payment  Priorities"  herein.  The respective
Certificate   Principal  Amount  of  each  Class  of  Certificates  entitled  to
distributions  of  principal  will in each case be reduced  by amounts  actually
distributed  thereon that are allocable to principal and by any Realized  Losses
allocated to such Class of Certificates.

      [The Class IO Certificates  will not have a Certificate  Principal Amount.
Such Class will represent the right to receive distributions of interest accrued
as described herein on a notional  principal amount (a "Notional  Amount").  The
Notional Amount of the Class IO Certificates  will generally equal the aggregate
Certificate  Principal  Amounts of the Sequential Pay  Certificates  outstanding
from time to time.]

      [The Notional Amount of the Class IO  Certificates  will be reduced to the
extent of all reductions in the aggregate of the Certificate  Principal  Amounts
of the  Sequential  Pay  Certificates.  The  Notional  Amount  of the  Class  IO
Certificates  will for purposes of distributions on each Distribution Date equal
the  aggregate  of the  Certificate  Principal  Amounts  of the  Sequential  Pay
Certificates as of the first day of the related Interest Accrual Period.]

      [The Class PO Certificates  will not have a Pass-Through Rate and will not
be entitled to distributions in respect of interest.]

Distributions

      Method, Timing and Amount.  Distributions on the Certificates are required
to be made on the ____ day of each month,  or if such day is not a Business Day,
on the next succeeding  Business Day,  commencing on ____(each,  a "Distribution
Date"). All distributions (other than the final distribution on any Certificate)
are  required  to be made by the  Trustee  to the  persons  in whose  names  the
Certificates  are  registered  at the close of  business  on the last day of the
month  immediately  preceding the month in which the related  Distribution  Date
occurs or, if such day is not a Business Day, the immediately preceding Business
Day.  Such  distributions  are  required  to be  made  (a) 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  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed  to  such  Certificateholder.  The  final  distribution  on  any  Offered
Certificates is required to be made in like manner, but only upon presentment or
surrender (for notation that the Certificate  Principal  Amount thereof has been
reduced to zero) of such Certificate at the location  specified in the notice to
the Certificateholder thereof of such final distribution. All distributions made
with  respect  to a Class of  Certificates  on each  Distribution  Date  will be
allocated  pro rata among the  outstanding  Certificates  of such Class based on
their respective  Percentage  Interests.  The "Percentage Interest" evidenced by
any Offered Certificate is equal to the initial  denomination  thereof as of the
Closing Date divided by the initial Certificate  Principal Amount of the related
Class.

      The  aggregate  distribution  to  be  made  on  the  Certificates  on  any
Distribution  Date will equal the Available Funds.  The "Available  Funds" for a
Distribution  Date will be the sum of (i) all Monthly Payments or other receipts
on account of  principal  and  interest on or in respect of the  Mortgage  Loans
(including  Unscheduled  Payments and Net REO Proceeds,  if any) received by the
Master  Servicer  in the  related  Prepayment  Period,  (ii) all  other  amounts
deposited  in the  Collection  Account by the Master  Servicer  pursuant  to the
Pooling Agreement in respect of such Distribution Date that are allocable to the
Mortgage  Loans,  including all P&I Advances made by the Master  Servicer or the
Trustee,  as applicable,  in respect of such Distribution Date, and any interest
or other income earned on funds in the Interest Reserve Account,  [(iii) for the
Distribution  Date  occurring  in each March,  the related  Withheld  Amounts as
described  herein  under  "The  Pooling   Agreement--Accounts--Interest  Reserve
Account" and required to be deposited  in the  Lower-Tier  Distribution  Account
pursuant  to the  Pooling  Agreement]  and  (iv) any late  payments  of  Monthly
Payments  received  after  the end of the  Collection  Period  relating  to such
Distribution Date but prior to the related  Determination Date but excluding the
following:

          (a) amounts permitted to be used to reimburse the Master Servicer, the
      Special   Servicer  or  the  Trustee,   as   applicable,   for  previously
      unreimbursed  Advances and interest on such  Advances as described  herein
      under "The Pooling Agreement--Advances";

          (b) the aggregate amount of the Servicing Fee (which includes the fees
      for both the  Trustee  and the  Master  Servicer)  payable  to the  Master
      Servicer (net of any amounts used to offset Prepayment Interest Shortfalls
      as  described  herein)  and the amounts  payable to the  Special  Servicer
      described herein under "The Pooling  Agreement--Certain  Matters Regarding
      the Seller,  the Master Servicer and the Special Servicer" in each case in
      respect of such Distribution  Date, [and all amounts in the nature of late
      fees, loan  modification  fees,  extension fees, loan service  transaction
      fees,  demand  fees,  beneficiary  statement  charges,   assumption  fees,
      modification fees and similar fees, and reinvestment  earnings on payments
      received with respect to the Mortgage  Loans which the Master  Servicer or
      Special   Servicer  is  entitled  to  receive  as   additional   servicing
      compensation pursuant to the terms of the Pooling Agreement (together with
      the Servicing Fee, "Servicing Compensation");]

          (c) all amounts representing  scheduled Monthly Payments due after the
      related Due Date;

          [(d) to the extent permitted by the Pooling Agreement, that portion of
      liquidation proceeds,  insurance proceeds and condemnation proceeds or the
      Repurchase Price received with respect to a Mortgage Loan which represents
      any unpaid Servicing Compensation as described herein, to which the Master
      Servicer, the Special Servicer or the Trustee is entitled;]

          (e) all amounts representing certain  unanticipated or default related
      expenses  reimbursable  or  payable to the Master  Servicer,  the  Special
      Servicer or the Trustee and other amounts  permitted to be retained by the
      Master Servicer or withdrawn  pursuant to the Pooling Agreement in respect
      of various  items,  including the excess of Prepayment  Interest  Excesses
      over Prepayment Interest Shortfalls (as such terms are defined herein) and
      indemnities;

          (f) prepayment premiums;

          [(g) Default Interest;]

          [(h) Excess Interest;]

          [(i) with  respect to all Mortgage  Loans which  accrue  interest on a
      basis other than  assuming a 360-day year and twelve 30-day months and any
      Distribution Date occurring in each February, and in any January occurring
      in a  year  that  is not a leap  year,  the  related  Withheld  Amount  as
      described   under  "THE  POOLING   AGREEMENT--Accounts--Interest   Reserve
      Account" herein;]

          (j) all amounts received with respect to each Mortgage Loan previously
      purchased  or  repurchased  pursuant to the Pooling  Agreement  during the
      related  Prepayment  Period  and  subsequent  to the date as of which  the
      amount required to effect such purchase or repurchase was determined; and

          (k) the amount reasonably determined by the Trustee to be necessary to
      pay any applicable federal, state or local taxes imposed on the Upper-Tier
      REMIC or the Lower-Tier  REMIC under the  circumstances  and to the extent
      described in the Pooling Agreement.

      "Monthly  Payment"  with respect to any Mortgage  Loan (other than any REO
Mortgage  Loan) and any Due Date is the scheduled  monthly  payment of principal
(if any) and  interest  at the  related  Mortgage  Rate  which is payable by the
related  borrower on such Due Date and  increased by the amount of Mortgage Loan
Negative  Amortization,  if any, added to the principal balance of such Mortgage
Loan on or before such Determination Date. "Mortgage Loan Negative Amortization"
for any Mortgage Loan as of any Due Date is equal to the excess,  if any, of (a)
one month's interest accrued on the Scheduled  Principal  Balance thereof at the
related  Mortgage  Interest Rate over (b) the Monthly Payment or, if applicable,
Assumed Scheduled Payment due on such due Date. The Monthly Payment with respect
to any Distribution Date and (i) an REO Mortgage Loan, or (ii) any Mortgage Loan
which is  delinquent  at its maturity date and with respect to which the Special
Servicer has not entered into an  extension,  is the monthly  payment that would
otherwise  have been  payable on the related  Due Date had the related  Note not
been discharged or the related  maturity date had not been reached,  as the case
may be, determined as set forth in the Pooling Agreement.

      "Unscheduled  Payments" are all net  liquidation  proceeds,  net insurance
proceeds and net  condemnation  proceeds  payable under the Mortgage Loans,  any
Principal  Prepayment,  the purchase price received with respect to any purchase
or repurchase of any Mortgage Loan and any other  payments under or with respect
to the  Mortgage  Loans not  scheduled  to be made,  [but  excluding  prepayment
premiums,  yield maintenance  charges,  Excess Interest and Default Interest and
excluding  any  amount  paid in  connection  with  the  release  of the  related
Mortgaged Property through defeasance.]

      "Net REO  Proceeds"  with  respect to any REO Property and any related REO
Mortgage Loan are all revenues  received by the Special Servicer with respect to
such REO Property or REO Mortgage Loan (other than the proceeds of a liquidation
thereof) net of any insurance premiums,  taxes,  assessments and other costs and
expenses permitted to be paid therefrom pursuant to the Pooling Agreement.

      "Principal Prepayments" are unscheduled payments of principal permitted to
be made by a borrower  under the terms of a Mortgage  Loan and received from the
borrower.

      "Collection  Period" with respect to a Distribution Date and each Mortgage
Loan  is the  period  beginning  on the day  after  the  Due  Date in the  month
preceding the month in which such  Distribution Date occurs [(or, in the case of
the Distribution Date occurring on ____,  beginning on the day after the Cut-Off
Date)] and ending on the Due Date in the month in which such  Distribution  Date
occurs.

      "Prepayment  Period" with respect to any  Distribution  Date is the period
beginning  the  day  after  the  Determination  Date  in the  month  immediately
preceding  the month in which such  Distribution  Date occurs (or on the Cut-Off
Date,  in the case of the first  Distribution  Date)  through and  including the
Determination Date immediately preceding such Distribution Date.

      "Net Default  Interest"  with respect to any Mortgage  Loan is any Default
Interest  accrued on such Mortgage Loan less amounts  required to pay the Master
Servicer,  the  Special  Servicer or the  Trustee,  as  applicable,  interest on
Advances at the Advance Rate.

      "Determination  Date" is, with respect to any Distribution Date, the fifth
business day prior to such Distribution Date.

      "Default  Interest" with respect to any Mortgage Loan is interest  accrued
on such  Mortgage  Loan at the excess of (i) the related  Default Rate over (ii)
the sum of the related  Mortgage Rate plus, if  applicable,  the related  Excess
Rate.

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

      ["Excess  Rate" with respect to each of the ARD Loans is the excess of the
related Revised Rate over the related Initial Rate.]

      ["Excess  Interest"  with respect to each of the ARD Loans is the interest
accrued  at the  related  Excess  Rate in respect of such  Mortgage  Loan,  plus
interest  thereon,  to the extent  permitted by  applicable  law, at the related
Revised Rate.]

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

      The "Interest  Accrual Amount," with respect to any Distribution  Date and
any  Class  of   Sequential   Pay   Certificates   [(other  than  the  Class  PO
Certificates)],  is equal to interest for the related Interest Accrual Period at
the Pass-Through Rate for such Class on the related Certificate Principal Amount
(provided,  that for interest accrual purposes any distributions of principal or
reductions  in  Certificate  Principal  Amount  as a result  of  allocations  of
Realized Losses on the Distribution Date occurring in an Interest Accrual Period
will be deemed to have  been  made on the  first  day of such  Interest  Accrual
Period);  and ["Interest  Accrual Amount" with respect to any Distribution  Date
and the Class IO  Certificates  is equal to interest  for the  related  Interest
Accrual Period at the Pass-Through Rate for such Class for such Interest Accrual
Period on the  applicable  Notional  Amount of such  Class  [provided,  that for
interest  accrual  purposes  any  reductions  in Notional  Amount as a result of
reductions in the corresponding  Certificate Principal Amounts used to determine
the Notional  Amount due to principal  distributions  or allocations of Realized
Losses on the Distribution  Date occurring in an Interest Accrual Period will be
deemed to have been made on the  first  day of such  Interest  Accrual  Period.]
Calculations  of  interest  on the  Certificates  will be made on the basis of a
360-day year consisting of twelve 30-day months.

      The "Interest  Distribution  Amount" with respect to any Distribution Date
and each Class of Regular  Certificates  [other than the Class PO  Certificates]
will equal (A) the sum of (i) the Interest Accrual Amount for such  Distribution
Date and (ii) the Interest  Shortfall,  if any, for such Distribution Date, less
(B) any Excess Prepayment Interest Shortfall [Certificate Negative Amortization]
allocated to such Class on such Distribution Date.

      The "Interest Accrual Period" with respect to any Distribution Date is the
calendar month preceding the month in which such Distribution Date occurs.

      Each Interest Accrual Period with respect to each Class of Certificates is
assumed to consist of 30 days.

      An  "Interest  Shortfall"  with respect to any  Distribution  Date for any
Class of Regular  Certificates is the sum of (a) the excess,  if any, of (i) the
Interest  Distribution  Amount  for such  Class  for the  immediately  preceding
Distribution  Date, over (ii) all  distributions of interest [(other than Excess
Interest)]  made with respect to such Class of  Certificates  on the immediately
preceding Distribution Date, [and (b) to the extent permitted by applicable law,
(i) other than in the case of the Class ____ Certificates,  one month's interest
on any  such  excess  at the  Pass-Through  Rate  applicable  to such  Class  of
Certificates for the current Distribution Date and (ii) in the case of the Class
____  Certificates,  one month's interest on any such excess at the WAC Rate for
such Distribution Date.]

      The "Pass-Through Rate" for any Class of Regular  Certificates [other than
the Class PO Certificates] for any Interest Accrual Period is the per annum rate
at which interest accrues on the Certificates of such Class during such Interest
Accrual Period, as follows:

            The Pass--Through Rate on the Class ____ Certificates is a per annum
      rate equal to    %.

            The Pass--Through Rate on the Class ____ Certificates is a per annum
      rate equal to    %.

            The Pass--Through Rate on the Class ____ Certificates is a per annum
      rate equal to    %.

            The Pass--Through Rate on the Class ____ Certificates is a per annum
      rate equal to    %.

            The Pass--Through Rate on the Class ____ Certificates is a per annum
      rate equal to    %.

            [The  Pass--Through  Rate on the Class  ____  Certificates  is a per
      annum rate equal to    %, subject to a cap equal to the WAC Rate.]

            [The  Pass--Through  Rate on the Class  ____  Certificates  is a per
      annum rate equal to    %, subject to a cap equal to the WAC Rate.]

            The Pass--Through Rate on the Class ____ Certificates is a per annum
      rate equal to    %.

            The Pass--Through Rate on the Class ____ Certificates is a per annum
      rate equal to    %.

            The Pass--Through Rate on the Class ____ Certificates is a per annum
      rate equal to    %.

            The Pass--Through Rate on the Class ____ Certificates is a per annum
      rate equal to    %.

           The Pass--Through  Rate on the Class ____ Certificates is a per annum
      rate  equal to the  excess  of (i) the WAC  Rate  over  (ii) the  weighted
      average of the  Pass-Through  Rates on the  Sequential  Pay  Certificates,
      weighted on the basis of their respective Certificate Principal Amounts.

      The initial  Pass--Through Rate for each Class of Offered  Certificates is
set forth on the cover page of this Prospectus Supplement.

      [The Class PO  Certificates  will not have a Pass-Through  Rate or entitle
holders to distributions of interest.]

      [The "WAC Rate" with respect to any Distribution  Date is a per annum rate
equal to the product of the weighted average of the Net Mortgage Rates in effect
for the Mortgage Loans as of their  respective Due Dates in the month  preceding
the month in which such  Distribution  Date occurs  weighted on the basis of the
respective Stated Principal Balances of the Mortgage Loans on such Due Dates.]

      [The "Regular  Certificates"  are the Class ____,  Class ____, Class ____,
Class ____,  Class ____,  Class ____,  Class ____, Class ____, Class ____, Class
____, Class ____ and Class ____ Certificates.]

      The "Net  Mortgage  Rate" with respect to any Mortgage Loan is a per annum
rate equal to the  related  Mortgage  Rate in effect from time to time minus the
related Servicing Fee Rate.  However,  for purposes of calculating  Pass-Through
Rates,  the Net Mortgage Rate of such  Mortgage Loan will be determined  without
regard to any modification,  waiver or amendment of the terms, whether agreed to
by the Special  Servicer or resulting  from a bankruptcy,  insolvency or similar
proceeding involving the related borrower.

      The  "Mortgage  Rate" with respect to any  Mortgage  Loan is the per annum
rate at which  interest  accrues on such  Mortgage Loan as stated in the related
Note in each case without  giving effect to the Excess Rate or the Default Rate.
[Notwithstanding the foregoing, if any Mortgage Loan does not accrue interest on
the basis of a 360-day  year  consisting  of twelve  30-day  months,  then,  for
purposes of calculating  Pass-Through  Rates, the Mortgage Rate of such Mortgage
Loan  for  any  one-month  period  preceding  a  related  Due  Date  will be the
annualized  rate at which  interest  would  have to  accrue in  respect  of such
Mortgage Loan on the basis of a 360-day year  consisting of twelve 30-day months
in order to produce the aggregate amount of interest actually accrued in respect
of such Mortgage Loan during such one-month period at the related Mortgage Rate;
provided,  however,  that  with  respect  to all such  Mortgage  Loans,  (i) the
Mortgage  Rate for the one month period  preceding  the Due Dates in January and
February  in any year which is not a leap year or in  February in any year which
is a leap year  will be  determined  net of the  Withheld  Amount,  and (ii) the
Mortgage Rate for the one-month  period  preceding the Due Date in March will be
determined taking into account the addition of any such Withheld Amounts.]

      The  "Stated  Principal  Balance"  of any  Mortgage  Loan  at any  date of
determination  will equal (a) the  principal  balance as of the Cut-Off  Date of
such  Mortgage  Loan,  minus (b) the sum of (i) the  principal  portion  of each
Monthly  Payment due on such  Mortgage  Loan after the Cut-Off Date and prior to
such date of  determination,  if received  from the  borrower or advanced by the
Master  Servicer  or  Trustee,  (ii) all  voluntary  and  involuntary  principal
prepayments and other unscheduled collections of principal received with respect
to such Mortgage Loan, to the extent  distributed to holders of the Certificates
or applied to other payments  required under the Pooling  Agreement  before such
date of determination  and (iii) any adjustment to such balance as a result of a
reduction of principal  by a bankruptcy  court or as a result of a  modification
reducing the principal  amount due on such Mortgage Loan.  The Stated  Principal
Balance of a Mortgage Loan with respect to which title to the related  Mortgaged
Property has been acquired by the Trust Fund is equal to the  principal  balance
of such  Mortgage Loan  outstanding  on the date on which such title is acquired
less any Net REO Proceeds  allocated to principal  on such  Mortgage  Loan.  The
Stated Principal Balance of a defaulted  Mortgage Loan with respect to which the
Master Servicer or the Special  Servicer has determined that it has received all
payments  and  recoveries  which it expects to be  finally  recoverable  on such
Mortgage Loan is zero.

      The  "Principal  Distribution  Amount" for any  Distribution  Date will be
equal to the sum, without duplication, [excluding the PO Distribution Amount] of
:

      (i) the principal  component of all scheduled  Monthly Payments due on the
Due Date immediately  preceding such Distribution Date (if received, or advanced
by the Master Servicer or Trustee,  in respect of such  Distribution  Date) with
respect to the Mortgage Loans;

      (ii) the principal  component of all Extended  Monthly Payments due on the
related Due Date (if received, or advanced by the Master Servicer or Trustee, in
respect of such Distribution Date) with respect to the Mortgage Loans;

      (iii) the principal component of any payment on any Mortgage Loan received
or  applied on or after the date on which such  payment  was due in the  related
Prepayment Period, net of the principal portion of any unreimbursed P&I Advances
related to such Mortgage Loan;

      (iv) the portion of  Unscheduled  Payments  allocable  to principal of any
Mortgage Loan received or applied during the related  Prepayment  Period, net of
the principal  portion of any unreimbursed P&I Advances related to such Mortgage
Loan; and

      (v) the Principal Shortfall, if any, for such Distribution Date.

      For purposes of the foregoing definition of Principal Distribution Amount,
the term "Principal  Shortfall" for any Distribution  Date means the amount,  if
any,  by  which  (i)  the  Principal   Distribution  Amount  for  the  preceding
Distribution Date,  exceeds (ii) the aggregate amount actually  distributed with
respect to  principal  on such  preceding  Distribution  Date in respect of such
Principal Distribution Amount.

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

      [For purposes of determining  distributions in respect of principal on the
Class PO Certificates,  each Discount  Mortgage Loan will be assigned a fraction
referred to herein as the "Class PO  Fraction,"  the  numerator of which is ___%
per annum minus the Net Mortgage Rate for such Discount  Mortgage  Loan, and the
denominator  of which is ___% per annum.  The "Class PO  Principal  Distribution
Amount"  for any  Distribution  Date  will  equal  the sum of (a) the  Class  PO
Principal  Shortfall for such  Distribution  Date, plus (b) the sum for all such
Discount Mortgage Loans of the products of (i) the excess, if any, of the Stated
Principal  Balance of such Discount  Mortgage Loan as of the  Distribution  Date
immediately prior to such Distribution Date over the Stated Principal Balance of
such Discount Mortgage loan as of such Distribution Date, multiplied by (ii) the
Class  PO  Fraction  for  each  such   Discount   Mortgage   Loan.   [Actual/360
Adjustment].]

      A  "Discount  Mortgage  Loan" is each  Mortgage  Loan with a Net  Mortgage
Interest Rate below ____%.

      On each  Distribution  Date prior to the  Cross-over  Date,  the Available
Funds for such Distribution Date are required to be distributed in the following
amounts and order of priority:

      (i) First,  pro rata,  in respect of  interest,  to the Class ____,  Class
____, Class ____ [and Class IO  Certificates,] up to an amount equal to, and pro
rata as among such Classes in accordance with, the Interest Distribution Amounts
of such Classes;

      (ii) Second, to the Class ____, _____ [and PO] Certificates,  in reduction
of their respective  Certificate  Principal Amounts in the following order: [(a)
to the Class PO Certificates and to the Class ____, ____ and _____ Certificates,
in  each  case up to an  amount  equal  to the  lesser  of (i)  the  Certificate
Principal Amount of such  Certificates  and (ii) the [PO Principal  Distribution
Amount or] Principal Distribution Amount [respectively,] such Distribution Date;

      (iii) Third, to the Class ____ Certificates, in respect of interest, up to
an amount equal to the aggregate Interest Distribution Amount of such Class;

      (iv)  Fourth,  to  the  Class  ____  Certificates,  in  reduction  of  the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution  Amounts less the portion of such  Principal  Distribution  Amounts
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Amount thereof is reduced to zero;

      (v)  Fifth,  to the  Class  ____  Certificates,  an  amount  equal  to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

      (vi) Sixth, to the Class ____ Certificates,  in respect of interest, up to
an amount equal to the aggregate Interest Distribution Amount of such Class;

      (vii)  Seventh,  to the  Class  ____  Certificates,  in  reduction  of the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution Amounts,  less the portions of such Principal  Distribution Amounts
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Amount thereof is reduced to zero;

      (viii)  Eighth,  to the Class ____  Certificates,  an amount  equal to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

      (ix) Ninth, to the Class ____  Certificates in respect of interest,  up to
an amount equal to the aggregate Interest Distribution Amount of such Class;

      (x) Tenth, to the Class ____ Certificates, in reduction of the Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amounts less the portions of such  Principal  Distribution  Amounts  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

      (xi)  Eleventh,  to the Class ____  Certificates,  an amount  equal to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

      (xii) Twelfth,  to the Class ____ Certificates in respect of interest,  up
to an amount equal to the aggregate Interest Distribution Amount of such Class;

      (xiii)  Thirteenth,  to the Class ____  Certificates  in  reduction of the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution Amounts,  less the portions of such Principal  Distribution Amounts
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Amount thereof is reduced to zero;

      (xiv) Fourteenth,  to the Class ____ Certificates,  an amount equal to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

      (xv) Fifteenth,  to the Class ____ Certificates in respect of interest, up
to an amount equal to the aggregate Interest Distribution Amount of such Class;

      (xvi)  Sixteenth,  to the Class  ____  Certificates  in  reduction  of the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution Amounts,  less the portions of such Principal  Distribution Amounts
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Amount thereof is reduced to zero;

      (xvii) Seventeenth, to the Class ____ Certificates, an amount equal to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

      (xviii) Eighteenth, to the Class ____ Certificates in respect of interest,
up to an amount  equal to the  aggregate  Interest  Distribution  Amount of such
Class;

      (xix)  Nineteenth,  to the Class ____  Certificates  in  reduction  of the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution Amounts,  less the portions of such Principal  Distribution Amounts
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Amount thereof is reduced to zero;

      (xx)  Twentieth,  to the Class ____  Certificates,  an amount equal to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

      (xxi) Twenty-first, to the Class ____ Certificates in respect of interest,
up to an amount  equal to the  aggregate  Interest  Distribution  Amount of such
Class;

      (xxii)  Twenty-second,  to the Class ____ Certificates in reduction of the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution Amounts,  less the portions of such Principal  Distribution Amounts
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Balance thereof is reduced to zero;

      (xxiii) Twenty-third,  to the Class ____ Certificates,  an amount equal to
the  aggregate of  unreimbursed  Realized  Losses  previously  allocated to such
Class,  plus interest thereon at the Pass-Through Rate for such Class compounded
monthly from the date the Realized Loss was allocated to such Class;

      (xxiv)  Twenty-fourth,  to the  Class  ____  Certificates  in  respect  of
interest, up to an amount equal to the aggregate Interest Distribution Amount of
such Class;

      (xxv)  Twenty-fifth,  to the Class ____  Certificates  in reduction of the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution Amounts,  less the portions of such Principal  Distribution Amounts
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Balance thereof is reduced to zero;

      (xxvi)  Twenty-sixth,  to the Class ____ Certificates,  an amount equal to
the  aggregate of  unreimbursed  Realized  Losses  previously  allocated to such
Class,  plus interest thereon at the Pass-Through Rate for such Class compounded
monthly from the date the Realized Loss was allocated to such Class; and

      (xxvii) Twenty-seventh, to the Class R Certificates, any amounts remaining
in the Upper-Tier  Distribution  Account; and to the Class LR Certificates,  any
amounts remaining in the Lower-Tier Distribution Account.

      On each  Distribution  Date  occurring on and after the  Cross-over  Date,
regardless of the allocation of principal  payments described in priority Second
above,  an amount equal to the Principal  Distribution  Amount is required to be
distributed,  first, to the Class ____, Class ____ and Class ____  Certificates,
pro rata, based on their respective  Certificate Principal Amounts, in reduction
of  their  respective  Certificate  Principal  Amounts,  until  the  Certificate
Principal  Amount of each such  Class is reduced to zero,  and,  second,  to the
Class ____, Class ____ and Class ____  Certificates for unreimbursed  amounts of
Realized  Losses  previously  allocated to such Classes,  pro rata in accordance
with the amount of such unreimbursed Realized Losses so allocated, plus interest
thereon at their respective  Pass-Through Rates compounded monthly from the date
the related Realized Loss was allocated to such Classes.  The "Cross-over  Date"
is the Distribution Date on which the Certificate Principal Amount of each Class
of Certificates  entitled to  distributions  of principal  (other than the Class
____,  Class ____ and Class ____  Certificates)  has been reduced to zero due to
the application of Realized Losses.

      All references to "pro rata" in the preceding  clauses,  unless  otherwise
specified,  mean pro rata based upon the amount  distributable  pursuant to such
clause.

      [Prepayment  Premiums.  On any Distribution Date,  prepayment premiums and
yield  maintenance  charges  collected during the related  Collection Period are
required to be distributed to the holders of the Classes of Offered Certificates
as described below.

      On each Distribution Date,  prepayment  premiums collected on the Mortgage
Loans during the related Prepayment Period will be distributed as follows by the
Trustee to the holders of the following Classes of Regular Certificates:  to the
Class ____,  Class  ____,  Class  ____,  Class  ____,  Class ____ and Class ____
Certificates,  an amount equal to the product of (a) a fraction whose  numerator
is the amount  distributed as principal to such Class on such Distribution Date,
and whose denominator is the total amount  distributed as principal to the Class
____,  Class ____,  Class ____,  Class ____, Class ____, Class ____, Class ____,
Class ____, Class ____ and Class ____  Certificates on such  Distribution  Date,
(b) 25% and (c) the total amount of prepayment premiums relating to the Mortgage
Loans collected during such Prepayment Period.

      [Any Prepayment  Premiums  relating to the Mortgage Loans collected during
the related  prepayment  period and remaining after such  distributions  will be
distributed to the holders of the Class ____ Certificates.]

       [On each Distribution  Date, Yield  Maintenance  Charges collected on the
Mortgage Loans during the related  Collection  Period will be distributed by the
Trustee to the Class ____ Certificates, in an amount equal to the product of (a)
a fraction,  not greater than 1, whose  numerator is the amount  distributed  as
principal to such Class on such Distribution  Date, and whose denominator is the
total amount distributed as principal prepayments on such Distribution Date from
the Mortgage  Loans,  (b) the Base Interest  Fraction for the related  principal
prepayment and such Class of Certificates, and (c) the aggregate amount of Yield
Maintenance  Charges  relating to the Mortgage Loans collected on such principal
prepayments during the related Prepayment Period. Any Yield Maintenance  Charges
relating to the Mortgage Loans collected  during the related  Prepayment  Period
remaining  after such  distributions  will be  distributed to the holders of the
Class ____ Certificates.]

      The "Base Interest  Fraction" with respect to any principal  prepayment on
any  Mortgage  Loan and with respect to any Class of Offered  Certificates  is a
fraction  (a)  whose  numerator  is  the  amount,  if  any,  by  which  (i)  the
Pass-Through Rate on such Class of Certificates  exceeds (ii) discount rate used
in accordance with the related  Mortgage Loan documents in calculating the yield
maintenance  charge  with  respect to such  principal  prepayment  and (b) whose
denominator  is the  amount,  if any,  by which  the (i)  Mortgage  Rate on such
Mortgage Loan exceeds (ii)  discount  rate used in  accordance  with the related
Mortgage Loan documents in calculating the yield maintenance charge with respect
to such principal  prepayment;  provided,  however,  that under no circumstances
shall the Base  Interest  Fraction  be greater  than one.  If such Yield Rate is
greater  than or equal to the lesser of (x) the Mortgage  Rate on such  Mortgage
Loan and (y) the Pass-Through Rate described in the preceding sentence, then the
Base Interest Fraction shall equal zero.

      Notwithstanding  the foregoing,  if a penalty is imposed on the basis of a
formula that requires payment at the greater of a Yield Maintenance  Charge or a
minimum amount equal to a fixed percentage of the Scheduled Principal Balance of
the Mortgage  Loan,  and the latter is the greater  amount,  then the penalty so
collected  will be  allocated  as  described  above with  respect to  Prepayment
Premiums  rather  than as  described  above with  respect  to Yield  Maintenance
Charges.  A  substantial  number  of those  Mortgage  Loans  which  have a yield
maintenance  charge  also  feature a fixed  prepayment  premium  for a specified
period of time. For detailed information see Annex A.

      [No prepayment  premiums or yield maintenance  charges will be distributed
to holders of the Class  ____,  Class ____,  Class ____,  Class ____ or Residual
Certificates. Instead, after the Certificate Principal Amount of the Class ____,
Class ____, Class ____, Class ____, Class ____ and Class ____  Certificates have
been reduced to zero, all prepayment premiums and yield maintenance charges with
respect  to  Mortgage  Loans  will be  distributed  to holders of the Class ____
Certificates.  For a description  of prepayment  premiums and yield  maintenance
charges, see "DESCRIPTION OF THE MORTGAGE  POOL--Characteristics of the Mortgage
Loans--Prepayment  Provisions."  See also "CERTAIN LEGAL ASPECTS OF THE MORTGAGE
LOANS--Enforceability  of  Certain  Provisions--Prepayment  Provisions"  in  the
Prospectus.]

      Notwithstanding  the foregoing,  prepayment premiums and yield maintenance
charges will be distributed on any Distribution Date only to the extent they are
received in respect of the Mortgage Loans in the related Prepayment Period.

      [Excess Interest.  On each  Distribution  Date, the Trustee is required to
distribute any Excess Interest received during the related Collection Period, to
the holders of the Class ____,  Class ____, Class ____ , Class ____, Class ____,
Class ____,  Class ____ and Class ____  Certificates,  pro rata,  based on their
initial Certificate Principal Amounts.]

      Realized  Losses.  The  Certificate  Principal  Amount  of each  Class  of
Sequential  Pay  Certificates  will  be  reduced  without  distribution  on  any
Distribution Date as a write-off to the extent of any Realized Loss allocated to
such Class on such Distribution Date. As referred to herein, the "Realized Loss"
with respect to any  Distribution  Date shall mean the amount,  if any, by which
the aggregate  Certificate  Principal Amount of all such Classes of Certificates
after giving effect to distributions  made on such Distribution Date exceeds the
aggregate Stated Principal  Balance of the Mortgage Loans after giving effect to
any  payments of  principal  received or advanced  with  respect to the Due Date
occurring  immediately prior to such Distribution Date. Any such write-offs will
be applied to such Classes of Certificates in the following order, until each is
reduced to zero:  first, to the Class ____  Certificates;  second,  to the Class
____ Certificates;  third, to the Class ____ Certificates;  fourth, to the Class
____ Certificates;  fifth, to the Class ____  Certificates;  sixth, to the Class
____ Certificates; seventh, to the Class ____ Certificates; eighth, to the Class
____  Certificates  and,  finally,  pro rata, to the Class ____,  Class ____ and
Class  ____  Certificates,  based  on  their  respective  Certificate  Principal
Amounts.  [The Notional Amount of the Class ____ Certificates will be reduced to
reflect  reductions in the  Certificate  Principal  Amount of the Sequential Pay
Certificates  resulting  from  allocations  of  Realized  Losses.]  Any  amounts
recovered in respect of any amounts  previously  written off as Realized  Losses
will be distributed to the Classes of  Certificates  described  above in reverse
order of allocation of Realized Losses thereto.

      Shortfalls  in  Available  Funds   resulting  from  additional   servicing
compensation  other than the Servicing  Fee,  interest on Advances to the extent
not covered by Default  Interest,  extraordinary  expenses of the Trust Fund,  a
reduction of the interest rate of a Mortgage Loan by a bankruptcy court pursuant
to a plan of  reorganization or pursuant to any of its equitable powers or other
unanticipated or  default-related  expenses (not  constituting  Realized Losses)
will be allocated to interest due on each Class of Regular  Certificates  in the
same order as Realized Losses are applied to the principal balance thereof.

      To the extent any  Mortgage  Loan is prepaid in full or in part  between a
Determination  Date  and  the  related  Due  Date  immediately   following  such
Determination  Date, an interest shortfall may result on the second Distribution
Date following such  Determination  Date because interest on prepayments in full
or in  part  will  only  accrue  to the  date  of  payment  (such  shortfall,  a
"Prepayment Interest Shortfall").  To the extent any Mortgage Loan is prepaid in
full or in part  between  the  related  Due  Date  and  the  Determination  Date
immediately  following  such Due Date, the interest on such  prepayment  will be
included in the Available Funds for the immediately succeeding Distribution Date
(the "Prepayment  Interest Excess"),  but only to the extent necessary to offset
Prepayment Interest Shortfalls for such prepayment period. If a Mortgage Loan is
prepaid in full or in part during any Prepayment  Period, any related Prepayment
Interest  Shortfall  shall be offset to the  extent of any  Prepayment  Interest
Excess  collected  during such  prepayment  period.  If the Prepayment  Interest
Shortfall for any  Prepayment  Period  exceeds any  Prepayment  Interest  Excess
collected  during such period,  such shortfall shall be offset only by an amount
up to the product of (x) [0.04%], and (y) the aggregate Stated Principal Balance
of the Mortgage  Loans for the related  Interest  Accrual  Period,  which amount
represents a reduction in the  Servicing  Fee payable to the Master  Servicer on
the related  Distribution Date. Any remaining  Prepayment Interest Shortfall not
so offset (an "Excess Prepayment Interest  Shortfall") will be allocated to each
Class of Regular Certificates, pro rata, based upon the amount of interest which
would otherwise have been distributable to each Class. The Master Servicer shall
be entitled to any excess of the Prepayment  Interest Excess over the Prepayment
Interest Shortfall.

      Appraisal  Reduction  Amounts.  In the event that an  Appraisal  Reduction
Event occurs with  respect to a Mortgage  Loan,  (i) the amount  advanced by the
Master Servicer with respect to delinquent  payments of interest with respect to
the  related  Mortgage  Loan will be  reduced  as  described  under  --Appraisal
Reductions" below, and (ii) the Voting Rights of certain Classes will be reduced
as described under "THE POOLING  AGREEMENT--Amendment"  herein. The reduction of
interest  advanced by the Master  Servicer  will have the effect of reducing the
amount  available  to be  distributed  as interest on the then most  subordinate
Class or Classes of Certificates.

      The Certificate  Principal  Amount of each of the Class ____,  Class ____,
Class ____,  Class  ____,  Class  ____,  Class  ____,  Class ____ and Class ____
Certificates will be notionally  reduced (solely for purposes of determining the
Voting Rights of the related Classes) on any Distribution  Date to the extent of
any Appraisal  Reduction  Amounts  allocated to such Class on such  Distribution
Date. To the extent that the aggregate of the  Appraisal  Reduction  Amounts for
any Distribution Date exceed such Certificate Principal Amount, such excess will
be applied,  subject to any reversal  described below, to notionally  reduce the
Certificate  Principal Amount of the next most subordinate Class of Certificates
on the next  Distribution  Date.  Any such  reductions  will be  applied  in the
following order of priority:  first, to the Class ____ Certificates;  second, to
the Class ____ Certificates;  third, to the Class ____ Certificates;  fourth, to
the Class ____ Certificates;  fifth, to the Class ____  Certificates;  sixth, to
the Class  ____  Certificates;  seventh,  to the  Class  ____  Certificates  and
finally,  to the  Class  ____  Certificates  (provided  in  each  case  that  no
Certificate  Principal  Amount in respect  of any such  Class may be  notionally
reduced  below  zero).  See  "--Payment   Priorities"   above  and  "--Appraisal
Reductions" below.

      [Allocation of  Certificate  Negative  Amortization.  At the Cut-Off Date,
approximately  ___% of the Mortgage Loans by Initial Pool Balance are Negatively
Amortizing Loans.  Mortgage Loan Negative Amortization on such Mortgage Loans on
any  Distribution  Date will be allocated pro rata among the Class ___ and Class
____ Certificates  based on the respective Class Interest  Distribution  Amounts
thereof  that would  otherwise be payable for such  Distribution  Date (prior to
giving effect to any reduction  therein  attributable  to  Certificate  Negative
Amortization or Excess Prepayment Interest  Shortfall).  The aggregate amount of
interest  required  to be paid to the  holders  of the Class ____ and Class ____
Certificates  will be decreased (but not below zero) by the aggregate  amount of
Mortgage  Loan Negative  Amortization  allocated to such  Certificates,  and the
amount of such Mortgage Loan Negative  Amortization  allocated to the Class ____
and Class ____ Certificates will be added to the Certificate Principal Amount of
such Certificates. It is also possible that by reason of a modification,  waiver
or  amendment  after the  Cut-Off  Date,  additional  Mortgage  Loans may become
subject to Mortgage  Loan  Negative  Amortization.  In the case of such Mortgage
Loans, the aggregate  amount of interest  required to be paid to the most junior
Class of Certificates  outstanding on any Distribution Date will be decreased by
the  aggregate  amount of  Mortgage  Loan  Negative  Amortization  added to such
Mortgage Loans in the related Due Period and the amount thereof will be added to
the Certificate  Principal Amount of such Class of  Certificates.  The amount of
Mortgage  Loan  Negative   Amortization  that  is  allocated  to  any  Class  of
Certificates is referred to as the "Certificate Negative  Amortization" for such
Class.]

Subordination

      As a means of providing a certain  amount of  protection to the holders of
the Class  ____,  Class  ____,  Class ____ and Class ____  Certificates  against
losses  associated with delinquent and defaulted  Mortgage Loans,  the rights of
the holders of the Class ____,  Class ____,  Class ____, Class ____, Class ____,
Class ____, Class ____ and Class ____  Certificates to receive  distributions of
interest  (other than Excess  Interest) and principal,  as  applicable,  will be
subordinated to such rights of the holders of the Class ____,  Class ____, Class
____ and Class ____  Certificates.  The Class ____ Certificates will likewise be
protected by the  subordination of the Class ____, Class ____, Class ____, Class
____,  Class  ____,  Class  ____ and Class  ____  Certificates.  The Class  ____
Certificates  will likewise be protected by the subordination of the Class ____,
Class ____, Class ____, Class ____, Class ____ and Class ____ Certificates.  The
Class ____  Certificates  will likewise be protected by the subordination of the
Class ____, Class ____, Class ____, Class ____ and Class ____ Certificates.  The
Class ____  Certificates  will likewise be protected by the subordination of the
Class  ____,  Class  ____,  Class  ____  and  Class  ____   Certificates.   This
subordination will be effected in two ways: (i) by the preferential right of the
holders  of a Class of  Certificates  to receive  on any  Distribution  Date the
amounts of interest and principal  distributable in respect of such Certificates
on such date prior to any distribution  being made on such  Distribution Date in
respect  of any  Classes of  Certificates  subordinate  thereto  and (ii) by the
allocation of Realized Losses first, to the Class ____ Certificates;  second, to
the Class ____ Certificates;  third, to the Class ____ Certificates;  fourth, to
the Class ____ Certificates;  fifth, to the Class ____  Certificates;  sixth, to
the Class ____ Certificates; seventh, to the Class ____ Certificates; eighth, to
the Class ____  Certificates;  and,  finally,  to the Class ____, Class ____ and
Class  ____  Certificates,  pro  rata,  based  on their  respective  Certificate
Principal  Amounts.  No other form of credit  enhancement will be available with
respect to any Class of Offered Certificates.

Appraisal Reductions

      With respect to the first  Distribution Date following the earliest of (i)
the third  anniversary of the date on which an extension of the maturity date of
a Mortgage Loan becomes effective as a result of a modification of such Mortgage
Loan by the  Special  Servicer,  which  extension  does not change the amount of
Monthly  Payments  on  the  Mortgage  Loan,  (ii)  120  days  after  an  uncured
delinquency  occurs in respect of a Mortgage Loan,  (iii) 90 days after the date
on which a reduction in the amount of Monthly  Payments on a Mortgage Loan, or a
change  in any  other  material  economic  term of the  Mortgage  Loan,  becomes
effective as a result of a  modification  of such  Mortgage  Loan by the Special
Servicer,  (iv) 60 days after a receiver  has been  appointed,  (v)  immediately
after a borrower declares bankruptcy, (vi) 60 days after an involuntary petition
of  bankruptcy  is filed with respect to the  borrower,  if such petition is not
discussed prior to the expiration of such period;  and (vii) immediately after a
Mortgage  Loan  becomes an REO  Mortgage  Loan each,  (an  "Appraisal  Reduction
Event"),  an  Appraisal  Reduction  Amount is required to be  calculated  by the
Special Servicer. The "Appraisal Reduction Amount" for any Distribution Date and
for any Mortgage  Loan as to which any  Appraisal  Reduction  Event has occurred
will be an amount equal to the excess of (a) the  outstanding  Stated  Principal
Balance  of such  Mortgage  Loan as of the  last day of the  related  Collection
Period over (b) the excess of (i) 90% of the sum of the appraised  values of the
related  Mortgaged  Properties as determined by independent  MAI appraisals (the
costs of which is required to be paid by the Master Servicer as an Advance) over
(ii) the sum of (A) to the extent not previously advanced by the Master Servicer
or the Trustee,  all unpaid  interest on such  Mortgage Loan at a per annum rate
equal to the Mortgage Rate, (B) all  unreimbursed  Advances and interest thereon
at the Advance Rate in respect of such  Mortgage  Loan and (C) all currently due
and unpaid real estate  taxes and  assessments  and  insurance  premiums and all
other amounts, including, if applicable,  ground rents, due and unpaid under the
Mortgage Loan (which taxes, premiums and other amounts have not been the subject
of an Advance).  If no independent MAI appraisal has been obtained within twelve
months prior to the first  Distribution Date on or after an Appraisal  Reduction
Event has occurred,  the Special Servicer will be required to estimate the value
of the related Mortgaged Properties (the "Special Servicer's Appraisal Reduction
Estimate")  and such  estimate  will be used for  purposes  of  determining  the
Appraisal  Reduction Amount.  Within 60 days after the Special Servicer receives
notice or is  otherwise  aware of an  Appraisal  Reduction  Event,  the  Special
Servicer will be required to obtain an independent  MAI  appraisal,  the cost of
which will be paid by the Master  Servicer as a Property  Advance.  On the first
Distribution  Date  occurring on or after the delivery of such  independent  MAI
appraisal,  the  Special  Servicer  will be  required  to adjust  the  Appraisal
Reduction Amount to take into account such appraisal  (regardless of whether the
independent  MAI  appraisal  is  higher  or lower  than the  Special  Servicer's
Appraisal Reduction Estimate).  Annual updates of such independent MAI appraisal
will be obtained during the continuance of an Appraisal  Reduction Event and the
Appraisal Reduction Amount will be adjusted accordingly.

      Upon  payment in full or  liquidation  of any  Mortgage  Loan for which an
Appraisal Reduction Amount has been determined,  such Appraisal Reduction Amount
will be eliminated.

Delivery, Form and Denomination

      The Offered  Certificates  [(other than the Class ____ Certificates)] will
be  issued,   maintained  and   transferred  in  the  book-entry  form  only  in
denominations of $_______ initial Certificate Principal Amount, and in multiples
of $1 in  excess  thereof[,  and the  Class  IO  Certificates  will  be  issued,
maintained  and  transferred  in the book-entry  form only in  denominations  of
$________ initial Notional Amount, and in multiples of $1 in excess thereof.]

      The Offered  Certificates  will  initially be  represented  by one or more
global Certificates for each such Class registered in the name of the nominee of
DTC. The Seller has been  informed by DTC that DTC's  nominee will be Cede & Co.
No holder of an Offered  Certificate  will be entitled to receive a  certificate
issued in fully registered, certificated form (each, a "Definitive Certificate")
representing its interest in such Class, except under the limited  circumstances
described below under "--Definitive  Certificates."  Unless and until Definitive
Certificates  are issued,  all  references  to actions by holders of the Offered
Certificates will refer to actions taken by DTC upon instructions  received from
holders  of  Offered  Certificates   through  its  participating   organizations
(together   with   CEDEL  and   Euroclear   participating   organizations,   the
"Participants"),  and all  references  herein  to  payments,  notices,  reports,
statements and other  information to holders of Offered  Certificates will refer
to  payments,  notices,  reports  and  statements  to DTC or Cede & Co.,  as the
registered  holder of the Offered  Certificates,  for distribution to holders of
Offered Certificates through its Participants in accordance with DTC procedures;
provided,  however,  that to the extent that the party to the Pooling  Agreement
responsible for distributing any report, statement or other information has been
provided  with  the  name  of the  beneficial  owner  of a  Certificate  (or the
prospective  transferee of such  beneficial  owner),  such report,  statement or
other  information  will be provided to such  beneficial  owner (or  prospective
transferee).

      Until  Definitive  Certificates  are  issued  in  respect  of the  Offered
Certificates,  interests in the Offered  Certificates will be transferred on the
book-entry records of DTC and its Participants. The Trustee will initially serve
as certificate  registrar (in such capacity,  the  "Certificate  Registrar") for
purposes of  recording  and  otherwise  providing  for the  registration  of the
Offered Certificates.

      A "Certificateholder"  or "holder" under the Pooling Agreement will be the
person in whose name a Certificate  is registered  in the  certificate  register
maintained pursuant to the Pooling Agreement, except that solely for the purpose
of giving any consent or taking any action  pursuant  to the Pooling  Agreement,
any Certificate  registered in the name of the Seller,  the Trustee,  the Master
Servicer,  the Special Servicer,  a manager of a Mortgaged Property, a mortgagor
or any person affiliated with the Seller, the Trustee,  the Master Servicer,  or
the Special Servicer,  such Certificate will be deemed not to be outstanding and
the Voting  Rights to which it is  entitled  will not be taken  into  account in
determining  whether the  requisite  percentage  of Voting  Rights  necessary to
effect any such  consent or take any such  action has been  obtained;  provided,
however,  that for purposes of obtaining the consent of Certificateholders to an
amendment to the Pooling Agreement,  any Certificates  beneficially owned by the
Master Servicer,  the Special Servicer or an affiliate of the Master Servicer or
the  Special  Servicer  will be deemed  to be  outstanding,  provided  that such
amendment does not relate to  compensation of the Master Servicer or the Special
Servicer,  or otherwise  benefit the Master Servicer or the Special  Servicer in
any material respect; and, provided, further, that for purposes of obtaining the
consent of  Certificateholders to any action proposed to be taken by the Special
Servicer with respect to a Specially  Serviced  Mortgage Loan, any  Certificates
beneficially owned by the Master Servicer or an affiliate thereof will be deemed
to be  outstanding,  provided  that  the  Special  Servicer  is not  the  Master
Servicer.  The Percentage  Interest of any Offered Certificate of any Class will
be equal  to the  percentage  obtained  by  dividing  the  denomination  of such
Certificate by the aggregate initial Certificate  Principal Amount of such Class
of  Certificates.   See  "DESCRIPTION  OF  THE   CERTIFICATES--General"  in  the
Prospectus.

[Book-Entry Registration

      Holders of Offered  Certificates may hold their  Certificates  through DTC
(in  the  United  States)  or  CEDEL  or  Euroclear  (in  Europe)  if  they  are
Participants  of such  system,  or  indirectly  through  organizations  that are
participants in such systems. CEDEL and Euroclear will hold omnibus positions on
behalf of the CEDEL Participants and the Euroclear  Participants,  respectively,
through customers'  securities  accounts in CEDEL's and Euroclear's names on the
books of their respective depositories (collectively,  the "Depositories") which
in turn  will hold such  positions  in  customers'  securities  accounts  in the
Depositories'  names on the books of DTC. DTC is a limited purpose trust company
organized  under the New York Banking Law, a "banking  organization"  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  Section  17A  of  the
Securities Exchange Act of 1934, as amended.  DTC was created to hold securities
for  its  Participants  and  to  facilitate  the  clearance  and  settlement  of
securities  transactions between  Participants  through electronic  computerized
book-entries,   thereby   eliminating   the  need  for   physical   movement  of
certificates.  Participants include securities brokers and dealers, banks, trust
companies and clearing  corporations.  Indirect access to the DTC system also is
available to others such as banks,  brokers,  dealers and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly ("Indirect Participants").

      Transfers  between  DTC  Participants  will occur in  accordance  with DTC
rules.  Transfers  between CEDEL  Participants and Euroclear  Participants  will
occur in accordance with their applicable rules and operating procedures.

      Cross-market  transfers  between  persons  holding  directly or indirectly
through  DTC,  on the one hand,  and  directly  through  CEDEL  Participants  or
Euroclear Participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf of the relevant  European  international  clearing system by
its Depository; however, such cross-market transactions will require delivery of
instructions  to the  relevant  European  international  clearing  system by the
counterparty in such system in accordance with its rules and procedures.  If the
transaction complies with all relevant requirements,  Euroclear or CEDEL, as the
case may be, will then deliver  instructions to the Depository to take action to
effect final settlement on its behalf.

      Because  of  time-zone  differences,  credits  of  securities  in CEDEL or
Euroclear  as a result  of a  transaction  with a DTC  Participant  will be made
during the subsequent securities settlement  processing,  dated the business day
following the DTC settlement  date, and such credits or any transactions in such
securities settled during such processing will be reported to the relevant CEDEL
Participant  or Euroclear  Participant  on such  business  day. Cash received in
CEDEL or  Euroclear  as a result of sales of  securities  by or  through a CEDEL
Participant  or a Euroclear  Participant to a DTC  Participant  will be received
with value on the DTC  settlement  date but will be  available  in the  relevant
CEDEL or Euroclear cash account only as of the business day following settlement
in DTC.

      The holders of Offered  Certificates that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, Offered Certificates may do so only through Participants and
Indirect Participants. In addition, holders of Offered Certificates will receive
all  distributions  of  principal  and  interest  from the  Trustee  through the
Participants who in turn will receive them from DTC. Under a book-entry  format,
holders of Offered  Certificates  may experience  some delay in their receipt of
payments, since such payments will be forwarded by the Trustee to Cede & Co., as
nominee for DTC.  DTC will  forward  such  payments to its  Participants,  which
thereafter will forward them to Indirect  Participants  or beneficial  owners of
Offered Certificates.

      Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"),  DTC is required to make  book-entry  transfers of
Offered  Certificates among Participants on whose behalf it acts with respect to
the Offered Certificates and to receive and transmit  distributions of principal
of, and  interest  on,  the  Offered  Certificates.  Participants  and  Indirect
Participants  with which the holders of Offered  Certificates have accounts with
respect to the Offered  Certificates  similarly are required to make  book-entry
transfers and receive and transmit  such payments on behalf of their  respective
holders of Offered  Certificates.  Accordingly,  although the holders of Offered
Certificates  will not  possess the Offered  Certificates,  the Rules  provide a
mechanism by which  Participants  will receive payments on Offered  Certificates
and will be able to transfer their interest.

      Because  DTC can only act on  behalf of  Participants,  who in turn act on
behalf of Indirect  Participants  and certain banks,  the ability of a holder of
Offered  Certificates to pledge such Certificates to persons or entities that do
not  participate  in the DTC system,  or to  otherwise  act with respect to such
Certificates,  may be limited due to the lack of a physical certificate for such
Certificates.

      DTC has advised the Seller  that it will take any action  permitted  to be
taken by a holder of an Offered  Certificate under the Pooling Agreement only at
the direction of one or more Participants to whose accounts with DTC the Offered
Certificates  are  credited.  DTC may take  conflicting  actions with respect to
other undivided interests to the extent that such actions are taken on behalf of
Participants whose holdings include such undivided interests.

      CEDEL is  incorporated  under  the laws of  Luxembourg  as a  professional
depository.  CEDEL holds securities for its participating  organizations ("CEDEL
Participants")  and  facilitates  the  clearance  and  settlement  of securities
transactions between CEDEL Participants through electronic book-entry changes in
accounts  of CEDEL  Participants,  thereby  eliminating  the  need for  physical
movement of certificates.

      Euroclear was created in 1968 to hold  securities for  participants of the
Euroclear system ("Euroclear Participants") and to clear and settle transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment.

      Securities  clearance  accounts  and  cash  accounts  with  the  Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating  Procedures of the Euroclear System and applicable Belgian
law (collectively,  the "Terms and Conditions"). The Terms and Conditions govern
transfers of  securities  and cash within the  Euroclear  system,  withdrawal of
securities  and cash from the  Euroclear  system,  and receipts of payments with
respect to securities in the Euroclear system.

      Although  DTC,   Euroclear  and  CEDEL  have   implemented  the  foregoing
procedures in order to facilitate  transfers of interests in Global Certificates
among  Participants of DTC, Euroclear and CEDEL, they are under no obligation to
perform or to continue to comply with such  procedures,  and such procedures may
be  discontinued  at any time.  None of the  Seller,  the  Trustee,  the  Master
Servicer,  the Special Servicers or the Underwriter will have any responsibility
for the  performance by DTC,  Euroclear or CEDEL or their  respective  direct or
indirect  Participants  of their  respective  obligations  under  the  rules and
procedures  governing their operations.  The information  herein concerning DTC,
CEDEL and Euroclear and their book-entry  systems has been obtained from sources
believed to be reliable, but the Seller takes no responsibility for the accuracy
or completeness thereof.]

Definitive Certificates

      Definitive  Certificates will be delivered to beneficial owners of Offered
Certificates  ("Certificate  Owners") (or their  nominees) only if (i) DTC is no
longer willing or able properly to discharge its  responsibilities as depository
with respect to the Offered  Certificates,  and the Seller is unable to locate a
qualified successor,  (ii) the Seller or the Trustee, at its sole option, elects
to terminate the book-entry system through DTC, or (iii) after the occurrence of
an Event of Default under the Pooling Agreement, Certificate Owners representing
a majority in  principal  amount of the Offered  Certificates  of any Class then
outstanding advise DTC through DTC Participants in writing that the continuation
of a book-entry system through DTC (or a successor  thereto) is no longer in the
best interest of such Certificate Owners.

      Upon the occurrence of any of the events  described in clauses (i) through
(iii) in the  immediately  preceding  paragraph,  DTC is  required to notify all
affected  DTC  Participants  of  the  availability  through  DTC  of  Definitive
Certificates. Upon delivery of Definitive Certificates, the Trustee, Certificate
Registrar  and Master  Servicer will  recognize  the holders of such  Definitive
Certificates as holders under the Pooling Agreement  ("Holders").  Distributions
of principal of and interest on the Definitive  Certificates will be made by the
Trustee  directly to Holders of Definitive  Certificates  in accordance with the
procedures set forth in the Prospectus and the Pooling Agreement.

      Upon the occurrence of any of the events  described in clauses (i) through
(iii) of the second  preceding  paragraph,  requests for transfer of  Definitive
Certificates  will be  required  to be  submitted  directly  to the  Certificate
Registrar in a form acceptable to the  Certificate  Registrar (such as the forms
which  will  appear on the back of the  certificate  representing  a  Definitive
Certificate),  signed by the Holder or such Holder's  legal  representative  and
accompanied by the Definitive  Certificate or Certificates for which transfer is
being requested.

Transfer Restrictions

      [Each Class ____, Class ____, Class ____ and Class ____  Certificate] will
bear a legend  substantially  to the  effect  that such  Certificate  may not be
purchased  by a  transferee  that  is (A) an  employee  benefit  plan  or  other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan,  which is subject to Title I of ERISA,  or Section 4975 of the Code,  or a
"governmental  plan" (as  defined in Section  3(32) of ERISA) that is subject to
any federal,  state or local law ("Similar Law") which is, to a material extent,
similar to the foregoing  provisions of ERISA of the Code (each,  a "Plan"),  or
(B) a  collective  investment  fund in which Plans are  invested,  an  insurance
company  using assets of separate  accounts or general  accounts  which  include
assets of Plans (or which are deemed  pursuant  to ERISA or any  Similar  Law to
include  assets of Plans) or other  person  acting on behalf of any such Plan or
using the assets of any such Plan,  other than an  insurance  company  using the
assets of its general account under circumstances  whereby such purchase and the
subsequent holding of such Certificate by such insurance company would be exempt
from  the  prohibited  transaction  provisions  of  ERISA  and  the  Code  under
Prohibited Transaction Class Exemption 95-60.

      Holders of Class ____, Class ____, Class ____ and Class ____  Certificates
that are in book-entry form will be deemed to have represented that they are not
persons or entities  referred to in clause (A) or (B) of the legend described in
the  preceding  paragraph.  In the event that  holders of the Class ____,  Class
____,  Class  ____ and  Class  ____  Certificates  become  entitled  to  receive
Definitive  Certificates under the circumstances  described under  "--Definitive
Certificates,"  each  prospective  transferee of a Class ____, Class ____, Class
____  and  Class  ____  Certificate  that is a  Definitive  Certificate  will be
required to either  deliver to the Seller,  the  Certificate  Registrar  and the
Trustee  a  representation  letter  substantially  in the form  set  forth as an
exhibit to the Pooling Agreement stating that such transferee is not a person or
entity  referred  to in clause (A) or (B) of the legend or provide an opinion to
the  Seller,  the  Certificate  Registrar  and the Trustee as  described  in the
Pooling Agreement. Any transfer of a Class ____, Class ____, Class ____ or Class
____  Certificate that would result in a prohibited  transaction  under ERISA or
Section 4975 of the Code,  or a materially  similar  characterization  under any
Similar Law will be deemed absolutely null and void ab initio.

                  YIELD PREPAYMENT AND MATURITY CONSIDERATIONS

Yield

      The yield to  maturity on the  Offered  Certificates  will depend upon the
price paid by the  Certificateholders,  the rate and timing of the distributions
in reduction of Certificate Principal Amounts or Notional Amount, as applicable,
of the related Classes of Certificates, the extent to which prepayment premiums,
yield  maintenance   charges  and  Excess  Interest  allocated  to  a  Class  of
Certificates are collected,  and the rate,  timing and severity of losses on the
Mortgage Loans and the extent to which such losses are allocable in reduction of
the Certificate  Principal Amounts or Notional Amounts,  as applicable,  of such
Classes of  Certificates,  as well as prevailing  interest  rates at the time of
payment or loss realization.

      The rate of distributions in reduction of the Certificate Principal Amount
or [Notional Amount, as applicable,] of any Class of Offered  Certificates,  the
aggregate amount of  distributions on any Class of Offered  Certificates and the
yield to maturity of any Class of Offered  Certificates will be directly related
to the rate of payments of principal  (both  scheduled and  unscheduled)  on the
Mortgage  Loans and the amount and timing of borrower  defaults and the severity
of losses  occurring  upon a default.  While  voluntary  prepayments of Mortgage
Loans are generally  prohibited  during applicable  prepayment  lockout periods,
effective  prepayments  may occur if a sufficiently  significant  portion of the
Mortgaged  Property is lost due to casualty or condemnation.  In addition,  such
distributions  in reduction of Certificate  Principal Amount or Notional Amount,
as  applicable,  may  result  from  repurchases  of  Mortgage  Loans made by the
Responsible  Parties due to missing or  defective  documentation  or breaches of
representations  and warranties  with respect to the Mortgage Loans as described
herein under "DESCRIPTION OF THE MORTGAGE  POOL--Representations and Warranties"
or purchases of the Mortgage  Loans in the manner  described  under "THE POOLING
AGREEMENT-Optional Termination;  Optional Mortgage Loan Purchase." To the extent
a Mortgage Loan requires  payment of a prepayment  premium or yield  maintenance
charge in connection with a voluntary prepayment, any such prepayment premium or
yield  maintenance  charge  generally is not due in connection with a prepayment
due to casualty or  condemnation,  is not  included in the  purchase  price of a
Mortgage Loan purchased or repurchased  due to a breach of a  representation  or
warranty, and may not be enforceable or collectible upon a default.

      [Disproportionate  principal  payments (whether resulting from differences
in  amortization  terms,  prepayments  following  expirations  of the respective
prepayment  lockout  periods or otherwise) on the Mortgage Loans will affect the
Pass-Through Rate of the Class ____ Certificates and, to the extent the WAC Rate
would be reduced below the fixed  Pass-Through  Rate on such Classes,  the Class
____ and Class ____  Certificates  for one or more future  periods and therefore
the yield on such Classes.]

      The Certificate  Principal Amount [or Notional Amount,  as applicable,] of
any Class of Offered Certificates may be reduced without  distributions  thereon
as a result of the occurrence and  allocation of Realized  Losses,  reducing the
maximum amount  distributable  in respect of Certificate  Principal  Amount,  if
applicable,  as well as the amount of interest  that would have  accrued on such
Certificates  in the  absence of such  reduction.  In general,  a Realized  Loss
occurs  when the  aggregate  principal  balance  of a  Mortgage  Loan is reduced
without an equal distribution to applicable  Certificateholders  in reduction of
the  Certificate  Principal  Amounts of the  Certificates.  Realized  Losses are
likely to occur only in  connection  with a default  on a Mortgage  Loan and the
liquidation of the related Mortgaged  Properties or a reduction in the principal
balance of a Mortgage Loan by a bankruptcy court.

      [Because the Notional  Amount of the Class IO  Certificates  is based upon
the Certificate Principal Amounts of the Sequential Pay Certificates,  the yield
to maturity on the Class IO Certificates will be extremely sensitive to the rate
and timing of prepayments of principal (including both voluntary and involuntary
prepayments, delinquencies, defaults and liquidations) on the Mortgage Loans and
any repurchase with respect to breaches of  representations  and warranties with
respect to the  Mortgage  Loans to the extent  such  payments of  principal  are
allocated to each such Class in reduction of the  Certificate  Principal  Amount
thereof.]

      Certificateholders  are not entitled to receive  distributions  of Monthly
Payments when due except to the extent they are either  covered by an Advance or
actually received. Consequently, any defaulted Monthly Payment for which no such
Advance  is  made  will  tend  to  extend  the  weighted  average  lives  of the
Certificates,  whether  or not a  permitted  extension  of the  due  date of the
related Mortgage Loan has been effected.

      The rate of payments (including voluntary and involuntary  prepayments) on
pools of mortgage  loans is  influenced  by a variety of  economic,  geographic,
social and other factors, including the level of mortgage interest rates and the
rate at which  borrowers  default  on their  mortgage  loans.  The  terms of the
Mortgage Loans (in particular,  the term of any prepayment  lockout period,  the
extent to which prepayment  premiums or yield  maintenance  charges are due with
respect  to any  principal  prepayments,  the  right of the  mortgagee  to apply
condemnation and casualty proceeds to prepay the Mortgage Loan, the availability
of certain  rights to defease  all or a portion of the  Mortgage  Loan,  and any
increase  in the  interest  rate and the  application  of Excess  Cash Flow,  if
applicable,  to  prepay  the  related  Mortgage  Loan)  may  affect  the rate of
principal payments on Mortgage Loans, and consequently, the yield to maturity of
the Classes of Offered  Certificates.  See  "Description  of the Mortgage  Pool"
herein.

      The timing of changes in the rate of prepayment on the Mortgage  Loans may
significantly  affect the actual  yield to maturity  experienced  by an investor
even  if the  average  rate  of  principal  payments  experienced  over  time is
consistent  with  such  investor's  expectation.   In  general,  the  earlier  a
prepayment  of principal on the Mortgage  Loans,  the greater the effect on such
investor's yield to maturity.  As a result,  the effect on such investor's yield
of  principal  payments  occurring  at a rate  higher (or  lower)  than the rate
anticipated by the investor during the period immediately following the issuance
of the  Offered  Certificates  would not be fully  offset by a  subsequent  like
reduction (or increase) in the rate of principal payments.

      No  representation  is made as to the rate of  principal  payments  on the
Mortgage  Loans  or as to  the  yield  to  maturity  of  any  Class  of  Offered
Certificates.  [In  addition,  although  Excess  Cash Flow is  applied to reduce
principal  of the  respective  ARD  Loans  after  their  respective  Anticipated
Repayment  Dates,  there can be no assurance  that any of such ARD Loans will be
prepaid on that date or any date prior to  maturity.]  An  investor  is urged to
make an investment  decision  with respect to any Class of Offered  Certificates
based on the anticipated yield to maturity of such Class of Offered Certificates
resulting from its purchase price and such  investor's own  determination  as to
anticipated  Mortgage Loan  prepayment  rates under a variety of scenarios.  The
extent to which any Class of Offered  Certificates is purchased at a discount or
a premium  and the  degree to which the  timing  of  payments  on such  Class of
Offered  Certificates  is sensitive to prepayments  will determine the extent to
which the yield to maturity of such Class of Offered  Certificates may vary from
the  anticipated  yield. An investor  should  carefully  consider the associated
risks,  including,  in the  case  of any  Offered  Certificates  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  Certificates
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,  with  respect to the Class ____  Certificates  and any other
class of Offered  Certificates  that is  purchased  at a premium,  if  principal
distributions  thereon  occur at a rate faster than  anticipated  at the time of
purchase,  the  investor's  actual  yield to  maturity  will be lower  than that
assumed at the time of  purchase.  In  particular,  the yield to maturity of the
Class  ____  Certificates  will be highly  sensitive  to the rate and  timing of
principal   payments   (including  by  reason  of   prepayments,   defaults  and
liquidations)  with respect to the Mortgage  Loans.  Investors in the Class ____
Certificates  should fully consider the risks of significant  variability in the
rate and timing of such  payments,  including  the risk that an extremely  rapid
rate of principal  collections on the Mortgage Loans could result in the failure
of such investors to recover fully their initial investments.  Conversely,  if a
class  of  Offered  Certificates  is  purchased  at  a  discount  and  principal
distributions  thereon  occur at a rate slower than that  assumed at the time of
purchase,  the  investor's  actual  yield to  maturity  will be lower  than that
assumed at the time of purchase.

      An investor  should  consider the risk that rapid rates of  prepayments on
the Mortgage Loans,  and therefore of amounts  distributable in reduction of the
principal  balance  of  Offered   Certificates   entitled  to  distributions  of
principal,  may coincide with periods of low prevailing  interest rates.  During
such periods,  the effective  interest  rates on securities in which an investor
may choose to  reinvest  such  amounts  distributed  to it may be lower than the
applicable  Pass-Through  Rate.  Conversely,  slower rates of prepayments on the
Mortgage  Loans,  and  therefore,  of  amounts  distributable  in  reduction  of
principal  balance of the  Offered  Certificates  entitled to  distributions  of
principal,  may coincide with periods of high prevailing  interest rates. During
such periods, the amount of principal  distributions  resulting from prepayments
available  to an investor in such  Certificates  for  reinvestment  at such high
prevailing interest rates may be relatively small.

      The effective yield to holders of Offered  Certificates will be lower than
the yield otherwise produced by the applicable  Pass-Through Rate and applicable
purchase prices because while interest will accrue during each Interest  Accrual
Period,   the  distribution  of  such  interest  will  not  be  made  until  the
Distribution  Date  immediately  following  such Interest  Accrual  Period,  and
principal paid on any Distribution Date will not bear interest during the period
from the end of such  Interest  Accrual  Period  to the  Distribution  Date that
follows.

      The "Rated  Final  Distribution  Date" for the  Certificates  will be ____
which is the Distribution  Date following the second  anniversary after the date
at which all the Mortgage  Loans have zero  balances,  [assuming no  prepayments
that the  Mortgage  Loans  which are Balloon  Mortgage  Loans or ARD Loans fully
amortize  according  to their  amortization  schedule  and no  Balloon  Mortgage
Payment or prepayment on the  Anticipated  Repayment  Date,  as  applicable,  is
made.]

Weighted Average Life of the Offered Certificates

      Weighted  average life refers to the average  amount of time from the date
of issuance of a security  until each dollar of principal of such  security will
be repaid to the investor. The weighted average life of the Offered Certificates
will be influenced by the rate at which principal payments (including  scheduled
payments,  principal  prepayments  and payments made pursuant to any  applicable
policies of insurance) on the Mortgage Loans are made. Principal payments on the
Mortgage Loans may be in the form of scheduled  amortization or prepayments (for
this purpose, the term "prepayment"  includes  prepayments,  partial prepayments
and liquidations due to a default or other dispositions of the Mortgage Loans).

      Calculations  reflected in the  following  tables assume that the Mortgage
Loans have the characteristics  shown on Annex A, and are based on the following
additional assumptions ("Table Assumptions"); (i) no Mortgage Loan prepays other
than in  accordance  with  the  designated  Scenarios  set  forth on page S-[ ];
otherwise  each  Mortgage  Loan is assumed to prepay at the  indicated  level of
constant  prepayment rate "CPR",  with the CPR in each case being applied on the
[first] day of each month to that portion of the scheduled  principal  amount of
the Mortgage Loan that is not assumed to be in default as described below,  (ii)
there are no delinquencies,  (iii) scheduled  interest and principal payments on
the Mortgage Loans are timely received,  except as described above, and payments
are made on the Mortgage Loans on their  respective  Due Dates  [(assumed in all
cases to be the first day of each  month)]  at the  indicated  levels of CPR set
forth  in the  tables,  (iv)  partial  prepayments  on the  Mortgage  Loans  are
permitted,  but are assumed  not to affect the  amortization  schedules,  (v) no
Prepayment  Premiums or Yield Maintenance  Charges are collected,  (vi) no party
exercises its right of optional  termination of the Trust Fund described herein,
(vii) no Mortgage Loan is required to be purchased  from the Trust Fund,  (viii)
there are no Excess Prepayment Interest  Shortfalls,  other shortfalls unrelated
to defaults or  Appraisal  Reduction  Amounts  allocated to any class of Offered
Certificates,  (ix) distributions on the Certificates are made on the [18th] day
(each assumed to be a business day) of each month,  commencing in ____,  (x) the
Certificates  will be issued on the Closing Date [and (xi) no Balloon Payment is
extended beyond its Maturity Date.]

      The weighted average life of any Class ____, Class ____, Class ____, Class
____,  Class ____,  Class ____ or Class ____  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 Certificates is distributed to the investor.  The
weighted  average life of any such 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 applied to pay  principal of such Offered
Certificate.  As described herein,  the Principal  Distribution  Amount for each
Distribution  Date will be  distributable  first in  respect  of the Class  ____
Certificates until the Certificate  Balance thereof is reduced to zero, and will
thereafter be distributable  entirely in respect of the Class ____ Certificates,
the  Class  ____  Certificates,  the Class  ____  Certificates,  the Class  ____
Certificates,  the Class ____ Certificates and the Class ____  Certificates,  in
that  order,  in each  case  until  the  Certificate  Balance  of such  Class of
Certificates is reduced to zero.

      The following  tables  indicate the percentage of the initial  Certificate
Principal Amount of each class of Offered Certificates that would be outstanding
after each of the dates shown  under each of the  designated  scenarios  and the
corresponding  weighted average life of each such Class of Offered Certificates.
The tables have been  prepared on the basis of, among  others,  the  assumptions
described below. To the extent that the Mortgage Loans or the Certificates  have
characteristics  that differ from those  assumed in  preparing  the tables,  the
Class ____,  Class ____,  Class ____,  Class ____, Class ____, Class ____ and/or
Class ____  Certificates  may mature  earlier  or later  than  indicated  by the
tables.  Accordingly,  the Mortgage  Loans will not prepay at any constant rate,
and it is  highly  unlikely  that the  Mortgage  Loans  will  prepay in a manner
consistent with the assumptions described herein. 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 Principal Amount
(and  shorten or extend  the  weighted  average  lives)  shown in the  following
tables.  Investors are urged to conduct their own analyses of the rates at which
the Mortgage Loans may be expected to prepay.



<PAGE>



Weighted Average Life, First Principal Payment Date, Last Principal Payment Date
               and Pre-Tax Yield to Maturity of ____ Certificates


                                 [Insert Table]




<PAGE>


      The tables  set forth  below were  prepared  on the basis of the  relevant
Table  Assumptions,  except that it was assumed that there are no prepayments on
the Mortgage  Loans other than in  accordance  with the  designated  CPR applied
after  [expiration of the applicable  lockout period and any period during which
yield maintenance is required.]

      Based on the  above-referenced  assumptions,  the  following  ____  tables
indicate  the  resulting  weighted  average  lives  of  each  class  of  Offered
Certificates and sets forth the percentages of the initial Certificate Principal
Amount of such class of Offered  Certificates  that would be  outstanding  after
each of the dates shown under CPR. For  purposes of the  following  tables,  the
weighted average life of an Offered Certificate is determined by (i) multiplying
the amount of each  principal  distribution  thereon by the number of years from
the date of issuance of such Certificate 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 Certificate.

      Notwithstanding  the assumed  prepayment  rates reflected in the preceding
tables,  it is highly unlikely that the Mortgage Loans will be prepaid according
to one particular  pattern.  For this reason and because the timing of principal
payments is critical to determining weighted average lives, the weighted average
lives of the Offered  Certificates  are likely to differ from those shown in the
tables, even if all of the Mortgage Loans prepay at the indicated percentages of
CPR under the designated Scenarios over any given time period or over the entire
life of the Offered Certificates.

      There can be no  assurance  that the  Mortgage  Loans  will  prepay at any
particular  rate.  Moreover,  the  various  remaining  terms to  maturity of the
Mortgage  Loans could  produce  slower or faster  principal  distributions  than
indicated in the preceding  tables at the various  percentages of CPR specified,
even if the weighted average remaining term to maturity of the Mortgage Loans is
as assumed.  Investors  are urged to make their  investment  decisions  based on
their  determinations  as to anticipated  rates of prepayment under a variety of
scenarios.

      For additional  considerations  relating to the yield on the Certificates,
see "YIELD CONSIDERATIONS" in the Prospectus.

[Yield on Class IO Certificates

      The Holders of Class IO Certificates (the "Class IO Certificates") are not
entitled to receive distributions in respect of principal.  Distributions on the
Class IO  Certificates  on each  Distribution  Date will be made in  respect  of
interest on their  respective  Notional  Amounts to the extent  described  above
under  "DESCRIPTION OF THE  CERTIFICATES --  Distributions  --  Distributions of
Interest." To the extent  distributions  are made that reduce (or eliminate) the
Scheduled  Principal  Balances  of the  Mortgage  Loans upon which the  Notional
Amount of the  Class IO  Certificates  is based,  the  amount  distributable  in
respect of interest on the Class IO Certificates will be correspondingly reduced
or eliminated.

      Accordingly,  the yield to maturity on the Class IO  Certificates  will be
extremely  sensitive  to the rate and  timing of  Principal  Prepayments  on the
Mortgage Loans. Investors in the Class IO Certificates should fully consider the
associated risks,  including the risk that a rapid rate of Principal Prepayments
on [some or all of] the Mortgage Loans, could result in the failure of investors
in the Class IO Certificates to fully recoup their investment[,  notwithstanding
the fact  that the  adverse  effect  on the  yield to  maturity  on the Class IO
Certificates that may result from such Principal  Prepayments will be mitigated,
in part, by the  distribution  under the Agreement to such Class IO Certificates
of its respective percentage of the Prepayment Premium Amount]. See "DESCRIPTION
OF THE CERTIFICATES -- Distributions -- Distributions of Interest"  herein.  Any
optional  termination of the Trust Fund will have an adverse effect on the yield
to maturity of any outstanding Class IO Certificates, because a termination will
have the same effect as a  prepayment  in full of the Mortgage  Loans.  See "THE
POOLING  AGREEMENT  -- Optional  Termination/Optional  Mortgage  Loan  Purchase"
herein.

      The tables below (the "Class IO Certificate  Sensitivity Tables") indicate
the sensitivity of the pre-tax  corporate bond equivalent  yields to maturity of
the Class IO Certificates to various constant  prepayment  rates. The yields set
forth in the Class IO Certificate  Sensitivity  Tables below were  calculated by
determining the monthly  discount rates that, when applied to the assumed stream
of  cash  flows  to be  paid on the  Class  IO  Certificates,  would  cause  the
discounted  present  value of such  assumed  stream  of cash  flows to equal the
assumed  aggregate  purchase prices of such Class of Certificates and converting
such monthly rates to corporate bond equivalent  rates. The Class IO Certificate
Sensitivity   Tables  also  indicate  the  CPR   percentage  for  the  Class  IO
Certificates (at the assumed purchase prices set forth below for such Class [and
disregarding any Prepayment Premiums that may be received]) at which the pre-tax
yield to maturity on such Class IO Certificates approximates 0%. Accordingly, if
the actual  prepayment rate of the Mortgage Loans were to exceed such percentage
for as  little  as one  month  (while  equaling  such  rate for  other  months),
investors in such Class of Certificates may not fully recoup their  investments.
Such  calculations  do not take into  account  variations  that may occur in the
interest rates at which investors may be able to reinvest funds received by them
as  distributions  on such Class of Certificates and consequently do not purport
to reflect the return on any investment in such Class of Certificates  when such
reinvestment rates are considered.

      The Class IO Certificate  Sensitivity Table below has been prepared on the
basis of the Mortgage Loan Assumptions, except that [(i)] the aggregate purchase
prices of the Class IO Certificates are as set forth in the table, which include
accrued  interest  thereon from _______ 1, 199_, [and (ii) it is assumed that no
Balloon  Payment is extended  beyond the maturity  date of the related  Mortgage
Loan in effect as of the Cut-Off Date.]



<PAGE>


                   Sensitivity of the Class IO Certificates to
                        Principal Prepayments Assuming No
                               Balloon Extension:
                           Pre-Tax Yields to Maturity


                                 [Insert Table]


      There can be no assurance  that the  Mortgage  Loans will prepay at any of
the rates shown in the tables or at any other  particular rate, that the pre-tax
yields on the Class IO Certificates will correspond to any of the pre-tax yields
shown herein or that the aggregate  purchase prices of such Certificates will be
as assumed. In addition, it is not likely that the Mortgage Loans will prepay at
a constant rate until maturity or that all of such Mortgage Loans will prepay at
the same rate.  Investors  must make their own  decisions as to the  appropriate
prepayment  assumptions to be used in deciding  whether to purchase any Class IO
Certificates.]

      [Yield on Class PO Certificates

      The Class PO Certificates will be principal only certificates and will not
bear interest.  If such  Certificates  are offered at a substantial  discount to
their original  Certificate  Principal  Amount,  lower than anticipated rates of
prepayments  on the  Mortgage  Loans will have a negative  effect on the pre-tax
yield to maturity of the Class PO Certificates.

      The  tables  below  (the  "Class  PO  Sensitivity  Tables")  indicate  the
sensitivity  of the pre-tax  yield to maturity (on a corporate  bond  equivalent
basis) of the Class PO  Certificates  under the  different  constant  prepayment
rates  indicated.  The yields set forth in the Class PO Sensitivity  Tables were
calculated by determining the monthly discount rates which,  when applied to the
assumed  stream  of cash  flows to be paid on the Class PO  Certificates,  would
cause the discounted present value of such assumed stream of cash flows to equal
the  assumed  aggregate  purchase  price of the  Class PO  Certificates,  and by
converting such monthly discount rates to corporate bond equivalent  rates. Such
calculations do not take into account  variations that may occur in the interest
rates at which  investors  may be able to  reinvest  funds  received  by them as
distributions  of principal on the Class PO Certificates and consequently do not
purport to reflect the return on any  investment  in such Class of  Certificates
when such reinvestment rates are considered.

      The yields in the Class PO Sensitivity  Table below were calculated on the
basis of the expected  characteristics of the Mortgage Loans and on the basis of
the Mortgage Loan  Assumptions  except that (i) the aggregate  purchase price of
the Class PO  Certificates  was  assumed  to be equal to the  percentage  of the
initial Class PO Certificate  Principal Amount set forth in such table [and (ii)
it was assumed that no Balloon  Payment is extended  beyond the maturity date of
the related Mortgage Loan in effect as of the Cut-Off Date].



<PAGE>


                   Sensitivity of the Class PO Certificates to
                        Principal Prepayments Assuming No
                               Balloon Extension:
                           Pre-Tax Yields to Maturity


                                 [Insert Table]


      There can be no assurance  that the  Mortgage  Loans will prepay at any of
the rates  shown in the Class PO  Sensitivity  Table or at any other  particular
rate,  that the pre-tax  yields to maturity  on the Class PO  Certificates  will
correspond  to any of the pre-tax  yields shown  herein,  or that the  aggregate
purchase  price of the Class PO  Certificates  will be as  assumed.  The rate of
distribution  of  principal  of the Class PO  Certificates  will be  affected by
disproportionate  payments of such  Mortgage  Loans  having  different  interest
rates.  As a result,  the pre-tax yield to maturity on the Class PO Certificates
may differ from those shown in the Class PO Sensitivity  Tables even if all such
Mortgage Loans prepay at the indicated constant percentages of CPR. In addition,
it is not likely that such Mortgage Loans will prepay at a constant level of CPR
until  maturity or that all of such Mortgage Loans will prepay at the same rate.
The timing of changes in the rate of prepayments  may  significantly  affect the
actual yield to maturity to an  investor,  even if the average rate of principal
prepayments is consistent  with an investor's  expectation.  Investors must make
their own decisions as to the  appropriate  prepayment  assumption to be used in
deciding whether to purchase a Class PO Certificate.]

                              THE POOLING AGREEMENT

General

      The  Certificates  will be  issued  pursuant  to a Pooling  and  Servicing
Agreement  to be dated as of ____ (the  "Pooling  Agreement"),  by and among the
Seller,  the  Master  Servicer,  each  Special  Servicer,  the  Trustee  and the
Responsible Parties.

      Reference is made to the Prospectus for important  information in addition
to that set forth herein regarding the terms of the Pooling  Agreement and terms
and  conditions  of the  Offered  Certificates.  The  Seller  will  provide to a
prospective  or actual holder of an Offered  Certificate  without  charge,  upon
written request, a copy (without  exhibits) of the Pooling  Agreement.  Requests
should be addressed to GS Mortgage  Securities  Corporation II, 85 Broad Street,
New York, New York 10004; Attention: ___________.

Assignment of the Mortgage Loans

      On the Closing Date, the Seller will sell,  transfer or otherwise  convey,
assign or cause the assignment of the Mortgage Loans,  without recourse,  to the
Trustee  for the  benefit  of the  holders of  Certificates.  On or prior to the
Closing Date, the Seller will cause to be delivered to the Trustee, with respect
to each Mortgage Loan (with respect to items (ii) -(vi), among other things, (i)
the original  Note  endorsed  without  recourse to the order of the Trustee,  as
trustee;  (ii) the original Mortgage(s) thereof;  (iii) the assignment(s) of the
Mortgage(s) in recordable  form in favor of the Trustee;  (iv) to the extent not
contained in the Mortgages,  the original assignment of leases and rents; (v) if
applicable,  the original  assignment  of  assignment of leases and rents to the
Trustee;  (vi) where applicable,  a copy of the UCC-1 financing  statements,  if
any,  including UCC-3  assignments;  (vii) the original lender's title insurance
policy (or marked commitments to insure);  and (viii) collateral  assignments of
management  agreements and such other loan documents as are in the possession of
the Seller,  including original  assignments thereof to the Trustee,  unless the
Seller  is  delayed  in  making  such  delivery  by reason of the fact that such
documents  shall not have been returned by the appropriate  recording  office in
which  case it shall  notify  the  Trustee  in  writing  of such delay and shall
deliver  such  documents  to the  Trustee,  with  copies  of them to the  Master
Servicer, promptly upon the Seller's receipt thereof.

      The Trustee,  or any custodian  for the Trustee,  will be required to hold
such  documents  in trust for the  benefit of the holders of  Certificates.  The
Trustee is obligated to review such documents for each Mortgage Loan (in certain
cases only to the extent such  documents  are  identified by the Seller as being
part of the related mortgage file) within 45 days after the later of delivery or
execution of the Pooling  Agreement and report any missing  documents or certain
types of defects therein to the Seller and the applicable Responsible Party.

Servicing of the Mortgage Loans; Collection of Payments

      The Pooling Agreement requires each of the Master Servicer and the Special
Servicer to service and  administer  the  Mortgage  Loans on behalf of the Trust
Fund in the best  interests  of and for the  benefit  of all of the  holders  of
Certificates  (as determined by the Master  Servicer or the Special  Servicer in
the  exercise of its good faith and  reasonable  judgment)  in  accordance  with
applicable law, the terms of the Pooling  Agreement and the Mortgage Loans,  and
to the extent not inconsistent with the foregoing,  in the same manner in which,
and with the same  care,  skill  and  diligence  as is  normal  and usual in its
general mortgage servicing and REO Property  management  activities on behalf of
third  parties or on behalf of itself,  whichever  is  higher,  with  respect to
mortgage  loans  and  REO  properties  that  are  comparable  to  the  Mortgaged
Properties,  and in each  event  with a view  to the  timely  collection  of all
scheduled  payments of principal and interest  under the Mortgage Loans or, if a
Mortgage  Loan comes into and continues in default and if, in the good faith and
reasonable judgment of the Special Servicer, no satisfactory arrangements can be
made for the  collection of the delinquent  payments,  the  maximization  of the
recovery on such Mortgage Loan to the Certificateholders (as a collective whole)
on a present value basis (the relevant  discounting  of  anticipated  collection
that will be distributable to  Certificateholders to be performed at the related
Net Mortgage Rate).  Such servicing is required to be undertaken  without regard
to (i) any known  relationship that the Master Servicer or the Special Servicer,
or an affiliate of the Master Servicer or the Special  Servicer,  as applicable,
may have with the borrowers or any other parties to the Pooling Agreement;  (ii)
the ownership of any Certificate by the Master Servicer or the Special  Servicer
or any affiliate of the Master Servicer or the Special Servicer,  as applicable;
(iii) the Master Servicer's or the Special Servicer's obligation, as applicable,
to make  Advances;  or (iv) the right of the Master  Servicer (or any  affiliate
thereof) or the Special Servicer (or any affiliate thereof), as the case may be,
to receive  reimbursement  of costs, or the sufficiency of any  compensation for
its  services  under the Pooling  Agreement  or with  respect to any  particular
transaction (the "Servicing Standard").

      The Master Servicer and the Special  Servicer are permitted,  at their own
expense, to employ subservicers,  agents or attorneys in performing any of their
respective   obligations  under  the  Pooling  Agreement.   Notwithstanding  any
subservicing agreement,  the Master Servicer or Special Servicer, as applicable,
shall  remain  primarily  liable to the Trustee and  Certificateholders  for the
servicing  and  administering  of the  Mortgage  Loans  in  accordance  with the
provisions of the Pooling  Agreement  without  diminution of such  obligation or
liability by virtue of such subservicing  agreement.  Any subservicing agreement
entered into by the Master  Servicer or Special  Servicer,  as applicable,  will
provide that it may be assumed or  terminated  by the Trustee,  or any successor
Master Servicer or Special  Servicer,  if the Trustee,  or any successor  Master
Servicer or Special  Servicer,  has assumed the duties of the Master Servicer or
Special Servicer,  respectively.  The Pooling Agreement provides,  however, that
none of the Master Servicer,  the Special  Servicer,  or any of their respective
directors,  officers,  employees or agents shall have any liability to the Trust
Fund or the  Certificateholders  for taking any action or refraining from taking
any action in good faith,  or for errors in judgment.  The  foregoing  provision
would not protect the Master Servicer or the Special  Servicer for the breach of
its  representations  or  warranties  in the  Pooling  Agreement,  the breach of
certain  specified  covenants  therein  or any  liability  by reason of  willful
misconduct,  bad faith,  fraud or negligence in the performance of its duties or
by reason of its  reckless  disregard  of its  obligations  or duties  under the
Pooling  Agreement.  The Trustee or any other successor Master Servicer assuming
the  obligations  of the Master  Servicer  under the Pooling  Agreement  will be
entitled  to the  compensation  to which the  Master  Servicer  would  have been
entitled after the date of the assumption of the Master Servicer's  obligations.
If no successor  Master Servicer can be obtained to perform such obligations for
such compensation,  additional amounts payable to such successor Master Servicer
will be treated as Realized Losses.

      The Master  Servicer  initially will be responsible  for the servicing and
administration  of the entire Mortgage Pool. The duties of the Special  Servicer
relate to Specially Serviced Mortgage Loans and to any REO Property. The Pooling
Agreement  will  define a  "Specially  Serviced  Mortgage  Loan" to include  any
Mortgage Loan with respect to which:  (i) the related  borrower has not made two
consecutive Monthly Payments (and has not cured at least one such delinquency by
the next due date under the related  Mortgage Loan);  (ii) the related  borrower
has expressed to the Master Servicer an inability to pay or a hardship in paying
the Mortgage Loan in accordance  with its terms;  (iii) the Master  Servicer has
received  notice  that the  related  borrower  has  become  the  subject  of any
bankruptcy,  insolvency or similar proceeding, admitted in writing the inability
to pay its  debts as they  come due or made an  assignment  for the  benefit  of
creditors;  (iv) the Master  Servicer has received  notice of a  foreclosure  or
threatened  foreclosure  of any lien on the  Mortgaged  Property  securing  such
Mortgage Loan; (v) a default of which the Master Servicer has notice (other than
a failure by the  related  borrower  to pay  principal  or  interest)  and which
materially  and adversely  affects the interests of the  Certificateholders  has
occurred and remains unremedied for the applicable grace period specified in the
Mortgage Loan (or, if no grace period is specified,  60 days); provided,  that a
default  requiring a Property Advance will be deemed to materially and adversely
affect the interests of Certificateholders; or (vi) in the opinion of the Master
Servicer  (consistent  with the  Servicing  Standard) a default under a Mortgage
Loan is imminent and such  Mortgage  Loan  deserves the attention of the Special
Servicer;  provided  however,  that a Mortgage Loan will cease to be a Specially
Serviced Mortgage Loan (a) with respect to the circumstances described in clause
(i) above,  when the borrower  thereunder  has brought the Mortgage Loan current
and  thereafter  made  three  consecutive  full  and  timely  monthly  payments,
including  pursuant to any workout of the Mortgage Loan, (b) with respect to the
circumstances  described in clause (ii),  (iii),  (iv) and (vi) above, when such
circumstances  cease to exist in the good faith judgment of the Master Servicer,
or (c) with respect to the  circumstances  described  in clause (v) above,  when
such default is cured;  provided, in any case, that at that time no circumstance
exists (as described above) that would cause the Mortgage Loan to continue to be
characterized  as a  Specially  Serviced  Mortgage  Loan.  With  respect  to any
Specially Serviced Mortgage Loan the Master Servicer will transfer its servicing
responsibilities to the Special Servicer,  but will continue to receive payments
on such Mortgage Loan (including amounts collected by the Special Servicer),  to
make  certain  calculations  with  respect  to such  Mortgage  Loan  and to make
remittances and prepare certain reports to the  Certificateholders  with respect
to such  Mortgage  Loan and upon the curing of such events the servicing of such
Mortgage Loan will be returned to the Master Servicer.

      The  Pooling  Agreement  requires  the  Master  Servicer  or  the  Special
Servicer,  as  applicable,  to make  reasonable  efforts to collect all payments
called for under the terms and provisions of the Mortgage Loans  consistent with
the Servicing  Standard.  Consistent with the above,  the Master Servicer or the
Special  Servicer  may,  in its  discretion,  waive any late  payment  charge or
penalty fee in connection  with any delinquent  Monthly  Payment with respect to
any Mortgage Loan. For any Mortgage Loan with respect to which,  under the terms
of the related loan  documents,  the  mortgagee  may, in its  discretion,  apply
insurance  proceeds,  condemnation awards or escrowed funds to the prepayment of
such loan prior to the expiration of the related  prepayment lockout period, the
Master  Servicer or Special  Servicer,  as  applicable,  may only require such a
prepayment  if the Master  Servicer  or Special  Servicer,  as  applicable,  has
determined in accordance with the Servicing  Standard that such prepayment is in
the best interest of all Certificateholders. The Master Servicer and the Special
Servicer will be directed in the Pooling  Agreement not to take any  enforcement
action  other  than  requests  for  payment  with  respect  to payment of Excess
Interest  or  principal  in excess of the  principal  component  of the  Monthly
Payment  prior to the final  maturity  date.  The Master  Servicer  will also be
permitted  to forgive the  payment of Excess  Interest  under the  circumstances
described under  "--Realization Upon Mortgage Loans;  Modifications  Waivers and
Modifications"  below. With respect to any defaulted  Mortgage Loan,  subject to
the  restrictions  set forth below under  "--Realization  Upon  Mortgage  Loans;
Modifications, Waivers and Amendments," the Special Servicer will be entitled to
pursue any of the  remedies  set forth in the related  Mortgage,  including  the
right to acquire,  through  foreclosure,  all or any of the Mortgaged Properties
securing  such  Mortgage  Loan.  The  Special  Servicer  may  elect to  extend a
Specially  Serviced  Mortgage  Loan  (subject to  conditions  described  herein)
notwithstanding   its  decision  to  foreclose  on  certain  of  the   Mortgaged
Properties.

Advances

      The Master  Servicer  will be  obligated  to advance,  on the Business Day
immediately  preceding a  Distribution  Date (the  "Master  Servicer  Remittance
Date"),  an amount (each such amount, a "P&I Advance") equal to the total or any
portion of the Monthly  Payment  (with  interest  calculated at the Net Mortgage
Rate plus the Trustee Fee Rate) on a Mortgage Loan that was delinquent as of the
close of business on the  immediately  preceding Due Date (and which  delinquent
payment has not been cured as of the Master Servicer  Remittance Date), or, with
respect to a Mortgage Loan for which the Special  Servicer has elected to extend
the payments as described in "--Realization Upon Mortgage Loans;  Modifications,
Waivers  and  Amendments"  herein,  the  amount  equal to the  lesser of (a) the
related  Extended  Monthly  Payment or (b) the Monthly  Payment  (with  interest
calculated  at the Net  Mortgage  Rate plus the  Trustee  Fee Rate) that was due
prior to the maturity date; provided, however, that the Master Servicer will not
be required to make a P&I Advance to the extent it determines  that such Advance
would not ultimately be recoverable out of related late payments,  net insurance
proceeds,  net condemnation proceeds, net liquidation proceeds and certain other
collections  with respect to such  Mortgage  Loan as to which such Advances were
made.  The Master  Servicer will not be required or permitted to make an advance
for Balloon Payments, Excess Interest,  Default Interest or Prepayment Premiums.
The amount  required to be advanced by the Master  Servicer  with respect to any
Distribution  Date  in  respect  of  scheduled  payments  (or  Extended  Monthly
Payments) on Mortgage  Loans that have been  subject to an  Appraisal  Reduction
Event will equal (i) the amount  required to be advanced by the Master  Servicer
without  giving effect to such Appraisal  Reduction  Amounts less (ii) an amount
equal to the  product of (x) the amount  required  to be  advanced by the Master
Servicer in respect to delinquent  payments of interest without giving effect to
such Appraisal Reduction Amounts, and (y) a fraction,  the numerator of which is
the  Appraisal  Reduction  Amount  with  respect to such  Mortgage  Loan and the
denominator of which is the Stated  Principal  Balance as of the last day of the
related Collection Period.

      The Master  Servicer  will also be obligated  (subject to the  limitations
described herein) to make cash advances ("Property  Advances" and, together with
P&I Advances, "Advances") to pay delinquent real estate taxes, ground lease rent
payments,  assessments and hazard insurance  premiums and to cover other similar
costs and expenses  necessary to preserve the priority of or enforce the related
Mortgage  or to maintain  such  Mortgaged  Property.  In  addition,  the Special
Servicer  may be obligated to make  certain  Property  Advances  with respect to
Specially Serviced Mortgage Loans.

      The  obligation  of the  Master  Servicer,  the  Special  Servicer  or the
Trustee,  as  applicable,  to make  Advances  with respect to any Mortgage  Loan
pursuant to the Pooling  Agreement  continues  through the  foreclosure  of such
Mortgage  Loan and  until  the  liquidation  of such  Mortgage  Loan or  related
Mortgaged  Properties.  Advances  are  intended  to provide a limited  amount of
liquidity,  not to  guarantee  or  insure  against  losses.  None of the  Master
Servicer,  the  Special  Servicer  or the  Trustee  will be required to make any
Advance  that it  determines  in its good faith  business  judgment  will not be
ultimately  recoverable  by the Master  Servicer,  the  Special  Servicer or the
Trustee,  as applicable,  out of related late payments,  net insurance proceeds,
net  condemnation   proceeds,   net  liquidation   proceeds  and  certain  other
collections  with respect to the Mortgage  Loan as to which such  Advances  were
made. In addition, if the Master Servicer,  the Special Servicer or the Trustee,
as applicable,  determines in its good faith business  judgment that any Advance
previously made will not be ultimately  recoverable from the foregoing  sources,
then the Master Servicer,  the Special  Servicer or the Trustee,  as applicable,
will be entitled to be reimbursed for such Advance, plus interest thereon at the
Advance  Rate,  out of amounts  payable on or in respect of all of the  Mortgage
Loans  prior  to  distributions  on  the  Certificates.  Any  such  judgment  or
determination  with respect to the  recoverability of Advances must be evidenced
by an  officers'  certificate  delivered  to the  Trustee (or in the case of the
Trustee,   the  Seller)  setting  forth  such  judgment  or   determination   of
nonrecoverability  and the procedures and considerations of the Master Servicer,
the Special  Servicer or the Trustee,  as applicable,  forming the basis of such
determination  (including but not limited to information  selected by the Master
Servicer or the Special  Servicer in its good faith  discretion  such as related
income  and  expense  statements,   rent  rolls,   occupancy  status,   property
inspections,  inquiries  by the Master  Servicer,  the  Special  Servicer or the
Trustee,  as applicable,  and an independent  appraisal  performed in accordance
with MAI standards and methodologies on the applicable Mortgaged Properties).

      To the extent the Master  Servicer  or Special  Servicer  fails to make an
Advance it is required to make under the Pooling Agreement, the Trustee, subject
to a  determination  of  recoverability,  will be required to make such required
Advance,  subject to a determination of recoverability,  will make such Advance,
in each case pursuant to the terms of the Pooling Agreement. The Trustee (or the
Master  Servicer with respect to a Property  Advance  required to be made by the
Special   Servicer)   will   be   entitled   to   rely   conclusively   on   any
non-recoverability   determination  of  the  Master  Servicer  (or  the  Special
Servicer). See "--Duties of the Trustee" below.

      The Master Servicer,  the Special Servicer or the Trustee,  as applicable,
will be entitled to reimbursement for any Advance made by it equal to the amount
of such Advance and interest  accrued  thereon at the Advance Rate from (i) late
payments  on  the  Mortgage  Loan  by the  borrower,  (ii)  insurance  proceeds,
condemnation  proceeds or  liquidation  proceeds  from the sale of the defaulted
Mortgage Loan or the related  Mortgaged  Property or (iii) upon  determining  in
good  faith that such  Advance  or  interest  is not  recoverable  in the manner
described in the preceding two clauses, from any other amounts from time to time
on deposit in the Collection Account.

      The Master  Servicer,  the Special  Servicer  and the Trustee will each be
entitled to receive interest on Advances at the Prime Rate (the "Advance Rate"),
compounded  monthly,  as of each Master Servicer  Remittance Date and the Master
Servicer will be authorized to pay itself,  the Special Servicer or the Trustee,
as applicable,  such interest  monthly from general  collections with respect to
all of the Mortgage  Loans prior to any payment to holders of  Certificates.  If
the interest on such  Advance is not  recovered  from  Default  Interest on such
Mortgage  Loan,  a shortfall  will  result  which will have the same effect as a
Realized  Loss.  The "Prime Rate" is the rate, for any day, set forth as such in
The Wall Street Journal, New York edition.

Accounts

      Collection  Account.  The  Master  Servicer  will be  required  to deposit
amounts  collected  in respect of the Mortgage  Loans into a segregated  account
(the "Collection Account") established pursuant to the Pooling Agreement.

      Distribution  Accounts.  The Trustee  will be required  to  establish  and
maintain two segregated accounts (the "Lower-Tier  Distribution Account" and the
"Upper-Tier Distribution Account") in the name of the Trustee for the benefit of
the holders of Certificates entitled to distributions from them. With respect to
each  Distribution  Date, the Master  Servicer will be required to disburse from
the Collection Account and deposit into the Lower-Tier  Distribution Account, to
the extent of funds on deposit in the Collection Account, on the Master Servicer
Remittance Date an aggregate amount of immediately  available funds equal to the
sum of (i) the Available Funds [and Prepayment  Premiums],  and (ii) the portion
of the Servicing  Compensation  representing  the Trustee Fee. In addition,  the
Master Servicer will be required to deposit all P&I Advances into the Lower-Tier
Distribution  Account on the related  Master  Servicer  Remittance  Date. To the
extent the Master  Servicer  fails to do so, the  Trustee  will  deposit all P&I
Advances into the Lower-Tier  Distribution  Account as described herein. On each
Distribution  Date,  the  Trustee  (i)  will be  required  to  withdraw  amounts
distributable  on  such  date on the  Regular  Certificates  and on the  Class R
Certificates  (which are expected to be zero) from the  Lower-Tier  Distribution
Account and deposit such amounts in the  Upper-Tier  Distribution  Account.  See
"DESCRIPTION OF THE OFFERED CERTIFICATES--Distributions" herein.

      [Interest  Reserve Account.  The Trustee will be required to establish and
maintain  an  "Interest  Reserve  Account"  in the name of the  Trustee  for the
benefit of the holders of the Certificates.  On each Master Servicer  Remittance
Date occurring in February and on any Master Servicer  Remittance Date occurring
in any  January  which  occurs in a year  that is not a leap  year,  the  Master
Servicer  will be required to deposit,  in respect of each  Mortgage  Loan which
does not accrue  interest on the basis of a 360-day  year  consisting  of twelve
30-day  months,  an amount equal to one day's  interest at the related  Mortgage
Rate on the respective Stated Principal Balance, as of the Due Date in the month
preceding the month in which such Master  Servicer  Remittance  Date occurs,  of
each such Mortgage Loan, to the extent a Monthly  Payment or P&I Advance is made
in respect  thereof (all amounts so  deposited  in any  consecutive  January (if
applicable)  and  February,   "Withheld  Amounts").   On  each  Master  Servicer
Remittance  Date  occurring  in March,  the Trustee will be required to withdraw
from the Interest  Reserve Account an amount equal to the Withheld  Amounts from
the preceding  January (if  applicable)  and February,  if any, and deposit such
amount into the Lower-Tier Distribution Account.]

      [The Trustee will be required to also  establish  and maintain one or more
segregated accounts (each an "Excess Interest Distribution Account") in the name
of  the  Trustee  for  the  benefit  of  the   Certificateholders   entitled  to
distributions from it.]

      The  Collection  Account,   the  Lower-Tier   Distribution   Account,  the
Upper-Tier  Distribution  Account,  [the Interest Reserve Account and the Excess
Interest  Distribution  Account] will be held in the name of the Trustee (or the
Master  Servicer  on  behalf  of  the  Trustee)  on  behalf  of the  holders  of
Certificates and the Master Servicer will be authorized to make withdrawals from
the Collection Account and the Interest Reserve Account.  Each of the Collection
Account,  any REO Account, the Lower-Tier  Distribution  Account, the Upper-Tier
Distribution  Account,  [the Interest  Reserve  Account,] any escrow account and
[the Excess  Interest  Distribution  Account]  will be either (i) (A) an account
maintained  with either a federal or state chartered  depository  institution or
trust company the long term unsecured debt obligations (or short-term  unsecured
debt obligations if the account holds funds for less than 30 days) or commercial
paper of which are rated by each of the Rating  Agencies in its  highest  rating
category at all times (or in the case of the REO  Account,  Collection  Account,
[Interest  Reserve  Account] and Escrow  Account,  the long term  unsecured debt
obligations (or short-term unsecured debt obligations if the account holds funds
for less than 30 days) of which are rated at least "AA-" by each  Rating  Agency
or, if applicable,  the short term rating equivalent thereof) or (B) as to which
the  Master  Servicer  or the  Trustee,  as  applicable,  has  received  written
confirmation from each of the Rating Agencies that holding funds in such account
would not cause any Rating  Agency to qualify,  withdraw or downgrade any of its
ratings on the  Certificates,  or (ii) a  segregated  trust  account or accounts
maintained  with a federal or state  chartered  depository  institution or trust
company  acting in its  fiduciary  capacity  (an  "Eligible  Bank").  Amounts on
deposit in the  Collection  Account,  the Interest  Reserve  Account and any REO
Account may be invested in certain United States government securities and other
high-quality   investments   specified  in  the  Pooling  Agreement  ("Permitted
Investments").  Interest  or other  income  earned  on  funds in the  Collection
Account will be paid to the Master Servicer as additional servicing compensation
and interest or other income  earned on funds in any REO Account will be payable
to the  Special  Servicer.  Interest  or  other  income  earned  on funds in the
Interest Reserve Account will be deposited into the Collection Account.

Withdrawals From the Collection Account

      The Master Servicer may make withdrawals  from the Collection  Account for
the following  purposes,  to the extent permitted and in the priorities provided
in the  Pooling  Agreement:  (i) to  remit on or  before  each  Master  Servicer
Remittance  Date (A) to the Lower-Tier  Distribution  Account an amount equal to
the sum of (I)  Available  Funds  [and  any  Prepayment  Premiums]  and (II) the
Trustee Fee for such Distribution Date, [(B) to the Excess Interest Distribution
Account  an  amount  equal  to the  Excess  Interest  received  in  the  related
Collection  Period,  if any, and (C) to the Interest  Reserve  Account an amount
required to be withheld as described above under  "--Accounts--Interest  Reserve
Account;"] (ii) to pay or reimburse the Master Servicer, the Special Servicer or
the Trustee,  as applicable,  pursuant to the terms of the Pooling Agreement for
Advances made by any of them and interest on Advances,  the Master Servicer's or
the Trustee's right, as applicable, to reimbursement for items described in this
clause (ii) being limited as described above under "--Advances;" (iii) to pay on
or before each Master  Servicer  Remittance  Date to the Master Servicer and the
Special  Servicer as compensation,  the aggregate unpaid Servicing  Compensation
(not  including  the  portion of the  Servicing  Compensation  representing  the
Trustee Fee) in respect of the immediately  preceding  Interest  Accrual Period;
(iv) to pay on or before each  Distribution  Date to any person with  respect to
each  Mortgage  Loan or REO  Property  that has  previously  been  purchased  or
repurchased  by such  person  pursuant  to the  Pooling  Agreement,  all amounts
received thereon during the related Collection Period and subsequent to the date
as of which the amount  required  to effect  such  purchase  or  repurchase  was
determined;  (v) to the extent not  reimbursed  or paid  pursuant  to any of the
above clauses,  to reimburse or pay the Master Servicer,  the Special  Servicer,
the Trustee and/or the Seller for unpaid Servicing  Compensation (in the case of
the Master  Servicer,  the Special  Servicer or the Trustee),  and certain other
unreimbursed  expenses  incurred  by such  person  pursuant to and to the extent
reimbursable  under the Pooling  Agreement  and to satisfy  any  indemnification
obligations  of the Trust Fund under the Pooling  Agreement;  (vi) to pay to the
Trustee amounts requested by it to pay any taxes imposed on the Upper-Tier REMIC
or the  Lower-Tier  REMIC;  (vii) to  withdraw  any  amount  deposited  into the
Collection Account that was not required to be deposited therein;  and (viii) to
clear and terminate the Collection  Account  pursuant to a plan for  termination
and liquidation of the Trust Fund.

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

      Subject to certain exceptions in the case of certain of the Mortgage Loans
(see  "Description  of the Mortgage  Pool"  herein),  the Mortgage Loans contain
provisions  in the nature of  "due-on-sale"  clauses,  which by their  terms (a)
provide that the Mortgage Loans shall, at the mortgagee's option, become due and
payable upon the sale or other transfer of an interest in the related  Mortgaged
Property or (b) provide that the Mortgage  Loans may not be assumed  without the
consent  of the  related  mortgagee  in  connection  with any such sale or other
transfer. The Master Servicer or the Special Servicer, with respect to Specially
Serviced  Mortgage  Loans,  will not be  required  to enforce  such  due-on-sale
clauses and in  connection  therewith  will not be  required  to (i)  accelerate
payments  thereon or (ii) withhold its consent to such an assumption if (x) such
provision  is  not  exercisable  under  applicable  law  or  such  provision  is
reasonably  likely to result in meritorious  legal action by the borrower or (y)
the Master  Servicer or the Special  Servicer,  as  applicable,  determines,  in
accordance  with the  Servicing  Standard,  that  granting such consent would be
likely to result in a greater recovery, on a present value basis (discounting at
the related Net Mortgage Rate),  than would  enforcement of such clause.  If the
Master Servicer or the Special Servicer, as applicable, determines that granting
such  consent  would be  likely to result  in a  greater  recovery,  the  Master
Servicer or the Special Servicer, as applicable,  is authorized to take or enter
into an  assumption  agreement  from or with the proposed  transferee as obligor
thereon, provided that (a) the proposed transfer is in compliance with the terms
of the related Mortgage and (b) the Master Servicer or the Special Servicer,  as
applicable,  has received written confirmation from each Rating Agency that such
assumption  or  substitution  would not,  in and of itself,  cause a  downgrade,
qualification  or withdrawal of any of the then current ratings  assigned to the
Certificates.

      Subject to certain exceptions in the case of certain of the Mortgage Loans
(see "DESCRIPTION OF THE MORTGAGE POOL"),  the Mortgage Loans contain provisions
in the nature of a "due-on-encumbrance"  clause which by their terms (a) provide
that the Mortgage Loans shall, at the mortgagee's option, become due and payable
upon the  creation of any lien or other  encumbrance  on the  related  Mortgaged
Property, or (b) require the consent of the related mortgagee to the creation of
any such lien or other encumbrance on the related Mortgaged Property. The Master
Servicer or the Special Servicer, as applicable, will not be required to enforce
such due-on-encumbrance clauses and in connection therewith will not be required
to (i) accelerate  payments thereon or (ii) withhold its consent to such lien or
encumbrance if the Master Servicer or the Special Servicer,  as applicable,  (x)
determines,  in accordance with the Servicing  Standard,  that such  enforcement
would not be in the best  interests  of the Trust  Fund and (y)  receives  prior
written  confirmation  from each Rating  Agency that granting such consent would
not, in and of itself, cause a downgrade,  qualification or withdrawal of any of
the then current ratings assigned to the Certificates.

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

Inspections

      The Master  Servicer (or with respect to any Specially  Serviced  Mortgage
Loan, the Special Servicer) is required to inspect or cause to be inspected each
Mortgaged  Property at such times and in such manner as are consistent  with the
Servicing  Standards,  but in any event (i) the Master  Servicer  is required to
inspect  each  Mortgaged  Property  with an  [Allocated  Loan  Amount][Principal
Balance]  of (a)  $5,000,000  or more at least once every 12 months and (b) less
than  $5,000,000 at least once every 24 months,  in each case commencing in ____
(or at such other times, provided each Rating Agency has confirmed in writing to
the  Master  Servicer  that such  schedule  will not  result in the  withdrawal,
downgrading  or  qualification  of the  then  current  ratings  assigned  to the
Certificates)  and (ii) if the  Mortgage  Loan (a) becomes a Specially  Serviced
Mortgage Loan, (b) is delinquent for 60 days or (c) has a debt service  coverage
ratio of less than  1.0x,  the Master  Servicer  (or with  respect to  Specially
Serviced  Mortgage  Loans,  the  Special  Servicer)  is  required to inspect the
related  Mortgaged  Properties as soon as  practicable  and  thereafter at least
every twelve months until such condition  ceases to exist.  The cost of any such
inspection  shall be borne by the Master  Servicer  unless the related  Mortgage
Loan is a  Specially  Serviced  Mortgage  Loan,  in which case such cost will be
borne by the Trust Fund.

Evidence as to Compliance

      The Pooling  Agreement  requires that each of the Master  Servicer and the
Special  Servicer  cause a  nationally  recognized  firm of  independent  public
accountants (which may render other services to the Master Servicer), which is a
member of the American Institute of Certified Public Accountants,  to furnish to
the  Trustee on or before  ____ of each year,  beginning  ____,  a report  which
expresses a statement  to the effect that the  assertion  of  management  of the
Master  Servicer or the  Special  Servicer  that it has  complied  with  certain
minimum  mortgage loan  servicing  standards  identified  in the Uniform  Single
Attestation  Program for Mortgage  Bankers  established by the Mortgage  Bankers
Association  of America  over the  servicing  of mortgage  loans  including  the
Mortgage Loans for the preceding  calendar year is fairly stated in all material
respects,  based on an examination,  conducted  substantially in compliance with
the  standards  established  by  the  American  Institute  of  Certified  Public
Accountants,  except for such exceptions and other qualifications stated in such
report.

      The Pooling  Agreement  also requires each of the Master  Servicer and the
Special  Servicer  to deliver to the  Trustee,  on or before  ____ of each year,
beginning  ____, an officers'  certificate of the Master Servicer or the Special
Servicer,  as the case may be,  stating that, to the best of each such officer's
knowledge,  the Master Servicer or the Special Servicer, as the case may be, has
fulfilled its obligations  under the Pooling  Agreement in all material respects
throughout  the  preceding  calendar  year  or,  if there  has  been a  default,
specifying  each  default  known to each such  officer and the nature and status
thereof,  that it has maintained an effective  internal  control system over the
servicing of mortgage loans including the Mortgage Loans and the Master Servicer
or the Special  Servicer,  as the case may be, has received no notice  regarding
qualification,  or challenging the status, of either Trust REMIC as a REMIC from
the Internal Revenue Service or any other governmental  agency or body or, if it
has received any such notice, specifying the details thereof.

Certain Matters Regarding the Seller, the Master Servicer and the Special 
Servicer

      Each of the Master Servicer and the Special Servicer may assign its rights
and delegate its duties and  obligations  under the Pooling  Agreement  with the
consent of the Seller,  provided that certain conditions are satisfied including
obtaining  the consent of the Trustee  and written  confirmation  of each of the
Rating   Agencies  that  such   assignment  or  delegation   will  not  cause  a
qualification, withdrawal or downgrading of the then current ratings assigned to
the Certificates. The Pooling Agreement provides that the Master Servicer or the
Special  Servicer,  as the  case  may be,  may not  otherwise  resign  from  its
obligations and duties as Master Servicer or the Special  Servicer,  as the case
may be, thereunder, except upon the determination that performance of its duties
is  no  longer   permissible   under  applicable  law  and  provided  that  such
determination is evidenced by an opinion of counsel delivered to the Trustee. No
such  resignation  may become  effective  until a successor  Master  Servicer or
Special  Servicer  has assumed  the  obligations  of the Master  Servicer or the
Special Servicer under the Pooling Agreement. The Trustee or any other successor
Master  Servicer or Special  Servicer  assuming  the  obligations  of the Master
Servicer or the Special Servicer under the Pooling Agreement will be entitled to
the compensation to which the Master Servicer or the Special Servicer would have
been entitled after the date of assumption of such obligations.  If no successor
Master Servicer or Special  Servicer can be obtained to perform such obligations
for such  compensation,  additional  amounts  payable to such  successor  Master
Servicer or Special Servicer will be treated as Realized Losses.

      The Pooling  Agreement  also provides that none of the Seller,  the Master
Servicer, the Special Servicer, nor any director,  officer, employee or agent of
the  Seller,  the Master  Servicer  or the  Special  Servicer  will be under any
liability to the Trust Fund or the holders of Certificates  for any action taken
or for  refraining  from the taking of any action in good faith  pursuant to the
Pooling Agreement,  or for errors in judgment;  provided,  however, that neither
the Seller,  the Master Servicer,  the Special Servicer nor any such person will
be protected against any liability which would otherwise be imposed by reason of
(i) any  breach  of  warranty  or  representation,  or other  representation  or
specific  liability  provided  in the  Pooling  Agreement,  or (ii) any  willful
misconduct,  bad  faith,  fraud  or  negligence  in the  performance  of  duties
thereunder  or  by  reason  of  reckless  disregard  of  obligations  or  duties
thereunder.  The Pooling Agreement further provides that the Seller,  the Master
Servicer, the Special Servicer and any director,  officer,  employee or agent of
the Seller,  the Master  Servicer or the  Special  Servicer  will be entitled to
indemnification by the Trust Fund for any loss, liability or expense incurred in
connection with or relating to the Pooling Agreement or the Certificates,  other
than  any  loss,  liability  or  expense  (i)  incurred  by  reason  of  willful
misconduct,  bad  faith,  fraud  or  negligence  in the  performance  of  duties
thereunder  or by  reason  of  reckless  disregard  of  obligations  and  duties
thereunder,  in each case by the person being  indemnified;  (ii) imposed by any
taxing  authority  if  such  loss,  liability  or  expense  is not  specifically
reimbursable  pursuant  to the terms of the  Pooling  Agreement,  or (iii)  with
respect to any such party, resulting from the breach by such party of any of its
representations or warranties contained in the Pooling Agreement.

      In addition,  the Pooling Agreement  provides that none of the Seller, the
Master Servicer, nor the Special Servicer will be under any obligation to appear
in,  prosecute or defend any legal  action  unless such action is related to its
duties under the Pooling  Agreement  and which in its opinion does not expose it
to any  expense or  liability.  The Seller,  the Master  Servicer or the Special
Servicer may, however, in its discretion  undertake any such action which it may
deem necessary or desirable with respect to the Pooling Agreement and the rights
and  duties  of  the  parties  thereto  and  the  interests  of the  holders  of
Certificates  thereunder.  In such event,  the legal  expenses and costs of such
action  and any  liability  resulting  therefrom  will be  expenses,  costs  and
liabilities  of the Trust Fund,  and the  Seller,  the Master  Servicer  and the
Special Servicer will be entitled to be reimbursed  therefor from the Collection
Account.

      The Seller is not obligated to monitor or supervise the performance of the
Master  Servicer,  the  Special  Servicer  or  the  Trustee  under  the  Pooling
Agreement.  The Seller may, but is not obligated to, enforce the  obligations of
the Master Servicer or the Special Servicer under the Pooling Agreement and may,
but is not  obligated  to,  perform or cause a designee to perform any defaulted
obligation of the Master Servicer or the Special  Servicer or exercise any right
of the Master Servicer or the Special Servicer under the Pooling  Agreement.  In
the event the Seller  undertakes  any such  action,  it will be  reimbursed  and
indemnified  by the Trust Fund in accordance  with the standard set forth above.
Any such  action by the  Seller  will not  relieve  the Master  Servicer  or the
Special Servicer of its obligations under the Pooling Agreement.

      Any person  into which the  Seller,  the Master  Servicer  or the  Special
Servicer may be merged or consolidated,  or any person resulting from any merger
or  consolidation  to which the  Seller,  the  Master  Servicer  or the  Special
Servicer is a party, or any person succeeding to the business of the Seller, the
Master  Servicer or the Special  Servicer,  will be the successor of the Seller,
the Master  Servicer  or the  Special  Servicer,  as the case may be,  under the
Pooling  Agreement,  and shall be deemed to have assumed all of the  liabilities
and obligations of the Seller, the Master Servicer or the Special Servicer under
the Pooling Agreement.

Events of Default

      Events of default of the Master Servicer (each, with respect to the Master
Servicer,  an "Event of Default")  under the Pooling  Agreement  consist,  among
other  things,  of (i) any  failure  by the  Master  Servicer  to  remit  to the
Collection Account or any failure by the Master Servicer to remit to the Trustee
for deposit into the Upper-Tier  Distribution Account,  Lower-Tier  Distribution
Account, [Interest Reserve Account, or Excess Interest Distribution Account] any
amount  required to be so remitted at the time required to be remitted  pursuant
to the Pooling  Agreement;  or (ii) any failure by the Master  Servicer  duly to
observe  or  perform  in any  material  respect  any of its other  covenants  or
agreements or the material breach of its representations or warranties under the
Pooling  Agreement  which  continues  unremedied for 30 days after the giving of
written  notice of such  failure  to the  Master  Servicer  by the Seller or the
Trustee,  or to the Master  Servicer  and to the  Seller and the  Trustee by the
holders of Certificates  evidencing  Percentage Interests of at least 25% of any
affected  Class;  provided  that if such  default is not  capable of being cured
within such 30 day period and the Master  Servicer is  diligently  pursuing such
cure,  the Master  Servicer  shall be entitled to an  additional  30 day period;
provided,  further,  that the  failure of the  Master  Servicer  to perform  any
covenant or agreement contained in the Pooling Agreement (other than as provided
in clause  (i)  above)  as a result  of an  inconsistency  between  the  Pooling
Agreement and any Mortgage  Loan  document  will not be an Event of Default;  or
(iii) any  failure by the  Master  Servicer  to make any  Advances  as  required
pursuant  to the  Pooling  Agreement;  or (iv)  certain  events  of  bankruptcy,
insolvency,  readjustment  of debt,  marshaling  of assets  and  liabilities  or
similar  proceedings  and certain actions by, on behalf of or against the Master
Servicer indicating its insolvency or inability to pay its obligations.

      Events of default  of the  Special  Servicer  (each,  with  respect to the
Special Servicer,  an "Event of Default") under the Pooling  Agreement  consist,
among other things,  of (i) any failure by the Special  Servicer to remit to the
Collection Account any amount so required under the Pooling  Agreement;  or (ii)
any failure by the Special  Servicer  duly to observe or perform in any material
respect any of its other covenants or agreements,  or the material breach of its
representations  or  warranties  under the  Pooling  Agreement  which  continues
unremedied  for a period of 30 days after the  giving of written  notice of such
failure  to the  Special  Servicer  by the  Master  Servicer,  the Seller or the
Trustee,  or to the Special  Servicer,  the Master Servicer,  the Seller and the
Trustee by the holders of  Certificates  evidencing  Percentage  Interests of at
least  25% of any  affected  Class;  or  (iii)  certain  events  of  bankruptcy,
insolvency,  readjustment  of debt,  marshaling  of assets  and  liabilities  or
similar  proceedings and certain actions by, on behalf of or against the Special
Servicer indicating its insolvency or inability to pay its obligations.

Rights Upon Event of Default

      If an Event of Default  with  respect to the  Master  Servicer  (acting as
Master Servicer or Special  Servicer)  occurs,  then the Trustee may, and at the
direction  of  the  holders  of  Certificates  evidencing  at  least  25% of the
aggregate Voting Rights of all Certificateholders,  the Trustee will be required
to, terminate all of the rights and obligations of the Master Servicer as Master
Servicer   under  the  Pooling   Agreement   and  in  and  to  the  Trust  Fund.
Notwithstanding the foregoing, upon any termination of the Master Servicer under
the  Pooling  Agreement,  the Master  Servicer  will  continue to be entitled to
receive  all  accrued  and unpaid  servicing  compensation  through  the date of
termination plus reimbursement for all Advances and interest on such Advances as
provided in the Pooling Agreement. In the event that the Master Servicer is also
the Special Servicer and the Master Servicer is terminated,  the Master Servicer
will also be terminated as Special Servicer.

      On and after the date of termination  following an Event of Default by the
Master  Servicer,  the Trustee  will succeed to all  authority  and power of the
Master  Servicer (and the Special  Servicer if the Special  Servicer is also the
Master  Servicer)  under  the  Pooling  Agreement  and will be  entitled  to the
compensation arrangements to which the Master Servicer (and the Special Servicer
if the Special  Servicer is also the Master  Servicer) would have been entitled.
If  the  Trustee  is  unwilling  or  unable  so to  act,  or if the  holders  of
Certificates  evidencing  at least  25% of the  aggregate  Voting  Rights of all
Certificateholders  so request, or if the Rating Agencies do not provide written
confirmation  that the  succession of the Trustee as Master  Servicer or Special
Servicer, will not cause a qualification,  withdrawal or downgrading of the then
current  ratings  assigned to the  Certificates,  the Trustee must  appoint,  or
petition a court of competent  jurisdiction  for the  appointment of, a mortgage
loan  servicing  institution  the  appointment  of which  will not result in the
downgrading, qualification or withdrawal of the then current ratings assigned to
any Class of  Certificates  as evidenced in writing by each Rating Agency to act
as  successor  to the Master  Servicer  or Special  Servicer  under the  Pooling
Agreement.  Pending  such  appointment,  the Trustee is obligated to act in such
capacity.  The  Trustee  and any such  successor  may agree  upon the  servicing
compensation to be paid. If the compensation  payable to such successor  exceeds
that to which the  predecessor  Master  Servicer was  entitled,  the  additional
servicing  compensation will be allocated to the Certificates in the same manner
as Realized Losses.

      If the Special Servicer is not the Master Servicer and an Event of Default
with  respect to the  Special  Servicer  occurs,  the  Trustee  may,  and at the
direction of the holders of at least 25% of the  aggregate  Voting Rights of all
Certificateholders,  the Trustee  will be  required  to,  terminate  the Special
Servicer  and the Trustee  will  succeed to all the power and  authority  of the
Special  Servicer  under the Pooling  Agreement,  unless such  succession  would
result in the  downgrading,  qualification  or  withdrawal  of the then  current
ratings assigned to any Class of  Certificates,  as evidenced in writing by each
Rating Agency, in which case, a successor Special Servicer shall be appointed in
accordance with the Pooling  Agreement.  The Trustee or other successor  Special
Servicer which succeeds to the power and authority of the Special  Servicer will
be entitled to the  compensation  to which the Special  Servicer would have been
entitled after the date of such succession.

      No  Certificateholder  will have any right under the Pooling  Agreement to
institute any proceeding  with respect to the Pooling  Agreement or the Mortgage
Loans,  unless,  with respect to the Pooling  Agreement,  such holder previously
shall have given to the Trustee a written  notice of a default under the Pooling
Agreement,  and of the  continuance  thereof,  and  unless  also the  holders of
Certificates of each Class affected thereby evidencing  Percentage  Interests of
at least 25% of such Class  shall have made  written  request of the  Trustee to
institute such proceeding in its own name as Trustee under the Pooling Agreement
and shall have  offered  to the  Trustee  such  reasonable  indemnity  as it may
require against the costs,  expenses and  liabilities to be incurred  therein or
thereby, and the Trustee, for 60 days after its receipt of such notice,  request
and offer of  indemnity,  shall have  neglected  or refused  to  institute  such
proceeding.

      The Trustee will have no obligation to make any  investigation  of matters
arising  under the  Pooling  Agreement  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, unless such holders of Certificates shall
have offered to the Trustee reasonable  security or indemnity against the costs,
expenses and liabilities which may be incurred therein or thereby.

Amendment

      The Pooling Agreement may be amended at any time by the Seller, the Master
Servicer, the Special Servicer and the Trustee without the consent of any of the
holders of Certificates (i) to cure any ambiguity; (ii) to correct or supplement
any  provisions  therein which may be defective or  inconsistent  with any other
provisions therein; (iii) to amend any provision thereof to the extent necessary
or  desirable  to  maintain  the  status  of each of the  Upper-Tier  REMIC  and
Lower-Tier  REMIC as a REMIC, or to prevent the imposition of any material state
or local taxes; (iv) to amend or supplement a provision which will not adversely
affect in any  material  respect  the  interests  of any  Certificateholder  not
consenting  thereto,  as  evidenced  in  writing  by an  opinion  of  counsel or
confirmation  in writing from each Rating  Agency that such  amendment  will not
result in a qualification, withdrawal or downgrading of the then current ratings
assigned to the Certificates;  (v) to amend or supplement any provisions therein
to the extent  necessary or desirable to maintain the rating assigned to each of
the Classes of  Certificates  by each Rating Agency;  and (vi) to make any other
provisions  with respect to matters  which are not  inconsistent  with any other
provisions  therein  and  will  not  result  in a  qualification  withdrawal  or
downgrading  of the then  current  ratings  assigned  to the  Certificates.  The
Pooling  Agreement  provides that no such  amendment  shall cause the Upper-Tier
REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC.

      The Pooling Agreement may also be amended from time to time by the Seller,
the Master  Servicer,  the Special  Servicer and the Trustee with the consent of
the  holders  of  Certificates  evidencing  at least  66 2/3% of the  Percentage
Interests  of each Class of  Certificates  affected  thereby  for the purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions of the Pooling Agreement or modifying in any manner the rights of the
holders of  Certificates;  provided,  however,  that no such  amendment  may (i)
reduce in any manner the  amount  of, or delay the  timing of,  payments  on any
Certificate;  (ii) alter the  obligations  of the Master  Servicer,  the Special
Servicer or the  Trustee to make a P&I Advance or Property  Advance or alter the
servicing  standards  set  forth in the  Pooling  Agreement;  (iii)  change  the
percentages  of Voting Rights of holders of  Certificates  which are required to
consent to any action or inaction under the Pooling Agreement; or (iv) amend the
section in the  Pooling  Agreement  relating  to the  amendment  of the  Pooling
Agreement,  in each case without the consent of the holders of all  Certificates
representing  all the  Percentage  Interests  of the Class or  Classes  affected
thereby.

      The "Voting Rights"  assigned to each Class shall be (a) 0% in the case of
the Class R and  Class LR  Certificates;  [(b) % in the case of the  Class  ____
Certificates,  provided  that the Voting  Rights of the Class ____  Certificates
will be reduced to zero upon the  reduction  of the Notional  Amount  thereof to
zero (the  applicable  percentage  from time to time is the "Fixed Voting Rights
Percentage");]  (c) in the case of the Class ____, Class ____, Class ____, Class
____, Class ____, Class ____, Class ____, Class ____, Class ____, Class ____ and
Class ____ Certificates, a percentage equal to the product of (i) 100% minus the
Fixed Voting Rights Percentage  multiplied by (ii) a fraction,  the numerator of
which is equal to the aggregate outstanding  Certificate Principal Amount of any
such  Class  (which  will be  reduced  for this  purpose  by the  amount  of any
Appraisal  Reduction Amounts notionally  allocated to such Class, if applicable)
and the denominator of which is equal to the aggregate  outstanding  Certificate
Principal Amounts of all Classes of Certificates. The Voting Rights of any Class
of  Certificates  shall be allocated among holders of Certificates of such Class
in proportion to their respective Percentage Interests.

Realization Upon Mortgage Loans

      Specially  Serviced Mortgage Loans;  Appraisals.  Within 60 days following
the occurrence of an Appraisal  Reduction  Event,  the Special  Servicer will be
required to obtain an appraisal of the Mortgaged  Property or REO  Property,  as
the case may be, from an independent  appraiser in accordance with MAI standards
(an "Updated  Appraisal");  provided,  that,  the Special  Servicer  will not be
required to obtain an Updated  Appraisal of any Mortgaged  Property with respect
to which there  exists an  appraisal  which is less than twelve  months old. The
cost of any  Updated  Appraisal  shall be a  Property  Advance to be paid by the
Master Servicer.

      Standards for Conduct  Generally in Effecting  Foreclosure  or the Sale of
Defaulted  Loans.  In connection with any  foreclosure,  enforcement of the loan
documents,  or other  acquisition,  the cost and expenses of any such proceeding
shall be paid by the Special Servicer as a Property Advance.

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

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

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

      If the  Trust  Fund  acquires  a  Mortgaged  Property  by  foreclosure  or
deed-in-lieu  of  foreclosure  upon a default of a Mortgage  Loan,  the  Pooling
Agreement  provides that the Trustee (or the Special Servicer,  on behalf of the
Trustee),  must administer  such Mortgaged  Property so that it qualifies at all
times as "foreclosure  property" within the meaning of Code Section  860G(a)(8).
The Pooling Agreement also requires that any such Mortgaged  Property be managed
and operated by an  "independent  contractor,"  within the meaning of applicable
Treasury  regulations,  who furnishes or renders services to the tenants of such
Mortgaged  Property.  Generally,  the  Lower-Tier  REMIC  will not be taxable on
income  received  with  respect to a  Mortgaged  Property  to the extent that it
constitutes  "rents  from real  property,"  within the  meaning of Code  Section
856(c)(3)(A) and Treasury regulations thereunder.  "Rents from real property" do
not  include  the  portion of any rental  based on the net income or gain of any
tenant or sub-tenant.  No determination has been made whether rent on any of the
Mortgaged Properties meets this requirement.  "Rents from real property" include
charges for services  customarily  furnished or rendered in connection  with the
rental of real  property,  whether or not the  charges  are  separately  stated.
Services furnished to the tenants of a particular building will be considered as
customary if, in the geographic market in which the building is located, tenants
in  buildings  which are of  similar  class are  customarily  provided  with the
service.  No determination  has been made whether the services  furnished to the
tenants of the  Mortgaged  Properties  are  "customary"  within  the  meaning of
applicable  regulations.  It is therefore  possible that a portion of the rental
income  with  respect to a Mortgaged  Property  owned by the  Lower-Tier  REMIC,
presumably  allocated based on the value of any non-qualifying  services,  would
not constitute "rents from real property." In addition to the foregoing, any net
income from a trade or business operated or managed by an independent contractor
on a Mortgaged Property owned by the Lower-Tier REMIC or a healthcare  property,
such as a hotel property, will not constitute "rents from real property." Any of
the  foregoing  types  of  income  may  instead   constitute  "net  income  from
foreclosure  property,"  which would be taxable to the  Lower-Tier  REMIC at the
highest marginal federal  corporate rate (currently 35%) and may also be subject
to state or local taxes. Any such taxes would be chargeable  against the related
income  for  purposes  of  determining  the  Net  REO  Proceeds   available  for
distribution to holders of Certificates. The Pooling Agreement provides that the
Special  Servicer will be permitted to cause the  Lower-Tier  REMIC to earn "net
income from  foreclosure  property" that is subject to tax if it determines that
the net after-tax benefit to  Certificateholders  is greater than another method
of  operating or net leasing the  Mortgaged  Property.  See "FEDERAL  INCOME TAX
CONSEQUENCES--REMIC  Certificates--Income from Residual Certificates--Prohibited
Transactions; Special Taxes" in the Prospectus.

      The Pooling  Agreement will provide that the Special Servicer may offer to
sell to any person any defaulted Mortgage Loan or any REO Property, or may offer
to purchase any Specially  Serviced  Mortgage  Loan or any REO Property,  if and
when the Special Servicer  determines,  consistent with the Servicing  Standard,
that no  satisfactory  arrangements  can be made for  collection  of  delinquent
payments thereon and such a sale would be in the best economic  interests of the
Trust Fund, but shall,  in any event, so offer to sell any REO Property no later
than the time  determined by the Special  Servicer to be sufficient to result in
the sale of such  REO  Property  within  the  period  specified  in the  Pooling
Agreement,  including  extensions  thereof.  The Special Servicer is required to
give the Trustee not less than five days' prior written  notice of its intention
to sell any Specially Serviced Mortgage Loan or REO Property,  in which case the
Special  Servicer is  required  to accept the  highest  offer (of at least three
offers) received from any person for any Specially Serviced Mortgage Loan or any
REO  Property  in an amount at least  equal to the  Repurchase  Price or, at its
option,  if it has  received  no offer at least  equal to the  Repurchase  Price
therefor,  purchase the Specially Serviced Mortgage Loan or REO Property at such
Repurchase Price.

      In the absence of any such offer (or  purchase  by the Special  Servicer),
the Special  Servicer  shall accept the highest  offer  received from any person
that is determined by the Special Servicer to be a fair price for such Specially
Serviced  Mortgage Loan or REO Property,  if the highest offeror is a person not
affiliated with the Special Servicer, or is determined to be a fair price by the
Trustee  (based  solely  upon  updated  independent  appraisals  received by the
Trustee),  if the  highest  offeror is  affiliated  with the  Special  Servicer.
Neither the Trustee, in its individual  capacity,  nor any of its affiliates may
make an offer for or purchase any  Specially  Serviced  Mortgage Loan or any REO
Property.

      The Pooling Agreement will not obligate the Special Servicer to accept the
highest  offer  if the  Special  Servicer  determines,  in  accordance  with the
Servicing Standard,  that rejection of such offer would be in the best interests
of the holders of Certificates.  In addition,  the Special Servicer may accept a
lower offer if it determines,  in accordance with the Servicing  Standard,  that
acceptance  of such  offer  would be in the best  interests  of the  holders  of
Certificates  (for example,  if the prospective  buyer making the lower offer is
more likely to perform its obligations,  or the terms offered by the prospective
buyer making the lower offer are more  favorable),  provided that the offeror is
not a person  affiliated  with the Special  Servicer.  The  Special  Servicer is
required to use its best efforts to sell all Specially  Serviced  Mortgage Loans
and REO Property prior to the Rated Final Distribution Date.

      Following a default in the payment of  principal or interest on a Mortgage
Loan,  the Special  Servicer,  after  consultation  with,  and agreement by, the
Master Servicer,  may elect not to foreclose or institute similar proceedings or
modify such Mortgage Loan (as described  below) and instead the Master  Servicer
shall continue to make P&I Advances with respect to such  delinquencies  so long
as the Special Servicer,  in its reasonable  judgment,  after consultation with,
and  agreement by, the Master  Servicer,  concludes (a) that the election not to
foreclose  or modify  would likely  result in a greater  recovery,  on a present
value basis,  than would  foreclosure or modification  and (b) such P&I Advances
will not be  Nonrecoverable  Advances.  With  respect to such  conclusions,  the
Master  Servicer may  conclusively  rely (absent  manifest error) on the Special
Servicer's computations and analysis.

Modifications, Waivers and Amendments

      The  Pooling  and  Servicing  Agreement  will  permit  each of the  Master
Servicer  and the  Special  Servicer  to modify,  waive or amend any term of any
Mortgage Loan if (a) it determines,  in accordance  with the servicing  standard
described above,  that it is appropriate to do so and (b) except as described in
the following paragraph,  such modification,  waiver or amendment,  will not (i)
affect the amount or timing of any scheduled payments of principal,  interest or
other  amount  (including  Prepayment  Premiums and Yield  Maintenance  Charges)
payable  under the  Mortgage  Loan,  (ii) affect the  obligation  of the related
borrower to pay a  Prepayment  Premium or Yield  Maintenance  Charge or permit a
principal  prepayment during the applicable  prepayment  lock-out period,  (iii)
except as expressly  provided by the related  Mortgage or in  connection  with a
material  adverse  environmental  condition at the related  Mortgaged  Property,
result in a release of the lien of the related  Mortgage on any material portion
of such Mortgaged Property without a corresponding  principal prepayment or (iv)
in the  judgment  of the Master  Servicer or the  Special  Servicer,  materially
impair the  security for the Mortgage  Loan or reduce the  likelihood  of timely
payment of amounts due thereon.

      Notwithstanding  clause  (b)  of  the  preceding  paragraph,  the  Special
Servicer may (i) reduce the amounts owing under any Specially  Serviced Mortgage
Loan by forgiving  principal,  accrued interest and/or any prepayment premium or
yield maintenance  charge,  (ii) reduce the amount of the Monthly Payment on any
Specially Serviced Mortgage Loan, including by way of a reduction in the related
Mortgage  Interest Rate,  (iii) forbear in the  enforcement of any right granted
under any Mortgage Note or Mortgage  relating to a Specially  Serviced  Mortgage
Loan,  (iv) extend the maturity date of any Specially  Serviced  Mortgage  Loan,
and/or (v) accept a principal  prepayment  during any Lockout  Period;  provided
that (x) the  related  borrower  is in default  with  respect  to the  Specially
Serviced Mortgage Loan or, in the judgment of the Special Servicer, such default
is reasonably  foreseeable,  (y) in the sole, good faith judgment of the Special
Servicer, such modification,  waiver or amendment would increase the recovery to
Certificateholders  on a net present  value basis  documented to the Trustee and
(z) such  modification,  waiver  or  amendment  does not  result  in a tax being
imposed on the Trust Fund or cause any REMIC created pursuant to the Pooling and
Servicing Agreement to fail to qualify as a REMIC at a any time the Certificates
are  outstanding,  based on an opinion of counsel obtained at the expense of the
Trust Fund. In no event,  however, will the Special Servicer be permitted to (i)
extend  the  maturity  date of a Mortgage  Loan  beyond a date that is two years
prior to the Rated Final  Distribution  Date,  or (ii) if the  Mortgage  Loan is
secured by a ground lease, extend the maturity date of such Mortgage Loan beyond
a date  which is 10 years  prior to the  expiration  of the term of such  ground
lease.

      [The Special Servicer will prepare a report (an "Asset Status Report") for
each Mortgage Loan which  becomes a Specially  Serviced  Mortgage Loan not later
than 45 days after the  servicing of such Mortgage  Loan is  transferred  to the
Special Servicer.  Each Asset Status Report will be delivered to the Controlling
Class  Representative (as defined herein).  The Controlling Class Representative
may  object to any Asset  Status  Report  within 10  business  days of  receipt;
provided,  however,  that the Special  Servicer shall  implement the recommended
action as  outlined  in such  Asset  Status  Report  if it makes an  affirmative
determination  that  not  taking  such  recommended  action  would  violate  the
Servicing  Standard  such  objection  is not in the best  interest of all of the
Certificateholders or in violation of the Servicing Standard. If the Controlling
Class  Representative  disapproves  such Asset  Status  Report  and the  Special
Servicer has not made the affirmative determination described above, the Special
Servicer will revise such Asset Status Report as soon as practicable thereafter,
but in no event later than 30 days after such disapproval.  The Special Servicer
will revise such Asset Status Report until the Controlling Class  Representative
fails to disapprove such revised Asset Status Report as described above or until
the Special  Servicer  makes a  determination  that such objection is not in the
best interests of all of the Certificateholders; provided, however, in the event
that the Controlling Class and the Special Servicer has not agreed upon an Asset
Status Report with respect to a Specially Serviced Mortgage Loan within 120 days
of the  Controlling  Class  Representatives  receipt of the initial Asset Status
Report  with  respect to such  Specially  Serviced  Mortgage  Loan.  The Special
Servicer shall implement the actions'  described in the most recent Asset Status
Report.]

      Each of the Master  Servicer and the Special  Servicer will be required to
notify the  Trustee,  the  Rating  Agencies  and the other of any  modification,
waiver or  amendment  of any term of any  Mortgage  Loan,  and to 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
Trustee. See "Description of the Pooling and Servicing Agreement".

      The Master  Servicer  or the  Special  Servicer,  as  applicable,  will be
permitted to modify,  waive or amend any term of a Mortgage  Loan that is not in
default or as to which default is not  reasonably  foreseeable  if, and only if,
such  modification,  waiver or amendment (a) would not be  "significant" as such
term is defined in Treasury  Regulations Section  1.860G-2(b)(3),  which, in the
judgment of the Master Servicer,  may be evidenced by an opinion of counsel, (b)
would be in accordance  with the Servicing  Standard and (c) would not adversely
affect  in any  material  respect  the  interest  of any  Certificateholder  not
consenting  to it. The consent of the majority of  Percentage  Interests of each
Class of Certificates  affected thereby or written confirmation from each Rating
Agency  that  such  modification,  waiver  or  amendment  will not  result  in a
qualification, withdrawal or downgrading of the then-current ratings assigned to
the Certificates will not be required but will be conclusive  evidence that such
modification,  waiver or amendment  would not  adversely  affect in any material
respect the interest of any Certificateholder not consenting thereto. The Master
Servicer or the Special Servicer,  as applicable,  is required to provide copies
of any modifications, waiver or amendment to each Rating Agency.

      [The  Master  Servicer  or Special  Servicer  shall be  permitted,  in its
discretion, to waive all or any accrued Excess Interest if, prior to the related
maturity  date,  the  related  borrower  has  requested  the right to prepay the
Mortgage Loan in full  together with all payments  required by the Mortgage Loan
in connection with such prepayment except for all or a portion of accrued Excess
Interest,  provided that the Master Servicer or Special Servicer, as applicable,
determines that (i) in the absence of the waiver of such Excess Interest,  there
is a reasonable  likelihood  that the Mortgage  Loan will not be paid in full on
the related  Maturity  Date and (ii) waiver of the right to such accrued  Excess
Interest is reasonably  likely to produce a greater  payment in the aggregate to
Certificateholders on a present value basis than a refusal to waive the right to
such  Excess  Interest.  Any such  waiver  shall  not be  effective  until  such
prepayment is tendered.]

[The Controlling Class Representative]

      [The  holders  of  the  Class  of  Certificates   representing   the  most
subordinate  interests in the Trust Fund that equals at least 25% of its initial
Class ______ Balance (or if no class of Certificates  has a Class ______ Balance
of at least 25% of its initial Class ______ Balance,  the most subordinate class
outstanding) (the "Controlling Class") will designate a representative  pursuant
to the Pooling and Servicing Agreement (the "Controlling Class Representative").
The Controlling Class Representative may be a Certificateholder,  an individual,
a corporation or another  entity,  as determined by the  Controlling  Class.  In
addition to the matters set forth above,  the Controlling  Class  Representative
may remove and  replace the  Special  Servicer  with  another  Special  Servicer
acceptable to the Rating Agencies.

      The  Controlling  Class  Representative  will  have  no  liability  to the
Certificateholders  for any action taken,  or for refraining  from the taking of
any action,  in good faith pursuant to the Pooling and Servicing  Agreement,  or
for  error  in  judgment;   provided,   however,   that  the  Controlling  Class
Representative will not be protected against any liability which would otherwise
be imposed  by reason of willful  misfeasance,  bad faith or  negligence  in the
performance  of duties or by reason of  reckless  disregard  of  obligations  or
duties. By its acceptance of a Certificate,  each Certificateholder confirms its
understanding  that the Controlling Class  Representative  may take actions that
favor the interest of one or more Classes of the Certificates over other Classes
of the  Certificates,  and that the Controlling  Class  Representative  may have
special  relationships and interests that conflict with those of holders of some
Classes  of the  Certificate;  and,  absent  willful  misfeasance,  bad faith or
negligence  on  the  part  of  the  Controlling   Class   Representative,   each
Certificateholder  agrees  to take  no  action  against  the  Controlling  Class
Representative  or any of its  officers,  directors,  employees,  principals  or
agents as a result of such a special relationship or conflict.]

Optional Termination; Optional Mortgage Loan Purchase

      The  holders of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the Controlling Class, and if the Controlling Class does
not  exercise  its option,  the Seller and, if the Seller does not  exercise its
option, the Master Servicer and, if none of the Controlling Class, the Seller or
the  Master  Servicer  exercises  its  option,  the  holders  of  the  Class  LR
Certificates representing greater than a 50% Percentage Interest of the Class LR
Certificates  will have the option to purchase all of the Mortgage Loans and all
property  acquired in respect of any Mortgage Loan  remaining in the Trust Fund,
and thereby  effect  termination  of the Trust Fund and early  retirement of the
then outstanding  Certificates,  on any Distribution Date on which the aggregate
Stated  Principal  Balance of the Mortgage Loans  remaining in the Trust Fund is
less than ___% of the aggregate Stated Principal  Balance of such Mortgage Loans
as of the Cut-Off  Date.  The purchase  price  payable upon the exercise of such
option on such a Distribution Date will be an amount equal to the greater of (i)
the sum of (A) 100% of the outstanding  principal  balance of each Mortgage Loan
included  in the  Trust  Fund as of the last  day of the  month  preceding  such
Distribution  Date; (B) the fair market value of all other property  included in
the Trust Fund as of the last day of the month preceding such Distribution Date,
as  determined  by an  independent  appraiser as of a date not more than 30 days
prior to the last day of the month  preceding  such  Distribution  Date; (C) all
unpaid  interest  accrued on such  principal  balance of each such Mortgage Loan
(including  any  Mortgage  Loans as to  which  title  to the  related  Mortgaged
Property has been  acquired) at the Mortgage Rate [(plus the Excess Rate, to the
extent  applicable)]  to the last day of the Interest  Accrual Period  preceding
such  Distribution  Date, and (D)  unreimbursed  Property  Advances,  and unpaid
servicing compensation,  special servicing compensation,  Trustee Fees and Trust
Fund expenses,  in each case to the extent permitted under the Pooling Agreement
with  interest on all  unreimbursed  Advances  at the Advance  Rate and (ii) the
aggregate  fair  market  value of the  Mortgage  Loans  and all  other  property
acquired in respect of any Mortgage  Loan in the Trust Fund,  on the last day of
the month  preceding  such  Distribution  Date, as determined by an  independent
appraiser acceptable to the Master Servicer,  together with one month's interest
thereon at the related Mortgage Rates. There can be no assurance that payment of
the  Certificate  Principal  Amount,  if  any,  of  each  outstanding  Class  of
Certificates  plus accrued interest would be made in full in the event of such a
termination    of    the    Trust    Fund.    See     "DESCRIPTION     OF    THE
CERTIFICATES--Termination" in the Prospectus.

[Any Mortgage Loan purchased under the circumstances  described in the preceding
paragraph will be purchased  subject to a continuing right of the holders of the
Classes of Certificates  entitled to receive the Excess Interest with respect to
such  Mortgage  Loan,  to  receive  from the  purchaser(s),  from  time to time,
payments corresponding to Excess Interest with respect to such Mortgage Loan.]

The Trustee

      ________________,  a  ____________________  with its principal  offices in
_______________,  will act as Trustee  pursuant  to the Pooling  Agreement.  The
Trustee's corporate trust office is located at ________________________________.

      The Trustee may resign at any time by giving written notice to the Seller,
the Master Servicer and the Rating  Agencies,  provided that no such resignation
shall be effective until a successor has been appointed.  Upon such notice,  the
Seller will  appoint a successor  trustee  reasonably  acceptable  to the Master
Servicer. If no successor trustee is appointed within one month after the giving
of such notice of resignation,  the resigning Trustee may petition the court for
appointment of a successor trustee.

      The Seller may remove the Trustee  if,  among  other  things,  the Trustee
ceases to be eligible to continue as such under the Pooling  Agreement  or if at
any time the Trustee  becomes  incapable of acting,  or is adjudged  bankrupt or
insolvent,  or a receiver of the Trustee or its  property  is  appointed  or any
public  officer takes charge or control of the Trustee or of its  property.  The
holders of Certificates  evidencing  aggregate Voting Rights of more than 50% of
all Certificateholders may remove the Trustee upon written notice to the Seller,
the Master  Servicer and the Trustee.  Any resignation or removal of the Trustee
and  appointment  of a successor  trustee  and, if such  trustee is not rated at
least "AA" by each Rating Agency,  fiscal agent, will not become effective until
acceptance of the appointment by the successor trustee and, if necessary, fiscal
agent.  Notwithstanding the foregoing, upon any termination of the Trustee under
the Pooling  Agreement,  the Trustee will continue to be entitled to receive all
accrued  and  unpaid   compensation   through  the  date  of  termination   plus
reimbursement  for all Advances made by them and interest thereon as provided in
the Pooling  Agreement.  Any successor  trustee must have a combined capital and
surplus  of at least  $50,000,000  and such  appointment  must not result in the
downgrade,  qualification or withdrawal of the then-current  ratings assigned to
the Certificates, as evidenced in writing by the Rating Agencies.

      Pursuant to the Pooling Agreement, the Trustee will be entitled to receive
a monthly fee (the "Trustee  Fee") at a specified rate (the "Trustee Fee Rate"),
payable by the Master Servicer out of the Servicing Fee.

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

      At any time,  for the  purpose of meeting  any legal  requirements  of any
jurisdiction  in which any part of the Trust Fund or property  securing the same
is located,  the Seller and the Trustee  acting  jointly  will have the power to
appoint one or more  persons or entities  approved by the Trustee to act (at the
expense of the Trustee) as co-trustee or co-trustees,  jointly with the Trustee,
or separate trustee or separate trustees,  of all or any part of the Trust Fund,
and to vest  in  such  co-trustee  or  separate  trustee  such  powers,  duties,
obligations,  rights  and  trusts as the Seller  and the  Trustee  may  consider
necessary or desirable. Except as required by applicable law, the appointment of
a  co-trustee  or  separate   trustee  will  not  relieve  the  Trustee  of  its
responsibilities, obligations and liabilities under the Pooling Agreement.

Duties of the Trustee

      The  Trustee  (except for the  information  under the first  paragraph  of
"--The  Trustee")  and the Master  Servicer  (except for the  information  under
"--The  Master  Servicer")  will make no  representation  as to the  validity or
sufficiency of the Pooling  Agreement,  the  Certificates or the Mortgage Loans,
this Prospectus Supplement or related documents.

      In the event that the Master  Servicer  fails to make a required  Advance,
the Trustee (or with  respect to a Property  Advance  required to be made by the
Special Servicer,  the Master Servicer, and if the Master Servicer so fails, the
Trustee),  will be obligated  to make such  Advance,  provided  that the Trustee
shall not be  obligated to make any Advance it deems to be  nonrecoverable.  The
Trustee  shall be  entitled to rely  conclusively  on any  determination  by the
Master Servicer or Special Servicer,  as applicable,  that an Advance,  if made,
would not be recoverable. The Trustee will be entitled to reimbursement for each
Advance made by it in the same manner and to same extent as the Master  Servicer
or Special Servicer, as applicable.

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

      In addition,  pursuant to the Pooling Agreement,  the Trustee, at the cost
and expense of the Seller, based upon reports,  documents, and other information
provided to the  Trustee,  will be  obligated  to file with the  Securities  and
Exchange  Commission  (the  "Commission"),  in  respect  of the  Trust  and  the
Certificates, copies of the annual reports and of the information, documents and
other  reports  (or  copies  of such  portions  of any of the  foregoing  as the
Commission may from time to time by rules and regulations prescribe) required to
be filed with the  Commission  pursuant to Section 13 or 15(d) of the Securities
and Exchange Act of 1934, as amended, and any other Form 8-K reports required to
be filed pursuant to the Pooling Agreement.

The Master Servicer

      ____ will initially act as the Master Servicer.  The following information
has been provided by ____. None of the Seller, the Trustee, the Underwriter,  or
any of their respective  affiliates takes any  responsibility  therefor or makes
any representation or warranty as to the accuracy or completeness thereof.

      [Insert Master Servicer description.]

      Pursuant to the terms of the Pooling  Agreement,  the Master Servicer will
be required  to  indemnify  the Seller and the  Trustee  for any losses,  fines,
judgments,  costs  and  expenses  incurred  by them as a  result  of the  Master
Servicer's  willful  misfeasance,  bad faith or negligent failure to comply with
its duties and obligations under the Pooling Agreement.

Servicing Compensation and Payment of Expenses

      Pursuant to the Pooling Agreement, the Master Servicer will be entitled to
withdraw  monthly from the Collection  Account its portion of the Servicing Fee.
The monthly  servicing fee (the "Servicing Fee") for any Distribution Date is an
amount per Interest  Accrual  Period equal to the sum for each  Mortgage Loan of
the  product  of (i)  1/12  times a per  annum  rate of % with  respect  to each
Mortgage  Loan (in each  case,  the  "Servicing  Fee  Rate") and (ii) the Stated
Principal Balance of such Mortgage Loan, provided,  that, in connection with any
partial interest  payment,  such amounts shall be computed,  for the same period
respecting  which any related  interest payment due or deemed due on the related
Mortgage Loan is computed.] The Servicing Fee includes the compensation  payable
to the Master  Servicer and the Trustee Fee.  [With respect to any  Distribution
Date, to the extent that there are Prepayment  Interest  Shortfalls with respect
to Principal  Prepayments  received during the related  Collection  Period,  the
Servicing  Fee payable to the Master  Servicer  with respect to all the Mortgage
Loans (but not the fees  payable  to the  Trustee  or Rating  Agencies)  for the
related  Distribution Date shall be reduced up to the amount sufficient to fully
offset such Prepayment Interest Shortfalls;  provided, however, that in no event
shall the amount exceed 1/12 of [ __ ]% of the Stated  Principal  Balance of the
Mortgage Loans for the related Collection Period.] The Master Servicer's portion
of the  Servicing  Fee relating to each  Mortgage  Loan will be retained (to the
extent not  otherwise  offset by  Prepayment  Interest  Excesses)  by the Master
Servicer  from  payments  and   collections   (including   insurance   proceeds,
condemnation  proceeds and  liquidation  proceeds)  in respect of such  Mortgage
Loan.  [The  Master  Servicer  will also be  entitled  to  retain as  additional
servicing compensation all investment income earned on amounts on deposit in the
Collection  Account and the Reserve  Accounts  (to the extent not payable to the
related  borrower  under the related  Mortgage  Loan or  applicable  law).] [The
Servicing Fee includes certain amounts which will be paid to the Rating Agencies
for on-going  monitoring  and  surveillance  of the  Certificates  by the Rating
Agencies and for certain filing fees and related expenses.]

      [In  addition,  the  Master  Servicer  will be  entitled  to  receive,  as
additional servicing compensation, to the extent permitted by applicable law and
the related  Mortgage Loans,  any late payment  charges,  assumption  fees, loan
modification fees,  extension fees, loan service  transaction fees,  beneficiary
statement  charges or similar  items (but not  including  any yield  maintenance
charge or  prepayment  premiums),  in each case to the extent  received  and not
required to be deposited or retained in the Collection  Account  pursuant to the
Pooling Agreement.]

      The Master  Servicer  will be  required  to pay all  expenses  incurred in
connection with its  responsibilities  under the Pooling  Agreement  (subject to
reimbursement  as  described  herein),  including  all fees of any  subservicers
retained by it.

Special Servicer

      ____ will  initially  be  appointed  as special  servicer of the  Mortgage
Loans, (in such capacity,  the "Special  Servicer").  The Special Servicer will,
among other things, oversee the resolution of non-performing  Mortgage Loans and
act as disposition manager of REO Properties. The Pooling Agreement will provide
that although more than one Special Servicer may be appointed,  only one Special
Servicer may specially service any Mortgage Loan.

      The Special Servicer will be obligated to, among other things, oversee the
resolution of  non-performing  Mortgage Loans and act as disposition  manager of
REO  Properties.  The Pooling  Agreement  provides that holders of  Certificates
evidencing greater than 50% of the Percentage  Interests of the most subordinate
Class of Certificates then outstanding (provided,  however, that for purposes of
determining  the most  subordinate  Class,  in the  event  that the  Class  ____
Certificates and the Class ____  Certificates are the only Classes  outstanding,
the  Class A  Certificates  and the Class  ____  Certificates  together  will be
treated as the  subordinate  Class) may replace the Special  Servicer,  provided
that  each  Rating  Agency   confirms  to  the  Trustee  in  writing  that  such
replacement,  will not cause a  qualification,  withdrawal or downgrading of the
then-current ratings assigned to any Class of Certificates.

      [Pursuant to the Pooling Agreement,  the Special Servicer will be entitled
to certain fees,  including a special servicing fee (and if the Special Servicer
is the Master  Servicer,  such fees will be in addition to the  Servicing  Fee),
payable with respect to each Interest  Accrual  Period,  equal to the product of
(i) 1/12 times a per annum rate of % with respect to each  Mortgage and (ii) the
Stated Principal Balance of each related  Specially  Serviced Mortgage Loan (the
"Special Servicing Fee");  provided,  that such amounts shall be computed on the
basis of the same principal  amount and, in connection with any partial interest
payment,  for the same period  respecting which any related interest payment due
or deemed due on the related  Mortgage  Loan is computed.  The Special  Servicer
will be  entitled,  in  addition  to the  Special  Servicing  Fee,  to receive a
"Liquidation Fee" equal to % of the amount equal to (x) the proceeds of the sale
of any Mortgage  Loan or REO  Property  minus (y) any  broker's  commission  and
related  brokerage  referral  fees and to  receive a  "Rehabilitation  Fee" with
respect to any Mortgage Loan which ceases to be specially  serviced and has made
three  consecutive  Monthly  Payments on or prior to the related Due Dates after
the  Mortgage  Loan has ceased to be a Specially  Serviced  Mortgage  Loan in an
amount equal to % of the highest Stated Principal  Balance of such Mortgage Loan
during the period in which it was specially serviced;  provided,  however,  that
such Rehabilitation Fee shall be due only once for each Mortgage Loan during the
term of the Pooling  Agreement.  However,  no Liquidation Fee will be payable in
connection with, or out of, Liquidation  Proceeds resulting from the purchase of
any  Specially  Serviced  Mortgage  Loan or REO Property (i) by any  Responsible
Party   as    described    herein   under    "DESCRIPTION    OF   THE   MORTGAGE
POOL--Representations  and Warranties," (ii) by the Master Servicer,  the Seller
or the  Certificateholders  as described herein under  "--Optional  Termination;
Optional   Mortgage   Loan   Purchase,"   or  (iii)  in  certain  other  limited
circumstances.  Each of the foregoing fees,  along with certain expenses related
to special servicing of a Mortgage Loan, shall be payable out of funds otherwise
available to make payments on the Certificates.]

Master Servicer and Special Servicer Permitted to Buy Certificates

      The Master Servicer and the Special Servicer will be permitted to purchase
any Class of Certificates. Such a purchase by the Master Servicer or the Special
Servicer could cause a conflict relating to the Master Servicer's or the Special
Servicer's duties pursuant to the Pooling Agreement and the Master Servicer's or
the Special Servicer's  interest as a holder of Certificates,  especially to the
extent that certain actions or events have a  disproportionate  effect on one or
more Classes of  Certificates.  The Pooling  Agreement  provides that the Master
Servicer or Special  Servicer shall  administer the Mortgage Loans in accordance
with the servicing standard set forth therein without regard to ownership of any
Certificate  by the Master  Servicer  or the Special  Servicer or any  affiliate
thereof. Additionally, the Pooling Agreement provides that (i) an affiliate of a
borrower  may not vote  with  respect  to  matters  where  there is a  potential
conflict of interest,  (ii) any Certificateholder that is also the holder of any
debt of any of the  affiliates of any of the borrowers  under the Mortgage Loans
may not vote with respect to selecting,  or directing the actions of the Special
Servicer with respect to such Mortgage Loan, and (iii) the Special  Servicer may
not be the  holder of any debts of the  affiliates  of the  borrowers  under the
Mortgage Loans.

Reports to Certificateholders

      The Master  Servicer is  required to deliver to the Trustee  prior to each
Distribution Date, and the Trustee is to deliver to each Certificateholder,  the
Seller,  each Rating  Agency and, if requested,  any  potential  investor in the
Certificates, on each Distribution Date, the following reports:

      [Describe reports to certificateholders.]

      Subject to the receipt of necessary information from any subservicer, such
loan-by-loan  reports will be made available  electronically  in the form of the
standard CSSA loan file and CSSA property file;  provided,  however, the Trustee
will provide Certificateholders with a written copy of such report upon request.
The  information  that  pertains to Specially  Serviced  Mortgage  Loans and REO
Properties  reflected  in such  reports  shall be based  solely upon the reports
delivered by the Special  Servicer to the Master  Servicer at least two business
days prior to the Master Servicer  Remittance Date.  Absent manifest error, none
of the Master Servicer, the Special Servicer or the Trustee shall be responsible
for the accuracy or completeness of any information supplied to it by a borrower
or third  party  that is  included  in any  reports,  statements,  materials  or
information prepared or provided by the Master Servicer, the Special Servicer or
the Trustee, as applicable.

      The  Servicer is also  required  to deliver to the  Trustee the  following
materials:

      Annually,  on or before  ____ of each year,  commencing  with  ____,  with
respect to each  Mortgaged  Property and REO Property,  an "Operating  Statement
Analysis"  together with copies of the operating  statements and rent rolls (but
only to the extent the related  borrower is required by the Mortgage to deliver,
or otherwise agrees to provide such information) for such Mortgaged  Property or
REO Property as of the end of the preceding  calendar year. The Master  Servicer
(or the Special  Servicer in the case of Specially  Serviced  Mortgage Loans and
REO  Properties) is required to use its best  reasonable  efforts to obtain said
annual operating statements and rent rolls.

      Within  thirty days of receipt by the Servicer  (or within  twenty days of
receipt  from the  Special  Servicer  with  respect  to any  Specially  Serviced
Mortgage  Loan or REO  Property) of annual  operating  statements,  if any, with
respect to any Mortgaged Property or REO Property, an "NOI Adjustment Worksheet"
for such  Mortgaged  Property  (with the annual  operating  statements  attached
thereto as an exhibit),  presenting the computations made in accordance with the
methodology  described in the Pooling Agreement to "normalize" the full year net
operating  income and debt service  coverage numbers used by the Master Servicer
in the other reports referenced above.

      The  Trustee is to  deliver a copy of each  Operating  Statement  Analysis
report and NOI Adjustment Worksheet that it receives from the Master Servicer to
the Seller and each  Rating  Agency  promptly  after its receipt  thereof.  Upon
request, the Trustee will make such reports available to the  Certificateholders
and the Special Servicer.  Any  Certificateholder  and any potential investor in
the  Certificates  may  obtain  a copy of any  NOI  Adjustment  Worksheet  for a
Mortgaged  Property  or REO  Property  in the  possession  of the  Trustee  upon
request.

                                 USE OF PROCEEDS

      The net  proceeds  from the sale of the  Certificates  will be used by the
Seller to pay the purchase price of the Mortgage Loans.

                         FEDERAL INCOME TAX CONSEQUENCES

      [Elections  will be made to treat  applicable  portions  of the Trust Fund
[(exclusive  of the Excess  Interest  and the  Default  Interest)]  and,  in the
opinion of ____,  special tax counsel to the Seller,  such portions of the Trust
Fund will  qualify,  as two  separate  REMICs  (the  "Upper-Tier  REMIC" and the
"Lower-Tier REMIC,"  respectively)  within the meaning of Code Section 860D. The
Lower-Tier  REMIC  will  hold  the  Mortgage  Loans,  proceeds  therefrom,   the
Collection Account,  the Lower-Tier  Distribution  Account and any REO Property,
and will issue (i)  certain  uncertificated  classes of regular  interests  (the
"Lower-Tier  Regular  Interests") to the Upper-Tier  REMIC and (ii) the Class LR
Certificates,  which will represent the sole class of residual  interests in the
Lower-Tier  REMIC.  The  Upper-Tier  REMIC  will  hold  the  Lower-Tier  Regular
Interests and the Upper-Tier Distribution Account in which distributions thereon
will be deposited and will issue (i) classes of regular interests represented by
the Regular Certificates and (ii) the Class R Certificates, which will represent
the sole class of residual interests in the Upper-Tier REMIC. [In addition,  the
Class ____,  Class ____,  Class ____,  Class ____, Class ____, Class ____, Class
____ and Class ____  Certificates  will represent pro rata undivided  beneficial
interests in designated portions of the Excess Interest and the related portions
of the Excess  Interest  Distribution  Account,  which portion of the Trust Fund
will be  treated as part of a grantor  trust for  federal  income tax  purposes.
Although  holders of these Classes of Certificates  will be required to allocate
their  purchase  price between their  interests in the regular  interests in the
Upper-Tier REMIC and their beneficial  interests in Excess Interest based on the
relative fair market values of each, it is anticipated that the rights to Excess
Interest will have negligible value as of the Closing Date.]

      The Offered  Certificates  will be treated as "real estate  assets"  under
Code  Section  856(c)(4)(A),  to the extent that the assets of the REMICs are so
treated.  The  interest  on  the  Offered  Certificates  will  be  "interest  on
obligations  secured by  mortgages on real  property"  described in Code Section
856(c)(3)(B) for a real estate investment trust, in the same proportion that the
income of the REMICs is so treated.

      A beneficial  owner's interest in an Offered  Certificate will qualify for
the foregoing  treatments under Sections  856(c)(4)(A) and 856(c)(3)(B) in their
entirety if at least 95% of the REMICs' assets qualify for such  treatment,  and
otherwise will qualify to the extent of the REMICs' percentage of such assets. A
Mortgage  Loan that has been  defeased with U.S.  Treasury  securities  will not
qualify  for  such  treatment.  A  beneficial  owner's  interest  in an  Offered
Certificate will constitute "loans . . . secured by an interest in real property
which is . . .  residential  real  property"  within the meaning of Code Section
7701(a)(19)(C)(v)  in the case of a domestic  building and loan association only
to the  extent of the  percentage  of the  REMICs'  assets  consisting  of loans
secured by  multifamily  properties and  healthcare  properties.  The Lower-Tier
REMIC and the  Upper-Tier  REMIC  will be  treated  as one REMIC  solely for the
purpose of making the foregoing determinations.

      The regular interests  represented by the Offered  Certificates  generally
will be treated as newly  originated  debt  instruments  for federal  income tax
purposes.  Beneficial  owners of the  Offered  Certificates  will be required to
report income on the regular interests  represented by the Offered  Certificates
in accordance  with the accrual  method of accounting and any income from Excess
Interest  as such  amounts  are  accrued by the Trust  Fund,  based on their own
methods   of   accounting.   See   "FEDERAL   INCOME   TAX   CONSEQUENCES--REMIC
Certificates--Income from Regular Certificates--General" in the Prospectus.

      [It is  anticipated  that the regular  interests  represented by the Class
____, Class ____, Class ____, Class ____, Class ____ and Class ____ Certificates
will be issued at a premium and that the  regular  interest  represented  by the
Class ____  Certificates  will be issued with de minimis original issue discount
for federal income tax purposes.]

      Although  unclear for federal income tax purposes,  it is anticipated that
the Class  ____  Certificates  will be  treated as issued  with  original  issue
discount  in an amount  equal to the  excess of all  distributions  of  interest
expected to be received thereon over their  respective  issue prices  (including
accrued  interest).  Any  "negative"  amounts of original  issue discount on the
Class ____  Certificates  attributable  to rapid  prepayment with respect to the
Mortgage  Loans  will not be  deductible  currently,  but may be offset  against
future positive accruals of original issue discount,  if any. Finally,  a holder
of a Class ____ Certificate may be entitled to a loss deduction to the extent it
becomes certain that such holder will not recover a portion of its basis in such
Certificate, assuming no further prepayments. In the alternative, it is possible
that rules similar to the "noncontingent bond method" of the contingent interest
rules in the OID  Regulations,  as amended on June 12, 1996,  may be promulgated
with  respect  to the Class  ____  Certificates.  Under the  noncontingent  bond
method,  if the  interest  payable  for any  period is  greater or less than the
amount projected,  the amount of income included for that period would be either
increased or decreased accordingly.  Any net reduction in the income accrual for
the  taxable  year below zero (a  "Negative  Adjustment")  would be treated by a
Certificateholder  as ordinary  loss to the extent of prior income  accruals and
would be carried forward to offset future interest  accruals.  At maturity,  any
remaining  Negative  Adjustment  would be treated as a loss on retirement of the
Certificate.  The  legislative  history of relevant Code  provisions  indicates,
however,  that negative amounts of original issue discount on an instrument such
as a REMIC regular  interest may not give rise to taxable  losses in any accrual
period prior to the  instrument's  disposition  or  retirement.  Thus, it is not
clear  whether  any  losses  resulting  from  a  Negative  Adjustment  would  be
recognized  currently or be carried  forward until  disposition or retirement of
the  debt  obligation.  However,  unless  and  until  otherwise  required  under
applicable  regulations,  the Seller  does not intend to treat the  payments  of
interest on the Class ____ Certificates as contingent interest.

      The  prepayment  assumption  that  will be used to accrue  original  issue
discount,  to amortize  premium of an initial  owner,  or to  determine  whether
original  issue  discount is de minimis  will be Scenario 1 as  described  under
"YIELD,  PREPAYMENT  AND MATURITY  CONSIDERATIONS--Weighted  Average Life of the
Offered Certificates" above.

      Although  not free  from  doubt,  it is  anticipated  that any  prepayment
premiums  will  be  treated  as  ordinary  income  to the  extent  allocable  to
beneficial owners of the Offered Certificates as such amounts become due to such
beneficial owners.]

                            STATE TAX CONSIDERATIONS

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

      [At any time subsequent to the acquisition of a Mortgaged Property located
in Puerto Rico pursuant to a  foreclosure  or deed in lieu of  foreclosure,  the
Trust Fund will be subject to 29% Commonwealth of Puerto Rico withholding tax on
gross  rental  income  from the  Mortgaged  Property  if it is not  deemed to be
engaged in a trade or business within the Commonwealth of Puerto Rico. The Trust
Fund could also be subject  to  taxation  of gain or loss and tax return  filing
requirements  in the  Commonwealth  of Puerto  Rico upon  disposition  of such a
Mortgaged Property. Any such taxes would reduce the net proceeds available to be
distributed to  Certificateholders in respect of such a defaulted Mortgage Loan.
Investors  should  consult  their own tax  advisors  regarding  the specific tax
consequences  of ownership of Mortgaged  Property  located in Puerto Rico by the
Trust.]

                              ERISA CONSIDERATIONS

      [The  characteristics  of the  Offered  Certificates  will  not  meet  the
requirements of any exemption from the application of the prohibited transaction
provision of the Employee  Retirement  Income  Security Act of 1974,  as amended
("ERISA").  Accordingly,  the  Offered  Certificates  may not be acquired by any
employee  benefit  plan within the  meaning of Section  3(3) of ERISA or Section
4975 of the Code. See "ERISA CONSIDERATIONS" in the Prospectus.]

      [Describe other applicable ERISA considerations.]

      A fiduciary  of any  retirement  plan or other  employee  benefit  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,  and any entity whose  underlying  assets
include  assets of such a plan by reason of any such  plan's  investment  in the
entity 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 any
class  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.

      The U.S.  Department of Labor issued an individual  exemption,  Prohibited
Transaction  Exemption 89-88 (the "Exemption"),  on October 17, 1989 to Goldman,
Sachs  &  Co.,  as  subsequently  amended,  which  generally  exempts  from  the
application of certain prohibited transaction provisions of Sections 406 and 407
of ERISA, and the excise taxes imposed on such prohibited  transactions pursuant
to Sections 4975(a) and (b) of the Code and the civil penalties  imposed on such
prohibited   transactions   pursuant  to  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"  shall  include  (a)
Goldman, Sachs & Co., (b) any person directly or indirectly, through one or more
intermediaries, controlling, controlled by or under common control with Goldman,
Sachs & Co. 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 ____, Class ____ and Class ____ Certificates.

      The Exemption  sets forth six general  conditions  which must be satisfied
for a transaction  involving  the purchase,  sale and holding of such classes of
Offered Certificates to be eligible for exemptive relief thereunder.  First, the
acquisition of such classes of Offered  Certificates  by a Plan must be on terms
(including  the price) 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 rights
and  interests  evidenced  by such classes of Offered  Certificates  must not be
subordinate to the rights and interests  evidenced by the other  certificates of
the same  trust.  Third,  such  classes of Offered  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 Rating  Services,  a division of the McGraw-Hill
Companies,  Inc., Moody's Investors  Service,  Inc., Duff & Phelps Credit Rating
Co. or Fitch IBCA, Inc. Fourth, the Trustee cannot be an affiliate of any member
of the "Restricted  Group," which consists of the Underwriter,  the Seller,  the
Master Servicer,  the Special  Servicer,  any entity that provides  insurance or
other credit  support to the Trust Fund,  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 such  classes of
Offered Certificates and any affiliate of any of the foregoing entities.  Fifth,
the sum of all payments made to and retained by the  Underwriter  must represent
not more than reasonable  compensation for underwriting  such classes of Offered
Certificates;  the  sum of all  payments  made  to and  retained  by the  Seller
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 the Special
Servicer must represent not more than reasonable  compensation for such person's
services  under the  Agreements 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  ____,  Class ____ and Class ____  Certificates  are not
subordinate 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 such classes of  Certificates  that they be rated "AAA" by ____
and _____.  A fiduciary  of a Plan  contemplating  purchasing  any such class of
Certificates in the secondary market must make its own determination that at the
time of such  acquisition,  any such class of Certificates  continues to satisfy
the third general  condition set forth above. The Seller expects that the fourth
general condition set forth above will be satisfied with respect to each of such
classes of Certificates. A fiduciary of a Plan contemplating purchasing any such
class of  Certificate  must make its own  determination  that the first,  third,
fifth and sixth  general  conditions  set forth  above  will be  satisfied  with
respect to any such class of Certificate.

      The Class ____,  Class ____,  Class ____,  Class ____  Certificates do not
satisfy the second  condition  described above because they are  subordinated to
the Class ____ and Class ____  Certificates,  and furthermore the Class ____ and
Class  ____  Certificates  are not  expected  to  satisfy  the  third  condition
described above.  Accordingly,  the Class ____, Class ____, Class ____ and Class
____  Certificates  may not be purchased with the assets of a Plan,  unless such
purchase is made pursuant to Prohibited  Transaction Exemption 95-60,  described
below, or another prohibited transaction exemption.

      Before  purchasing any class of Certificate,  a fiduciary of a Plan should
itself confirm (a) that such Certificates constitute "certificates" for purposes
of the  Exemption  and (b) 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.

      Purchasers  using  insurance  company general account funds to effect such
purchase  should  consider the  availability  of  Prohibited  Transaction  Class
Exemption  95-60  (60  Fed.  Reg.  35925,  July  12,  1995)  issued  by the U.S.
Department of Labor.

      Any  Plan  fiduciary   considering   whether  to  purchase  any  class  of
Certificate  on behalf of a Plan should  consult with its counsel  regarding the
applicability  of  the  fiduciary   responsibility  and  prohibited  transaction
provisions of ERISA and the Code to such investment.  See "ERISA CONSIDERATIONS"
in the Prospectus.

                                LEGAL INVESTMENT

      [None of the] [The Class __, Class __, and Class ___ ]  Certificates  will
be "mortgage related  securities"  within the meaning of the Secondary  Mortgage
Market Enhancement Act of 1984, as amended ("SMMEA"). In addition,  institutions
whose  investment  activities  are  subject  to  review  by  certain  regulatory
authorities  may  be or  may  become  subject  to  restrictions,  which  may  be
retroactively imposed by such regulatory authorities,  on the investment by such
institutions in certain forms of mortgage-backed securities.

      No  representations  are  made as to the  proper  characterization  of the
Offered Certificates for legal investment,  financial institution  regulatory or
other  purposes,  or as to the ability of  particular  investors to purchase the
Offered  Certificates  under  applicable legal  investment  restrictions.  These
uncertainties  may adversely  affect the liquidity of the Offered  Certificates.
Accordingly,  all institutions whose investment  activities are subject to legal
investment laws and regulations,  regulatory  capital  requirements or review by
regulatory   authorities  should  consult  with  their  own  legal  advisors  in
determining  whether and to what extent the Offered  Certificates  constitute  a
legal investment or are subject to investment, capital or other restrictions.

      See "LEGAL INVESTMENT" in the Prospectus.

                                  UNDERWRITING

      The Seller and Goldman,  Sachs & Co. ("Goldman,  Sachs") have entered into
an underwriting  agreement with respect to the Offered Certificates.  Subject to
certain  conditions  Goldman,  Sachs has  agreed  to  purchase  all the  Offered
Certificates.

      The Seller estimates that its share of the total expenses of the offering,
excluding underwriting discounts and commissions, will be approximately $[ ].

      The  Seller  has  agreed  to  indemnify  Goldman,  Sachs  against  certain
liabilities, including liabilities under the Securities Act of 1933.

      The Offered Certificates are a new issue of securities with no established
trading  market.  The Seller has been  advised by Goldman,  Sachs that  Goldman,
Sachs intends to make a market in the Offered  Certificates but is not obligated
to do so and may  discontinue  market  making  at any time  without  notice.  No
assurance can be given as to the liquidity of the trading market for the Offered
Certificates.

      In connection with the offering, the Underwriter may purchase and sell the
Offered  Certificates  in  the  open  market.  These  transactions  may  include
purchases to cover short sales,  stabilizing transactions and purchases to cover
portions created by short sales. Short sales involve the sale by the Underwriter
of a greater  number of  Certificates  than they are required to purchase in the
offering. Stabilizing transactions consist of certain bids or purchases made for
the purpose of  preventing  or  retarding  a decline in the market  price of the
Certificates while the offering is in progress.

      Goldman,  Sachs & Co. is an  affiliate  of the Seller.  [In  addition,  an
affiliate of Goldman, Sachs & Co. is a limited partner of ____ a Loan Seller.]

      The  Underwriter  also may  impose  a  penalty  bid.  This  occurs  when a
particular broker-dealer repays to the Underwriter a portion of the underwriting
discount   received  by  it  because  the   representatives   have   repurchased
Certificates  sold by or for the account of the  Underwriter  in  stabilizing or
short covering transactions.

      These  activities by the Underwriter may stabilize,  maintain or otherwise
affect  the  market  price of the  Certificates.  As a result,  the price of the
Certificates may be higher than the price that otherwise might exist in the open
market.  If these  activities are  commenced,  they may be  discontinued  by the
Underwriter at any time.
These transactions may be effected in the over-the-counter market or otherwise.

      The Offered  Certificates  are offered by Goldman,  Sachs when,  as and if
issued by the Seller, delivered to and accepted by Goldman, Sachs and subject to
its right to reject  orders in whole or in part. It is expected that delivery of
the Offered  Certificates will be made in book-entry form through the facilities
of DTC against payment therefor on or about [ ], 19__, which is the [ ] business
day following the date of pricing of the Offered Certificates.

                                  LEGAL MATTERS

      The validity of the Offered  Certificates  and certain  federal income tax
matters will be passed upon for the Seller and the Underwriter by ____.

                                     RATINGS

      It is a condition  to the  issuance of each class of Offered  Certificates
that      they      be      rated      as      set      forth      below      by
_________________________________________________________)  and _________) (and,
together with ___, the "Rating Agencies"):

      The ratings on mortgage  pass-through  certificates address the likelihood
of the  receipt  by  holders  thereof of  payments  to which  they are  entitled
including the receipt of all principal  payments by the Rated Final Distribution
Date.  Such ratings take into  consideration  the credit quality of the mortgage
pool,  structural and legal aspects  associated with the  certificates,  and the
extent to which the  payment  stream in the  mortgage  pool is  adequate to make
payments  required  under  the   certificates.   Such  ratings  on  the  Offered
Certificates  do not,  however,  constitute a statement  regarding  frequency or
likelihood of prepayments  (whether  voluntary or  involuntary)  of the Mortgage
Loans,  or the  degree  to  which  such  prepayments  might  differ  from  those
originally  anticipated,  or the  likelihood  of the  collection  of  prepayment
premiums, excess interest,  default interest, yield maintenance charges, the tax
treatment  of  the   Certificates  and  do  not  address  the  possibility  that
Certificateholders might suffer a lower than anticipated yield herein. [A rating
on the Class IO Certificates  does not address the possibility  that the Holders
of such Certificates may fail to recover fully their initial  investments due to
a rapid rate of prepayments, defaults or liquidations.] See "RISK FACTORS."

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

      The rating of 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 downgrade,
qualification  or withdrawal at any time by the assigning  rating  agency.  Each
security rating should be evaluated  independently of any other security rating.
A security  rating does not address the frequency or  likelihood of  prepayments
(whether  voluntary or  involuntary)  of Mortgage  Loans,  or the  corresponding
effect on the yield to investors.

      [The  ratings do not address the fact that the  Pass-Through  Rates on the
Class ____ and Class ____ Certificates, to the extent that they are based on the
weighted average interest rate of the mortgage loans, may be affected by changes
therein.]


<PAGE>




                        Index of Significant Definitions

                                 [Insert Index]



<PAGE>



                                     ANNEX A

                  CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                      [Insert Tables and other Information]





<PAGE>



                                     ANNEX B

                         REPRESENTATIONS AND WARRANTIES

      Each  Responsible  Party  will  represent  and  warrant  as  of  the  date
hereinbelow specified or, if no such date is specified,  as of the Closing Date,
that:

      [Insert Representations and Warranties.]



<PAGE>


- --------------------------------------------------------------------------------
                                   PROSPECTUS
- --------------------------------------------------------------------------------

                      GS MORTGAGE SECURITIES CORPORATION II
                                     Seller
                        Commercial Mortgage Pass-Through
                        Certificates (Issuable in Series)

GS Mortgage  Securities  Corporation II from time to time will offer  Commercial
Mortgage  Pass-Through  Certificates  in  separate  series.  We will  offer  the
certificates  through this prospectus and a separate  prospectus  supplement for
each series. If specified in the related prospectus supplement, we may not offer
all of the classes of certificates in a particular  series.  For each series, we
will establish a trust fund  consisting  primarily of (i) mortgage loans secured
by first,  second or third liens on commercial real estate,  multifamily  and/or
mixed  residential/commercial  properties or (ii) certain  financial  leases and
similar  arrangements  equivalent  to such  mortgage  loans and other  assets as
described  in this  prospectus  and to be  specified  in the related  prospectus
supplement.  The  certificates  of a series will evidence  beneficial  ownership
interests in the trust fund.  The  certificates  of a series may be divided into
two or more  classes  which  may have  different  interest  rates  and which may
receive principal  payments in differing  proportions and at different times. In
addition,  the rights of certain  holders of classes may be  subordinate  to the
rights of  holders  of other  classes to receive  principal  and  interest.  The
certificates  of any  series  are  not  obligations  of GS  Mortgage  Securities
Corporation II or any of its affiliates,  and neither the  certificates  nor the
underlying mortgage loans are insured or guaranteed by any governmental agency.

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

The Securities and Exchange Commission and state securities  regulators have not
approved  or  disapproved  of the offered  certificates  or  determined  if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.

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

No secondary market will exist for a series of certificates  prior its offering.
We cannot assure you that a secondary  market will develop for the  certificates
of any series or, if it does develop, that it will continue.

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

Investing  in the  offered  certificates  involves  risks.  See  "RISK  FACTORS"
beginning on page 3 of this prospectus.  For each series,  see "RISK FACTORS" in
the related prospectus supplement.

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

The certificates may be offered through one or more different methods, including
offerings  through  underwriters,   as  more  fully  described  under  "PLAN  OF
DISTRIBUTION"  on page  77 of  this  prospectus  and in the  related  prospectus
supplement.  Our affiliates may from time to time act as agents or  underwriters
in connection  with the sale of the offered  certificates.  Offerings of certain
classes of the certificates,  as specified in the related prospectus supplement,
may  be  made  in  one  or  more  transactions   exempt  from  the  registration
requirements  of the Securities Act of 1933, as amended.  Such offerings are not
being made pursuant to this prospectus or the related registration statement.

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

This prospectus may not be used to consummate sales of the offered  certificates
unless accompanied by a prospectus supplement.

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

January 22, 1999

              IMPORTANT NOTICE about INFORMATION PRESENTED in this
             PROSPECTUS and each ACCOMPANYING PROSPECTUS SUPPLEMENT

         Information about the offered certificates is contained in two separate
documents that  progressively  provide more detail:  (a) this prospectus,  which
provides  general  information,  some of  which  may not  apply  to the  offered
certificates;  and (b) the accompanying  prospectus  supplement for each series,
which describes the specific terms of the offered certificates.  If the terms of
the offered  certificates  vary between  this  prospectus  and the  accompanying
prospectus  supplement,  you should rely on the  information  in the  prospectus
supplement.

         You should rely only on the  information  contained in this  prospectus
and the accompanying  prospectus  supplement.  We have not authorized  anyone to
provide you with  information  that is  different  from that  contained  in this
prospectus and the prospectus supplement.  The information in this prospectus is
accurate only as of the date of this prospectus.

         Certain  capitalized  terms are defined and used in this  prospectus to
assist  you in  understanding  the terms of the  offered  certificates  and this
offering. The capitalized terms used in this prospectus are defined on the pages
indicated  under the caption  "INDEX OF DEFINED  TERMS"  beginning on page 80 in
this prospectus.

         In this  prospectus,  the terms "Seller," "we," "us" and "our" refer to
GS Mortgage Securities Corporation II.

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

         If you  require  additional  information,  the  mailing  address of our
principal executive offices is GS Mortgage  Securities  Corporation II, 85 Broad
Street, New York, NY 10004 and the telephone number is (212) 902-1000. For other
means of acquiring additional  information about us or a series of certificates,
see "INCORPORATION OF CERTAIN INFORMATION BY REFERENCE"  beginning on page 78 of
this prospectus.

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

                                TABLE OF CONTENTS

Risk Factors..................................................................
The Prospectus Supplement.....................................................
The Seller....................................................................
Use of Proceeds...............................................................
Description of the Certificates...............................................
The Mortgage Pools............................................................
Servicing of the Mortgage Loans...............................................
Credit Enhancement............................................................
Swap Agreement................................................................
Yield Considerations..........................................................
Certain Legal Aspects of the Mortgage Loans...................................
Federal Income Tax Consequences...............................................
Federal Income Tax Consequences for Remic Certificates........................
State Tax Considerations......................................................
Erisa Considerations..........................................................
Legal Investment..............................................................
Plan of Distribution..........................................................
Incorporation of Certain Information by Reference.............................
Legal Matters.................................................................
Index of Defined Terms........................................................


                                  RISK FACTORS

         You  should  carefully  consider  the  following  risks  and the  risks
described  under "RISK FACTORS" in the prospectus  supplement for the applicable
series of  certificates  before making an investment  decision.  In  particular,
distribution on your  certificates will depend on payments received on and other
recoveries with respect to the mortgage loans.  Therefore,  you should carefully
consider  the risk  factors  relating to the  mortgage  loans and the  mortgaged
properties.

         Your  investment  could be materially and adversely  affected if any of
the following risks are realized.

Risks of Commercial and Multifamily Lending Generally.

         Commercial and multifamily  lending  generally  exposes the lender to a
greater risk of loss than one-to four-family residential lending. Commercial and
multifamily  lending  typically  involves  larger  loans to single  borrowers or
groups of related borrowers than residential one-to four-family  mortgage loans.
Further,  the  repayment  of loans  secured by income  producing  properties  is
typically  dependent  upon the  successful  operation of the related real estate
project.  If the cash flow from the project is reduced (for  example,  if leases
are not obtained or renewed),  the  borrower's  ability to repay the loan may be
impaired.  Commercial and multifamily real estate can be affected  significantly
by the supply and demand in the  market for the type of  property  securing  the
loan and,  therefore,  may be  subject to adverse  economic  conditions.  Market
values  may vary as a result  of  economic  events or  governmental  regulations
outside the  control of the  borrower or lender that impact the cash flow of the
property. For example, some laws may require modifications to properties such as
the  Americans  with  Disabilities  Act,  and rent  control  laws may limit rent
collections in the case of multifamily properties. See "CERTAIN LEGAL ASPECTS OF
THE  MORTGAGE  LOANS"  "--Certain  Laws and  Regulations,"  "--Type of Mortgaged
Property" and "--Americans With Disabilities Act" in this prospectus.

         It is unlikely  that we will  obtain new  appraisals  of the  mortgaged
properties or assign new valuations to the mortgage loans in connection with the
offering  of the  offered  certificates.  The  market  values of the  underlying
mortgaged  properties  could have declined since the  origination of the related
mortgage loans.

Your Certificates are not Obligations of any Other Person or Entity.

         Your certificates will represent  beneficial ownership interests solely
in the assets of the related trust fund and will not represent an interest in or
obligation of us, the originator,  the trustee, the master servicer, the special
servicer or any other person. We or another entity may have a limited obligation
to repurchase certain mortgage loans under certain circumstances as described in
the agreement  relating to a particular  series.  Distributions  on any class of
certificates  will depend  solely on the amount and timing of payments and other
collections in respect of the related  mortgage loans. We cannot assure you that
these amounts,  together with other  payments and  collections in respect of the
related mortgage loans, will be sufficient to make full and timely distributions
on any offered  certificates.  The offered  certificates  and the mortgage loans
will be insured or guaranteed,  in whole or in part, by the United States or any
governmental  entity or by any  private  mortgage or other  insurer  only to the
extent the prospectus supplement so provides.

Limited Liquidity.

         There  will  have  been no  secondary  market  for any  series  of your
certificates  prior to the related  offering.  We cannot  assure you that such a
market  will  develop  or, if it does  develop,  that it will  provide  you with
liquidity of investment or continue for the life of your certificates.

Variability in Average Life of Offered Certificates.

         The payment  experience on the related  mortgage  loans will affect the
actual  payment  experience  on and the  weighted  average  lives of the offered
certificates and, accordingly, may affect the yield on the offered certificates.
Prepayments  on the  mortgage  loans  will be  influenced  by:

         o    the prepayment provisions of the related mortgage notes;

         o    a variety of economic,  geographic  and other  factors,  including
              prevailing  mortgage  rates  and  the  cost  and  availability  of
              refinancing for commercial mortgage loans.

         In general,  if prevailing  interest rates fall significantly below the
interest rates on the mortgage  loans,  you should expect the rate of prepayment
on the mortgage loans to increase. Conversely, if prevailing interest rates rise
significantly  above the interest rates on the mortgage loans, you should expect
the rate of prepayment to decrease.

         Certain of the mortgage  loans may provide for a prepayment  premium if
prepaid, and certain of the mortgage loans may prohibit prepayments of principal
in whole or in part during a specified period.  See "DESCRIPTION OF THE MORTGAGE
POOL" in the related  prospectus  supplement for a description of the prepayment
premiums and lockout periods, if any, for the mortgage loans underlying a series
of  certificates.  Such prepayment  premiums and lockout periods can, but do not
necessarily,   reduce  the  likelihood  of  prepayments.   However,  in  certain
jurisdictions,  the  enforceability  of provisions in mortgage loans prohibiting
prepayment  or requiring  prepayment  premiums has been  questioned as described
under "CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS --  Enforceability of Certain
Provisions -- Prepayment  Provisions."  We cannot assure you as to the effect of
such  prepayment  premiums  or  lockout  periods  on the rate of  mortgage  loan
prepayment.

         The extent to which the master  servicer or special  servicer,  if any,
forecloses upon,  takes title to and disposes of any mortgaged  property related
to a mortgage loan will affect the weighted average lives of your  certificates.
If  the  master  servicer  or  special  servicer,  if  any,  forecloses  upon  a
significant  number of the related mortgage loans, and depending upon the amount
and  timing  of  recoveries  from  the  related   mortgaged   properties,   your
certificates may have a shorter weighted average life.

         Delays in  liquidations of defaulted  mortgage loans and  modifications
extending  the  maturity  of  mortgage  loans will tend to delay the  payment of
principal on the mortgage loans. The ability of the related borrower to make any
required  balloon  payment  typically  will depend  upon its  ability  either to
refinance  the mortgage  loan or to sell the related  mortgaged  property.  If a
significant  number of the mortgage loans underlying a particular series require
balloon  payments at  maturity,  there is a risk that a number of such  mortgage
loans may default at maturity,  or that the master servicer or special servicer,
if any, may extend the maturity of a number of such mortgage loans in connection
with  workouts.  We cannot  assure you as to the  borrowers'  abilities  to make
mortgage  loan  payments  on a full and  timely  basis,  including  any  balloon
payments at maturity.  Bankruptcy  of the borrower or adverse  conditions in the
market where the mortgaged  property is located may,  among other things,  delay
the recovery of proceeds in the case of defaults.  Losses on the mortgage  loans
due to uninsured  risks or  insufficient  hazard  insurance  proceeds may create
shortfalls in distributions to certificateholders.  Any required indemnification
of the master  servicer or special  servicer in  connection  with legal  actions
relating  to the trust,  the related  agreements  or the  certificates  may also
result in such shortfalls.

Certain Legal Aspects of the Mortgage Loans.

         The laws of the  jurisdictions  in which the mortgaged  properties  are
located (which laws may vary substantially)  govern many of the legal aspects of
the mortgage  loans.  These laws may affect the ability to foreclose on, and the
value of, the mortgaged  properties  securing the mortgage  loans.  For example,
state law determines:

         o    what proceedings are required for foreclosure;

         o    whether the borrower and any foreclosed  junior lienors may redeem
              the property;

         o    whether and to what extent  recourse to the borrower is permitted;
              and

         o    what rights junior  mortgagees have and whether the amount of fees
              and interest that lenders may charge is limited.

         In  addition,  the  laws  of  some  jurisdictions  may  render  certain
provisions of the mortgage loans unenforceable,  such as prepayment  provisions,
due-on-sale and  acceleration  provisions.  Installment  contracts and financial
leases also may be subject to similar  legal  requirements.  See "CERTAIN  LEGAL
ASPECTS OF THE MORTGAGE  LOANS" in this  prospectus.  Delays in  liquidations of
defaulted  mortgage loans and shortfalls in amounts realized upon liquidation as
a result of the  application  of such laws may create  delays and  shortfalls in
payments to certificateholders.

Environmental Law Considerations.

         Before  the  trustee,  special  servicer  or the  master  servicer,  as
applicable,  acquires  title to a  property  on behalf  of the trust or  assumes
operation  of the  property,  it will be  required  to obtain  an  environmental
assessment  of the  mortgaged  property.  This  requirement  will  decrease  the
likelihood  that the trust  will  become  liable  under any  environmental  law.
However,   this  requirement  may  effectively   preclude  foreclosure  until  a
satisfactory  environmental  assessment  is  obtained  (or  until  any  required
remedial  action is  taken).  Moreover,  this  requirement  may not  necessarily
insulate the trust from potential liability under environmental laws.

         Under the laws of certain  states,  failure to remediate  environmental
conditions  as  required  by the state  may give  rise to a lien on a  mortgaged
property or a  restriction  on the right of the owner to transfer the  mortgaged
property to ensure the  reimbursement  of remediation  expenses  incurred by the
state.  Although the costs of remedial action could be  substantial,  the law in
certain of these jurisdictions is presently unclear as to whether and under what
circumstances  such costs or the  requirement to remediate would be imposed on a
secured  lender such as the trust fund.  However,  under the laws of some states
and under  applicable  federal  law,  a lender  may be liable  for such costs in
certain  circumstances  as the "owner" or "operator" of the Mortgaged  Property.
See "CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS -- Environmental Risks."

Risk of Early Termination.

         The trust for a series  of  certificates  may be  subject  to  optional
termination  under  certain  circumstances  by  certain  persons  named  in  the
prospectus  supplement for your certificates.  In the event of such termination,
you might receive some principal payments earlier than otherwise expected, which
could adversely affect your anticipated yield to maturity.


                            THE PROSPECTUS SUPPLEMENT

         The prospectus supplement for each series of offered certificates will,
among other things, describe to the extent applicable:

         o    any structural features,  such as multiple levels of trusts or the
              use of special finance vehicles to hold the mortgage pool, used in
              structuring the transaction;

         o    whether the trust will be treated for federal  income tax purposes
              as one or more grantor trusts, FASITs or REMICs;

         o    the identity of each class within such series;

         o    the initial aggregate  principal amount, the interest rate (or the
              method for determining such rate) and the authorized denominations
              of each class of offered certificates;

         o    certain information concerning the mortgage loans relating to such
              series,  including the principal amount,  type and characteristics
              of such mortgage  loans on the cut-off date,  and, if  applicable,
              the amount of any reserve fund;

         o    the identity of the master servicer;

         o    the   identity  of  the  special   servicer,   if  any,   and  the
              characteristics of any specially serviced mortgage loans;

         o    the  method of  selection  and powers of any  representative  of a
              class of  certificates  permitted to direct or approve  actions of
              the special servicer;

         o    the  circumstances,  if any, under which the offered  certificates
              are subject to redemption prior to maturity;

         o    the final  scheduled  distribution  date of each  class of offered
              certificates;

         o    the method used to  calculate  the  aggregate  amount of principal
              available  and required to be applied to the offered  certificates
              on each distribution date;

         o    the order of the application of principal and interest payments to
              each class of offered certificates and the allocation of principal
              to be so applied;

         o    the extent of subordination of any subordinate certificates;

         o    for each class of offered certificates,  the principal amount that
              would  be  outstanding  on  specified  distribution  dates  if the
              mortgage  loans  relating to such  series were  prepaid at various
              assumed rates;

         o    the distribution dates for each class of offered certificates;

         o    the  representations  and  warranties  to be made by us or another
              entity relating to the mortgage loans;

         o    information   with  respect  to  the  terms  of  the   subordinate
              certificates or residual certificates, if any;

         o    additional  information with respect to any credit  enhancement or
              cash  flow  agreement  and,  if  the  certificateholders  will  be
              materially  dependent  upon any provider of credit  enhancement or
              cash flow  agreement  counterparty  for timely payment of interest
              and/or principal,  information  (including  financial  statements)
              regarding such provider or counterparty;

         o    additional information with respect to the plan of distribution;

         o    whether the offered  certificates  will be available in definitive
              form or through the book-entry  facilities of The Depository Trust
              Company (the "Depository") or another depository;

         o    if a trust fund contains a concentration  of mortgage loans having
              a  single  borrower  or  that  are   cross-collateralized   and/or
              cross-defaulted  with each  other,  or mortgage  loans  secured by
              mortgaged   properties  leased  to  a  single  lessee,   including
              affiliates,  representing  20% or more of the aggregate  principal
              balance  of the  mortgage  loans  in such  trust  fund,  financial
              statements  for  such  mortgaged  properties  as well as  specific
              information  with  respect  to  such  mortgage  loans,   mortgaged
              properties  and,  to the extent  material,  leases and  additional
              information concerning any common ownership,  common management or
              common control of, or  cross-default,  cross-collateralization  or
              similar provisions relating to, such mortgaged  properties and the
              concentration of credit risk thereon;

         o    if a trust fund contains a concentration  of mortgage loans having
              a  single  borrower  or  that  are   cross-collateralized   and/or
              cross-defaulted  with each  other,  or mortgage  loans  secured by
              mortgaged   properties  leased  to  a  single  lessee,   including
              affiliates  thereof,  representing 10% or more, but less than 20%,
              of the aggregate  principal  balance of the mortgage loans in such
              trust fund,  selected  financial  information with respect to such
              mortgaged properties as well as, to the extent material,  specific
              information   with  respect  to  any  common   ownership,   common
              management    or   common    control    of,   or    cross-default,
              cross-collateralization  or similar  provisions  relating to, such
              mortgaged properties and the concentration of credit risk thereon;

         o    if  applicable,   additional   information  concerning  any  known
              concerns regarding unique economic or other factors where there is
              a  material  concentration  of  any  of the  mortgage  loans  in a
              specific geographic region;

         o    if  applicable,   additional   financial  and  other   information
              concerning   individual  mortgaged  properties  when  there  is  a
              substantial  concentration  of one or a few  mortgage  loans  in a
              jurisdiction or region thereof experiencing  economic difficulties
              which may have a material effect on such mortgaged properties;

         o    if a trust fund contains a substantial  concentration  of one or a
              few mortgage  loans in a single  jurisdiction,  a  description  of
              material  differences,  if  any,  between  the  legal  aspects  of
              mortgage  loans in such  jurisdiction  and the  summary of general
              legal  aspects of mortgage  loans set forth under  "CERTAIN  LEGAL
              ASPECTS OF THE MORTGAGE LOANS" in this prospectus;

         o    the rating  assigned to each class of offered  certificates by the
              applicable nationally  recognized  statistical rating organization
              or organizations; and

         o    whether any class of offered  certificates  qualifies as "mortgage
              related   securities"   under  the   Secondary   Mortgage   Market
              Enhancement  Act of 1984,  as amended,  as described  under "LEGAL
              INVESTMENT" in this prospectus.


                                   THE SELLER

         GS Mortgage  Securities  Corporation II (the "Seller") was incorporated
in the State of Delaware on November  16,  1995,  for the purpose of engaging in
the business, among other things, of acquiring and depositing mortgage assets in
trusts in exchange  for  certificates  evidencing  interests  in such trusts and
selling or otherwise  distributing such  certificates.  The principal  executive
offices of the Seller are located at 85 Broad Street,  New York, New York 10004.
Its telephone  number is (212)  902-1000.  The Seller will not have any material
assets other than the trust funds.

         Neither the Seller,  nor any of its affiliates will insure or guarantee
distributions  on the  certificates  of any  series  offered  by  means  of this
prospectus  and any related  prospectus  supplement.  The  Agreement (as defined
below) for each series will  provide  that the Holders of the  certificates  for
such  series  will have no rights or  remedies  against the Seller or any of its
affiliates for any losses or other claims in connection with the certificates or
the  mortgage  loans  other than the  repurchase  of the  mortgage  loans by the
Seller, if specifically set forth in such Agreement.

         The Certificate of  Incorporation,  as amended,  of the Seller provides
that a director of the corporation shall not be liable to the corporation or its
stockholders  for monetary  damages for breach of fiduciary  duty as a director,
except to the extent that such exemption from liability or limitation thereof is
not permitted under the Delaware General  Corporation Law as currently in effect
or as may be amended.  In  addition,  the Bylaws of the Seller  provide that the
Seller shall  indemnify  to the full extent  permitted by law any person made or
threatened to be made a party to any action, suit or proceeding,  whether civil,
criminal,  administrative  or  investigative,  by  reason  of the fact that such
person or such person's  testator or intestate is or was a director,  officer or
employee of the Seller or serves or served,  at the  request of the Seller,  any
other enterprise as a director,  officer or employee. Insofar as indemnification
for  liabilities  arising  under the  Securities  Act of 1933,  as amended  (the
"Securities  Act"),  may be permitted  to  directors,  officers and  controlling
persons of the Seller pursuant to the foregoing  provisions,  or otherwise,  the
Seller has been  advised  that,  in the opinion of the  Securities  and Exchange
Commission,  such  indemnification  is against public policy as expressed in the
Securities Act and is, therefore, unenforceable.


                                 USE OF PROCEEDS

         The  Seller  intends  to  apply  all or  substantially  all of the  net
proceeds  from  the  sale of  each  series  offered  hereby  and by the  related
prospectus  supplement to acquire the mortgage loans relating to such series, to
establish any reserve funds, for the series, to obtain other credit enhancement,
if any, for the series, to pay costs incurred in connection with structuring and
issuing the certificates and for general corporate purposes.
Certificates may be exchanged by the Seller for mortgage loans.


                        DESCRIPTION OF THE CERTIFICATES*

         The  certificates  of each series will be issued pursuant to a separate
Pooling and Servicing Agreement (the "Agreement")** to be entered into among the
Seller, the Master Servicer,  the Special Servicer,  if any, and the Trustee for
that  series  and  any  other  parties  described  in  the  related   prospectus
supplement,  substantially  in the form filed as an exhibit to the  Registration
Statement  of which  this  prospectus  is a part or in such other form as may be
described in the related prospectus supplement. The following summaries describe
certain  provisions  expected to be common to each series and the Agreement with
respect to the underlying  Trust Fund.  However,  the prospectus  supplement for
each  series  will  describe  more  fully  additional   characteristics  of  the
certificates  offered  thereby  and any  additional  provisions  of the  related
Agreement.

         At  the  time  of  issuance,   it  is  anticipated   that  the  offered
certificates of each series will be rated  "investment  grade," typically one of
the  four  highest  generic  rating  categories,  by  at  least  one  nationally
recognized statistical rating organization at the request of the Seller. Each of
such rating  organizations  specified in the related  prospectus  supplement  as
rating the  offered  certificates  of the  related  series at the request of the
Seller is hereinafter referred to as a "Rating Agency." A security rating is not
a recommendation  to buy, sell or hold securities and may be subject to revision
or  withdrawal  at any time by the  assigning  Rating  Agency.  There  can be no
assurance  as to whether  any rating  agency not  requested  to rate the offered
certificates  will nonetheless issue a rating and, if so, what such rating would
be. A rating  assigned to the offered  certificates  by a rating agency that has
not been requested by the Seller to do so may be lower than the rating  assigned
by a rating agency pursuant to the Seller's request.

General

         The  certificates  of each  series  will be  issued  in  registered  or
book-entry  form and will represent  beneficial  ownership  interests in a trust
created  pursuant  to the  Agreement  for such  series.  The assets in the trust
(collectively,  the "Trust Fund") for each series will consist of the following,
to the extent provided in the Agreement:

                  (i)  the  pool  of  mortgage  loans  conveyed  to the  Trustee
         pursuant to the Agreement;

                  (ii) all payments on or collections in respect of the mortgage
         loans  due on or after the date  specified  in the  related  prospectus
         supplement;

                  (iii) all property  acquired by foreclosure or deed in lieu of
         foreclosure with respect to the mortgage loans; and

                  (iv) such other assets or rights,  such as a Funding  Note, as
         are described in the related prospectus supplement.

- ---------------
*        Whenever in this Prospectus the terms "certificates,"  "trust fund" and
         "mortgage  pool" are used,  such terms will be deemed to apply,  unless
         the context indicates otherwise,  to a specific series of certificates,
         the trust fund  underlying the related series and the related  mortgage
         pool.

**       In the case of a Funding Note (as described below),  some or all of the
         provisions described herein as being part of the Agreement may be found
         in other contractual  documents  connected with such Funding Note, such
         as a collateral  indenture or a separate servicing  agreement,  and the
         term  "Agreement"  as used in this  Prospectus  will include such other
         contractual documents.  The Prospectus Supplement for a series in which
         a Funding Note is used will describe such other  contractual  documents
         and will indicate in which documents  various  provisions  mentioned in
         this  Prospectus  are  to  be  found  and  any  modifications  to  such
         provisions.

         In addition,  the Trust Fund for a series may include  various forms of
credit  enhancement,  such as, but not  limited  to,  insurance  policies on the
mortgage loans, letters of credit, certificate guarantee insurance policies, the
right to make  draws  upon  one or more  reserve  funds  or  other  arrangements
acceptable to each Rating Agency  rating the offered  certificates.  See "CREDIT
ENHANCEMENT" in this  prospectus.  Such other assets,  if any, will be described
more fully in the related prospectus supplement.

         The  prospectus  supplement  for any series will  describe any specific
features of the  transaction  established in connection  with the holding of the
underlying  mortgage  pool.  For  example,  if so  indicated  in the  prospectus
supplement, at the time the mortgage loans are to be acquired from a third party
and   conveyed   to  the  Trust   Fund,   the  third   party  may   establish  a
bankruptcy-remote special-purpose entity or a trust, to which the mortgage loans
will be conveyed  and which in turn will issue to the Trustee a debt  instrument
collateralized  by, having recourse only to, and paying through  payments (which
may be net of servicing fees and any retained  yield) from, the mortgage pool (a
"Funding  Note"),  and such debt instrument may be conveyed to the Trust Fund as
the medium for holding the mortgage pool.

         If specified in the related  prospectus  supplement,  certificates of a
given series may be issued in a single  class or two or more  classes  which may
pay interest at different  rates,  may represent  different  allocations  of the
right to receive  principal and interest  payments,  and certain of which may be
subordinated  to other classes in the event of shortfalls in available cash flow
from the underlying mortgage loans or realized losses on the underlying mortgage
loans. Alternatively,  or in addition, if so specified in the related prospectus
supplement, classes may be structured to receive principal payments in sequence.
The related  prospectus  supplement  may  provide  that each class in a group of
classes structured to receive sequential  payments of principal will be entitled
to be paid in full before the next class in the group is entitled to receive any
principal payments,  or may provide for partially  concurrent principal payments
among one or more of such  classes.  If so specified  in the related  prospectus
supplement,  a class of offered  certificates  may also  provide for payments of
principal  only or interest only or for  disproportionate  payments of principal
and interest. Subordinate Certificates of a given series of offered certificates
may be offered in the same prospectus  supplement as the Senior  Certificates of
such  series or may be  offered in a separate  prospectus  supplement  or may be
offered in one or more transactions exempt from the registration requirements of
the  Securities  Act.  Each class of offered  certificates  of a series  will be
issued  in  the  minimum  denominations  specified  in  the  related  prospectus
supplement.

         The  prospectus  supplement for any series  including  types of classes
similar to any of those  described  above will  contain a  description  of their
characteristics and risk factors, including, as applicable:

                  (i)  mortgage  principal  prepayment  effects on the  weighted
         average lives of such classes;

                  (ii)  the  risk  that  interest  only,  or  disproportionately
         interest weighted,  classes purchased at a premium may not return their
         purchase prices under rapid prepayment scenarios; and

                  (iii) the degree to which an investor's  yield is sensitive to
         principal prepayments.

         The offered certificates of each series will be freely transferable and
exchangeable  at the office  specified in the related  Agreement and  prospectus
supplement;  provided, however, that certain classes of offered certificates may
be  subject  to  transfer  restrictions  described  in  the  related  prospectus
supplement.

         If  specified  in  the  related  prospectus  supplement,   the  offered
certificates may be transferable  only in book-entry form through the facilities
of  the  Depository  or  another   depository   identified  in  such  prospectus
supplement.

         If the  certificates of a class are  transferable  only on the books of
the  Depository,  no person  acquiring such a certificate  that is in book-entry
form  (each,  a  "beneficial  owner")  will be  entitled  to  receive a physical
certificate  representing such certificate  except in the limited  circumstances
described in the related prospectus supplement.  Instead, such certificates will
be  registered  in the  name of a  nominee  of the  Depository,  and  beneficial
interests therein will be held by investors through the book-entry facilities of
the  Depository,  as  described  herein.  The  Seller has been  informed  by the
Depository  that  its  nominee  will be Cede & Co.  Accordingly,  Cede & Co.  is
expected  to be the  holder  of  record  of any  such  certificates  that are in
book-entry form.

         If the  certificates of a class are  transferable  only on the books of
the Depository,  each beneficial owner's ownership of such a certificate will be
recorded on the records of the brokerage firm, bank, thrift institution or other
financial  intermediary  (each, a "Financial  Intermediary")  that maintains the
beneficial   owner's   account  for  such  purpose.   In  turn,   the  Financial
Intermediary's  ownership of such certificate will be recorded on the records of
the Depository (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose  interest  will in turn be  recorded  on the records of the
Depository, if the beneficial owner's Financial Intermediary is not a Depository
participant).  Beneficial  ownership  of a  book-entry  certificate  may only be
transferred in compliance  with the procedures of such Financial  Intermediaries
and  Depository  participants.  Because the Depository can act only on behalf of
participants,  who in turn act on behalf of  indirect  participants  and certain
banks,  the ability of a beneficial owner to pledge  book-entry  certificates to
persons or entities that do not  participate  in the  Depository  system,  or to
otherwise act with respect to such book-entry  certificates,  may be limited due
to the lack of a physical certificate for such book-entry certificates.

         The  Depository,  which is a New  York-chartered  limited purpose trust
company,  performs  services for its  participants,  some of whom (and/or  their
representatives)  own the Depository.  In accordance with its normal  procedure,
the  Depository  is expected  to record the  positions  held by each  Depository
participant in the book-entry certificates,  whether held for its own account or
as  a  nominee  for  another  person.  In  general,   beneficial   ownership  of
certificates will be subject to the rules,  regulations and procedures governing
the Depository and Depository participants as are in effect from time to time.

         If the  offered  certificates  are  transferable  on the  books  of the
Depository,  the  Depository,  or its  nominee as record  holder of the  offered
certificates,  will be  recognized by the Seller and the Trustee as the owner of
such certificates for all purposes, including notices and consents. In the event
of any solicitation of consents from or voting by Certificateholders pursuant to
the  Agreement,  the Trustee may  establish  a  reasonable  record date and give
notice of such record  date to the  Depository.  In turn,  the  Depository  will
solicit  votes  from  the  beneficial  owners  in  accordance  with  its  normal
procedures,  and the  beneficial  owners  will be  required  to comply with such
procedures in order to exercise their voting rights through the Depository.

         Distributions   of  principal   of  and  interest  on  the   book-entry
certificates  will be made on each  Distribution  Date to the  Depository or its
nominee.  The Depository  will be  responsible  for crediting the amount of such
payments to the accounts of the applicable Depository participants in accordance
with the Depository's  normal  procedures.  Each Depository  participant will be
responsible for disbursing  such payments to the beneficial  owners for which it
is holding book-entry  certificates and to each Financial Intermediary for which
it acts as agent.  Each such  Financial  Intermediary  will be  responsible  for
disbursing funds to the beneficial owners of the book-entry certificates that it
represents.

         The  information  herein  concerning  the Depository and its book-entry
system has been  obtained from sources  believed to be reliable,  but the Seller
takes no responsibility for the accuracy or completeness thereof.

         In the event a depository  other than the Depository is identified in a
prospectus  supplement,  information  similar  to that set forth  above  will be
provided with respect to such  depository and its book-entry  facilities in such
prospectus supplement.

Distributions on Certificates

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

         With respect to each series of certificates on each Distribution  Date,
the  Trustee (or such other  paying  agent as may be  identified  in the related
prospectus  supplement) will distribute to the Certificateholders the amounts of
principal  and/or  interest,  calculated as described in the related  prospectus
supplement,  that are due to be paid on such Distribution Date. In general, such
amounts will include previously  undistributed  payments of principal (including
principal prepayments, if any) and interest on the mortgage loans (or amounts in
respect  thereof)  received by the Trustee after a date specified in the related
prospectus  supplement  (the "Cut-Off Date") and prior to the day preceding each
Distribution Date specified in the related prospectus supplement.

         The related  prospectus  supplement for any series of certificates will
specify,  for any  Distribution  Date on  which  the  principal  balance  of the
mortgage  loans is reduced due to losses,  the priority and manner in which such
losses will be  allocated.  As more fully  described  in the related  prospectus
supplement,  losses on mortgage  loans  generally  will be  allocated  after all
proceeds  of  defaulted  mortgage  loans  have been  received  by  reducing  the
outstanding  principal  amount  of the  most  subordinate  outstanding  class of
certificates.  If specified in the related prospectus supplement,  losses may be
estimated on the basis of a qualified  appraisal of the  Mortgaged  Property and
allocated prior to the final liquidation of the Mortgaged Property.  The related
prospectus  supplement  for any series of  certificates  also will  specify  the
manner  in which  principal  prepayments,  negative  amortization  and  interest
shortfalls will be allocated among the classes of certificates.

Accounts

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

         It is also expected that the Agreement for each series of  certificates
will provide that the Master  Servicer  establish  and maintain a special  trust
account (the "Collection Account") in the name of the Trustee for the benefit of
Certificateholders.   As  more  fully   described  in  the  related   prospectus
supplement,  the Master Servicer will deposit into the Collection Account (other
than in respect of principal  of, or interest  on, the mortgage  loans due on or
before the Cut-Off Date):

                  (1) all payments on account of principal,  including principal
         prepayments, on the mortgage loans;

                  (2) all payments on account of interest on the mortgage  loans
         and all Prepayment Premiums;

                  (3) all  proceeds  from any  insurance  policy  relating  to a
         mortgage loan  ("Insurance  Proceeds")  other than proceeds  applied to
         restoration of the related  Mortgaged  Property or otherwise applied in
         accordance with the terms of the related mortgage loans;

                  (4) all  proceeds  from the  liquidation  of a  mortgage  loan
         ("Liquidation Proceeds"),  including the sale of any Mortgaged Property
         acquired  on behalf of the Trust Fund  through  foreclosure  or deed in
         lieu of foreclosure ("REO Property");

                  (5) all proceeds  received in connection  with the taking of a
         Mortgaged Property by eminent domain;

                  (6) any amounts  required to be deposited in  connection  with
         the application of co-insurance clauses, flood damage to REO Properties
         and blanket policy deductibles;

                  (7) any  amounts  required  to be  deposited  from income with
         respect to any REO  Property  and  deposited in the REO Account (to the
         extent the funds in the REO Account  exceed the  expenses of  operating
         and maintaining REO Properties and reserves established therefor); and

                  (8)  any  amounts  received  from  borrowers  which  represent
         recoveries of Property  Protection  Expenses to the extent not retained
         by the Master Servicer to reimburse it for such expenses.

         The Special Servicer,  if any, will be required to remit immediately to
the Master Servicer or the Trustee any amounts of the types described above that
it receives in respect of the Specially  Serviced  Mortgage  Loans.  "Prepayment
Premium"  means any premium or yield  maintenance  charge paid or payable by the
related  borrower in connection  with any  principal  prepayment on any mortgage
loan.  "Property  Protection  Expenses"  comprise  certain  costs  and  expenses
incurred  in  connection  with  defaulted  mortgage  loans,  acquiring  title or
management  of REO  Property  or the  sale of  defaulted  mortgage  loans or REO
Properties, as more fully described in the related Agreement.

         As set forth in the Agreement for each series, the Master Servicer will
be entitled to make from time to time certain  withdrawals  from the  Collection
Account to, among other things:

                  (i) remit certain  amounts for the related  Distribution  Date
         into the Distribution Account;

                  (ii)  to  the  extent  specified  in  the  related  prospectus
         supplement,  reimburse  Property  Protection  Expenses  and pay  taxes,
         assessments and insurance premiums and certain third-party  expenses in
         accordance with the Agreement;

                  (iii) pay  accrued  and  unpaid  servicing  fees to the Master
         Servicer out of all mortgage loan collections; and

                  (iv) reimburse the Master Servicer,  the Special Servicer,  if
         any,  the  Trustee  and the Seller for  certain  expenses  and  provide
         indemnification to the Seller, the Master Servicer, the Trustee and, if
         applicable, the Special Servicer, as described in the Agreement.

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

         It is expected that the Agreement for each series of certificates  will
provide that a special trust account (the "REO Account") will be established and
maintained  in order to be used in  connection  with each REO  Property  and, if
specified  in  the  related  prospectus  supplement,   certain  other  Mortgaged
Properties.  To the extent set forth in the Agreement,  certain withdrawals from
the REO Account will be made to, among other things:

                  (i) make remittances to the Collection  Account as required by
         the Agreement;

                  (ii) pay taxes, assessments, insurance premiums, other amounts
         necessary for the proper  operation,  management and maintenance of the
         REO  Properties  and  such  other  Mortgaged   Properties  and  certain
         third-party  expenses  in  accordance  with  the  Agreement  (including
         expenses   relating  to  any   appraisal,   property   inspection   and
         environmental assessment reports required by the Agreement); and

                  (iii)  provide for the  reimbursement  of certain  expenses in
         respect of the REO Properties and such Mortgaged Properties.

         The  amount  at any time  credited  to each REO  Account  will be fully
insured to the  maximum  coverage  possible  or will be  invested  in  Permitted
Investments  that mature,  or are subject to  withdrawal  or  redemption,  on or
before the business day on which such amounts are required to be remitted to the
Master  Servicer  for  deposit in the  Collection  Account.  The income from the
investment  of  funds  in the REO  Account  in  Permitted  Investments  shall be
deposited in the REO Account for remittance to the Collection  Account,  and the
risk of loss of funds in the REO Account resulting from such investments will be
borne by the Trust Fund or by the person described in the prospectus supplement.

         "Permitted  Investments"  will  consist of certain  high  quality  debt
obligations  consistent with the ratings criteria of, or otherwise  satisfactory
to, the Rating Agencies.

         As  described  in the  related  prospectus  supplement  for a series of
certificates  where the  underlying  mortgage  loans are held  through a Funding
Note,  some  of the  accounts  described  above  may be held  by the  issuer  or
collateral trustee of such Funding Note.

Amendment

         The  Agreement  for each series will  provide that it may be amended by
the parties thereto without the consent of any of the Certificateholders:

                  (i) to cure any ambiguity;

                  (ii) to correct or supplement  any provision  therein that may
         be inconsistent with any other provision therein;

                  (iii) to make  other  provisions  with  respect  to matters or
         questions   arising  under  the  Agreement  which  are  not  materially
         inconsistent with the provisions of the Agreement; or

                  (iv)  for  such  other   reasons   specified  in  the  related
         prospectus supplement.

         To the extent  specified in the  Agreement,  each  Agreement  also will
provide  that it may be amended by the parties  thereto  with the consent of the
Holders of certificates  representing an aggregate  outstanding principal amount
of not less than 66 2/3% (or such other  percentage  as may be  specified in the
related  prospectus  supplement) of each class of  certificates  affected by the
proposed  amendment  for the purpose of adding any  provisions to or changing in
any manner or eliminating any of the provisions of the Agreement or modifying in
any manner the rights of  Certificateholders;  provided,  however,  that no such
amendment may, among other things:

         o    reduce in any  manner  the  amount  of, or delay  the  timing  of,
              payments  received  on  mortgage  loans  which are  required to be
              distributed  on  any  certificate  without  the  consent  of  each
              affected Certificateholder;

         o    reduce the  aforesaid  percentage of  certificates  the Holders of
              which are required to consent to any such  amendment,  without the
              consent of the Holders of all certificates then outstanding;

         o    alter the servicing standard set forth in the related Agreement.

         Further,  the  Agreement  for each series may provide  that the parties
thereto,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Agreement to modify,  eliminate or add to any
of its  provisions  to such  extent  as  shall  be  necessary  to  maintain  the
qualification of the Trust Fund as a "real estate mortgage  investment  conduit"
(a "REMIC"), a "financial asset securitization  investment trust" (a "FASIT") or
grantor  trust,  as the  case  may  be,  or to  prevent  the  imposition  of any
additional  state or local taxes, at all times that any of the  certificates are
outstanding;  provided, however, that such action, as evidenced by an opinion of
counsel  acceptable  to the Trustee,  is  necessary or helpful to maintain  such
qualification  or to prevent the  imposition  of any such  taxes,  and would not
adversely affect in any material respect the interest of any Certificateholder.

         The Agreement  relating to each series may provide that no amendment to
such Agreement  will be made unless there has been delivered in accordance  with
such  Agreement an opinion of counsel to the effect that such amendment will not
cause such series to fail to qualify as a REMIC,  FASIT or grantor  trust at any
time that any of the  certificates  are outstanding or cause a tax to be imposed
on the Trust Fund under the provisions of the Code.

         The prospectus  supplement for a series may describe other or different
provisions concerning the amendment of the related Agreement.

Termination

         As may be more fully  described in the related  prospectus  supplement,
the  obligations  of the parties to the Agreement for each series will terminate
upon:

                  (i) the  purchase  of all of the assets of the  related  Trust
         Fund, as described in the related prospectus supplement;

                  (ii) the later of (a) the  distribution to  Certificateholders
         of that series of final  payment with  respect to the last  outstanding
         mortgage  loan or (b) the  disposition  of all property  acquired  upon
         foreclosure  or deed in lieu of  foreclosure  with  respect to the last
         outstanding mortgage loan and the remittance to the  Certificateholders
         of all funds due under the Agreement;

                  (iii) the sale of the assets of the  related  Trust Fund after
         the  principal  amounts of all  certificates  have been reduced to zero
         under certain circumstances set forth in the Agreement; or

                  (iv) mutual consent of the parties and all Certificateholders.

         With respect to each series, the Trustee will give or cause to be given
written notice of  termination  of the Agreement in the manner  described in the
related Agreement to each  Certificateholder  and the final distribution will be
made only upon surrender and  cancellation  of the related  certificates  in the
manner described in the Agreement.

Reports to Certificateholders

         Concurrently  with each  distribution for each series,  the Trustee (or
such  other  paying  agent  as  may be  identified  in  the  related  prospectus
supplement)  will  make  available  to each  Certificateholder  several  monthly
reports  setting  forth such  information  as is specified in the  Agreement and
described in the related prospectus supplement,  which may include the following
information, if applicable:

                  (i)  information  as to principal and interest  distributions,
         principal  amounts,  Advances and scheduled  principal  balances of the
         mortgage loans;

                  (ii) updated  information  regarding the mortgage  loans and a
         loan-by-loan listing showing certain information which may include loan
         name, property type, location, unpaid principal balance, interest rate,
         paid through date and maturity date, which loan-by-loan  listing may be
         made available electronically;

                  (iii)  financial   information   relating  to  the  underlying
         Mortgaged Properties;

                  (iv) information with respect to delinquent mortgage loans;

                  (v)  information  on mortgage  loans which have been modified;
         and

                  (vi) information with respect to REO Properties.

         The Master  Servicer or the Trustee will be required to mail to Holders
of offered certificates of each series periodic unaudited reports concerning the
related Trust Fund.  Unless and until definitive  certificates are issued,  such
reports  may be sent on  behalf  of the  related  Trust  Fund to Cede & Co.,  as
nominee  of  the  Depository  and  other  registered   Holders  of  the  offered
certificates,  pursuant to the  applicable  Agreement.  If so  specified  in the
related  prospectus  supplement,  such reports may be sent to beneficial  owners
identified  to the Master  Servicer  or the  Trustee.  Such  reports may also be
available  to holders of  interests  in the  certificates  upon request to their
respective  Depository  participants.  See  "DESCRIPTION OF THE  CERTIFICATES --
Reports to Certificateholders"  in this prospectus.  We will file or cause to be
filed with the  Securities  and  Exchange  Commission  (the  "Commission")  such
periodic  reports  with  respect to each Trust  Fund as are  required  under the
Securities  and Exchange Act of 1934, as amended (the "Exchange  Act"),  and the
rules and regulations of the Commission  thereunder.  Reports that we have filed
with the  Commission  pursuant to the Exchange Act will be filed by means of the
Electronic  Data  Gathering,   Analysis  and  Retrieval  ("EDGAR")  system  and,
therefore, should be available at the Commission's site on the World Wide Web.

The Trustee

         The Seller will select a bank or trust  company to act as trustee  (the
"Trustee")  under  the  Agreement  for  each  series  and  the  Trustee  will be
identified in the related  prospectus  supplement.  The commercial bank or trust
company  serving as  Trustee  may have  normal  banking  relationships  with the
Seller, the Master Servicer,  the Special Servicer, if any, and their respective
affiliates.


                               THE MORTGAGE POOLS

General

         Each mortgage  pool will consist of one or more mortgage  loans secured
by first,  second or more junior  mortgages,  deeds of trust or similar security
instruments ("Mortgages") on, or installment contracts ("Installment Contracts")
for the sale of or financial leases and other similar arrangements equivalent to
such mortgage  loans on, fee simple or leasehold  interests in  commercial  real
property,   multifamily  residential  property,   mixed   residential/commercial
property, and related property and interests (each such interest or property, as
the case may be, a "Mortgaged  Property").  Each such  mortgage  loan,  lease or
Installment Contract is herein referred to as a mortgage loan.

         Mortgage loans will be of one or more of the following types:

                  1. mortgage loans with fixed interest rates;

                  2. mortgage loans with adjustable interest rates;

                  3. mortgage loans with principal  balances that fully amortize
         over their remaining terms to maturity;

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

                  5. mortgage  loans that provide for recourse  against only the
         Mortgaged Properties;

                  6. mortgage loans that provide for recourse  against the other
         assets of the related borrowers; and

                  7. any other types of mortgage loans  described in the related
         prospectus supplement.

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

         Mortgage loans may also be secured by one or more assignments of leases
and rents,  management agreements,  security agreements,  or rents, fixtures and
personalty or operating  agreements  relating to the  Mortgaged  Property and in
some cases by certain letters of credit,  personal  guarantees or both. Pursuant
to an assignment of leases and rents, the obligor on the related promissory note
assigns  its right,  title and  interest  as  landlord  under each lease and the
income derived  therefrom to the related lender,  while retaining a right, or in
some cases a license,  to collect  the rents for so long as there is no default.
If the  borrower  defaults,  the license  terminates  and the related  lender is
entitled  to  collect  the rents from  tenants  to be  applied  to the  monetary
obligations of the borrower.  State law may limit or restrict the enforcement of
the assignment of leases and rents by a lender until the lender takes possession
of the related  Mortgaged  Property  and a receiver is  appointed.  See "CERTAIN
LEGAL ASPECTS OF THE MORTGAGE LOANS -- Leases and Rents" in this prospectus.

         Certain mortgage loans may provide for "equity  participations"  which,
as specified in the related prospectus supplement, may or may not be assigned to
the Trust Fund.  If so  specified  in the  related  prospectus  supplement,  the
mortgage  loans may provide  for  holdbacks  of certain of the  proceeds of such
loans. In such event, the amount of such holdback may be deposited by the Seller
into an escrow account held by the Trustee as provided in the related prospectus
supplement.

         The mortgage  loans  generally will not be insured or guaranteed by the
United States, any governmental agency or any private mortgage insurer. Any such
insurance or guarantee,  if any, will be  specifically  described in the related
prospectus supplement.

         The  prospectus  supplement  relating  to each  series  will  generally
provide  specific  information  regarding  the  characteristics  of the mortgage
loans, as of the Cut-Off Date, including, among other things:

                  (i) the aggregate  principal balance of the mortgage loans and
         the  largest,  smallest and average  principal  balance of the mortgage
         loans;

                  (ii) the types of properties  securing the mortgage  loans and
         the aggregate  principal  balance of the mortgage loans secured by each
         type of property;

                  (iii)  the  interest  rate or range of  interest  rates of the
         mortgage loans and the weighted average  Mortgage  Interest Rate of the
         mortgage loans;

                  (iv) the original and  remaining  terms to stated  maturity of
         the mortgage loans and the seasoning of the mortgage loans;

                  (v) the earliest and latest origination date and maturity date
         and the  weighted  average  original  and  remaining  terms  to  stated
         maturity of the mortgage loans;

                  (vi) the  loan-to-valuation  ratios at origination and current
         loan balance-to-original valuation ratios of the mortgage loans;

                  (vii) the geographic  distribution of the Mortgaged Properties
         underlying the mortgage loans;

                  (viii) the minimum interest rates,  margins,  adjustment caps,
         adjustment   frequencies,   indices  and  other   similar   information
         applicable to adjustable rate mortgage loans;

                  (ix) the debt service coverage ratios relating to the mortgage
         loans;

                  (x) information with respect to the prepayment provisions,  if
         any, of the mortgage loans;

                  (xi)  information  as to the  payment  characteristics  of the
         mortgage  loans,  including,  without  limitation,  balloon payment and
         other amortization provisions; and

                  (xii) payment delinquencies,  if any, relating to the mortgage
         loans. If specified in the related  prospectus  supplement,  the Seller
         may  segregate  the  mortgage  loans in a mortgage  pool into  separate
         mortgage   loan  groups  (as   described  in  the  related   prospectus
         supplement)  as part of the  structure of the payments of principal and
         interest on the certificates of a series.  In such case, the Seller may
         disclose the above-specified information by mortgage loan group.

         In the event that the mortgage  loans  consist of  financial  leases or
Installment   Contracts,   the  related   prospectus   supplement  will  provide
appropriate specific information analogous to that described above.

         In the event detailed  information  regarding the mortgage loans is not
provided in the prospectus  supplement or the  composition of the mortgage loans
changes in any material  respect from that  described in the related  prospectus
supplement,  the Seller will file a current  report on Form 8-K (the "Form 8-K")
with the  Securities  and Exchange  Commission  within 15 days after the initial
issuance of each series of certificates  (each, a "Closing Date"),  as specified
in the related  prospectus  supplement,  which will set forth  information  with
respect to the mortgage  loans included in the Trust Fund for a series as of the
related  Closing Date. The Form 8-K will be available to the  Certificateholders
of the related series promptly after its filing.

Underwriting and Interim Servicing Standards Applicable to the Mortgage Loans

         The mortgage  loans  underlying  the  certificates  of a series will be
newly-originated  or seasoned  mortgage loans and will be purchased or otherwise
acquired from third  parties,  which third parties may or may not be originators
of such  mortgage  loans and may or may not be  affiliates  of the  Seller.  The
origination  standards and  procedures  applicable  to such  mortgage  loans may
differ from  series to series or among the  mortgage  loans in a given  mortgage
pool, depending on the identity of the originator or originators. In the case of
seasoned  mortgage loans,  the procedures by which such mortgage loans have been
serviced from their  origination  to the time of their  inclusion in the related
mortgage pool may also differ from series to series or among the mortgage  loans
in a given mortgage pool.

         The  related  prospectus   supplement  for  each  series  will  provide
information as to the  origination  standards and  procedures  applicable to the
mortgage  loans in the related  mortgage pool and, to the extent  applicable and
material,  will provide  information  as to the servicing of such mortgage loans
prior to their inclusion in the mortgage pool.

Assignment of Mortgage Loans

         At the time of issuance of the certificates of each series,  the Seller
will cause the  mortgage  loans (or, in the case of a structure  using a Funding
Note,  the Funding Note) to be assigned to the Trustee,  together  with, as more
fully  specified in the related  prospectus  supplement,  all payments due on or
with respect to such mortgage loans (or Funding Note),  other than principal and
interest due on or before the Cut-Off Date and principal prepayments received on
or before the Cut-Off Date. The Trustee, concurrently with such assignment, will
execute and deliver  certificates  evidencing the beneficial ownership interests
in the related Trust Fund to the Seller in exchange for the mortgage loans. Each
mortgage loan will be  identified  in a schedule  appearing as an exhibit to the
Agreement for the related series (the "Mortgage  Loan  Schedule").  The Mortgage
Loan  Schedule  will include,  among other  things,  as to each  mortgage  loan,
information as to its outstanding  principal balance as of the close of business
on the Cut-Off Date, as well as  information  respecting  the interest rate, the
scheduled  monthly (or other  periodic)  payment of principal and interest as of
the Cut-Off Date and the maturity date of each mortgage loan.

         In addition,  the Seller will, as to each mortgage loan, deliver to the
Trustee, to the extent required by the Agreement:

                  (i) the  mortgage  note,  endorsed to the order of the Trustee
         without recourse;

                  (ii) the Mortgage and an executed  assignment thereof in favor
         of the Trustee or otherwise as required by the Agreement;

                  (iii) any assumption,  modification or substitution agreements
         relating to the mortgage loan;

                  (iv) a lender's title  insurance  policy (or owner's policy in
         the case of a financial  lease or an  Installment  Contract),  together
         with its  endorsements,  or, in the case of mortgage loans that are not
         covered by title insurance, an attorney's opinion of title issued as of
         the date of origination of the mortgage loan;

                  (v) if the assignment of leases, rents and profits is separate
         from the Mortgage,  an executed  re-assignment of assignment of leases,
         rents and profits to the Trustee;

                  (vi) a copy of any recorded  UCC-1  financing  statements  and
         related  continuation  statements,  together  with (in the case of such
         UCC-1 financing  statements which are in effect as of the Closing Date)
         an original  executed UCC-2 or UCC-3 statement,  in a form suitable for
         filing, disclosing the assignment to the Trustee of a security interest
         in any personal property constituting security for the repayment of the
         Mortgage; and

                  (vii)  such  other  documents  as  may  be  described  in  the
         Agreement (such documents, collectively, the "Mortgage Loan File").

         Unless otherwise  expressly  permitted by the Agreement,  all documents
included  in the  Mortgage  Loan  File are to be  original  executed  documents;
provided,  however,  that in  instances  where the original  recorded  mortgage,
mortgage assignment or any document necessary to assign the Seller's interest in
financial  leases or Installment  Contracts to the Trustee,  as described in the
Agreement,  has been retained by the applicable jurisdiction or has not yet been
returned from recordation,  the Seller may deliver a photocopy thereof certified
to be  the  true  and  complete  copy  of the  original  thereof  submitted  for
recording, and the Master Servicer will cause the original of each such document
which is unavailable  because it is being or has been submitted for  recordation
and has  not yet  been  returned,  to be  delivered  to the  Trustee  as soon as
available.

         The Trustee will hold the Mortgage  Loan File for each mortgage loan in
trust for the benefit of all Certificateholders.  Pursuant to the Agreement, the
Trustee is  obligated to review the Mortgage  Loan File for each  mortgage  loan
within a  specified  number of days  after the  execution  and  delivery  of the
Agreement. If any document in the Mortgage Loan File is found to be defective in
any  material  respect,  the  Trustee  will  promptly  notify  the  Seller,  the
originator of the related  mortgage loan or such other party as is designated in
the related Agreement (the "Responsible Party") and the Master Servicer.  To the
extent described in the related prospectus supplement,  if the Responsible Party
cannot  cure  such  defect  within  the time  period  specified  in the  related
prospectus  supplement,  the  Responsible  Party  will be  obligated  to  either
substitute the affected mortgage loan with a Substitute  Mortgage Loan or Loans,
or to  repurchase  the related  mortgage  loan from the Trustee  within the time
period  specified in such prospectus  supplement at a price  specified  therein,
expected to be generally  equal to the principal  balance thereof as of the date
of purchase or, in the case of a series as to which an election has been made to
treat the related Trust Fund as a REMIC, at such other price as may be necessary
to avoid a tax on a prohibited  transaction,  as described in Section 860F(a) of
the Code, in each case together with accrued interest at the applicable Mortgage
Interest Rate to the first day of the month following such repurchase,  plus the
amount of any  unreimbursed  advances made by the Master Servicer (or such other
party as specified in the related  Agreement)  in respect of such  mortgage loan
(the  "Repurchase  Price").   This  substitution  or  purchase  obligation  will
constitute  the sole  remedy  available  to the Holders of  certificates  or the
Trustee for a material defect in a constituent document.

         The related  prospectus  supplement  will describe  procedures  for the
review and holding of mortgage loans in the case of a structure  using a Funding
Note.

Representations and Warranties

         To the extent  specified  in the  related  prospectus  supplement,  the
Responsible  Party with  respect to each  mortgage  loan will have made  certain
representations  and  warranties  in  respect  of such  mortgage  loan  and such
representations and warranties will have been assigned to the Trustee and/or the
Seller will have made certain  representations  and warranties in respect of the
mortgage loans directly to the Trustee. Such representations and warranties will
be set  forth  in an  annex  to the  related  prospectus  supplement.  Upon  the
discovery of the breach of any such  representation  or warranty in respect of a
mortgage  loan that  materially  and  adversely  affects  the  interests  of the
Certificateholders  of the related series,  the Responsible Party or the Seller,
as the case may be, will be obligated either to cure such breach in all material
respects  within the time period  specified in such  prospectus  supplement,  to
replace the affected  mortgage loan with a Substitute  Mortgage Loan or Loans or
to repurchase  such mortgage loan at a price specified  therein,  expected to be
generally  equal to the  Repurchase  Price.  The Master  Servicer,  the  Special
Servicer or the  Trustee  will be required  to enforce  such  obligation  of the
Responsible  Party  or the  Seller  for  the  benefit  of the  Trustee  and  the
Certificateholders,  following  the  practices it would employ in its good faith
business  judgment  were it the  owner of such  mortgage  loan.  Subject  to the
ability  of the  Responsible  Party or the  Seller  to cure  such  breach in all
material  respects or deliver  Substitute  Mortgage  Loans for certain  mortgage
loans as described  below,  such repurchase  obligation will constitute the sole
remedy  available  to the  Certificateholders  of such  series for a breach of a
representation or warranty by the Responsible Party or the Seller.

         The proceeds of any  repurchase  of a mortgage  loan will be deposited,
subject to certain  limitations  set forth in the  related  Agreement,  into the
Collection Account.

         If permitted by the related  Agreement for a series,  within the period
of time specified in the related  prospectus  supplement,  following the date of
issuance of a series of certificates,  the Responsible  Party or the Seller,  as
the case may be, may deliver to the Trustee mortgage loans ("Substitute Mortgage
Loans") in  substitution  for any one or more of the mortgage loans  ("Defective
Mortgage Loans")  initially  included in the Trust Fund (or in the mortgage pool
underlying a Funding  Note) but which do not conform in one or more  respects to
the description  thereof contained in the related prospectus  supplement,  as to
which a breach of a  representation  or warranty  is  discovered,  which  breach
materially and adversely affects the interests of the Certificateholders,  or as
to which a  document  in the  related  Mortgage  Loan File is  defective  in any
material respect.  The required  characteristics of any Substitute Mortgage Loan
will generally include,  among other things,  that such Substitute Mortgage Loan
on the date of substitution, will:

                  (i) have an outstanding principal balance,  after deduction of
         all scheduled payments due in the month of substitution,  not in excess
         of the  outstanding  principal  balance of the Defective  Mortgage Loan
         (the amount of any shortfall to be distributed to Certificateholders in
         the month of substitution);

                  (ii) have a Mortgage Interest Rate not less than (and not more
         than 1%  greater  than) the  Mortgage  Interest  Rate of the  Defective
         Mortgage Loan;

                  (iii) have a remaining  term to maturity not greater than (and
         not more than one year less than) that of the Defective  Mortgage Loan;
         and

                  (iv) comply with all of the representations and warranties set
         forth in the Agreement as of the date of substitution.

         If so specified in the related  prospectus  supplement,  other entities
may also make  representations and warranties with respect to the mortgage loans
included in a mortgage  pool.  Such other  entity will  generally  have the same
obligations  with  respect  to  such   representations  and  warranties  as  the
Responsible  Party or the  Seller  as more  fully  described  in the  prospectus
supplement.


                         SERVICING OF THE MORTGAGE LOANS

General

         The prospectus  supplement related to a series will identify the master
servicer (the "Master Servicer") to service and administer the mortgage loans as
described  below, and will set forth certain  information  concerning the Master
Servicer.  The Master  Servicer will be  responsible  for servicing the mortgage
loans pursuant to the Agreement for the related series.  The Master Servicer may
have other business relationships with the Seller and its affiliates.

         If so specified in the related prospectus supplement,  the servicing of
certain  mortgage  loans  that  are in  default  or  otherwise  require  special
servicing  (the  "Specially  Serviced  Mortgage  Loans")  will be performed by a
special servicer (the "Special  Servicer").  Certain information  concerning the
Special  Servicer and the standards for  determining  which  mortgage loans will
become  Specially  Serviced  Mortgage Loans will be set forth in such prospectus
supplement.  Subject to the terms of the related Agreement, the Special Servicer
(and not the Master Servicer) will then be responsible for:

                  (a) negotiating modifications,  waivers,  amendments and other
         forbearance  arrangements  with the borrower of any Specially  Serviced
         Mortgage   Loan,   subject   to   the   limitations   described   under
         "--Modifications, Waivers and Amendments" below;

                  (b) foreclosing on such Specially Serviced Mortgage Loan if no
         suitable  arrangements  can be made to cure the  default  in the manner
         specified in the related prospectus supplement; and

                  (c)  supervising  the  management and operation of the related
         Mortgaged Property if acquired through foreclosure or a deed in lieu of
         foreclosure.

         The Special  Servicer may have other  business  relationships  with the
Seller and its affiliates.

         If specified in the prospectus supplement for a series of certificates,
certain of the duties specified in this prospectus supplement as Master Servicer
duties may be performed by the Special Servicer.

         The Master Servicer and the Special  Servicer,  if any, may subcontract
the  servicing  of all  or a  portion  of  the  mortgage  loans  to one or  more
sub-servicers,  in  accordance  with the terms of the  related  Agreement.  Such
sub-servicers  may have  other  business  relationships  with the Seller and its
affiliates.

Servicing Standards

         The Master  Servicer  and,  except when acting at the  direction of any
Operating Advisor, the Special Servicer, if any, will be required to service and
administer  the  mortgage  loans  in  accordance  with the  servicing  standards
described  in the related  Agreement.  The  servicing  standards  are  generally
expected to provide that the mortgage loans are serviced and administered solely
in the best  interests  of and for the  benefit  of the  Certificateholders  (as
determined by the Master Servicer or the Special  Servicer,  if any, as the case
may be, in its reasonable judgment without taking into account differing payment
priorities  among the  classes of the  related  series of  certificates  and any
conflicts  of  interest  involving  it),  in  accordance  with the  terms of the
Agreement and the mortgage loans and, to the extent  consistent with such terms,
in the same  manner  in  which,  and with the same  care,  skill,  prudence  and
diligence  with which,  it services and  administers  similar  mortgage loans in
other portfolios,  giving due consideration to the customary and usual standards
of  practice  of prudent  institutional  commercial  mortgage  lenders  and loan
servicers.  If so specified  in the related  prospectus  supplement,  the Master
Servicer  and  Special  Servicer,  if any,  may also be  required to service and
administer the mortgage loans in the best interest of an insurer or guarantor or
in accordance with the provisions of a related Funding Note.

Operating Advisor

         If so specified in the related prospectus  supplement,  an advisor (the
"Operating   Advisor")   may  be   selected   to  advise,   direct  and  approve
recommendations  of the  Special  Servicer  with  respect to  certain  decisions
relating to the servicing of the Specially  Serviced Mortgage Loans. The related
prospectus  supplement  will provide  specific  information  with respect to the
following matters:  (i) the duration of the term of the Operating Advisor;  (ii)
the method of selection of the Operating Advisor;  (iii) certain decisions as to
which the Operating Advisor will have the power to direct and approve actions of
the Special Servicer (for example,  foreclosure of a Mortgaged Property securing
a  Specially  Serviced  Mortgage  Loan,  modification  of a  Specially  Serviced
Mortgage Loan,  extension of the maturity of a Specially  Serviced Mortgage Loan
beyond a specified term and methods of compliance with  environmental  laws) and
(iv)  the  information,  recommendations  and  reports  to be  provided  to  the
Operating Advisor by the Special Servicer.

Collections and Other Servicing Procedures

         The  Master  Servicer  and,  with  respect  to any  Specially  Serviced
Mortgage Loans, the Special  Servicer,  if any, will make efforts to collect all
payments  called  for under the  mortgage  loans and will,  consistent  with the
related  Agreement,  follow such collection  procedures as it deems necessary or
desirable.  Consistent with the above, the Master Servicer or Special  Servicer,
if any, may have the  discretion  under the Agreement for the related  series to
waive any late payment or  assumption  charge or penalty  interest in connection
with any late  payment or  assumption  of a mortgage  loan and to extend the due
dates for payments due on a mortgage note.

         It is expected that the Agreement for each series will provide that the
Master  Servicer  establish  and maintain an escrow  account in which the Master
Servicer will be required to deposit  amounts  received from each  borrower,  if
required  by the  terms  of  the  mortgage  loan,  for  the  payment  of  taxes,
assessments, certain mortgage and hazard insurance premiums and other comparable
items. The Special Servicer,  if any, will be required to remit amounts received
for such  purposes  on mortgage  loans  serviced by it for deposit in the escrow
account and will be entitled to direct the Master  Servicer to make  withdrawals
from the escrow  account as may be required for the  servicing of such  mortgage
loans.  Withdrawals from the escrow account may be made to effect timely payment
of taxes,  assessments,  mortgage and hazard  insurance  premiums and comparable
items,  to refund to borrowers  amounts  determined  to be  overages,  to remove
amounts  deposited therein in error, to pay interest to borrowers on balances in
the escrow account,  if required,  to repair or otherwise  protect the Mortgaged
Properties and to clear and terminate such account. The Master Servicer, or such
other person as may be specified in the related prospectus  supplement,  will be
entitled to all income on the funds in the escrow account  invested in Permitted
Investments  not  required to be paid to  borrowers  under  applicable  law. The
Master  Servicer  will be  responsible  for  the  administration  of the  escrow
account. If amounts on deposit in the escrow account are insufficient to pay any
tax, insurance premium or other similar item when due, such item will be payable
from amounts on deposit in the Collection Account or otherwise in the manner set
forth in the prospectus supplement and the Agreement for the related series.

Insurance

         The  Agreement  for each series will require  that the Master  Servicer
maintain or require each borrower to maintain  insurance in accordance  with the
related  Mortgage,  which  generally  will  include a  standard  fire and hazard
insurance policy with extended  coverage.  To the extent required by the related
Mortgage,  the coverage of each such standard hazard insurance policy will be in
an amount that is not less than the lesser of 90% of the replacement cost of the
improvements  securing such mortgage loan or the outstanding  principal  balance
owing on such  mortgage  loan.  The  related  Agreement  may  require  that if a
Mortgaged  Property is located in a federally  designated  special  flood hazard
area,  the Master  Servicer  must  maintain or require  the related  borrower to
maintain, in accordance with the related Mortgage,  flood insurance in an amount
equal to the lesser of the unpaid principal balance of the related mortgage loan
and the maximum amount obtainable with respect to the Mortgaged Property. To the
extent  set forth in the  related  prospectus  supplement,  the cost of any such
insurance maintained by the Master Servicer will be an expense of the Trust Fund
payable out of the Collection Account.

         The Master  Servicer  or, if so  specified  in the  related  prospectus
supplement,  the Special Servicer,  if any, will cause to be maintained fire and
hazard  insurance  with  extended  coverage  on each REO  Property  in an amount
expected  to  generally  be equal to the greater of (i) an amount  necessary  to
avoid  the  application  of any  coinsurance  clause  contained  in the  related
insurance policy and (ii) 90% of the replacement cost of the improvements  which
are a part of such  property.  The cost of any such insurance with respect to an
REO  Property  will be an expense of the Trust  Fund  payable  out of amounts on
deposit in the related REO Account or, if such  amounts are  insufficient,  from
the  Collection  Account.  The  related  Agreement  may also  require the Master
Servicer or, if so specified in the related prospectus  supplement,  the Special
Servicer,  if any, to maintain flood insurance providing  substantially the same
coverage as described  above on any REO Property which is located in a federally
designated special flood hazard area.

         The  related  Agreement  may  provide  that the Master  Servicer or the
Special  Servicer,  if any, as the case may be, may satisfy  its  obligation  to
cause  hazard  policies to be  maintained  by  maintaining  a master,  or single
interest,  insurance policy insuring against losses on the mortgage loans or REO
Properties, as the case may be. The incremental cost of such insurance allocable
to any particular mortgage loan, if not borne by the related borrower, may be an
expense of the Trust Fund. Alternatively, if permitted in the related Agreement,
the Master Servicer may satisfy its obligation by maintaining, at its expense, a
blanket policy (i.e.,  not a single interest or master policy)  insuring against
losses on the mortgage  loans or REO  Properties,  as the case may be. If such a
blanket policy contains a deductible  clause, the Master Servicer or the Special
Servicer,  if any,  as the case may be,  will be  obligated  to  deposit  in the
Collection Account all sums which would have been deposited therein but for such
clause.

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

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

         In addition, to the extent required by the related Mortgage, the Master
Servicer or Special Servicer, if any, may require the borrower to maintain other
forms of  insurance  including,  but not limited to, loss of rent  endorsements,
business  interruption  insurance and comprehensive  public liability insurance,
and the related  Agreement may require the Master Servicer or Special  Servicer,
if  any,  to  maintain  public  liability  insurance  with  respect  to any  REO
Properties.  Any cost incurred by the Master  Servicer or Special  Servicer,  if
any, in maintaining any such insurance  policy will be added to the amount owing
under  the  mortgage  loan  where  the  terms of the  mortgage  loan so  permit;
provided, however, that the addition of such cost will not be taken into account
for purposes of calculating the  distribution to be made to  Certificateholders.
Such costs may be recovered by the Master Servicer and the Special Servicer,  if
any, from the  Collection  Account,  with interest  thereon,  as provided by the
Agreement.

         Other forms of  insurance,  such as a pool  insurance  policy,  special
hazard  insurance  policy,   bankruptcy  bond,   repurchase  bond  or  guarantee
insurance,  may be maintained  with respect to the mortgage  loans to the extent
provided in the related prospectus supplement.

Fidelity Bonds and Errors and Omissions Insurance

         The Agreement for each series may require that the Master  Servicer and
the Special  Servicer,  if any, obtain and maintain in effect a fidelity bond or
similar form of insurance  coverage  (which may provide  blanket  coverage) or a
combination  thereof insuring  against loss occasioned by fraud,  theft or other
intentional  misconduct  of the  officers,  employees  and  agents of the Master
Servicer or the Special Servicer,  as the case may be. The related Agreement may
allow the Master  Servicer  and the Special  Servicer,  if any,  to  self-insure
against loss  occasioned by the errors and omissions of the officers,  employees
and agents of the Master  Servicer or Special  Servicer,  as the case may be, so
long as certain criteria set forth in the Agreement are met.

Servicing Compensation and Payment of Expenses

         The Master Servicer's  principal  compensation for its activities under
the  Agreement  for each series will come from the payment to it or retention by
it, with respect to each payment of interest on a mortgage loan, of a "Servicing
Fee" (as  defined in the related  prospectus  supplement).  The exact  amount or
method of  calculating  such Servicing Fee will be established in the prospectus
supplement  and Agreement  for the related  series.  Since the aggregate  unpaid
principal  balance of the mortgage loans will  generally  decline over time, the
Master  Servicer's  servicing  compensation  will  ordinarily  decrease  as  the
mortgage loans amortize.

         In  addition,  the  Agreement  for a series may provide that the Master
Servicer will be entitled to receive, as additional compensation,  certain other
fees and amounts,  including  but not limited to (i) late fees and certain other
fees  collected  from  borrowers and (ii) any interest or other income earned on
funds deposited in the Collection  Account (as described  under  "DESCRIPTION OF
THE CERTIFICATES -- Accounts" in this prospectus) and, except to the extent such
income is required to be paid to the related borrowers, the escrow account.

         If specified in the related prospectus supplement,  the Master Servicer
may be obligated to pay the fees and expenses of the Trustee.

         The exact  amount or method of  calculating  the  servicing  fee of the
Special  Servicer,  if any, and the source from which such fee will be paid will
be described in the prospectus supplement for the related series.

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

Advances

         The related  prospectus  supplement will set forth the obligations,  if
any, of the Master  Servicer to make any advances  ("Advances")  with respect to
delinquent payments on mortgage loans, payments of taxes, insurance and property
protection expenses or otherwise. Any such Advances will be made in the form and
manner  described in the  prospectus  supplement  and  Agreement for the related
series.  The Master  Servicer  will be obligated to make such an Advance only to
the extent that the Master  Servicer  has  determined  that such Advance will be
recoverable.  Any funds thus advanced,  including Advances previously made, that
the  Master  Servicer  determines  are  not  ultimately  recoverable,   will  be
reimbursable  to  the  Master  Servicer,  with  interest,  from  amounts  in the
Collection  Account to the extent and in the  manner  described  in the  related
prospectus supplement.

         If a borrower  makes a  principal  payment  between  scheduled  payment
dates,  the borrower may be required to pay  interest on the  prepayment  amount
only to the date of  prepayment.  If and to the extent  described in the related
prospectus supplement, the Master Servicer's Servicing Fee may be reduced or the
Master  Servicer  may be  otherwise  obligated  to  advance  funds to the extent
necessary to remit interest on any such full or partial prepayment received from
the date of receipt thereof to the next succeeding scheduled payment date.

Modifications, Waivers and Amendments

         If so specified in the related prospectus supplement, the Agreement for
each series  will  provide  that the Master  Servicer  may have the  discretion,
subject to  certain  conditions  set forth  therein,  to modify,  waive or amend
certain of the terms of any mortgage  loan without the consent of the Trustee or
any Certificateholder. The extent to which the Master Servicer may modify, waive
or amend any terms of the mortgage  loans without such consent will be specified
in the related prospectus supplement.

         Subject to the terms and  conditions  set forth in the  Agreement,  the
Special Servicer,  if any, may modify, waive or amend the terms of any Specially
Serviced  Mortgage  Loan if the  Special  Servicer  determines  that a  material
default  has  occurred  or a  payment  default  has  occurred  or is  reasonably
foreseeable.  The Special Servicer, if any, may extend the maturity date of such
mortgage  loan to a date  not  later  than  the date  described  in the  related
prospectus  supplement.  The ability of the Special Servicer to modify, waive or
amend  the  terms  of any  mortgage  loan  may be  subject  to  such  additional
limitations,  including approval  requirements,  as are set forth in the related
prospectus supplement.

         Subject to the terms and  conditions  set forth in the  Agreement,  the
Special  Servicer,  if any,  will  not  agree  to any  modification,  waiver  or
amendment of the payment  terms of a mortgage  loan unless the Special  Servicer
has determined that such modification,  waiver or amendment is reasonably likely
to produce a greater  recovery on a present value basis than  liquidation of the
mortgage  loan or has made such other  determination  described  in the  related
prospectus  supplement.  Prior to agreeing to any such  modification,  waiver or
amendment of the payment terms of a mortgage loan, the Special Servicer, if any,
will give notice  thereof in the manner set forth in the  prospectus  supplement
and Agreement for the related series.

         The prospectus  supplement for a series may describe other or different
provisions concerning the modification,  waiver or amendment of the terms of the
related  mortgage loans,  including,  without  limitation,  requirements for the
approval of an Operating Advisor.

Evidence of Compliance

         The Agreement for each series will provide that the Master Servicer and
the Special  Servicer,  if any, at their own expense,  each will cause a firm of
independent public accountants to furnish to the Trustee,  annually on or before
a date  specified  in the  Agreement,  a  statement  as to  compliance  with the
Agreement by the Master Servicer or Special Servicer, as the case may be.

         In addition,  the Agreement  will provide that the Master  Servicer and
the Special Servicer,  if any, each will deliver to the Trustee,  annually on or
before a date  specified in the Agreement,  a statement  signed by an officer to
the  effect  that,  based on a review of its  activities  during  the  preceding
calendar year, to the best of such officer's  knowledge,  the Master Servicer or
Special  Servicer,  as the case may be, has fulfilled its obligations  under the
Agreement  throughout  such  year  or,  if  there  has  been  a  default  in the
fulfillment of any such obligation,  specifying each such default and the nature
and status  thereof,  and, in the case of a series of certificates as to which a
REMIC or FASIT  election  has been  made,  whether  the Master  Servicer  or the
Special Servicer, as the case may be, has received a challenge from the Internal
Revenue Service as to the status of the Trust Fund as a REMIC or FASIT.

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

         The  Agreement  for each series will  provide  that  neither the Master
Servicer nor the Special Servicer, if any, nor any of their directors, officers,
employees  or  agents  will be under  any  liability  to the  Trust  Fund or the
Certificateholders  for any action taken,  or for refraining  from the taking of
any action, in good faith pursuant to the Agreement,  or for errors in judgment;
provided, however, that neither the Master Servicer nor the Special Servicer, if
any, nor any such person will be protected against any breach of representations
or warranties made by the Master Servicer or the Special  Servicer,  as the case
may be, in the Agreement,  against any specific  liability imposed on the Master
Servicer or the Special Servicer, as the case may be, pursuant to the Agreement,
or  any  liability  that  would  otherwise  be  imposed  by  reason  of  willful
misfeasance,  bad faith,  or negligence in the  performance  of its duties or by
reason of reckless  disregard  of its  obligations  and duties  thereunder.  The
Agreement will further provide that the Master Servicer,  the Special  Servicer,
if any,  and any of their  directors,  officers,  employees  or  agents  will be
entitled to  indemnification by the Trust Fund and will be held harmless against
any loss,  liability  or expense  incurred in  connection  with any legal action
relating to the Agreement or the certificates, other than any loss, liability or
expense incurred (i) by reason of willful  misfeasance,  bad faith or negligence
in the  performance of their duties or by reason of reckless  disregard of their
obligations  and  duties  thereunder  or (ii)  in  certain  other  circumstances
specified in the Agreement.  Any loss resulting from such  indemnification  will
reduce  amounts  distributable  to  Certificateholders  and  will  be  borne  by
Certificateholders in the manner described in the related prospectus supplement.

         Neither the Master  Servicer  nor the  Special  Servicer,  if any,  may
resign  from its  obligations  and  duties  under the  Agreement  except  upon a
determination  that  its  performance  of its  duties  thereunder  is no  longer
permissible  under  applicable  law  or  for  other  reasons  described  in  the
prospectus  supplement.  No such  resignation of the Master Servicer will become
effective  until the  Trustee or a  successor  Master  Servicer  has assumed the
Master  Servicer's   obligations  and  duties  under  the  Agreement.   No  such
resignation of a Special Servicer will become  effective until the Trustee,  the
Master  Servicer  or a  successor  Special  Servicer  has  assumed  the  Special
Servicer's obligations and duties under the Agreement.

         The  Trustee  may  resign  from its  obligations  under  the  Agreement
pursuant to the terms of the  Agreement at any time,  in which event a successor
Trustee will be appointed. In addition, the Seller may remove the Trustee if the
Trustee  ceases to be eligible to act as Trustee  under the  Agreement or if the
Trustee  becomes  insolvent,  at which time the Seller will become  obligated to
appoint a successor Trustee.  The Trustee also may be removed at any time by the
Holders of  certificates  evidencing the Voting Rights  specified in the related
prospectus  supplement.  Any  resignation  and removal of the  Trustee,  and the
appointment of a successor  Trustee,  will not become effective until acceptance
of such appointment by the successor Trustee.

Events of Default

         Events of default  (each,  an "Event of  Default")  with respect to the
Master Servicer and the Special  Servicer,  if any, under the Agreement for each
series may include, among other things:

                  (i) with  respect to the Master  Servicer,  any failure by the
         Master  Servicer to deposit in the  Collection  Account or remit to the
         Trustee for deposit in the  Distribution  Account for  distribution  to
         Certificateholders  any  payment  required  to be  made  by the  Master
         Servicer under the terms of the Agreement on the day required  pursuant
         to the terms of the Agreement;

                  (ii) with respect to the Special Servicer, if any, any failure
         by the Special  Servicer to remit to the Master Servicer for deposit in
         the Collection  Account on the day required any amounts  received by it
         in respect of a Specially  Serviced Mortgage Loan and required to be so
         remitted;

                  (iii)  with  respect to the Master  Servicer  and the  Special
         Servicer, if any, any failure on the part of the Master Servicer or the
         Special Servicer, as the case may be, duly to observe or perform in any
         material  respect any other of the  covenants or agreements on the part
         of the Master  Servicer  or the Special  Servicer,  as the case may be,
         which failure  continues  unremedied  for a period of days specified in
         the related  Agreement  after  written  notice of such failure has been
         given to the applicable party;

                  (iv)  with  respect  to the  Master  Servicer  or the  Special
         Servicer,  if any,  the  entering  against  the Master  Servicer or the
         Special Servicer,  as the case may be, of a decree or order of a court,
         agency or supervisory authority for the appointment of a conservator or
         receiver  or  liquidator  in  any  insolvency,  readjustment  of  debt,
         marshaling of assets and liabilities or similar proceedings, or for the
         winding-up or liquidation of its affairs, provided that any such decree
         or order shall have  remained in force  undischarged  or unstayed for a
         period of 60 days;

                  (v)  with  respect  to the  Master  Servicer  or  the  Special
         Servicer,  if any,  the  consent by the Master  Servicer or the Special
         Servicer,  as the case may be, to the  appointment  of a conservator or
         receiver or  liquidator  or  liquidating  committee in any  insolvency,
         readjustment of debt,  marshaling of assets and liabilities,  voluntary
         liquidation  or  similar  proceedings  of  or  relating  to it or of or
         relating to all or substantially all of its property; and

                  (vi)  with  respect  to the  Master  Servicer  or the  Special
         Servicer,  if any,  the  admission  by the Master  Servicer  or Special
         Servicer,  as the case may be, in writing of its  inability  to pay its
         debts  generally as they become due, the filing by the Master  Servicer
         or the  Special  Servicer,  as the case may be, of a  petition  to take
         advantage of any applicable insolvency or reorganization statute or the
         making  of an  assignment  for  the  benefit  of its  creditors  or the
         voluntary suspension of the payment of its obligations.

         As long as an Event of Default remains unremedied, the Trustee may, and
as long as an  Event of  Default  remains  unremedied  or  under  certain  other
circumstances,  if any,  described in the related  prospectus  supplement at the
written direction of the Holders of certificates holding at least the percentage
specified in the prospectus  supplement of all of the Voting Rights of the class
or classes  specified therein shall, by written notice to the Master Servicer or
Special  Servicer,  as  the  case  may  be,  terminate  all of  the  rights  and
obligations of the Master Servicer or the Special Servicer,  as the case may be,
whereupon the Trustee or another  successor  Master Servicer or Special Servicer
appointed by the Trustee will succeed to all  authority  and power of the Master
Servicer or Special Servicer under the Agreement and will be entitled to similar
compensation  arrangements.  "Voting  Rights"  means the  portion  of the voting
rights of all  certificates  that is allocated to any  certificate in accordance
with the terms of the Agreement.


                               CREDIT ENHANCEMENT

General

         If  specified  in the  related  prospectus  supplement  for any series,
credit  enhancement  may be provided with respect to one or more classes thereof
or the related  mortgage  loans.  Credit  enhancement  may be in the form of the
subordination  of one or more classes of the  certificates  of such series,  the
establishment of one or more reserve funds,  overcollateralization,  a letter of
credit,  certificate  guarantee  insurance  policies,  the use of  cross-support
features  or  another  method of credit  enhancement  described  in the  related
prospectus supplement, or any combination of the foregoing.

         Any credit  enhancement will provide  protection  against risks of loss
and will guarantee  repayment of the principal  balance of the  certificates and
interest  thereon  only  to  the  extent  described  in the  related  prospectus
supplement.   If  losses  occur  which  exceed  the  amount  covered  by  credit
enhancement   or   which   are   not   covered   by  the   credit   enhancement,
Certificateholders will bear their allocable share of deficiencies.

         If credit  enhancement  is provided  with  respect to a series,  or the
related  mortgage  loans,  the  related  prospectus  supplement  will  include a
description  of (a) the amount  payable under such credit  enhancement,  (b) any
conditions  to  payment  thereunder  not  otherwise  described  herein,  (c) the
conditions (if any) under which the amount payable under such credit enhancement
may be reduced and under  which such credit  enhancement  may be  terminated  or
replaced  and (d) the  material  provisions  of any  agreement  relating to such
credit  enhancement.  Additionally,  the related prospectus  supplement will set
forth certain  information with respect to the issuer of any third-party  credit
enhancement,  including  (i) a  brief  description  of  its  principal  business
activities, (ii) its principal place of business, place of incorporation and the
jurisdiction  under which it is chartered  or licensed to do business,  (iii) if
applicable,   the  identity  of  regulatory   agencies  which  exercise  primary
jurisdiction over the conduct of its business and (iv) its total assets, and its
stockholders' or policyholders' surplus, if applicable, as of the date specified
in such prospectus  supplement.  In addition, if the  Certificateholders of such
series will be materially  dependent upon any provider of credit enhancement for
timely payment of interest and/or principal on their  certificates,  the related
prospectus supplement will include audited financial statements on a comparative
basis for at least the  prior  two  years  and any other  appropriate  financial
information regarding such provider.

Subordinate Certificates

         If so  specified  in the  related  prospectus  supplement,  one or more
classes of a series may be  subordinate  certificates.  If so  specified  in the
related  prospectus  supplement,  the  rights  of  the  Holders  of  subordinate
certificates  (the  "Subordinate  Certificates")  to  receive  distributions  of
principal and interest on any  Distribution  Date will be  subordinated  to such
rights of the Holders of senior certificates (the "Senior  Certificates") to the
extent specified in the related prospectus supplement. The Agreement may require
a trustee that is not the Trustee to be appointed to act on behalf of Holders of
Subordinate Certificates.

         A  series  may  include  one or more  classes  of  Senior  Certificates
entitled to receive cash flows  remaining  after  distributions  are made to all
other Senior  Certificates of such series.  Such right to receive  payments will
effectively   be   subordinate   to  the  rights  of  other  Holders  of  Senior
Certificates.  A series  also may  include  one or more  classes of  Subordinate
Certificates  entitled to receive cash flows remaining after  distributions  are
made to other  Subordinate  Certificates of such series.  If so specified in the
related  prospectus  supplement,  the subordination of a class may apply only in
the event of (or may be  limited  to)  certain  types of losses  not  covered by
insurance  policies or other credit support,  such as losses arising from damage
to property  securing a mortgage loan not covered by standard  hazard  insurance
policies.

         The related prospectus supplement will set forth information concerning
the amount of subordination of a class or classes of Subordinate Certificates in
a series, the circumstances in which such subordination will be applicable,  the
manner,  if any, in which the amount of  subordination  will decrease over time,
the manner of funding any related  reserve fund and the  conditions  under which
amounts in any  applicable  reserve fund will be used to make  distributions  to
Holders of Senior Certificates and/or to Holders of Subordinate  Certificates or
be released from the applicable Trust Fund.

Cross-Support Features

         If the mortgage  loans for a series are divided into separate  mortgage
loan  groups,  each  backing a separate  class or  classes  of a series,  credit
support  may  be  provided  by  a  cross-support  feature  which  requires  that
distributions be made on Senior  Certificates  backed by one mortgage loan group
prior to  distributions on Subordinate  Certificates  backed by another mortgage
loan group within the Trust Fund. The related prospectus supplement for a series
which includes a  cross-support  feature will describe the manner and conditions
for applying such cross-support feature.

Letter of Credit

         If specified in the related prospectus  supplement,  a letter of credit
with respect to a series of certificates will be issued by the bank or financial
institution  specified  in such  prospectus  supplement  (the  "Letter of Credit
Bank").  Under the letter of credit, the Letter of Credit Bank will be obligated
to honor  drawings  thereunder  in an  aggregate  fixed  dollar  amount,  net of
unreimbursed  payments  thereunder,  equal to the  percentage  specified  in the
related prospectus supplement of the aggregate principal balance of the mortgage
loans on the applicable  Cut-Off Date or of one or more classes of  certificates
(the "Letter of Credit  Percentage").  If so specified in the related prospectus
supplement,  the letter of credit may permit drawings in the event of losses not
covered by insurance  policies or other credit  support,  such as losses arising
from  damage not  covered by  standard  hazard  insurance  policies.  The amount
available  under the  letter of credit  will,  in all  cases,  be reduced to the
extent of the unreimbursed payments thereunder. The obligations of the Letter of
Credit  Bank  under the letter of credit  for any  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 the  letter of credit  for a
series,  if any,  will be filed with the  Commission  as an exhibit to a current
report on Form 8-K to be filed within 15 days of issuance of the certificates of
the applicable series.

Certificate Guarantee Insurance

         If so  specified  in the  related  prospectus  supplement,  certificate
guarantee  insurance,  if any, with respect to a series of certificates  will be
provided  by  one  or  more  insurance  companies.  Such  certificate  guarantee
insurance will guarantee, with respect to one or more classes of certificates of
the applicable  series,  timely  distributions  of interest and principal to the
extent  set  forth in or  determined  in the  manner  specified  in the  related
prospectus supplement. If so specified in the related prospectus supplement, the
certificate  guarantee insurance will also guarantee against any payment made to
a  Certificateholder  which is subsequently  covered as a "voidable  preference"
payment under the Bankruptcy Code. A copy of the certificate guarantee insurance
policy for a series,  if any, will be filed with the Commission as an exhibit to
a current report on Form 8-K to be filed with the  Commission  within 15 days of
issuance of the certificates of the applicable series.

Reserve Funds

         If specified in the related prospectus supplement,  one or more reserve
funds may be  established  with respect to a series,  in which cash, a letter of
credit,  Permitted Investments or a combination thereof, in the amounts, if any,
specified in the related  prospectus  supplement will be deposited.  The reserve
funds  for a  series  may also be  funded  over  time by  depositing  therein  a
specified amount of the distributions  received on the applicable mortgage loans
if specified  in the related  prospectus  supplement.  The Seller may pledge the
reserve funds to a separate collateral agent specified in the related prospectus
supplement.

         Amounts on deposit in any reserve fund for a series,  together with the
reinvestment  income  thereon,  if any,  will be applied by the  Trustee for the
purposes,  in the manner,  and to the extent specified in the related prospectus
supplement.  A reserve fund may be provided to increase the likelihood of timely
payments of principal  of, and interest on, the  certificates,  if required as a
condition to the rating of such series by each Rating Agency. If so specified in
the related prospectus  supplement,  reserve funds may be established to provide
limited  protection,  in an amount  satisfactory to each Rating Agency,  against
certain  types of losses  not  covered by  insurance  policies  or other  credit
support,  such as losses  arising  from damage not  covered by  standard  hazard
insurance policies. Reserve funds also may be established for other purposes and
in such  amounts as will be  specified  in the  related  prospectus  supplement.
Following  each  Distribution  Date amounts in any reserve fund in excess of any
amount  required to be maintained  therein may be released from the reserve fund
under the  conditions  and to the extent  specified  in the  related  prospectus
supplement and will not be available for further application by the Trustee.

         Moneys  deposited  in any reserve  fund will be  invested in  Permitted
Investments at the direction of the Seller or such other person 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 in
accordance with the terms of the related Agreement.  If specified in the related
prospectus  supplement,  such  income or other gain may be payable to the Master
Servicer as additional servicing compensation,  and any loss resulting from such
investment  will be borne by the Master  Servicer.  The right of the  Trustee to
make draws on the reserve fund, if any, will be an asset of the Trust Fund,  but
the reserve  fund itself will only be a part of the Trust Fund if so provided in
the related prospectus supplement.

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


                                 SWAP AGREEMENT

         If so specified in the  prospectus  supplement  relating to a series of
certificates,  the Trust Fund will enter into or obtain an  assignment of a swap
agreement  pursuant to which the Trust Fund will have the right to receive,  and
may  have the  obligation  to make,  certain  payments  of  interest  (or  other
payments)  as set forth or  determined  as  described  therein.  The  prospectus
supplement  relating  to a series  of  certificates  having  the  benefit  of an
interest rate swap  agreement will describe the material terms of such agreement
and the  particular  risks  associated  with the  interest  rate  swap  feature,
including market and credit risk, the effect of counterparty  defaults and other
risks, if any. The prospectus supplement relating to such series of certificates
also  will set forth  certain  information  relating  to the  corporate  status,
ownership and credit quality of the counterparty or  counterparties to such swap
agreement.  In  addition,  if the  Certificateholders  of  such  series  will be
materially dependent upon any counterparty for timely payment of interest and/or
principal on their certificates,  the related prospectus supplement will include
audited  financial  statements on a comparative basis for at least the prior two
years  and  any  other   appropriate   financial   information   regarding  such
counterparty. A swap agreement may include one or more of the following types of
arrangements,  or  another  arrangement  described  in  the  related  prospectus
supplement.

         Interest  Rate Swap.  In an  interest  rate  swap,  the Trust Fund will
exchange  the stream of  interest  payments  on the  mortgage  loans for another
stream of interest  payments based on a notional  amount,  which may be equal to
the principal amount of the mortgage loans as it declines over time.

         Interest Rate Caps. In an interest rate cap, the Trust Fund or the swap
counterparty,  in exchange for a fee,  will agree to  compensate  the other if a
particular  interest  rate  index  rises  above  a rate  specified  in the  swap
agreement.  The fee for the cap may be a single up-front  payment to or from the
Trust Fund, or a series of payments over time.

         Interest Rate Floors.  In an interest rate floor, the Trust Fund or the
swap counterparty,  in exchange for a fee, will agree to compensate the other if
a particular  interest  rate index falls below a rate or level  specified in the
swap  agreement.  As with interest rate caps,  the fee may be a single  up-front
payment or it may be paid periodically.

         Interest Rate Collars.  An interest rate collar is a combination  of an
interest rate cap and an interest rate floor. One party agrees to compensate the
other if a particular  interest rate index rises above the cap and, in exchange,
will be compensated if the interest rate index falls below the floor.


                              YIELD CONSIDERATIONS

General

         The yield to maturity on any class of offered  certificates will depend
upon,  among other things,  the price at which such  certificates are purchased,
the amount and timing of any  delinquencies  and losses  incurred by such class,
the rate and timing of payments of  principal  on the  mortgage  loans,  and the
amount and timing of recoveries  and Insurance  Proceeds from REO mortgage loans
and related REO Properties, which, in turn, will be affected by the amortization
schedules of the mortgage loans, the timing of principal payments  (particularly
Balloon  Payments)  on the  related  mortgage  loans  (including  delay  in such
payments  resulting from  modifications  and extensions),  the rate of principal
prepayments,  including  prepayments by borrowers and prepayments resulting from
defaults,  repurchases  arising  in  connection  with  certain  breaches  of the
representations  and  warranties  made in the  Agreement and the exercise of the
right of optional termination of the Trust Fund.  Generally,  prepayments on the
mortgage loans will tend to shorten the weighted  average lives of each class of
certificates,  whereas delays in  liquidations  of defaulted  mortgage loans and
modifications extending the maturity of mortgage loans will tend to lengthen the
weighted average lives of each class of certificates. See "CERTAIN LEGAL ASPECTS
OF  THE  MORTGAGE  LOANS  --  Enforceability  of  Certain  Provisions"  in  this
prospectus  for a  description  of  certain  provisions  of each  Agreement  and
statutory,  regulatory and judicial  developments that may affect the prepayment
experience and maturity assumptions on the mortgage loans.

Prepayment and Maturity Assumptions

         The  related  prospectus  supplement  may  indicate  that  the  related
mortgage loans may be prepaid in full or in part at any time,  generally without
prepayment premium.  Alternatively, a Trust Fund may include mortgage loans that
have  significant  restrictions  on the ability of a borrower to prepay  without
incurring a  prepayment  premium or to prepay at all. As  described  above,  the
prepayment  experience  of the mortgage  loans will affect the weighted  average
life of the offered certificates.  A number of factors may influence prepayments
on multifamily and commercial  loans,  including  enforceability  of due-on-sale
clauses,  prevailing  mortgage  market  interest rates and the  availability  of
mortgage  funds,  changes  in tax  laws  (including  depreciation  benefits  for
income-producing properties),  changes in borrowers' net equity in the Mortgaged
Properties,  servicing decisions, prevailing general economic conditions and the
relative  economic  vitality of the areas in which the Mortgaged  Properties are
located,  the  terms of the  mortgage  loans  (for  example,  the  existence  of
due-on-sale  clauses),   the  quality  of  management  of  any  income-producing
Mortgaged  Properties  and,  in  the  case  of  Mortgaged  Properties  held  for
investment,  the availability of other opportunities for investment. A number of
factors may discourage  prepayments on multifamily  loans and commercial  loans,
including the existence of any lockout or prepayment  premium  provisions in the
underlying  mortgage  note. A lockout  provision  prevents  prepayment  within a
certain  time  period  after  origination.   A  prepayment  premium  imposes  an
additional charge on a borrower who wishes to prepay. Some of the mortgage loans
may have substantial principal balances due at their stated maturities ("Balloon
Payments").  Balloon  Payments  involve  a greater  degree  of risk  than  fully
amortizing  loans because the ability of the borrower to make a Balloon  Payment
typically  will depend upon its ability  either to refinance the loan or to sell
the related Mortgaged  Property.  The ability of a borrower to accomplish either
of these goals will be affected by a number of factors,  including  the level of
available  mortgage rates at the time of the attempted sale or refinancing,  the
borrower's equity in the related Mortgaged Property,  the financial condition of
the borrower and operating history of the related Mortgaged Property,  tax laws,
prevailing  economic  conditions and the  availability  of credit for commercial
real estate projects generally. See "CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS
- -- Enforceability of Certain Provisions" in this prospectus.

         If the purchaser of a certificate  offered at a discount calculates its
anticipated  yield to  maturity  based on an assumed  rate of  distributions  of
principal that is faster than that actually  experienced on the mortgage  loans,
the actual yield to maturity will be lower than that so calculated.  Conversely,
if  the  purchaser  of  a  certificate  offered  at  a  premium  calculates  its
anticipated  yield to  maturity  based on an assumed  rate of  distributions  of
principal that is slower than that actually  experienced on the mortgage  loans,
the actual yield to maturity  will be lower than that so  calculated.  In either
case, the effect of voluntary and involuntary  prepayments of the mortgage loans
on the yield on one or more  classes of the  certificates  of such series in the
related  Trust  Fund may be  mitigated  or  exacerbated  by any  provisions  for
sequential or selective distribution of principal to such classes.

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

         The weighted average life of a certificate refers to the average amount
of time that will elapse from the date of issuance of the certificate until each
dollar of principal is repaid to the  Certificateholders.  The weighted  average
life  of the  offered  certificates  will be  influenced  by the  rate at  which
principal on the mortgage  loans is paid,  which may be in the form of scheduled
amortization or prepayments. Prepayments on mortgage loans are commonly measured
relative to a  prepayment  standard  or model.  As more fully  described  in the
related  prospectus  supplement,  the  model  generally  represents  an  assumed
constant  rate  of  prepayment  each  month  relative  to the  then  outstanding
principal balance of a pool of new mortgage loans.

         There can be no assurance  that the  mortgage  loans will prepay at any
rate mentioned in any prospectus supplement.  In general, if prevailing interest
rates fall below the Mortgage  Interest Rates on the mortgage loans, the rate of
prepayment can be expected to increase.


                   CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

         The following discussion contains summaries of certain legal aspects of
mortgage loans which are general in nature. Because many of the legal aspects of
mortgage loans are governed by the laws of the  jurisdictions  where the related
mortgaged  properties  are  located  (which  laws may vary  substantially),  the
following  summaries do not purport to be  complete,  to reflect the laws of any
particular  jurisdiction,  to reflect all the laws  applicable to any particular
mortgage  loan or to  encompass  the  laws of all  jurisdictions  in  which  the
properties securing the mortgage loans are situated. In the event that the Trust
Fund for a given series includes mortgage loans having material  characteristics
other than as described below, the related prospectus  supplement will set forth
additional legal aspects relating thereto.

Mortgages and Deeds of Trust Generally

         The  mortgage  loans  (other  than  financial  leases  and  Installment
Contracts)  for a series will  consist of loans  secured by either  mortgages or
deeds of trust or other similar security instruments. There are two parties to a
mortgage,  the  mortgagor,  who is  the  borrower  and  owner  of the  mortgaged
property, and the mortgagee,  who is the lender. In a mortgage transaction,  the
mortgagor  delivers to the mortgagee a note,  bond or other written  evidence of
indebtedness  and a mortgage.  A mortgage  creates a lien upon the real property
encumbered by the mortgage as security for the obligation evidenced by the note,
bond or other evidence of indebtedness. Although a deed of trust is similar to a
mortgage, a deed of trust has three parties, the borrower-property  owner called
the trustor (similar to a mortgagor),  a lender called the beneficiary  (similar
to a mortgagee),  and a third-party grantee called the trustee.  Under a deed of
trust, the borrower  irrevocably  grants the property to the trustee,  until the
debt is paid, in trust for the benefit of the  beneficiary  to secure payment of
the obligation  generally with a power of sale. The trustee's  authority under a
deed of trust and the  mortgagee's  authority  under a mortgage  are governed by
applicable law, the express provisions of the deed of trust or mortgage, and, in
some cases, in deed of trust transactions, the directions of the beneficiary.

         The real property covered by a mortgage is most often the fee estate in
land and improvements.  However, a mortgage may encumber other interests in real
property  such as a tenant's  interest  in a lease of land or  improvements,  or
both, and the leasehold  estate  created by such lease.  A mortgage  covering an
interest in real property other than the fee estate requires special  provisions
in the  instrument  creating  such  interest  or in the  mortgage to protect the
mortgagee  against  termination  of such  interest  before the mortgage is paid.
Certain  representations  and  warranties in the related  Agreement will be made
with  respect  to the  mortgage  loans  which are  secured by an  interest  in a
leasehold estate.

         Priority of the lien on mortgaged  property  created by  mortgages  and
deeds of trust  depends on their  terms and,  generally,  on the order of filing
with a state,  county or municipal  office,  although  such priority may in some
states be  altered  by the  existence  of leases in place  with  respect  to the
mortgaged  property  and  by  the  mortgagee's  or  beneficiary's  knowledge  of
unrecorded liens or encumbrances against the mortgaged property. However, filing
or  recording  does not  establish  priority  over certain  mechanic's  liens or
governmental  claims for real estate taxes and  assessments  or, in some states,
for reimbursement of remediation costs of certain environmental conditions.  See
"--Environmental  Risks"  below.  In  addition,  the Code  provides  priority to
certain tax liens over the lien of the mortgage.

Installment Contracts

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

         The method of enforcing  the rights of the lender under an  Installment
Contract  varies on a  state-by-state  basis  depending upon the extent to which
state  courts are willing,  or able  pursuant to state  statute,  to enforce the
contract  strictly  according to its terms.  The terms of Installment  Contracts
generally provide that upon a default by the borrower, the borrower loses his or
her right to occupy the property,  the entire  indebtedness is accelerated,  and
the buyer's equitable interest in the property is forfeited.  The lender in such
a situation does not have to foreclose in order to obtain title to the property,
although  in some cases a quiet  title  action is in order if the  borrower  has
filed the Installment Contract in local land records and an ejectment action may
be necessary to recover  possession.  In a few states,  particularly in cases of
borrower default during the early years of an Installment  Contract,  the courts
will permit  ejectment of the buyer and a  forfeiture  of his or her interest in
the  property.  However,  most state  legislatures  have enacted  provisions  by
analogy to mortgage law protecting  borrowers under  Installment  Contracts from
the harsh  consequences  of  forfeiture.  Under such  statutes,  a  judicial  or
nonjudicial  foreclosure  may be  required,  the lender may be  required to give
notice of default and the borrower may be granted some grace period during which
the contract may be reinstated  upon full payment of the default  amount and the
borrower  may  have a  post-foreclosure  statutory  redemption  right.  In other
states,  courts in equity may permit a borrower with  significant  investment in
the property under an Installment  Contract for the sale of real estate to share
in the proceeds of sale of the property after the  indebtedness is repaid or may
otherwise  refuse to enforce  the  forfeiture  clause.  Nevertheless,  generally
speaking, the lender's procedures for obtaining possession and clear title under
an Installment Contract for the sale of real estate in a given state are simpler
and less  time-consuming  and costly than are the procedures for foreclosing and
obtaining clear title to a mortgaged property.

Financial Leases

         The mortgage  loans for a series also may consist of financial  leases.
Under a financial lease on real property,  the lessor retains legal title to the
leased  property  and enters  into an  agreement  with the  lessee  (hereinafter
referred to in this Section as the "lessee")  under which the lessee makes lease
payments  approximately  equal to the principal and interest payments that would
be required on a mortgage note for a loan covering the same  property.  Title to
the real estate typically is conveyed to the lessee at the end of the lease term
for a price approximately equal to the remaining  unfinanced equity,  determined
by reference to the unpaid  principal  amount,  market value,  or another method
specified in the related Agreement.  As with Installment  Contracts,  the lessee
generally is responsible  for maintaining the property in good condition and for
paying real estate taxes,  assessments and hazard insurance premiums  associated
with the property during the lease term. The related prospectus  supplement will
describe the specific legal incidents of any financial  leases that are included
in the mortgage loan pool for a series.

Rights of Mortgagees or Beneficiaries

         The form of the  mortgage  or deed of trust used by many  institutional
lenders  confers on the mortgagee or  beneficiary  the right both to receive all
proceeds  collected  under any hazard  insurance  policy and all awards  made in
connection  with any  condemnation  proceedings,  and to apply such proceeds and
awards to any  indebtedness  secured by the  mortgage or deed of trust,  in such
order  as the  mortgagee  or  beneficiary  may  determine.  Thus,  in the  event
improvements on the property are damaged or destroyed by fire or other casualty,
or in the  event  the  property  is  taken by  condemnation,  the  mortgagee  or
beneficiary under the senior mortgage or deed of trust 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 indebtedness secured by the senior mortgage or deed of trust. Proceeds in
excess of the amount of senior  mortgage  indebtedness  will, in most cases,  be
applied to the indebtedness of a junior mortgage or trust deed, if any. The laws
of certain states may limit the ability of mortgagees or  beneficiaries to apply
the proceeds of hazard insurance and partial  condemnation awards to the secured
indebtedness.  In such states,  the  mortgagor or trustor must be allowed to use
the proceeds of hazard insurance to repair the damage unless the security of the
mortgagee or beneficiary has been impaired.  Similarly,  in certain states,  the
mortgagee or beneficiary is entitled to the award for a partial  condemnation of
the real property security only to the extent that its security is impaired.

         The  form  of  mortgage  or deed of  trust  used by many  institutional
lenders  typically  contains  a "future  advance"  clause,  which  provides,  in
essence,  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 or
deed of trust.  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 "optional"  advance. If the mortgagee
or beneficiary is obligated to advance the additional  amounts,  the advance may
be  entitled to receive the same  priority as amounts  initially  made under the
mortgage or deed of trust,  notwithstanding that there may be intervening junior
mortgages or deeds of trust and other liens between the date of recording of the
mortgage   or  deed  of  trust  and  the  date  of  the  future   advance,   and
notwithstanding  that the mortgagee or beneficiary had actual  knowledge of such
intervening  junior  mortgages  or deeds of trust and other liens at the time of
the advance.  Where the mortgagee or beneficiary is not obligated to advance the
additional  amounts and has actual knowledge of the intervening junior mortgages
or deeds of trust  and other  liens,  the  advance  may be  subordinate  to such
intervening  junior  mortgages  or deeds of trust and other  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 related loan agreement up to
a "credit limit" amount stated in the recorded mortgage.

         Another  provision  typically found in the form of the mortgage or deed
of trust used by many  institutional  lenders obligates the mortgagor or trustor
to pay before  delinquency  all taxes and  assessments on the property and, when
due, all  encumbrances,  charges and liens on the property which appear prior to
the  mortgage or deed of trust,  to provide and maintain  fire  insurance on the
property,  to maintain  and repair the  property and not to commit or permit any
waste thereof,  and to appear in and defend any action or proceeding  purporting
to affect the property or the rights of the mortgagee or  beneficiary  under the
mortgage or deed of trust. Upon a failure of the mortgagor or trustor to perform
any of these obligations,  the mortgagee or beneficiary is given the right under
the mortgage or deed of trust to perform the obligation itself, at its election,
with the mortgagor or trustor agreeing to reimburse the mortgagee or beneficiary
for any sums expended by the mortgagee or  beneficiary on behalf of the trustor.
All  sums  so  expended  by the  mortgagee  or  beneficiary  become  part of the
indebtedness secured by the mortgage or deed of trust.

         The  form  of  mortgage  or deed of  trust  used by many  institutional
lenders typically requires the mortgagor or trustor to obtain the consent of the
mortgagee or beneficiary in respect of actions affecting the mortgaged property,
including,  without  limitation,  leasing  activities  (including new leases and
termination or modification of existing leases), alterations and improvements to
buildings forming a part of the mortgaged  property,  and management and leasing
agreements  for the mortgaged  property.  Tenants will often refuse to execute a
lease unless the mortgagee or beneficiary  executes a written agreement with the
tenant not to disturb the tenant's  possession of its premises in the event of a
foreclosure.  A senior mortgagee or beneficiary may refuse to consent to matters
approved by a junior  mortgagee or beneficiary with the result that the value of
the  security  for the  junior  mortgage  or deed of  trust is  diminished.  For
example,  a senior mortgagee or beneficiary may decide not to approve a lease or
to refuse to grant to a tenant a non-disturbance agreement. If, as a result, the
lease is not executed, the value of the mortgaged property may be diminished.

Foreclosure

         Foreclosure of a mortgage is generally  accomplished by judicial action
initiated by the service of legal pleadings upon all necessary parties having an
interest  in  the  real  property.  Delays  in  completion  of  foreclosure  may
occasionally  result from difficulties in locating such necessary parties.  When
the mortgagee's right to foreclose is contested, the legal proceedings necessary
to  resolve  the issue can be time  consuming.  A  judicial  foreclosure  may be
subject  to most of the  delays  and  expenses  of other  litigation,  sometimes
requiring up to several  years to complete.  At the  completion  of the judicial
foreclosure proceedings,  if the mortgagee prevails, the court ordinarily issues
a judgment of foreclosure and appoints a referee or other designated official to
conduct  the  sale of the  property.  Such  sales  are made in  accordance  with
procedures  which vary from state to state.  The purchaser at such sale acquires
the estate or interest in real property covered by the mortgage. If the mortgage
covered the tenant's  interest in a lease and  leasehold  estate,  the purchaser
will acquire such tenant's  interest subject to the tenant's  obligations  under
the lease to pay rent and perform other covenants contained therein.

         In a majority of cases,  foreclosure of a deed of trust is accomplished
by a non-judicial trustee's sale under a specific provision in the deed of trust
and  /or  applicable  statutory   requirements  which  authorizes  the  trustee,
generally following a request from the beneficiary/lender,  to sell the property
at public sale upon any default by the  borrower  under the terms of the note or
deed of trust.  A number of states may also require that a lender provide notice
of acceleration of a note to the borrower. Notice requirements under a trustee's
sale vary from state to state.  In some states,  prior to the trustee's sale the
trustee must record a notice of default and send a copy to the borrower-trustor,
to any person who has  recorded a request  for a copy of a notice of default and
notice of sale and to any successor in interest to the trustor. In addition, the
trustee  must  provide  notice  in some  states to any  other  person  having an
interest in the real property,  including any junior lienholders, and to certain
other persons connected with the deed of trust. In some states, the borrower, or
any other person having a junior  encumbrance on the real estate,  may, during a
reinstatement  period,  cure the default by paying the entire  amount in arrears
plus the costs and  expenses (in some states,  limited to  reasonable  costs and
expenses)  incurred in enforcing the obligation.  Generally,  state law controls
the amount of foreclosure  expenses and costs,  including attorneys' fees, which
may be recovered by a lender.  If the deed of trust is not reinstated,  a notice
of sale must be posted in a public  place and, in most states,  published  for a
specific period of time in one or more newspapers.  In addition, some state laws
require  that a copy of the notice of sale be posted on the property and sent to
all parties having an interest in the real property.

         In case of foreclosure  under either a mortgage or a deed of trust, the
sale by the  referee or other  designated  official or by the trustee is often a
public sale.  However,  because of the difficulty a potential  buyer at the sale
might have in determining  the exact status of title to the property  subject to
the lien of the  mortgage  or deed of trust and the  redemption  rights that may
exist (see "--Rights of Redemption"  below),  and because the physical condition
and  financial  performance  of the  property may have  deteriorated  during the
foreclosure proceedings and/or for a variety of other reasons, a third party may
be  unwilling  to purchase the  property at the  foreclosure  sale.  Some states
require that the lender  disclose to potential  bidders at a trustee's  sale all
known facts materially affecting the value of the property.  Such disclosure may
have an adverse effect on the trustee's ability to sell the property or the sale
price thereof.  Potential buyers may further question the prudence of purchasing
property at a  foreclosure  sale as a result of the 1980  decision of the United
States Court of Appeals for the Fifth Circuit in Durrett v. Washington  National
Insurance  Company and other  decisions  that have  followed  the  reasoning  of
Durrett with respect to fraudulent  conveyances under applicable bankruptcy law.
In Durrett and its  progeny,  the Fifth  Circuit and other  courts held that the
transfer of real  property  pursuant  to a  non-collusive,  regularly  conducted
foreclosure  sale was  subject  to the  fraudulent  transfer  provisions  of the
applicable  bankruptcy  laws,  including the requirement that the price paid for
the  property  constitute  "fair  consideration."  The  reasoning  and result of
Durrett and its progeny in respect of the federal  bankruptcy  code,  as amended
from time to time (11 U.S.C.) (the "Bankruptcy Code") was rejected,  however, by
the United  States  Supreme  Court in May 1994.  The case could  nonetheless  be
persuasive  to a court  applying  a state  fraudulent  conveyance  law which has
provisions similar to those construed in Durrett.

         For these and other  reasons,  it is common for the lender to  purchase
the  property  from the  trustee,  referee or other  designated  official for an
amount  equal to the lesser of the fair market  value of such  property  and the
outstanding principal amount of the indebtedness secured by the mortgage or deed
of trust,  together  with  accrued  and  unpaid  interest  and the  expenses  of
foreclosure,  in which  event,  if the amount bid by the lender  equals the full
amount  of such  debt,  interest  and  expenses,  the  mortgagee's  debt will be
extinguished.  Thereafter,  subject to the  mortgagor's  right in some states to
remain in possession during a redemption period, if applicable,  the lender will
assume the burdens of ownership,  including paying  operating  expenses and real
estate taxes and making repairs.  The lender is then obligated as an owner until
it can arrange a sale of the property to a third party.  Frequently,  the lender
employs a third party management company to manage and operate the property. The
costs of operating and  maintaining  commercial  property may be significant and
may be  greater  than the  income  derived  from  that  property.  The  costs of
management and operation of those mortgaged properties which are hotels,  motels
or nursing or convalescent  homes or hospitals may be  particularly  significant
because of the expertise,  knowledge and,  especially with respect to nursing or
convalescent  homes or hospitals,  regulatory  compliance,  required to run such
operations and the effect which  foreclosure  and a change in ownership may have
on the public's and the industry's  (including  franchisor's)  perception of the
quality of such  operations.  The lender will commonly  obtain the services of a
real estate broker and pay the broker's  commission in connection  with the sale
of the property.  Depending upon market conditions, the ultimate proceeds of the
sale of the  property  may not equal the lender's  investment  in the  property.
Moreover,  a lender  commonly incurs  substantial  legal fees and court costs in
acquiring a mortgaged  property through contested  foreclosure and/or bankruptcy
proceedings.  Furthermore,  an  increasing  number  of states  require  that any
environmental  hazards  be  eliminated  before  a  property  may be  resold.  In
addition, a lender may be responsible under federal or state law for the cost of
cleaning up a  mortgaged  property  that is  environmentally  contaminated.  See
"--Environmental  Risks" below.  As a result,  a lender could realize an overall
loss on a  mortgage  loan  even if the  related  mortgaged  property  is sold at
foreclosure  or resold after it is acquired  through  foreclosure  for an amount
equal to the full  outstanding  principal  amount  of the  mortgage  loan,  plus
accrued interest.

         In foreclosure proceedings,  some courts have applied general equitable
principles.  These  equitable  principles are generally  designed to relieve the
borrower  from the  legal  effect  of the  borrower's  defaults  under  the loan
documents.  Examples  of  judicial  remedies  that have been  fashioned  include
judicial  requirements  that the  lender  undertake  affirmative  and  expensive
actions to determine  the causes 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  judgment and have  required  that
lenders  reinstate  loans or recast  payment  schedules in order to  accommodate
borrowers who are suffering from temporary financial disability. In other cases,
courts have limited the right of the lender to  foreclose  if the default  under
the mortgage  instrument  is not  monetary,  such as the  borrower's  failing to
maintain  adequately the property or the borrower's  executing a second mortgage
or deed of trust  affecting the property.  Finally,  some courts have been faced
with the issue of whether  or not  federal  or state  constitutional  provisions
reflecting due process concerns for adequate notice require that borrowers under
deeds   of   trust  or   mortgages   receive   notices   in   addition   to  the
statutorily-prescribed  minimum  notice.  For the most  part,  these  cases have
upheld the notice  provisions as being reasonable or have found that the sale by
a trustee  under a deed of trust,  or under a  mortgage  having a power of sale,
does not involve sufficient state action to afford constitutional protections to
the borrower.  There may, however,  be state transfer taxes due and payable upon
obtaining such properties at foreclosure. Such taxes could be substantial.

         Under the REMIC  provisions of the Code (if applicable) and the related
Agreement,  the Master Servicer or Special Servicer,  if any, may be required to
hire an  independent  contractor to operate any REO Property.  The costs of such
operation may be significantly greater than the costs of direct operation by the
Master  Servicer or Special  Servicer,  if any.  Under Section  856(e)(3) of the
Code,  property  acquired by  foreclosure  generally must not be held beyond the
close of the third taxable year after the taxable year in which the  acquisition
occurs.  With respect to a series of certificates  for which an election is made
to qualify  the Trust  Fund or a part  thereof as a REMIC,  the  Agreement  will
permit foreclosed property to be held for more than the time period permitted by
Section  856(e)(3) of the Code if the Trustee receives (i) an extension from the
Internal  Revenue  Service or (ii) an  opinion  of  counsel  to the effect  that
holding such property for such period is permissible  under the applicable REMIC
provisions.

State Law Limitations on Lenders

         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  from the  foreclosure  sale.  In some
states,  redemption may occur only upon payment of the entire principal  balance
of the loan,  accrued  interest  and  expenses of  foreclosure.  In some states,
redemption may be authorized  even if the former borrower pays only a portion of
the sums due. The effect of these types of statutory  rights of redemption is to
diminish the ability of the lender to sell the foreclosed property.  Such rights
of redemption would defeat the title of any purchaser from the lender subsequent
to foreclosure or sale under a deed of trust. Consequently, the practical effect
of the  redemption  right is to force the lender to retain the  property and pay
the expenses of ownership until the redemption  period has run. See "--Rights of
Redemption" below.

         Certain  states  have  imposed   statutory   prohibitions   against  or
limitations on recourse to the borrower.  For example, some state statutes limit
the  right of the  beneficiary  or  mortgagee  to 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 in
most cases to the  difference  between the net amount  realized  upon the public
sale of the real  property  and the amount  due to the  lender.  Other  statutes
require the  beneficiary  or mortgagee to exhaust the security  afforded under a
deed of trust or mortgage by  foreclosure in an attempt to satisfy the full debt
before bringing a personal action against the borrower on the debt without first
exhausting  such  security.  In some  states,  the lender,  if it first  pursues
judgment  through a personal  action  against the  borrower on the debt,  may be
deemed to have elected a remedy and may thereafter be precluded from  exercising
remedies with respect to the security. Consequently, the practical effect of the
election  requirement,  when  applicable,  is that lenders will usually  proceed
first against the security  rather than  bringing  personal  action  against the
borrower.  Other statutory  provisions limit any deficiency judgment against the
former borrower  following a judicial sale to the excess of the outstanding debt
over the fair market value of the  property at the time of the public sale.  The
purpose of these  statutes is generally to prevent a beneficiary  or a mortgagee
from  obtaining a large  deficiency  judgment  against the former  borrower as a
result  of  low  bids  or  the  absence  of  bids  at  the  judicial  sale.  See
"--Anti-Deficiency Legislation; Bankruptcy Laws" below.

Environmental Risks

         Real  property  pledged  as  security  to a lender  may be  subject  to
potential  environmental  risks.  Of particular  concern may be those  mortgaged
properties  which are, or have been,  the site of  manufacturing,  industrial or
disposal  activity.  Such  environmental  risks may give rise to a diminution in
value of property  securing any mortgage  loan or, in certain  circumstances  as
more fully  described  below,  liability  for  cleanup  costs or other  remedial
actions,  which  liability  could  exceed  the  value  of such  property  or the
principal  balance of the related  mortgage  loan. In certain  circumstances,  a
lender may choose not to foreclose  on  contaminated  property  rather than risk
incurring liability for remedial actions.

         Under the laws of  certain  states,  failure to  perform  any  remedial
action required or demanded by the state of any condition or  circumstance  that
(i) may pose an imminent or  substantial  endangerment  to the public  health or
welfare or the environment,  (ii) may result in a release or threatened  release
of any hazardous material,  or (iii) may give rise to any environmental claim or
demand (each such condition or circumstance,  an "Environmental Condition") may,
in  certain  circumstances,  give rise to a lien on the  property  to ensure the
reimbursement  of remedial costs incurred by the state. In several states,  such
lien has priority over the lien of an existing  mortgage  against such property.
In any case, the value of a Mortgaged Property as collateral for a mortgage loan
could be adversely affected by the existence of an Environmental Condition.

         The state of the law is currently  unclear as to whether and under what
circumstances  cleanup costs, or the obligation to take remedial actions, can be
imposed on a secured  lender such as the Trust Fund with respect to each series.
Under the laws of some states and under the federal Comprehensive  Environmental
Response,  Compensation,  and Liability Act of 1980,  as amended  ("CERCLA"),  a
lender may be liable as an "owner or operator" for costs of addressing  releases
or threatened  releases of hazardous  substances on a mortgaged property if such
lender or its agents or employees  have  participated  in the  management of the
operations of the borrower,  even though the environmental  damage or threat was
caused by a prior owner or other third party.  Excluded from CERCLA's definition
of "owner or operator," however,  is a person "who without  participating in the
management of a ...  facility,  holds indicia of ownership  primarily to protect
his security interest" (the "secured creditor exemption").

         Notwithstanding  the secured creditor  exemption,  a lender may be held
liable under CERCLA as an owner or operator,  if such lender or its employees or
agents participate in management of the property. The Asset Conservation, Lender
Liability,  and Deposit Insurance  Protection Act of 1996 (the "Lender Liability
Act") defines the term  "participating  in management" to impose  liability on a
secured  lender who exercises  actual  control over  operational  aspects of the
facility; however, the terms and conditions of the Lender Liability Act have not
been clarified by the courts.  A number of  environmentally  related  activities
before the loan is made and during its pendency,  as well as "workout"  steps to
protect a security interest, are identified as permissible to protect a security
interest without triggering liability.  The Lender Liability Act also identifies
the circumstances in which foreclosure and post-foreclosure  activities will not
trigger CERCLA liability.

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

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

         The related  Agreement  will  provide  that the Master  Servicer or the
Special  Servicer,  if any,  acting on behalf of the Trust Fund, may not acquire
title to, or possession  of, a Mortgaged  Property  underlying a mortgage  loan,
take over its  operation  or take any other  action  that might  subject a given
Trust  Fund to  liability  under  CERCLA or  comparable  laws  unless the Master
Servicer or Special Servicer,  if any, has previously  determined,  based upon a
Phase I  assessment  (as  described  below)  or  other  specified  environmental
assessment  prepared  by a person  who  regularly  conducts  such  environmental
assessments,  that the  Mortgaged  Property  is in  compliance  with  applicable
environmental  laws  and  that  there  are no  circumstances  relating  to  use,
management  or  disposal of any  hazardous  materials  for which  investigation,
monitoring,  containment,  clean-up  or  remediation  could  be  required  under
applicable environmental laws, or that it would be in the best economic interest
of a given  Trust  Fund to take  such  actions  as are  necessary  to bring  the
Mortgaged  Property into  compliance  therewith or as may be required under such
laws. A Phase I  assessment  generally  involves  identification  of  recognized
environmental  conditions  based on  records  review,  site  reconnaissance  and
interviews, but does not involve a more intrusive investigation such as sampling
or testing of materials.  This requirement  effectively precludes enforcement of
the security for the related  mortgage loan until a  satisfactory  environmental
assessment is obtained or any required  remedial  action is taken,  reducing the
likelihood  that a given  Trust Fund will  become  liable for any  Environmental
Condition  affecting  a  Mortgaged  Property,  but making it more  difficult  to
realize  on the  security  for  the  mortgage  loan.  However,  there  can be no
assurance that any environmental assessment obtained by the Master Servicer will
detect all possible  Environmental  Conditions or that the other requirements of
the  Agreement,  even if fully  observed by the Master  Servicer and the Special
Servicer,  if any, will in fact  insulate a given Trust Fund from  liability for
Environmental Conditions.

         If a lender is or becomes  liable for clean-up  costs,  it may bring an
action for contribution  against the current owners or operators,  the owners or
operators at the time of on-site disposal  activity or certain other parties who
may have contributed to the environmental  hazard,  but such persons or entities
may be bankrupt or otherwise  judgment proof.  Furthermore,  such action against
the  borrower may be adversely  affected by the  limitations  on recourse in the
loan documents.  Similarly, in some states anti-deficiency legislation and other
statutes requiring the lender to exhaust its security before bringing a personal
action  against  the  borrower-trustor  (see   "--Anti-Deficiency   Legislation;
Bankruptcy  Laws"  below) may curtail the  lender's  ability to recover from its
borrower the  environmental  clean-up and other  related  costs and  liabilities
incurred by the lender.  Shortfalls occurring as the result of imposition of any
clean-up costs will be addressed in the prospectus  supplement and Agreement for
the related series.

Rights of Redemption

         In some states, after foreclosure sale pursuant to a deed of trust or a
mortgage,  the  borrower  and  certain  foreclosed  junior  lienors  are given a
specified  period in which to redeem the property from the foreclosure  sale. In
some  states,  redemption  may occur only upon  payment of the entire  principal
balance of the loan,  accrued  interest  and expenses of  foreclosure.  In other
states,  redemption may be authorized if the former borrower pays only a portion
of the sums due. The effect of a right of  redemption is to diminish the ability
of the  lender to sell the  foreclosed  property.  The right of  redemption  may
defeat the title of any  purchaser at a foreclosure  sale or any purchaser  from
the  lender  subsequent  to a  foreclosure  sale or sale  under a deed of trust.
Certain  states  permit a lender to avoid a post-sale  redemption by waiving its
right to a  deficiency  judgment.  Consequently,  the  practical  effect  of the
post-foreclosure  redemption  right is often to force the  lender to retain  the
property and pay the expenses of ownership until the redemption  period has run.
Whether the lender has any rights to recover these  expenses from a borrower who
redeems  the  property  depends on the  applicable  state  statute.  The related
prospectus  supplement  will contain a description of any statutes that prohibit
recovery of such expenses  from a borrower in states where a substantial  number
of the Mortgaged Properties for a particular series are located. In some states,
there is no right to redeem  property  after a  trustee's  sale  under a deed of
trust.

         Borrowers  under  Installment  Contracts  generally  do  not  have  the
benefits of redemption  periods such as may exist in the same  jurisdiction  for
mortgage  loans.  Where  redemption  statutes  do  exist  under  state  laws for
Installment  Contracts,  the  redemption  period is usually far shorter than for
mortgages.

Junior Mortgages; Rights of Senior Mortgagees

         The mortgage  loans for a series may include  mortgage loans secured by
mortgages or deeds of trust some of which are junior to other mortgages or deeds
of trust, some of which may be held by other lenders or institutional investors.
The  rights  of the  Trust  Fund  (and  therefore  the  Certificateholders),  as
mortgagee under a junior  mortgage or beneficiary  under a junior deed of trust,
are  subordinate  to  those  of the  mortgagee  under  the  senior  mortgage  or
beneficiary  under the senior deed of trust,  including  the prior rights of the
senior mortgagee to receive hazard  insurance and  condemnation  proceeds and to
cause the property  securing  the  mortgage  loan to be sold upon default of the
borrower or trustor,  thereby  extinguishing  the junior  mortgagee's  or junior
beneficiary's lien unless the junior mortgagee or junior beneficiary asserts its
subordinate  interest in the property in foreclosure  litigation and,  possibly,
satisfies  the defaulted  senior  mortgage or deed of trust.  As discussed  more
fully below, a junior  mortgagee or junior  beneficiary  may satisfy a defaulted
senior loan in full and, in some states, may cure such default and loan. In most
states,  no notice of default is required to be given to a junior  mortgagee  or
junior  beneficiary,  and junior  mortgagees or junior  beneficiaries are seldom
given  notice  of  defaults  on  senior  mortgages.  However,  in  order  for  a
foreclosure  action in some states to be effective against a junior mortgagee or
junior beneficiary,  the junior mortgagee or junior beneficiary must be named in
any foreclosure action, thus giving notice to junior lienors.

Anti-Deficiency Legislation; Bankruptcy Laws

         Some of the mortgage loans for a series will be nonrecourse loans as to
which,  in the event of default by a borrower,  recourse may be had only against
the  specific  property  pledged to secure  the  related  mortgage  loan and not
against the borrower's other assets.  Even if recourse is available  pursuant to
the terms of the mortgage loan against the borrower's  assets in addition to the
Mortgaged  Property,  certain states have imposed statutory  prohibitions  which
impose prohibitions against or limitations on such recourse.  For example,  some
state  statutes  limit the right of the  beneficiary  or  mortgagee  to 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 in most cases to the difference  between the net amount  realized
upon the public  sale of the real  property  and the  amount due to the  lender.
Other  statutes  require the  beneficiary  or  mortgagee to exhaust the security
afforded  under a deed of trust or  mortgage  by  foreclosure  in an  attempt to
satisfy the full debt before bringing a personal action against the borrower. In
certain 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 these states,  the lender,  following  judgment on such personal action,
may be deemed to have  elected a remedy  and may be  precluded  from  exercising
remedies with respect to the security. Consequently, the practical effect of the
election  requirement,  when  applicable,  is that lenders will usually  proceed
first against the security  rather than bringing a personal  action  against the
borrower.  Other statutory  provisions limit any deficiency judgment against the
former borrower  following a judicial sale to the excess of the outstanding debt
over the fair market value of the  property at the time of the public sale.  The
purpose of these  statutes is generally to prevent a beneficiary  or a mortgagee
from  obtaining a large  deficiency  judgment  against the former  borrower as a
result of low bids or the absence of bids at the judicial sale.

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

         Under the Bankruptcy Code,  provided certain substantive and procedural
safeguards for the lender are met, the amount and terms of a mortgage secured by
property  of the debtor may be modified  under  certain  circumstances.  In many
jurisdictions,  the outstanding  amount of the loan secured by the real property
may be reduced to the  then-current  value of the property (with a corresponding
partial  reduction of the amount of lender's  security  interest)  pursuant to a
confirmed plan or lien avoidance  proceeding,  thus leaving the lender a general
unsecured  creditor for the  difference  between such value and the  outstanding
balance of the loan. Other modifications may include the reduction in the amount
of each scheduled  payment,  which  reduction may result from a reduction in the
rate of  interest  and/or the  alteration  of the  repayment  schedule  (with or
without affecting the unpaid principal balance of the loan), and/or an extension
(or reduction) of the final maturity date.  Some courts with federal  bankruptcy
jurisdiction  have  approved  plans,  based  on  the  particular  facts  of  the
reorganization  case,  that  effected  the curing of a mortgage  loan default by
paying arrearages over a number of years.  Also, under federal bankruptcy law, a
bankruptcy  court  may  permit  a  debtor  through  its  rehabilitative  plan to
de-accelerate  a secured loan and to  reinstate  the loan even though the lender
accelerated the mortgage loan and final judgment of foreclosure had been entered
in state court  (provided no sale of the property had yet occurred) prior to the
filing of the  debtor's  petition.  This may be done even if the full amount due
under the original loan is never repaid.

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

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

         In addition,  the Bankruptcy Code generally  provides that a trustee or
debtor-in-possession may, subject to approval of the court, (a) assume the lease
and retain it or assign it to a third  party or (b)  reject  the  lease.  If the
lease is assumed,  the  trustee in  bankruptcy  on behalf of the lessee,  or the
lessee as  debtor-in-possession,  or the assignee, if applicable,  must cure any
defaults  under the lease,  compensate the lessor for its losses and provide the
lessor with  "adequate  assurance" of future  performance.  Such remedies may be
insufficient,  however,  as the lessor may be forced to continue under the lease
with a lessee that is a poor credit  risk or an  unfamiliar  tenant if the lease
was  assigned,  and any  assurances  provided  to the lessor  may,  in fact,  be
inadequate.  If the lease is rejected,  such rejection  generally  constitutes a
breach of the executory  contract or unexpired lease immediately before the date
of filing the  petition.  As a  consequence,  the other party or parties to such
lease,  such as the  mortgagor,  as  lessor  under a lease,  would  have only an
unsecured claim against the debtor for damages resulting from such breach, which
could adversely  affect the security for the related mortgage loan. In addition,
pursuant to Section  502(b)(6) of the  Bankruptcy  Code, a lessor's  damages for
lease rejection in respect of future rent  installments  are limited to the rent
reserved by the lease, without acceleration, for the greater of one year or 15%,
not to exceed three years, of the remaining term of the lease.

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

         In a bankruptcy  or similar  proceeding  of a mortgagor,  action may be
taken seeking the recovery,  as a preferential  transfer or on other grounds, of
any payments  made by the  mortgagor,  or made  directly by the related  lessee,
under  the   related   mortgage   loan  to  the   Trustee  for  the  benefit  of
Certificateholders. Payments on long-term debt may be protected from recovery as
preferences  if they are  payments in the  ordinary  course of business  made on
debts  incurred in the  ordinary  course of  business.  Whether  any  particular
payment  would be  protected  depends  upon the facts  specific to a  particular
transaction.

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

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

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

Statutory Liabilities

         The Internal  Revenue Code of 1986,  as amended,  provides  priority to
certain  tax  liens  over the lien of the  mortgage.  In  addition,  substantive
requirements   are  imposed  upon  mortgage   lenders  in  connection  with  the
origination  and the  servicing of mortgage  loans by numerous  federal and some
state  consumer  protection  laws.  These  laws may  impose  specific  statutory
liabilities  upon lenders who  originate  mortgage  loans and who fail to comply
with the  provisions  of the law.  In some  cases,  this  liability  may  affect
assignees of the mortgage loans.

Enforceability of Certain Provisions

         Prepayment Provisions

         Courts  generally  enforce  claims  requiring  prepayment  fees  unless
enforcement  would be  unconscionable.  However,  the laws of certain states may
render prepayment fees unenforceable  after a mortgage loan has been outstanding
for a certain number of years,  or may limit the amount of any prepayment fee to
a specified percentage of the original principal amount of the mortgage loan, to
a specified percentage of the outstanding  principal balance of a mortgage loan,
or to a fixed  number of months'  interest  on the  prepaid  amount.  In certain
states,  prepayment fees payable on default or other involuntary acceleration of
a  mortgage  loan may not be  enforceable  against  the  mortgagor.  Some  state
statutory  provisions may also treat certain  prepayment  fees as usurious if in
excess of statutory limits. See  "--Applicability  of Usury Laws" below. Some of
the mortgage loans for a series may not require the payment of specified fees as
a condition to prepayment or such requirements  have expired,  and to the extent
some mortgage loans do require such fees,  such fees may not  necessarily  deter
borrowers from prepaying their mortgage loans.

         Due-on-Sale Provisions

         The  enforceability  of  due-on-sale  clauses  has been the  subject of
legislation or litigation in many states, and in some cases, typically involving
single family residential mortgage  transactions,  their enforceability has been
limited or denied. In any event, in situations relating primarily to residential
properties,  the  Garn-St  Germain  Depository  Institutions  Act of  1982  (the
"Garn-St  Germain Act")  preempts state  constitutional,  statutory and case law
that prohibits the  enforcement of  due-on-sale  clauses and permits  lenders to
enforce  these  clauses  in  accordance  with  their  terms,  subject to certain
exceptions.  As a result,  due-on-sale clauses have become generally enforceable
except in those states whose legislatures  exercised their authority to regulate
the  enforceability of such clauses with respect to mortgage loans that were (i)
originated or assumed during the "window  period" under the Garn-St Germain Act,
which ended in all cases not later than October 15, 1982, and (ii) originated by
lenders other than national  banks,  federal  savings  institutions  and federal
credit unions.  Also, the Garn-St Germain Act does "encourage" lenders to permit
assumption  of loans at the original rate of interest or at some other rate less
than the average of the original rate and the market rates.

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

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

         Acceleration on Default

         Some  of  the  mortgage  loans  for  a  series  will  include  a  "debt
acceleration"  clause, which permits the lender to accelerate the full debt upon
a monetary or nonmonetary  default of the borrower.  State courts generally will
enforce clauses  providing for  acceleration in the event of a material  payment
default after giving effect to any appropriate notices. The equity courts of any
state,  however,  may refuse to  foreclose  a mortgage  or deed of trust when an
acceleration  of  the  indebtedness  would  be  inequitable  or  unjust  or  the
circumstances would render the acceleration unconscionable. Furthermore, in some
states,  the borrower may avoid foreclosure and reinstate an accelerated loan by
paying only the defaulted  amounts and the costs and attorneys' fees incurred by
the lender in collecting such defaulted payments.

         Forms of  notes,  mortgages  and  deeds of trust  used by  lenders  may
contain provisions  obligating the borrower to pay a late charge if payments are
not timely made.  In certain  states,  there are or may be specific  limitations
upon the late charges which a lender may collect from a borrower for  delinquent
payments.

         Upon  foreclosure,  courts have applied general  equitable  principles.
These equitable  principles are generally  designed to relieve the borrower from
the legal effect of his defaults under the loan documents.  Examples of judicial
remedies that have been fashioned include judicial  requirements that the lender
undertake  affirmative  and  expensive  actions to  determine  the causes 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  judgment and have required that lenders  reinstate loans or recast
payment  schedules in order to  accommodate  borrowers  who are  suffering  from
temporary financial disability. In other cases, courts have limited the right of
the lender to foreclose  if the default  under the  mortgage  instrument  is not
monetary,  such as the borrower's failing to maintain adequately the property or
the  borrower's  executing  a second  mortgage  or deed of trust  affecting  the
property.  Finally, some courts have been faced with the issue of whether or not
federal or state constitutional  provisions  reflecting due process concerns for
adequate notice require that borrowers under deeds of trust or mortgages receive
notices in addition to the  statutorily-prescribed  minimum.  For the most part,
these cases have upheld the notice  provisions as being reasonable or have found
that the sale by a trustee  under a deed of  trust,  or by a  mortgagee  under a
mortgage  having a power of sale,  does not involve  sufficient  state action to
afford constitutional protections to the borrower.

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

         Soldiers' and Sailors' Relief Act

         Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940,
as amended (the  "Relief  Act"),  an  individual  borrower  who enters  military
service after the  origination  of such  borrower's  mortgage loan  (including a
borrower who is in reserve status at the time of the origination of the mortgage
loan and is later called to active duty) 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.  Any  shortfall  in  interest  collections  resulting  from  the
application  of the Relief  Act,  to the extent  not  covered by any  applicable
credit enhancements,  could result in losses to the Holders of the certificates.
The Relief Act  applies to  mortgagors  who are members of the Army,  Navy,  Air
Force, Marines,  National Guard, Reserves,  Coast Guard and officers of the U.S.
Public Health Service assigned to duty with the military. Because the Relief Act
applies to mortgagors who enter military service  (including  reservists who are
later called to active duty) after  origination of the related mortgage loan, no
information  can be  provided  as to the  number of  mortgage  loans that may be
affected  by the  Relief  Act.  Some of the  Mortgaged  Properties  relating  to
mortgage  loans  for a  series  may be owned by  borrowers  who are  individuals
currently in the military. In addition, the Relief Act imposes limitations which
would  impair the  ability of the Master  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 months thereafter.  Thus, in
the event that such a mortgage loan goes into  default,  there may be delays and
losses  occasioned by the inability to realize upon the Mortgaged  Property in a
timely fashion.

         Forfeitures in Drug and RICO Proceedings

         Federal law permits the government to seize real property that has been
purchased  with the  proceeds of certain  crimes  (including  drug  trafficking,
racketeering, money laundering, and fraud affecting financial institutions), and
real property that has been used to facilitate  certain crimes  (including  drug
trafficking  and money  laundering).  Forfeitures  of real property  usually are
accomplished  through  criminal  or civil  judicial  proceedings.  In a criminal
proceeding,  forfeiture is imposed as a form of punishment  following conviction
of the property  owner.  Under certain  circumstances,  the  government may even
seize the defendant's real property before a conviction.  In a civil forfeiture,
the  government  brings an action  against  the real  property,  rather than the
wrongdoer,  based on the legal fiction that the property itself has been tainted
by crime.

         The government must publish notice of the forfeiture proceeding and may
give  direct  notice to all  parties  known to have an alleged  interest  in the
property,  including  holders of  mortgage  loans.  A mortgage  lender may avoid
forfeiture  of its interest in the property if it can  establish  that:  (i) its
mortgage was executed and recorded before commission of the crime upon which the
forfeiture  is  based,  or (ii) the  lender  did not know of or  consent  to the
underlying  unlawful  conduct.  The U.S.  Department  of Justice  has adopted an
expedited  settlement  policy  designed  to resolve  the  claims of  lienholders
holding mortgages against properties that are subject to forfeiture.

Applicability of Usury Laws

         State and  federal  usury  laws limit the  interest  that  lenders  are
entitled  to  receive  on a  mortgage  loan.  In  determining  whether  a  given
transaction is usurious,  courts may include charges in the form of "points" and
"fees" as "interest," but may exclude payments in the form of  "reimbursement of
foreclosure expenses" or other charges found to be distinct from "interest." If,
however, the amount charged for the use of the money loaned is found to exceed a
statutorily  established  maximum  rate,  the loan is generally  found  usurious
regardless  of the form  employed  or the degree of  overcharge.  Title V of the
Depository  Institutions  Deregulation and Monetary Control Act of 1980, enacted
in March 1980 ("Title V"), provides that state usury limitations shall not apply
to certain types of residential (including multifamily but not other commercial)
first  mortgage  loans  originated  by certain  lenders  after March 31, 1980. A
similar federal statute was in effect with respect to mortgage loans made during
the first three  months of 1980.  The statute  authorized  any state to reimpose
interest rate limits by adopting,  before April 1, 1983, a law or constitutional
provision  that expressly  rejects  application of the federal law. In addition,
even where Title V is not so  rejected,  any state is  authorized  by the law to
adopt a provision  limiting  discount  points or other charges on mortgage loans
covered by Title V. Certain  states have taken action to reimpose  interest rate
limits and/or to limit discount points or other charges.

         In any  state  in  which  application  of  Title V has  been  expressly
rejected or a provision limiting discount points or other charges is adopted, no
mortgage  loan  originated  after the date of such state action will be eligible
for  inclusion as part of the 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  shall be
construed in accordance with the laws of another state under which such interest
rate,  discount  points and charges  would not be usurious  and the  mortgagor's
counsel has rendered an opinion that such choice of law provision would be given
effect.

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

Alternative Mortgage Instruments

         Alternative  mortgage  instruments,  including adjustable rate mortgage
loans,  originated by non-federally  chartered  lenders have  historically  been
subjected to a variety of restrictions. Such restrictions differed from state to
state, resulting in difficulties in determining whether a particular alternative
mortgage  instrument  originated by a  state-chartered  lender was in compliance
with  applicable law. These  difficulties  were  alleviated  substantially  as a
result of the enactment of Title VIII of the Garn-St Germain Act ("Title VIII").
Title  VIII  provides  that,  notwithstanding  any  state  law to the  contrary,
state-chartered   banks  may  originate   alternative  mortgage  instruments  in
accordance with regulations  promulgated by the Comptroller of the Currency with
respect to origination of alternative  mortgage  instruments by national  banks,
state-chartered  credit unions may originate alternative mortgage instruments in
accordance   with   regulations   promulgated  by  the  National   Credit  Union
Administration (the "NCUA") with respect to origination of alternative  mortgage
instruments  by federal  credit unions,  and all other  non-federally  chartered
housing  creditors,  including  state-chartered  savings and loan  associations,
state-chartered  savings  banks and mortgage  banking  companies,  may originate
alternative mortgage instruments in accordance with the regulations  promulgated
by the Federal Home Loan Bank Board (now the Office of Thrift  Supervision) with
respect to origination of alternative  mortgage  instruments by federal  savings
and  loan   associations.   Title  VIII  provides  that  any  state  may  reject
applicability  of the provision of Title VIII by adopting,  prior to October 15,
1985, a law or constitutional provision expressly rejecting the applicability of
such provisions. Certain states have taken such action.

Leases and Rents

         Some of the mortgage loans for a series may be secured by an assignment
of leases and rents,  either  through a separate  document of  assignment  or as
incorporated in the related mortgage. Under such assignments, the borrower under
the mortgage loan  typically  assigns its right,  title and interest as landlord
under each lease and the income derived therefrom to the lender, while retaining
a license  to  collect  the rents for so long as there is no  default  under the
mortgage loan. In the event the borrower  defaults,  the license  terminates and
the lender  may be  entitled  to collect  rents.  The manner of  perfecting  the
lender's  interest in rents may depend on whether the borrower's  assignment was
absolute or one granted as security  for the loan.  Failure to properly  perfect
the lender's  interest in rents may result in the loss of a substantial  pool of
funds which could  otherwise  serve as a source of repayment for the loan.  Some
state laws may require  that to perfect its  interest in rents,  the lender must
take possession of the property and/or obtain judicial appointment of a receiver
before  becoming  entitled  to collect the rents.  Lenders  that  actually  take
possession of the property,  however,  may incur  potentially  substantial risks
attendant to being a mortgagee in possession.  Such risks include  liability for
environmental clean-up costs and other risks inherent to property ownership.  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.  In the event of  borrower  default,  the amount of rent the lender is
able to  collect  from the  tenants  can  significantly  affect the value of the
lender's security interest.

Secondary Financing; Due-on-Encumbrance Provisions

         Some of the  mortgage  loans for a series  may not  restrict  secondary
financing,  thereby  permitting  the borrower to use the  Mortgaged  Property as
security  for one or more  additional  loans.  Some of the  mortgage  loans  may
preclude secondary financing (often by permitting the first lender to accelerate
the  maturity  of its  loan if the  borrower  further  encumbers  the  Mortgaged
Property)  or may  require  the  consent of the  senior  lender to any junior or
substitute  financing;  however, such provisions may be unenforceable in certain
jurisdictions  under certain  circumstances.  The Agreement for each series will
provide  that if any  mortgage  loan  contains  a  provision  in the nature of a
"due-on-encumbrance" clause, which by its terms: (i) provides that such mortgage
loan shall (or may at the  mortgagee's  option)  become due and payable upon the
creation of any lien or other encumbrance on the related Mortgaged Property;  or
(ii)  requires the consent of the related  mortgagee to the creation of any such
lien or other encumbrance on the related Mortgaged Property, then for so long as
such mortgage loan is included in a given Trust Fund, the Master Servicer or, if
such mortgage loan is a Specially  Serviced  Mortgage Loan, the Special Servicer
(or such other party as  indicated  in the  Agreement),  on behalf of such Trust
Fund,  shall  exercise  (or  decline to  exercise)  any right it may have as the
mortgagee of record with respect to such  mortgage  loan (x) to  accelerate  the
payments  thereon,  or (y) to withhold  its consent to the  creation of any such
lien or other  encumbrance,  in a manner consistent with the servicing  standard
set forth in the Agreement.

         Where the borrower  encumbers the  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. Second, acts
of the senior  lender  which  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  an  existing  junior  lender  is
prejudiced  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,  delay and in certain
circumstances  even prevent the taking of action by the senior  lender.  Fourth,
the  bankruptcy  of a junior lender may operate to stay  foreclosure  or similar
proceedings by the senior lender.

Certain Laws and Regulations

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

Type of Mortgaged Property

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

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 which are
structural in nature from existing places of public  accommodation to the extent
"readily  achievable."  In addition,  under the ADA,  alterations  to a place of
public  accommodation  or a commercial  facility are to be made so that,  to the
maximum extent  feasible,  such altered  portions are readily  accessible to and
usable by disabled  individuals.  The "readily  achievable"  standard takes into
account,  among other  factors,  the financial  resources of the affected  site,
owner,  landlord or other applicable  person. In addition to imposing a possible
financial  burden on the borrower in its capacity as owner or landlord,  the ADA
may also impose such  requirements  on a foreclosing  lender who succeeds to the
interest of the borrower as owner or landlord.  Furthermore,  since the "readily
achievable"  standard may vary depending on the financial condition of the owner
or  landlord,  a  foreclosing  lender who is  financially  more capable than the
borrower of complying  with the  requirements  of the ADA may be subject to more
stringent requirements than those to which the borrower is subject.


                         FEDERAL INCOME TAX CONSEQUENCES

         The following represents the opinion of Cadwalader,  Wickersham & Taft,
special counsel to the Seller, as to the matters discussed herein. The following
is  a  general  discussion  of  the  anticipated  material  federal  income  tax
consequences  of the purchase,  ownership and disposition of  certificates.  The
discussion below does not purport to address all federal income tax consequences
that may be applicable to particular categories of investors,  some of which may
be subject to special rules.  The  authorities on which this discussion is based
are  subject  to change or  differing  interpretations,  and any such  change or
interpretation   could  apply   retroactively.   This  discussion  reflects  the
applicable  provisions  of the Internal  Revenue  Code of 1986,  as amended (the
"Code"),  as well as regulations  (the "REMIC  Regulations")  promulgated by the
U.S.  Department of Treasury (the  "Treasury")  on December 23, 1992.  Investors
should consult their own tax advisors in determining the federal,  state,  local
and other tax consequences to them of the purchase, ownership and disposition of
certificates.

         For  purposes  of this  discussion,  where  the  applicable  prospectus
supplement provides for a retention of a portion of the interest payments on the
mortgage loans underlying a series of  certificates,  references to the Mortgage
will be deemed to refer to that portion of the mortgage  loans held by the Trust
Fund which does not include the  retained  interest  payments.  References  to a
"holder" or "Certificateholder" in this discussion generally mean the beneficial
owner of a certificate.

         This  discussion  addresses the federal income tax  consequences of the
treatment of the Trust Fund as a REMIC under "--Federal  Income Tax Consequences
for REMIC  Certificates"  and as a grantor  trust  under  "--Federal  Income Tax
Consequences  for  Certificates  as to which No REMIC  Election  is Made." If an
election  is made  instead  to  treat a Trust  Fund as a FASIT,  the  applicable
federal  income tax  consequences  will be discussed  in the related  prospectus
supplement.


             FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES

General

         With respect to a particular series of certificates, an election may be
made to treat the Trust Fund or one or more  segregated  pools of assets therein
as one or more REMICs within the meaning of Code Section 860D. A Trust Fund or a
portion thereof as to which a REMIC election will be made will be referred to as
a "REMIC Pool." For purposes of this discussion,  certificates of a series as to
which  one  or  more  REMIC  elections  are  made  are  referred  to  as  "REMIC
Certificates" and will consist of one or more classes of "Regular  Certificates"
and one  class  of  "Residual  Certificates"  in the  case of each  REMIC  Pool.
Qualification  as a REMIC requires ongoing  compliance with certain  conditions.
With respect to each series of REMIC Certificates, Cadwalader, Wickersham & Taft
has advised the Seller that in the firm's  opinion,  assuming  (i) the making of
such an  election,  (ii)  compliance  with the  applicable  Agreement  and (iii)
compliance with any changes in the law,  including any amendments to the Code or
applicable Treasury  regulations  thereunder,  each REMIC Pool will qualify as a
REMIC.  This  opinion will be filed as an Exhibit to the Form 8-K filed with the
Commission  relating to such series of  certificates.  In such case, the Regular
Certificates will be considered to be "regular  interests" in the REMIC Pool and
generally  will be treated for federal income tax purposes as if they were newly
originated debt instruments, and the Residual Certificates will be considered to
be "residual  interests" in the REMIC Pool. The  prospectus  supplement for each
series of  certificates  will indicate  whether one or more REMIC elections with
respect to the related  Trust Fund will be made,  in which event  references  to
"REMIC" or "REMIC Pool" herein shall be deemed to refer to each such REMIC Pool.
If so specified in the applicable prospectus supplement,  the portion of a Trust
Fund as to which a REMIC  election is not made may be treated as a grantor trust
for federal income tax purposes.  See  "--Federal  Income Tax  Consequences  for
Certificates as to Which No REMIC Election Is Made" below.  For purposes of this
discussion,  unless otherwise specified,  the term "mortgage loans" will be used
to refer to mortgage loans and Installment Contracts.

Status of REMIC Certificates

         REMIC  Certificates  held by a domestic  building and loan  association
will  constitute "a regular or residual  interest in a REMIC" within the meaning
of Code  Section  7701(a)(19)(C)(xi)  but only in the same  proportion  that the
assets of the REMIC Pool would be treated as "loans . . . secured by an interest
in real property which is . . . residential  real property" or "loans secured by
an  interest  in . . .  health  . .  .  institutions  or  facilities,  including
structures  designed  or used  previously  for  residential  purposes  for . . .
persons  under  care"  (such as  single  family  or  multifamily  properties  or
health-care properties,  but not other commercial properties) within the meaning
of Code  Section  7701(a)(19)(C),  and  otherwise  will  not  qualify  for  such
treatment.  REMIC  Certificates  held by a real  estate  investment  trust  will
constitute "real estate assets" within the meaning of Code Section 856(c)(4)(A),
and  interest on the Regular  Certificates  and income with  respect to Residual
Certificates will be considered "interest on obligations secured by mortgages on
real  property  or on  interests  in real  property"  within the meaning of Code
Section 856(c)(3)(B) in the same proportion that, for both purposes,  the assets
of the REMIC Pool would be so treated. If at all times 95% or more of the assets
of the REMIC Pool qualify for each of the foregoing respective  treatments,  the
REMIC Certificates will qualify for the corresponding  status in their entirety.
For purposes of Code Section 856(c)(4)(A), payments of principal and interest on
the mortgage loans that are reinvested pending  distribution to holders of REMIC
Certificates  qualify for such treatment.  Where two REMIC Pools are a part of a
tiered  structure  they will be treated as one REMIC for  purposes  of the tests
described above  respecting  asset  ownership of more or less than 95%.  Regular
Certificates will represent  "qualified  mortgages,"  within the meaning of Code
Section 860G(a)(3),  for other REMICs and "permitted assets," within the meaning
of Code Section 860L(c), for financial asset  securitization  investment trusts.
REMIC  Certificates held by a regulated  investment  company will not constitute
"Government  securities"  within the  meaning of Code  Section  851(b)(3)(A)(i).
REMIC  Certificates  held by certain  financial  institutions will constitute an
"evidence of  indebtedness"  within the meaning of Code Section  582(c)(1).  The
Small  Business Job  Protection  Act of 1996 (the "SBJPA of 1996")  repealed the
reserve  method for bad debts of domestic  building  and loan  associations  and
mutual savings banks,  and thus has eliminated the asset category of "qualifying
real property  loans" in former Code Section 593(d) for taxable years  beginning
after  December  31,  1995.  The  requirement  in the  SBJPA of 1996  that  such
institutions  must  "recapture" a portion of their existing bad debt reserves is
suspended if a certain  portion of their assets are  maintained in  "residential
loans" under Code Section 7701(a)(19)(C)(v), but only if such loans were made to
acquire,  construct or improve the related real property and not for the purpose
of refinancing.  However,  no effort will be made to identify the portion of the
mortgage loans of any series meeting this requirement,  and no representation is
made in this regard.

Qualification as a REMIC

         In order  for the  REMIC  Pool to  qualify  as a REMIC,  there  must be
ongoing compliance on the part of the REMIC Pool with the requirements set forth
in the Code.  The REMIC Pool must fulfill an asset test,  which requires that no
more than a de minimis  portion of the assets of the REMIC Pool, as of the close
of the third  calendar  month  beginning  after the  "Startup  Day"  (which  for
purposes of this  discussion is the date of issuance of the REMIC  Certificates)
and at all times  thereafter,  may  consist  of  assets  other  than  "qualified
mortgages" and "permitted  investments."  The REMIC  Regulations  provide a safe
harbor  pursuant to which the de minimis  requirement is met if at all times the
aggregate  adjusted  basis of the  nonqualified  assets  is less  than 1% of the
aggregate adjusted basis of all the REMIC Pool's assets. An entity that fails to
meet the safe harbor may  nevertheless  demonstrate that it holds no more than a
de minimis amount of nonqualified  assets. A REMIC also must provide "reasonable
arrangements" to prevent its residual  interest from being held by "disqualified
organizations"  and must furnish  applicable  tax  information to transferors or
agents that violate this requirement.  See "--Taxation of Residual  Certificates
- -- Tax-Related Restrictions on Transfer of Residual Certificates -- Disqualified
Organizations" below.

         A qualified  mortgage is any obligation that is principally  secured by
an interest in real property and that is either transferred to the REMIC Pool on
the Startup Day or is  purchased by the REMIC Pool within a  three-month  period
thereafter  pursuant  to a fixed price  contract  in effect on the Startup  Day.
Qualified  mortgages  include whole mortgage loans,  such as the mortgage loans,
certificates  of  beneficial  interest  in a grantor  trust that holds  mortgage
loans, regular interests in another REMIC, such as certificates in a trust as to
which a REMIC election has been made,  loans secured by timeshare  interests and
loans secured by shares held by a tenant  stockholder  in a cooperative  housing
corporation,  provided,  in  general,  (i) the  fair  market  value  of the real
property security (including buildings and structural  components thereof) is at
least 80% of the  principal  balance  of the  related  mortgage  loan  either at
origination  or as of the Startup Day (an  original  loan-to-value  ratio of not
more than 125% with respect to the real property security) or (ii) substantially
all the proceeds of the mortgage loan or the underlying  mortgage loan were used
to  acquire,  improve or protect  an  interest  in real  property  that,  at the
origination  date,  was the only  security for the mortgage  loan or  underlying
mortgage loan. If the mortgage loan has been  substantially  modified other than
in connection with a default or reasonably foreseeable default, it must meet the
loan-to-value  test in (i) of the preceding  sentence as of the date of the last
such  modification.  A  qualified  mortgage  includes  a  qualified  replacement
mortgage,  which is any  property  that would have been  treated as a  qualified
mortgage if it were transferred to the REMIC Pool on the Startup Day and that is
received either (i) in exchange for any qualified  mortgage within a three-month
period  thereafter  or (ii) in exchange  for a "defective  obligation"  within a
two-year period thereafter.  A "defective obligation" includes (i) a mortgage in
default or as to which default is reasonably foreseeable,  (ii) a mortgage as to
which a customary representation or warranty made at the time of transfer to the
REMIC Pool has been breached, (iii) a mortgage that was fraudulently procured by
the mortgagor,  and (iv) a mortgage that was not in fact principally  secured by
real  property  (but  only if such  mortgage  is  disposed  of within 90 days of
discovery). A mortgage loan that is "defective" as described in clause (iv) that
is not sold or, if within two years of the Startup Day, exchanged within 90 days
of discovery, ceases to be a qualified mortgage after such 90-day period.

         Permitted investments include cash flow investments,  qualified reserve
assets,  and  foreclosure  property.  A cash flow  investment is an  investment,
earning a return in the  nature of  interest,  of  amounts  received  on or with
respect to qualified  mortgages for a temporary period, not exceeding 13 months,
until the next scheduled distribution to holders of interests in the REMIC Pool.
A qualified reserve asset is any intangible property held for investment that is
part of any reasonably  required reserve maintained by the REMIC Pool to provide
for  payments  of  expenses  of the REMIC Pool or amounts  due on the regular or
residual  interests in the event of defaults  (including  delinquencies)  on the
qualified  mortgages,  lower  than  expected  reinvestment  returns,  prepayment
interest  shortfalls and certain other  contingencies.  The reserve fund will be
disqualified  if more than 30% of the gross  income from the assets in such fund
for the year is derived from the sale or other  disposition of property held for
less than three  months,  unless  required  to prevent a default on the  regular
interests caused by a default on one or more qualified mortgages. A reserve fund
must be reduced  "promptly and  appropriately" as payments on the mortgage loans
are received.  Foreclosure  property is real property acquired by the REMIC Pool
in connection with the default or imminent  default of a qualified  mortgage and
generally not held beyond the close of the third calendar year  beginning  after
the year in which  such  property  is  acquired  with an  extension  that may be
granted by the Internal Revenue Service (the "Service").

         In addition to the foregoing  requirements,  the various interests in a
REMIC Pool also must meet certain requirements.  All of the interests in a REMIC
Pool  must be  either  of the  following:  (i) one or more  classes  of  regular
interests or (ii) a single class of residual  interests on which  distributions,
if any,  are made pro rata.  A regular  interest  is an interest in a REMIC Pool
that is issued on the Startup Day with fixed terms,  is  designated as a regular
interest,  and  unconditionally  entitles  the  holder to  receive  a  specified
principal amount (or other similar amount),  and provides that interest payments
(or other similar  amounts),  if any, at or before  maturity  either are payable
based on a fixed rate or a qualified  variable  rate, or consist of a specified,
nonvarying  portion of the  interest  payments on  qualified  mortgages.  Such a
specified  portion  may  consist  of a fixed  number  of basis  points,  a fixed
percentage of the total  interest,  or a fixed or qualified  variable or inverse
variable rate on some or all of the qualified  mortgages minus a different fixed
or qualified variable rate. The specified principal amount of a regular interest
that  provides  for interest  payments  consisting  of a  specified,  nonvarying
portion of interest  payments on  qualified  mortgages  may be zero.  A residual
interest is an interest  in a REMIC Pool other than a regular  interest  that is
issued on the  Startup Day and that is  designated  as a residual  interest.  An
interest in a REMIC Pool may be treated as a regular  interest  even if payments
of principal with respect to such interest are subordinated to payments on other
regular  interests or the residual interest in the REMIC Pool, and are dependent
on the absence of defaults or delinquencies on qualified  mortgages or permitted
investments,  lower than reasonably  expected returns on permitted  investments,
unanticipated  expenses  incurred  by the  REMIC  Pool  or  prepayment  interest
shortfalls.  Accordingly,  the Regular  Certificates of a series will constitute
one or more classes of regular  interests,  and the Residual  Certificates  with
respect to that series will  constitute a single class of residual  interests on
which distributions are made pro rata.

         If an entity,  such as the REMIC Pool, fails to comply with one or more
of the  ongoing  requirements  of the Code for REMIC  status  during any taxable
year,  the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In this event, an entity with multiple classes of ownership
interests  may be  treated as a separate  association  taxable as a  corporation
under  Treasury  regulations,  and the  Regular  Certificates  may be treated as
equity interests therein. The Code, however,  authorizes the Treasury Department
to issue  regulations that address  situations where failure to meet one or more
of the requirements for REMIC status occurs inadvertently and in good faith, and
disqualification  of the  REMIC  Pool  would  occur  absent  regulatory  relief.
Investors should be aware,  however, that the Conference Committee Report to the
Tax  Reform  Act of 1986 (the  "1986  Act")  indicates  that the  relief  may be
accompanied by sanctions,  such as the imposition of a corporate tax on all or a
portion  of the  REMIC  Pool's  income  for the  period  of time  in  which  the
requirements for REMIC status are not satisfied.

Taxation of Regular Certificates

         General

         In  general,   interest  and  original  issue  discount  on  a  Regular
Certificate  will be  treated  as  ordinary  income to a holder  of the  Regular
Certificate  (the  "Regular  Certificateholder")  as they accrue,  and principal
payments on a Regular  Certificate will be treated as a return of capital to the
extent  of the  Regular  Certificateholder's  basis in the  Regular  Certificate
allocable  thereto  (other than  accrued  market  discount  not yet  reported as
income).  Regular  Certificateholders  must use the accrual method of accounting
with  regard to Regular  Certificates,  regardless  of the method of  accounting
otherwise used by such Regular Certificateholders.

         Original Issue Discount

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

         Each Regular  Certificate  (except to the extent  described  below with
respect to a Regular Certificate on which principal is distributed by random lot
("Random Lot Certificates")) will be treated as a single installment  obligation
for purposes of determining the original issue discount  includible in a Regular
Certificateholder's  income.  The total amount of original  issue  discount on a
Regular  Certificate is the excess of the "stated  redemption price at maturity"
of the Regular Certificate over its "issue price". The issue price of a class of
Regular  Certificates offered pursuant to this prospectus generally is the first
price at which a  substantial  amount of Regular  Certificates  of that class is
sold to the public (excluding bond houses,  brokers and underwriters).  Although
unclear under the OID  Regulations,  the Seller intends to treat the issue price
of a class as to which there is no sale of a substantial  amount as of the issue
date or that is retained by the Seller as the fair market value of that class as
of the issue date.  The issue price of a Regular  Certificate  also includes the
amount paid by an initial Regular  Certificateholder  for accrued  interest that
relates to a period prior to the issue date of the Regular  Certificate,  unless
the Regular Certificateholder elects on its federal income tax return to exclude
such  amount  from the issue  price and to recover it on the first  Distribution
Date. The stated  redemption price at maturity of a Regular  Certificate  always
includes the original principal amount of the Regular Certificate, but generally
will not include distributions of stated interest if such interest distributions
constitute  "qualified  stated interest".  Under the OID Regulations,  qualified
stated  interest  generally  means interest  payable at a single fixed rate or a
qualified  variable  rate (as  described  below)  provided  that  such  interest
payments are unconditionally payable at intervals of one year or less during the
entire term of the Regular  Certificate.  Because there is no penalty or default
remedy  in the  case  of  nonpayment  of  interest  with  respect  to a  Regular
Certificate,   it  is  possible  that  no  interest  on  any  class  of  Regular
Certificates  will be treated as qualified stated interest.  However,  except as
provided  in the  following  three  sentences  or in the  applicable  prospectus
supplement,  because the  underlying  mortgage loans provide for remedies in the
event of default,  it is  anticipated  that the Trustee will treat interest with
respect to the Regular Certificates as qualified stated interest.  Distributions
of interest on an Accrual  Certificate,  or on other Regular  Certificates  with
respect to which deferred  interest will accrue,  will not constitute  qualified
stated interest,  in which case the stated  redemption price at maturity of such
Regular Certificates includes all distributions of interest as well as principal
thereon.  Likewise,  the Seller intends to treat an "interest  only" class, or a
class on which  interest  is  substantially  disproportionate  to its  principal
amount  (a  so-called  "super-premium"  class) as  having  no  qualified  stated
interest.  Where the interval between the issue date and the first  Distribution
Date on a Regular  Certificate is shorter than the interval  between  subsequent
Distribution  Dates,  the interest  attributable  to the additional days will be
included in the stated redemption price at maturity.

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

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

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

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

         Acquisition Premium

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

         Variable Rate Regular Certificates

         Regular Certificates may provide for interest based on a variable rate.
Under the OID Regulations, interest is treated as payable at a variable rate if,
generally, (i) the issue price does not exceed the original principal balance by
more than a specified  amount and (ii) the  interest  compounds or is payable at
least annually at current values of (a) one or more "qualified  floating rates",
(b) a single fixed rate and one or more qualified  floating rates,  (c) a single
"objective rate", or (d) a single fixed rate and a single objective rate that is
a "qualified  inverse  floating  rate". A floating rate is a qualified  floating
rate  if  variations  in  the  rate  can   reasonably  be  expected  to  measure
contemporaneous  variations in the cost of newly borrowed funds, where such rate
is subject to a fixed multiple that is greater than 0.65 but not more than 1.35.
Such rate may also be  increased  or decreased by a fixed spread or subject to a
fixed cap or floor, or a cap or floor that is not reasonably  expected as of the
issue date to affect the yield of the  instrument  significantly.  An  objective
rate is any rate (other than a qualified floating rate) that is determined using
a single  fixed  formula and that is based on  objective  financial  or economic
information, provided that such information is not (i) within the control of the
issuer or a related party or (ii) unique to the circumstances of the issuer or a
related party. A qualified inverse floating rate is a rate equal to a fixed rate
minus  a  qualified  floating  rate  that  inversely  reflects   contemporaneous
variations in the cost of newly borrowed funds; an inverse floating rate that is
not a qualified  inverse  floating rate may nevertheless be an objective rate. A
class of Regular  Certificates may be issued under this prospectus that provides
for  interest  that is not a fixed rate and also does not have a  variable  rate
under the foregoing  rules,  for example,  a class that bears different rates at
different  times during the period it is outstanding  such that it is considered
significantly  "front-loaded"  or  "back-loaded"  within the  meaning of the OID
Regulations.  It is  possible  that  such a  class  may be  considered  to  bear
"contingent  interest"  within  the  meaning  of the  OID  Regulations.  The OID
Regulations,  as they relate to the  treatment of  contingent  interest,  are by
their  terms  not  applicable  to  Regular   Certificates.   However,  if  final
regulations   dealing  with   contingent   interest   with  respect  to  Regular
Certificates  apply the same  principles  as  existing  contingent  rules,  such
regulations may lead to different  timing of income  inclusion that would be the
case under the OID  Regulations.  Furthermore,  application  of such  principles
could lead to the  characterization  of gain on the sale of contingent  interest
Regular  Certificates  as ordinary  income.  Investors  should consult their tax
advisors  regarding the appropriate  treatment of any Regular  Certificate  that
does not pay  interest at a fixed rate or  variable  rate as  described  in this
paragraph.

         Under the REMIC Regulations,  a Regular  Certificate (i) bearing a rate
that is tied to current values of a rate that qualifies as a variable rate under
the OID  Regulations  (or the  highest,  lowest or  average  of two or more such
variable  rates,  including a rate based on the average  cost of funds of one or
more financial institutions),  or a positive or negative multiple of such a rate
(plus  or minus a  specified  number  of basis  points),  or that  represents  a
weighted average of rates on some or all of the mortgage loans, including such a
rate that is subject to one or more caps or floors,  or (ii) bearing one or more
such  variable  rates for one or more periods or one or more fixed rates for one
or more periods,  and a different variable rate or fixed rate for other periods,
qualifies as a regular  interest in a REMIC. It is anticipated  that the Trustee
will treat Regular  Certificates  that qualify as regular  interests  under this
rule in the same  manner as  obligations  bearing a variable  rate for  original
issue discount reporting purposes.

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

         Although unclear under the OID Regulations,  it is anticipated that the
Trustee  will treat  Regular  Certificates  bearing an  interest  rate that is a
weighted  average of the net interest rates on mortgage  loans which  themselves
have fixed or qualified variable rates, as having qualified stated interest.  In
the case of adjustable rate mortgage loans, the applicable index used to compute
interest on the  mortgage  loans in effect on the pricing  date (or possibly the
issue date) will be deemed to be in effect over the life of the  mortgage  loans
beginning with the period in which the first weighted  average  adjustment  date
occurring after the issue date occurs.  Adjustments will be made in each accrual
period either  increasing or decreasing the amount or ordinary income reportable
to reflect the interest rate on the Regular Certificates.

         Market Discount

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

         Market  discount  with  respect  to  a  Regular   Certificate  will  be
considered  to be  zero if such  market  discount  is  less  than  0.25%  of the
remaining  stated  redemption  price at  maturity  of such  Regular  Certificate
multiplied  by  the  weighted  average  maturity  of  the  Regular   Certificate
(determined as described  above in the third  paragraph  under  "Original  Issue
Discount")  remaining  after the date of  purchase.  It appears  that de minimis
market  discount  would be reported in a manner  similar to de minimis  original
issue discount.  See "--Original  Issue Discount"  above.  Treasury  regulations
implementing  the market discount rules have not yet been issued,  and therefore
investors  should  consult their own tax advisors  regarding the  application of
these rules.  Investors  should also consult Revenue  Procedure 92-67 concerning
the  elections  to include  market  discount in income  currently  and to accrue
market discount on the basis of the constant yield method.

         Premium

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

          Election to Treat All Interest Under the Constant Yield Method

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

Sale or Exchange of Regular Certificates

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

         Except as described above with respect to market  discount,  and except
as  provided  in this  paragraph,  any gain or loss on the sale or exchange of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a  capital  asset  will be  capital  gain  or loss  and  will be  long-term,  or
short-term  depending on whether the Regular  Certificate  has been held for the
applicable  capital gain holding  period.  Such gain will be treated as ordinary
income  (i)  if  a  Regular  Certificate  is  held  as  part  of  a  "conversion
transaction"  as defined in Code Section  1258(c),  up to the amount of interest
that would have accrued on the Regular Certificateholder's net investment in the
conversion  transaction at 120% of the appropriate applicable Federal rate under
Code  Section  1274(d)  in  effect  at the time the  taxpayer  entered  into the
transaction minus any amount previously  treated as ordinary income with respect
to  any  prior  distribution  of  property  that  was  held  as a part  of  such
transaction,  (ii) in the case of a non-corporate  taxpayer,  to the extent such
taxpayer has made an election  under Code Section  163(d)(4) to have net capital
gains taxed as investment  income at ordinary rates, or (iii) to the extent that
such gain does not exceed the excess,  if any, of (a) the amount that would have
been  includible  in the gross income of the holder if its yield on such Regular
Certificate were 110% of the applicable Federal rate as of the date of purchase,
over (b) the amount of income  actually  includible  in the gross income of such
holder  with  respect to the  Regular  Certificate.  In  addition,  gain or loss
recognized  from the sale of a Regular  Certificate  by certain  banks or thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c).  Generally,  short-term capital gains of certain non-corporate taxpayers
are  subject  to the same  tax rate as the  ordinary  income  of such  taxpayers
(39.6%) for  property  held for not more than one year,  and  long-term  capital
gains of such  taxpayers  are subject to a maximum tax rate of 20% for  property
held for more than one year. The maximum tax rate for  corporations  is the same
with respect to both ordinary income and capital gains.

         Treatment of Losses

         Holders of Regular  Certificates will be required to report income with
respect to Regular  Certificates  on the accrual method of  accounting,  without
giving effect to delays or reductions in distributions  attributable to defaults
or  delinquencies  on the mortgage  loans  allocable  to a  particular  class of
Regular  Certificates,  except  to the  extent it can be  established  that such
losses are uncollectible.  Accordingly,  the holder of a Regular Certificate may
have income,  or may incur a diminution in cash flow as a result of a default or
delinquency,  but may not be able to take a deduction (subject to the discussion
below) for the  corresponding  loss until a  subsequent  taxable  year.  In this
regard,  investors are cautioned  that while they may generally  cease to accrue
interest   income  if  it   reasonably   appears  that  the  interest   will  be
uncollectible,  the Internal Revenue Service may take the position that original
issue  discount  must  continue  to be accrued in spite of its  uncollectibility
until the debt  instrument  is disposed of in a taxable  transaction  or becomes
worthless in accordance  with the rules of Code Section 166.  Under Code Section
166, it appears that holders of Regular  Certificates  that are  corporations or
that  otherwise  hold the Regular  Certificates  in  connection  with a trade or
business  should in general be  allowed to deduct as an  ordinary  loss any such
loss  sustained  during  the  taxable  year  on  account  of  any  such  Regular
Certificates  becoming  wholly or  partially  worthless,  and that,  in general,
holders of Regular  Certificates  that are not  corporations and do not hold the
Regular  Certificates  in connection with a trade or business will be allowed to
deduct as a short-term capital loss any loss with respect to principal sustained
during the taxable year on account of a portion of any class or subclass of such
Regular Certificates becoming wholly worthless.  Although the matter is not free
from doubt,  non-corporate  holders of Regular  Certificates should be allowed a
bad  debt  deduction  at such  time as the  principal  balance  of any  class or
subclass of such Regular  Certificates  is reduced to reflect  losses  resulting
from any  liquidated  mortgage  loans.  The  Service,  however,  could  take the
position  that  non-corporate  holders  will be allowed a bad debt  deduction to
reflect  such losses only after all mortgage  loans  remaining in the Trust Fund
have been  liquidated or such class of Regular  Certificates  has been otherwise
retired.  The Service could also assert that losses on the Regular  Certificates
are deductible based on some other method that may defer such deductions for all
holders,  such as reducing  future cash flow for purposes of computing  original
issue discount.  This may have the effect of creating  "negative" original issue
discount which would be deductible only against future  positive  original issue
discount  or  otherwise  upon  termination  of the  class.  Holders  of  Regular
Certificates  are  urged  to  consult  their  own  tax  advisors  regarding  the
appropriate  timing,  amount and character of any loss sustained with respect to
such Regular  Certificates.  While losses  attributable  to interest  previously
reported as income should be deductible as ordinary losses by both corporate and
non-corporate holders the Service may take the position that losses attributable
to accrued original issue discount may only be deducted as capital losses in the
case of non-corporate holders who do not hold Regular Certificates in connection
with a trade or business.  Special loss rules are applicable to banks and thrift
institutions,  including rules regarding  reserves for bad debts. Such taxpayers
are advised to consult  their tax advisors  regarding the treatment of losses on
Regular Certificates.

Taxation of Residual Certificates

         Taxation of REMIC Income

         Generally,  the "daily  portions" of REMIC  taxable  income or net loss
will be includible as ordinary income or loss in determining the federal taxable
income of holders of Residual Certificates ("Residual Certificateholders"),  and
will not be taxed  separately  to the REMIC  Pool.  The daily  portions of REMIC
taxable  income or net loss of a Residual  Certificateholder  are  determined by
allocating the REMIC Pool's taxable income or net loss for each calendar quarter
ratably to each day in such quarter and by  allocating  such daily portion among
the Residual  Certificateholders  in proportion to their respective  holdings of
Residual  Certificates  in the REMIC Pool on such day.  REMIC taxable  income is
generally  determined in the same manner as the taxable  income of an individual
using the  accrual  method of  accounting,  except that (i) the  limitations  on
deductibility of investment  interest expense and expenses for the production of
income do not apply, (ii) all bad loans will be deductible as business bad debts
and (iii) the limitation on the  deductibility  of interest and expenses related
to  tax-exempt  income  will  apply.  The REMIC  Pool's  gross  income  includes
interest,  original issue discount income and market discount income, if any, on
the  mortgage  loans  (reduced by  amortization  of any premium on the  mortgage
loans), plus issue premium on Regular Certificates,  plus income on reinvestment
of cash flows and reserve assets,  plus any cancellation of indebtedness  income
upon allocation of realized losses to the Regular Certificates. The REMIC Pool's
deductions  include  interest and original issue discount expense on the Regular
Certificates,  servicing  fees  on  the  mortgage  loans,  other  administrative
expenses  of the REMIC  Pool and  realized  losses on the  mortgage  loans.  The
requirement  that  Residual  Certificateholders  report  their pro rata share of
taxable  income or net loss of the REMIC Pool will  continue  until there are no
certificates of any class of the related series outstanding.

         The taxable income  recognized by a Residual  Certificateholder  in any
taxable year will be affected by, among other factors,  the relationship between
the timing of  recognition  of interest  and original  issue  discount or market
discount  income or  amortization of premium with respect to the mortgage loans,
on the one hand, and the timing of deductions for interest  (including  original
issue  discount)  or income from  amortization  of issue  premium on the Regular
Certificates,  on the other hand.  In the event that an interest in the mortgage
loans is  acquired  by the  REMIC  Pool at a  discount,  and one or more of such
mortgage loans is prepaid, the Residual  Certificateholder may recognize taxable
income without being entitled to receive a corresponding  amount of cash because
(i) the  prepayment  may be used in  whole or in part to make  distributions  in
reduction of principal on the Regular  Certificates and (ii) the discount on the
mortgage  loans which is includible  in income may exceed the deduction  allowed
upon  such  distributions  on  those  Regular  Certificates  on  account  of any
unaccrued original issue discount relating to those Regular  Certificates.  When
there is more than one class of Regular  Certificates that distribute  principal
sequentially,  this mismatching of income and deductions is particularly  likely
to occur in the early years following issuance of the Regular  Certificates when
distributions  in reduction  of  principal  are being made in respect of earlier
classes of Regular  Certificates  to the extent that such classes are not issued
with  substantial  discount  or are  issued  at a  premium.  If  taxable  income
attributable  to such a  mismatching  is realized,  in general,  losses would be
allowed  in  later  years as  distributions  on the  later  classes  of  Regular
Certificates are made.  Taxable income may also be greater in earlier years than
in later  years  as a  result  of the fact  that  interest  expense  deductions,
expressed as a percentage of the outstanding  principal  amount of such a series
of Regular Certificates, may increase over time as distributions in reduction of
principal  are made on the  lower  yielding  classes  of  Regular  Certificates,
whereas to the extent that the REMIC Pool includes  fixed rate  mortgage  loans,
interest  income with respect to any given  mortgage  loan will remain  constant
over time as a  percentage  of the  outstanding  principal  amount of that loan.
Consequently,  Residual Certificateholders must have sufficient other sources of
cash to pay any  federal,  state or local  income  taxes due as a result of such
mismatching or unrelated deductions against which to offset such income, subject
to the discussion of "excess inclusions" below under "--Limitations on Offset or
Exemption  of REMIC  Income."  The  timing of such  mismatching  of  income  and
deductions  described in this paragraph,  if present with respect to a series of
certificates,   may  have  a  significant   adverse  effect  upon  the  Residual
Certificateholder's   after-tax  rate  of  return.   In  addition,   a  Residual
Certificateholder's  taxable income during certain periods may exceed the income
reflected by such Residual Certificateholder for such periods in accordance with
generally  accepted  accounting  principles.  Investors should consult their own
accountants  concerning the accounting treatment of their investment in Residual
Certificates.

         Basis and Losses

         The  amount  of any net loss of the REMIC  Pool that may be taken  into
account by the Residual  Certificateholder  is limited to the adjusted  basis of
the Residual  Certificate as of the close of the quarter (or time of disposition
of the Residual Certificate if earlier),  determined without taking into account
the net loss for the  quarter.  The initial  adjusted  basis of a purchaser of a
Residual  Certificate  is the amount paid for such  Residual  Certificate.  Such
adjusted  basis will be increased  by the amount of taxable  income of the REMIC
Pool reportable by the Residual Certificateholder and will be decreased (but not
below zero),  first, by a cash  distribution from the REMIC Pool and, second, by
the   amount   of  loss  of  the  REMIC   Pool   reportable   by  the   Residual
Certificateholder. Any loss that is disallowed on account of this limitation may
be carried over indefinitely with respect to the Residual  Certificateholder  as
to  whom  such  loss  was   disallowed   and  may  be  used  by  such   Residual
Certificateholder only to offset any income generated by the same REMIC Pool.

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

         A Residual  Certificate  may have a negative  value if the net  present
value of anticipated  tax  liabilities  exceeds the present value of anticipated
cash  flows.  The REMIC  Regulations  appear to treat the issue  price of such a
residual  interest  as zero  rather than such  negative  amount for  purposes of
determining  the REMIC  Pool's  basis in its assets.  The  preamble to the REMIC
Regulations  states that the Service may provide  future  guidance on the proper
tax treatment of payments  made by a transferor  of such a residual  interest to
induce the transferee to acquire the interest,  and Residual  Certificateholders
should consult their own tax advisors in this regard.

         Further,  to the extent that the initial  adjusted  basis of a Residual
Certificateholder (other than an original holder) in the Residual Certificate is
greater that the corresponding portion of the REMIC Pool's basis in the mortgage
loans, the Residual  Certificateholder  will not recover a portion of such basis
until termination of the REMIC Pool unless future Treasury  regulations  provide
for  periodic  adjustments  to the REMIC  income  otherwise  reportable  by such
holder.  The  REMIC  Regulations  currently  in effect  do not so  provide.  See
"--Treatment  of Certain  Items of REMIC Income and Expense -- Market  Discount"
below  regarding  the basis of  mortgage  loans to the REMIC Pool and "--Sale or
Exchange of a Residual Certificate" below regarding possible treatment of a loss
upon termination of the REMIC Pool as a capital loss.

         Treatment of Certain Items of REMIC Income and Expense

         Although  the Seller  intends to compute  REMIC  income and  expense in
accordance with the Code and applicable  regulations,  the authorities regarding
the  determination  of  specific  items of income  and  expense  are  subject to
differing interpretations. The Seller makes no representation as to the specific
method  that the  Trustee  will use for  reporting  income  with  respect to the
mortgage  loans and  expenses  with  respect to the  Regular  Certificates,  and
different  methods  could  result in  different  timing of  reporting of taxable
income or net loss to Residual Certificateholders or differences in capital gain
versus ordinary income.

         Original  Issue  Discount  and  Premium.  Generally,  the REMIC  Pool's
deductions  for original issue discount will be determined in the same manner as
original issue discount income on Regular  Certificates as described above under
"--Taxation of Regular  Certificates -- Original Issue Discount" and "--Variable
Rate Regular  Certificates",  without  regard to the de minimis  rule  described
therein, and "--Taxation of Regular Certificates -- Premium" above.

         Market  Discount.  The REMIC Pool will have market  discount  income in
respect of mortgage loans if, in general,  the basis of the REMIC Pool allocable
to such mortgage loans is exceeded by their unpaid principal balances. The REMIC
Pool's basis in such  mortgage  loans is generally  the fair market value of the
mortgage  loans  immediately  after the transfer  thereof to the REMIC Pool. The
REMIC Regulations provide that such basis is equal in the aggregate to the issue
prices of all  regular  and  residual  interests  in the REMIC Pool (or the fair
market value thereof at the Closing Date, in the case of a retained  class).  In
respect of mortgage  loans that have market  discount to which Code Section 1276
applies,  the  accrued  portion  of such  market  discount  would be  recognized
currently as an item of ordinary  income in a manner  similar to original  issue
discount.  Market  discount  income  generally  will accrue on a constant  yield
method.

         Premium.  Generally,  if the  basis of the REMIC  Pool in the  mortgage
loans  exceeds the unpaid  principal  balances  thereof,  the REMIC Pool will be
considered to have acquired such mortgage loans at a premium equal to the amount
of such excess. As stated above, the REMIC Pool's basis in mortgage loans is the
fair market value of the  mortgage  loans,  based on the  aggregate of the issue
prices  (or the fair  market  value of  retained  classes)  of the  regular  and
residual  interests in the REMIC Pool immediately  after the transfer thereof to
the REMIC Pool. In a manner analogous to the discussion above under  "--Taxation
of Regular  Certificates -- Premium," a REMIC Pool that holds a mortgage loan as
a capital  asset under Code  Section  1221 may elect  under Code  Section 171 to
amortize  premium on whole  mortgage  loans  under the  constant  yield  method.
Amortizable  bond premium will be treated as an offset to interest income on the
mortgage loans, rather than as a separate deduction item. To the extent that the
mortgagors with respect to the mortgage loans are individuals,  Code Section 171
will not be available  for premium on mortgage  loans  originated on or prior to
September  27,  1985.  Premium  with  respect  to  such  mortgage  loans  may be
deductible  in accordance  with a reasonable  method  regularly  employed by the
holder thereof. The allocation of such premium pro rata among principal payments
should be considered a reasonable  method;  however,  the Service may argue that
such premium should be allocated in a different manner,  such as allocating such
premium entirely to the final payment of principal.

         Limitations on Offset or Exemption of REMIC Income

         A portion or all of the REMIC taxable income  includible in determining
the federal income tax liability of a Residual Certificateholder will be subject
to special treatment.  That portion,  referred to as the "excess  inclusion," is
equal to the excess of REMIC taxable income for the calendar  quarter  allocable
to a Residual  Certificate  over the daily accruals for such quarterly period of
(i) 120% of the long-term applicable Federal rate that would have applied to the
Residual  Certificate  (if it were a debt  instrument)  on the Startup Day under
Code  Section  1274(d),  multiplied  by (ii) the  adjusted  issue  price of such
Residual  Certificate  at the  beginning  of such  quarterly  period.  For  this
purpose,  the adjusted issue price of a Residual Certificate at the beginning of
a quarter is the issue  price of the  Residual  Certificate,  plus the amount of
such daily  accruals of REMIC income  described in this  paragraph for all prior
quarters,  decreased by any  distributions  made with  respect to such  Residual
Certificate  prior to the beginning of such quarterly period.  Accordingly,  the
portion  of the REMIC  Pool's  taxable  income  that will be  treated  as excess
inclusions  will be a larger  portion of such income as the adjusted issue price
of the Residual Certificates diminishes.

         The  portion of a Residual  Certificateholder's  REMIC  taxable  income
consisting  of the  excess  inclusions  generally  may not be  offset  by  other
deductions,  including  net  operating  loss  carryforwards,  on  such  Residual
Certificateholder's   return.   However,   net  operating  loss  carryovers  are
determined without regard to excess inclusion income.  Further,  if the Residual
Certificateholder  is an organization  subject to the tax on unrelated  business
income  imposed by Code Section 511,  the  Residual  Certificateholder's  excess
inclusions will be treated as unrelated business taxable income of such Residual
Certificateholder  for purposes of Code Section 511. In addition,  REMIC taxable
income is subject to 30% withholding tax with respect to certain persons who are
not U.S. Persons (as defined below under "--Tax-Related Restrictions on Transfer
of  Residual  Certificates  --  Foreign  Investors"),  and the  portion  thereof
attributable to excess  inclusions is not eligible for any reduction in the rate
of withholding tax (by treaty or otherwise).  See "--Taxation of Certain Foreign
Investors -- Residual  Certificates" below. Finally, if a real estate investment
trust or a regulated investment company owns a Residual  Certificate,  a portion
(allocated under Treasury regulations yet to be issued) of dividends paid by the
real estate  investment  trust or a regulated  investment  company  could not be
offset by net operating losses of its shareholders,  would constitute  unrelated
business taxable income for tax-exempt shareholders, and would be ineligible for
reduction of withholding to certain persons who are not U.S. Persons.  The SBJPA
of 1996 has  eliminated  the special rule  permitting  Section 593  institutions
("thrift  institutions")  to  use  net  operating  losses  and  other  allowable
deductions to offset their excess  inclusion  income from Residual  Certificates
that have  "significant  value"  within the  meaning  of the REMIC  Regulations,
effective  for taxable  years  beginning  after  December 31, 1995,  except with
respect to Residual Certificates  continuously held by thrift institutions since
November 1, 1995.

         In addition, the SBJPA of 1996 provides three rules for determining the
effect of excess  inclusions  on the  alternative  minimum  taxable  income of a
Residual Holder. First, alternative minimum taxable income for a Residual Holder
is determined without regard to the special rule,  discussed above, that taxable
income  cannot be less than  excess  inclusions.  Second,  a  Residual  Holder's
alternative  minimum  taxable  income for a taxable year cannot be less than the
excess inclusions for the year. Third, the amount of any alternative minimum tax
net  operating  loss  deduction  must be computed  without  regard to any excess
inclusions. These rules are effective for taxable years beginning after December
31,  1986,  unless a Residual  Holder  elects to have such  rules  apply only to
taxable years beginning after August 20, 1996.

         Tax-Related Restrictions on Transfer of Residual Certificates

         Disqualified  Organizations.  If any legal or beneficial  interest in a
Residual  Certificate is transferred to a Disqualified  Organization (as defined
below),  a tax would be  imposed  in an amount  equal to the  product of (i) the
present value of the total  anticipated  excess  inclusions with respect to such
Residual  Certificate  for  periods  after  the  transfer  and (ii) the  highest
marginal  federal  income  tax  rate  applicable  to  corporations.   The  REMIC
Regulations  provide that the anticipated  excess inclusions are based on actual
prepayment  experience to the date of the transfer and projected  payments based
on the  Prepayment  Assumption.  The present  value rate  equals the  applicable
Federal  rate under Code  Section  1274(d) as of the date of the  transfer for a
term  ending  with the last  calendar  quarter in which  excess  inclusions  are
expected to accrue.  Such a tax generally  would be imposed on the transferor of
the Residual  Certificate,  except that where such  transfer is through an agent
(including  a  broker,   nominee  or  other   middleman)   for  a   Disqualified
Organization,  the tax would  instead  be  imposed  on such  agent.  However,  a
transferor  of a 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. The tax also may be waived by the Treasury Department if the
Disqualified  Organization  promptly  disposes of the residual  interest and the
transferor  pays  income  tax at  the  highest  corporate  rate  on  the  excess
inclusions  for the period the  Residual  Certificate  is  actually  held by the
Disqualified Organization.

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

         For  taxable  years  beginning  on or  after  January  1,  1998,  if an
"electing large partnership" holds a Residual Certificate,  all interests in the
electing large partnership are treated as held by Disqualified Organizations for
purposes of the tax imposed upon a Pass-Through Entity by Section 860E(c) of the
Code. An exception to this tax,  otherwise  available to a  Pass-Through  Entity
that is  furnished  certain  affidavits  by record  holders of  interests in the
entity and that does not know such  affidavits are false, is not available to an
electing large partnership.

         For these purposes,  (i) "Disqualified  Organization"  means the United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing  (provided,  that such term does not include an instrumentality if all
of its activities are subject to tax and a majority of its board of directors is
not selected by any such  governmental  entity),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas as described in Code Section  1381(a)(2)(C),  and any organization  (other
than a farmers'  cooperative  described in Code Section 521) that is exempt from
taxation  under the Code  unless  such  organization  is  subject  to the tax on
unrelated  business  income  imposed by Code  Section  511,  (ii)  "Pass-Through
Entity" means any regulated  investment  company,  real estate investment trust,
common  trust  fund,  partnership,  trust or  estate  and  certain  corporations
operating  on a  cooperative  basis.  Except  as may  be  provided  in  Treasury
regulations,  any  person  holding an  interest  in a  Pass-Through  Entity as a
nominee  for  another  will,  with  respect  to such  interest,  be treated as a
Pass-Through  Entity  and  (iii)  an  "electing  large  partnership"  means  any
partnership  having more than 100 members  during the  preceding tax year (other
than certain service  partnerships  and commodity  pools),  which elect to apply
simplified reporting provisions under the Code.

         The  Agreement  with respect to a series of  certificates  will provide
that  no  legal  or  beneficial  interest  in  a  Residual  Certificate  may  be
transferred  unless (i) the proposed  transferee  provides to the transferor and
the  Trustee an  affidavit  providing  its  taxpayer  identification  number and
stating  that  such   transferee  is  the  beneficial   owner  of  the  Residual
Certificate,  is not a  Disqualified  Organization  and is not  purchasing  such
Residual  Certificates  on behalf of a  Disqualified  Organization  (i.e.,  as a
broker,  nominee  or  middleman  thereof),  and (ii) the  transferor  provides a
statement  in  writing  to the  Seller  and the  Trustee  that it has no  actual
knowledge  that such  affidavit is false.  Moreover,  the Agreement will provide
that any  attempted  or  purported  transfer  in  violation  of  these  transfer
restrictions  will be null and void and will  vest no  rights  in any  purported
transferee.  Each  Residual  Certificate  with  respect to a series  will bear a
legend   referring  to  such   restrictions  on  transfer,   and  each  Residual
Certificateholder  will be deemed to have  agreed,  as a condition  of ownership
thereof,  to any amendments to the related Agreement  required under the Code or
applicable  Treasury  regulations  to  effectuate  the  foregoing  restrictions.
Information  necessary to compute an applicable  excise tax must be furnished to
the Service and to the requesting  party within 60 days of the request,  and the
Seller  or the  Trustee  may  charge  a fee for  computing  and  providing  such
information.

         Noneconomic  Residual Interests.  The REMIC Regulations would disregard
certain transfers of Residual  Certificates,  in which case the transferor would
continue to be treated as the owner of the Residual  Certificates and thus would
continue to be subject to tax on its allocable  portion of the net income of the
REMIC Pool. Under the REMIC Regulations,  a transfer of a "noneconomic  residual
interest"  (as  defined  below) to a Residual  Certificateholder  (other  than a
Residual  Certificateholder  who is not a U.S.  Person,  as defined  below under
"--Taxation of Certain Foreign Investors") is disregarded for all federal income
tax  purposes  if a  significant  purpose  of the  transferor  is to impede  the
assessment  or collection  of tax. A residual  interest in a REMIC  (including a
residual interest with a positive value at issuance) is a "noneconomic  residual
interest"  unless,  at the time of the  transfer,  (i) the present  value of the
expected  future  distributions  on the  residual  interest at least  equals the
product  of the  present  value of the  anticipated  excess  inclusions  and the
highest  corporate  income tax rate in effect for the year in which the transfer
occurs,  and (ii) the transferor  reasonably  expects that the  transferee  will
receive  distributions from the REMIC at or after the time at which taxes accrue
on the  anticipated  excess  inclusions  in an amount  sufficient to satisfy the
accrued taxes. The anticipated  excess inclusions and the present value rate are
determined   in  the  same  manner  as  set  forth  above  under   "Disqualified
Organizations."  The REMIC  Regulations  explain that a  significant  purpose to
impede the assessment or collection of tax exists if the transferor, at the time
of the transfer,  either knew or should have known that the transferee  would be
unwilling  or unable to pay taxes due on its share of the taxable  income of the
REMIC. A safe harbor is provided if (i) the transferor conducted, at the time of
the  transfer,  a reasonable  investigation  of the  financial  condition of the
transferee and found that the transferee historically had paid its debts as they
came due and found no significant evidence to indicate that the transferee would
not  continue  to pay its  debts as they  came due in the  future,  and (ii) the
transferee  represents to the transferor that it understands that, as the holder
of the noneconomic  residual interest,  the transferee may incur tax liabilities
in  excess of cash  flows  generated  by the  interest  and that the  transferee
intends to pay taxes  associated  with  holding  the  residual  interest as they
become due.  The  Agreement  with  respect to each series of  certificates  will
require the  transferee of a Residual  Certificate  to certify to the matters in
the  preceding  sentence  as  part  of  the  affidavit   described  above  under
"--Disqualified Organizations".  The transferor must have no actual knowledge or
reason to know that such statements are false.

         Foreign Investors. The REMIC Regulations provide that the transfer of a
Residual  Certificate  that has "tax avoidance  potential" to a "foreign person"
will be disregarded for all federal tax purposes.  This rule appears intended to
apply to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's  income is  effectively  connected  with the  conduct of a trade or
business within the United States. A Residual  Certificate is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected  distributions equals at least 30% of the anticipated excess inclusions
after  the  transfer,  and  (ii)  the  transferor  reasonably  expects  that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess  inclusions accrue and prior to the end of the next
succeeding  taxable year for the  accumulated  withholding  tax  liability to be
paid. If the non-U.S.  Person transfers the Residual  Certificate back to a U.S.
Person,  the  transfer  will be  disregarded  and the  foreign  transferor  will
continue  to be treated as the owner  unless  arrangements  are made so that the
transfer  does not have the effect of allowing  the  transferor  to avoid tax on
accrued excess inclusions.

         The  prospectus  supplement  relating to a series of  certificates  may
provide that a Residual  Certificate  may not be purchased by or  transferred to
any person  that is not a U.S.  Person or may  describe  the  circumstances  and
restrictions  pursuant  to which  such a  transfer  may be made.  The term "U.S.
Person"  means a citizen  or  resident  of the  United  States,  a  corporation,
partnership (except to the extent provided in applicable  Treasury  regulations)
or other entity  created or organized in or under the laws of the United  States
or any political  subdivision thereof, an estate that is subject to U.S. federal
income tax regardless of the source of its income,  or a trust if a court within
the  United   States  is  able  to  exercise   primary   supervision   over  the
administration  of such  trust,  and one or more  such  U.S.  Persons  have  the
authority to control all substantial  decisions of such trust (or, to the extent
provided in  applicable  Treasury  regulations,  certain  trusts in existence on
August 20, 1996 which are eligible to elect to be treated as U.S. Persons).

         Sale or Exchange of a Residual Certificate

         Upon the sale or  exchange  of a  Residual  Certificate,  the  Residual
Certificateholder  will recognize  gain or loss equal to the excess,  if any, of
the  amount   realized  over  the  adjusted  basis  (as  described  above  under
"--Taxation  of Residual  Certificates  -- Basis and  Losses") of such  Residual
Certificateholder  in such  Residual  Certificate  at the  time  of the  sale or
exchange.  In addition to  reporting  the  taxable  income of the REMIC Pool,  a
Residual  Certificateholder will have taxable income to the extent that any cash
distribution  to it from the REMIC  Pool  exceeds  such  adjusted  basis on that
Distribution Date. Such income will be treated as gain from the sale or exchange
of the Residual  Certificate.  It is possible that the  termination of the REMIC
Pool may be treated  as a sale or  exchange  of a  Residual  Certificateholder's
Residual  Certificate,  in which case, if the Residual  Certificateholder has an
adjusted  basis  in  such  Residual   Certificateholder's  Residual  Certificate
remaining when its interest in the REMIC Pool  terminates,  and if such Residual
Certificateholder  holds such Residual Certificate as a capital asset under Code
Section 1221, then such Residual Certificateholder will recognize a capital loss
at that time in the amount of such remaining adjusted basis.

         Any gain on the  sale of a  Residual  Certificate  will be  treated  as
ordinary  income (i) if a Residual  Certificate is held as part of a "conversion
transaction"  as defined in Code Section  1258(c),  up to the amount of interest
that would have accrued on the Residual  Certificateholder's  net  investment in
the conversion transaction at 120% of the appropriate applicable Federal rate in
effect at the time the taxpayer  entered into the  transaction  minus any amount
previously  treated as ordinary income with respect to any prior  disposition of
property  that was held as a part of such  transaction  or (ii) in the case of a
non-corporate  taxpayer,  to the extent such taxpayer has made an election under
Code Section  163(d)(4) to have net capital gains taxed as investment  income at
ordinary income rates.  In addition,  gain or loss recognized from the sale of a
Residual  Certificate by certain banks or thrift institutions will be treated as
ordinary income or loss pursuant to Code Section 582(c).

         The Conference  Committee Report to the 1986 Act provides that,  except
as  provided in Treasury  regulations  yet to be issued,  the wash sale rules of
Code Section 1091 will apply to dispositions of Residual  Certificates where the
seller of the  Residual  Certificate,  during  the period  beginning  six months
before the sale or disposition of the Residual Certificate and ending six months
after such sale or disposition,  acquires (or enters into any other  transaction
that results in the  application  of Section 1091) any residual  interest in any
REMIC or any interest in a "taxable  mortgage  pool" (such as a non-REMIC  owner
trust) that is economically comparable to a Residual Certificate.

         Mark-to-Market Regulations

         Prospective  purchasers  of the  Residual  Certificates  should also be
aware that on January  3,  1995,  the  Service  issued  final  regulations  (the
"Mark-to-Market Regulations") under Code Section 475 relating to the requirement
that a securities  dealer mark to market  securities held for sale to customers.
This mark-to-market requirement applies to all securities of 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 Residual Certificate is not treated as a security
and thus may not be marked to market.  The Mark to Market  Regulations  apply to
all Residual Certificates acquired on or after January 4, 1995.

Taxes that May Be Imposed on the REMIC Pool

         Prohibited Transactions

         Income from certain  transactions by the REMIC Pool,  called prohibited
transactions,  will not be part of the  calculation of income or loss includible
in the federal  income tax returns of  Residual  Certificateholders,  but rather
will be taxed directly to the REMIC Pool at a 100% rate. Prohibited transactions
generally include (i) the disposition of a qualified mortgage other than for (a)
substitution  within two years of the Startup Day for a defective  (including  a
defaulted)  obligation  (or  repurchase in lieu of  substitution  of a defective
(including a defaulted)  obligation at any time) or for any  qualified  mortgage
within three months of the Startup  Day,  (b)  foreclosure,  default or imminent
default of a qualified mortgage,  (c) bankruptcy or insolvency of the REMIC Pool
or (d) a  qualified  (complete)  liquidation,  (ii) the  receipt of income  from
assets that are not the type of mortgages or investments  that the REMIC Pool is
permitted to hold,  (iii) the receipt of  compensation  for services or (iv) the
receipt of gain from disposition of cash flow investments other than pursuant to
a qualified liquidation. Notwithstanding clauses (i) and (iv) above, it is not a
prohibited  transaction  to sell  REMIC  Pool  property  to prevent a default on
Regular  Certificates  as a result of a default  on  qualified  mortgages  or to
facilitate  a  clean-up  call  (generally,   an  optional  termination  to  save
administrative costs when no more than a small percentage of the certificates is
outstanding). The REMIC Regulations indicate that the modification of a mortgage
loan  generally  will not be treated as a  disposition  if it is occasioned by a
default or reasonably  foreseeable  default, an assumption of the mortgage loan,
the waiver of a due-on-sale or due-on-encumbrance clause or the conversion of an
interest rate by a mortgagor  pursuant to the terms of a convertible  adjustable
rate mortgage loan.

         Contributions to the REMIC Pool After the Startup Day

         In  general,  the REMIC Pool will be subject to a tax at a 100% rate on
the value of any property  contributed  to the REMIC Pool after the Startup Day.
Exceptions are provided for cash  contributions to the REMIC Pool (i) during the
three months following the Startup Day, (ii) made to a qualified reserve fund by
a Residual  Certificateholder,  (iii) in the nature of a guarantee, (iv) made to
facilitate  a  qualified  liquidation  or  clean-up  call  and (v) as  otherwise
permitted in Treasury regulations yet to be issued.

         Net Income from Foreclosure Property

         The REMIC Pool will be subject  to  federal  income tax at the  highest
corporate  rate  on  "net  income  from  foreclosure  property,"  determined  by
reference to the rules applicable to real estate investment  trusts.  Generally,
property   acquired  by  deed  in  lieu  of  foreclosure  would  be  treated  as
"foreclosure  property"  for a period  not  exceeding  the  close  of the  third
calendar  year  beginning  after the year in which the REMIC Pool  acquired such
property,  with a possible  extension.  Net  income  from  foreclosure  property
generally  means gain from the sale of a foreclosure  property that is inventory
property and gross income from foreclosure  property other than qualifying rents
and other qualifying income for a real estate investment trust.

         It is not  anticipated  that the  REMIC  Pool  will  receive  income or
contributions  subject to tax under the preceding  three  paragraphs,  except as
described in the  applicable  prospectus  supplement  with respect to net income
from foreclosure  property on a commercial or multifamily  residential  property
that  secured a mortgage  loan.  In  addition,  it is not  anticipated  that any
material state income or franchise tax will be imposed on a REMIC Pool.

Liquidation of The REMIC Pool

         If a REMIC  Pool  adopts a plan of  complete  liquidation,  within  the
meaning  of  Code  Section  860F(a)(4)(A)(i),   which  may  be  accomplished  by
designating  in the REMIC Pool's final tax return a date on which such  adoption
is deemed to occur,  and sells all of its  assets  (other  than  cash)  within a
90-day period  beginning on the date of the adoption of the plan of liquidation,
the REMIC Pool will not be subject to the  prohibited  transaction  rules on the
sale of its  assets,  provided  that the REMIC Pool  credits or  distributes  in
liquidation all of the sale proceeds plus its cash (other than amounts  retained
to  meet   claims)   to   holders   of   Regular   Certificates   and   Residual
Certificateholders within the 90-day period.

Administrative Matters

         The REMIC Pool will be  required  to  maintain  its books on a calendar
year  basis and to file  federal  income  tax  returns  for  federal  income tax
purposes  in a manner  similar to a  partnership.  The form for such  income tax
return is Form 1066,  U.S. Real Estate  Mortgage  Investment  Conduit Income Tax
Return. The Trustee will be required to sign the REMIC Pool's returns.  Treasury
regulations   provide   that,   except   where   there  is  a  single   Residual
Certificateholder  for an entire taxable year, the REMIC Pool will be subject to
the procedural and administrative  rules of the Code applicable to partnerships,
including the  determination  by the Service of any  adjustments to, among other
things,  items of REMIC  income,  gain,  loss,  deduction or credit in a unified
administrative  proceeding.  The Residual  Certificateholder  owning the largest
percentage  interest in the  Residual  Certificates  will be obligated to act as
"tax  matters  person",  as defined in  applicable  Treasury  regulations,  with
respect to the REMIC Pool. Each Residual  Certificateholder  will be deemed,  by
acceptance of such Residual Certificates,  to have agreed (i) to the appointment
of the tax matters person as provided in the preceding  sentence and (ii) to the
irrevocable  designation of the Trustee as agent for performing the functions of
the tax matters person.

Limitations on Deduction of Certain Expenses

         An investor  who is an  individual,  estate or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the  investor's  adjusted  gross  income.  In  addition,  Code  Section 68
provides that itemized  deductions  otherwise allowable for a taxable year of an
individual  taxpayer  will be reduced by the lesser of (i) 3% of the excess,  if
any, of adjusted  gross income over  $100,000  ($50,000 in the case of a married
individual  filing  a  separate  return)  (subject  to  annual  adjustments  for
post-1991  inflation) or (ii) 80% of the amount of itemized deductions otherwise
allowable  for such  year.  In the case of a REMIC  Pool,  such  deductions  may
include  deductions  under  Code  Section  212  for  the  Servicing  Fee and all
administrative  and other  expenses  relating  to the REMIC Pool or any  similar
expenses allocated to the REMIC Pool with respect to a regular interest it holds
in another REMIC. Such investors who hold REMIC Certificates  either directly or
indirectly through certain  pass-through  entities may have their pro rata share
of such  expenses  allocated  to them as  additional  gross  income,  but may be
subject to such  limitation on  deductions.  In addition,  such expenses are not
deductible at all for purposes of computing the alternative minimum tax, and may
cause such  investors to be subject to  significant  additional  tax  liability.
Temporary  Treasury  regulations  provide that the  additional  gross income and
corresponding  amount of expenses  generally are to be allocated entirely to the
holders  of  Residual  Certificates  in the case of a REMIC  Pool that would not
qualify as a fixed investment trust in the absence of a REMIC election. However,
such  additional  gross income and  limitation on  deductions  will apply to the
allocable portion of such expenses to holders of Regular  Certificates,  as well
as holders of Residual Certificates,  where such Regular Certificates are issued
in a manner that is similar to pass-through  certificates in a fixed  investment
trust. In general,  such allocable portion will be determined based on the ratio
that a REMIC  Certificateholder's  income, determined on a daily basis, bears to
the income of all holders of Regular Certificates and Residual Certificates with
respect to a REMIC Pool.  As a result,  individuals,  estates or trusts  holding
REMIC  Certificates  (either  directly or  indirectly  through a grantor  trust,
partnership,  S  corporation,  REMIC,  or certain  other  pass-through  entities
described in the  foregoing  temporary  Treasury  regulations)  may have taxable
income in excess of the  interest  income at the  pass-through  rate on  Regular
Certificates  that are issued in a single class or otherwise  consistently  with
fixed investment trust status or in excess of cash distributions for the related
period on Residual  Certificates.  All such  expenses  will be  allocable to the
Residual Certificates or as otherwise indicated in the prospectus supplement.

Taxation of Certain Foreign Investors

         Regular Certificates

         Interest,  including original issue discount,  distributable to Regular
Certificateholders who are non-resident aliens,  foreign corporations,  or other
Non-U.S Persons (as defined below), will be considered "portfolio interest" and,
therefore,  generally will not be subject to 30% United States  withholding tax,
provided that such Non-U.S. Person (i) is not a "10-percent shareholder" (within
the  meaning  of  Code  Section   871(h)(3)(B))  of,  or  a  controlled  foreign
corporation  (described in Code Section  881(c)(3)(C)) related to, the REMIC (or
possibly one or more  mortgagors)  and (ii) provides the Trustee,  or the person
who would  otherwise be required to withhold tax from such  distributions  under
Code Section 1441 or 1442, with an appropriate statement, signed under penalties
of perjury,  identifying the beneficial  owner and stating,  among other things,
that the beneficial owner of the Regular  Certificate is a Non-U.S.  Person.  If
such  statement,   or  any  other  required  statement,  is  not  provided,  30%
withholding  will apply unless  reduced or eliminated  pursuant to an applicable
tax treaty or unless the  interest on the  Regular  Certificate  is  effectively
connected  with the conduct of a trade or business  within the United  States by
such Non-U.S.  Person. In the latter case, such Non-U.S.  Person will be subject
to United  States  federal  income tax at  regular  rates.  Prepayment  Premiums
distributable  to Regular  Certificateholders  who are  Non-U.S.  Persons may be
subject to 30% United States withholding tax. Investors who are Non-U.S. Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning a  Regular  Certificate.  The term  "Non-U.S.  Person"  means any
person who is not a U.S. Person.

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

         Residual Certificates

         The Conference  Committee Report to the 1986 Act indicates that amounts
paid to  Residual  Certificateholders  who are  Non-U.S.  Persons are treated as
interest  for  purposes  of  the  30%  (or  lower  treaty  rate)  United  States
withholding  tax.  Treasury  regulations  provide  that amounts  distributed  to
Residual Certificateholders may qualify as "portfolio interest",  subject to the
conditions  described in "Regular  Certificates"  above,  but only to the extent
that (i) the  mortgage  loans were issued after July 18, 1984 and (ii) the Trust
Fund or segregated pool of assets therein (as to which a separate REMIC election
will  be  made),  to  which  the  Residual  Certificate  relates,   consists  of
obligations  issued in  "registered  form"  within the  meaning of Code  Section
163(f)(1).  Generally,  whole mortgage loans will not be considered  obligations
issued in registered form. Furthermore, a Residual Certificateholder will not be
entitled to any exemption from the 30% withholding tax (or lower treaty rate) to
the extent of that portion of REMIC taxable  income that  constitutes an "excess
inclusion". See "--Taxation of Residual Certificates -- Limitations on Offset or
Exemption of REMIC  Income." If the amounts paid to Residual  Certificateholders
who are Non-U.S.  Persons are effectively  connected with the conduct of a trade
or business  within the United  States by such Non-U.S.  Persons,  30% (or lower
treaty  rate)  withholding  will not apply.  Instead,  the amounts  paid to such
Non-U.S.  Persons will be subject to United States federal income tax at regular
rates.  If 30% (or lower treaty rate)  withholding is  applicable,  such amounts
generally will be taken into account for purposes of withholding  only when paid
or otherwise distributed (or when the Residual Certificate is disposed of) under
rules similar to  withholding  upon  disposition of debt  instruments  that have
original issue discount. See "--Tax-Related Restrictions on Transfer of Residual
Certificates  -- Foreign  Investors"  above  concerning the disregard of certain
transfers having "tax avoidance potential."  Investors who are Non-U.S.  Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning Residual Certificates.

Backup Withholding

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

Reporting Requirements

         Reports of accrued  interest,  original issue discount and  information
necessary  to  compute  the  accrual  of any  market  discount  on  the  Regular
Certificates  will be made annually to the Service and to individuals,  estates,
non-exempt and non-charitable trusts, and partnerships who are either holders of
record of Regular Certificates or beneficial owners who own Regular Certificates
through a broker or  middleman as nominee.  All brokers,  nominees and all other
non-exempt holders of record of Regular  Certificates  (including  corporations,
non-calendar  year  taxpayers,  securities or commodities  dealers,  real estate
investment trusts, investment companies, common trust funds, thrift institutions
and charitable  trusts) may request such information for any calendar quarter by
telephone  or  in  writing  by  contacting  the  person  designated  in  Service
Publication  938 with  respect to a particular  series of Regular  Certificates.
Holders through nominees must request such information from the nominee.

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

         Treasury  regulations  require  that,  in  addition  to  the  foregoing
requirements,    information   must   be   furnished   quarterly   to   Residual
Certificateholders,  furnished  annually,  if applicable,  to holders of Regular
Certificates,  and filed  annually with the Service  concerning  Code Section 67
expenses (see  "--Limitations on Deduction of Certain Expenses" above) allocable
to such  holders.  Furthermore,  under  such  regulations,  information  must be
furnished  quarterly  to  Residual  Certificateholders,  furnished  annually  to
holders of Regular Certificates,  and filed annually with the Service concerning
the  percentage  of the REMIC Pool's assets  meeting the  qualified  asset tests
described above under "--Status of REMIC Certificates."

                Federal Income Tax Consequences for Certificates
                      as to which No REMIC Election is Made

Standard Certificates

         General

         In the  event  that no  election  is made to  treat a Trust  Fund (or a
segregated pool of assets therein) with respect to a series of Certificates that
are not designated as "Stripped  Certificates",  as described  below, as a REMIC
(Certificates   of  such  a  series   hereinafter   referred  to  as   "Standard
Certificates"),  in the opinion of Cadwalader, Wickersham & Taft, the Trust Fund
will be classified as a grantor trust under subpart E, Part 1 of subchapter J of
the  Code and not as an  association  taxable  as a  corporation  or a  "taxable
mortgage pool" within the meaning of Code Section 7701(i).  This opinion will be
filed as an Exhibit to the Form 8-K filed with the  Commission  relating to such
series of certificates. Where there is no retention of a portion of the interest
payments   with  respect  to  the  mortgage   loans   underlying   the  Standard
Certificates,  the  holder  of  each  such  Standard  Certificate  (a  "Standard
Certificateholder")  in such  series  will be treated as the owner of a pro rata
undivided  interest in the ordinary income and corpus portions of the Trust Fund
represented  by its Standard  Certificate  and will be considered the beneficial
owner of a pro rata undivided interest in each of the mortgage loans, subject to
the   discussion   below  under   "--Recharacterization   of  Servicing   Fees."
Accordingly, the holder of a Standard Certificate of a particular series will be
required  to report on its  federal  income tax return its pro rata share of the
entire income from the mortgage loans  represented by its Standard  Certificate,
including  interest at the coupon rate on such mortgage  loans,  original  issue
discount  (if any),  Prepayment  Premiums,  assumption  fees,  and late  payment
charges  received  by the Master  Servicer,  in  accordance  with such  Standard
Certificateholder's method of accounting. A Standard Certificateholder generally
will be able to deduct its share of the Servicing Fee and all administrative and
other  expenses of the Trust Fund in accordance  with its method of  accounting,
provided that such amounts are reasonable  compensation for services rendered to
that Trust Fund. However,  investors who are individuals,  estates or trusts who
own  Standard  Certificates,  either  directly  or  indirectly  through  certain
pass-through  entities,  will be subject to  limitation  with respect to certain
itemized  deductions  described in Code Section 67,  including  deductions under
Code Section 212 for the  Servicing  Fee and all such  administrative  and other
expenses  of the  Trust  Fund,  to  the  extent  that  such  deductions,  in the
aggregate,  do not exceed two percent of an investor's adjusted gross income. In
addition,  Code Section 68 provides that itemized deductions otherwise allowable
for a taxable year of an  individual  taxpayer  will be reduced by the lesser of
(i) 3% of the excess, if any, of adjusted gross income over $100,000 ($50,000 in
the  case  of a  married  individual  filing  a  separate  return)  (subject  to
adjustments  for  inflation),  or (ii) 80% of the amount of itemized  deductions
otherwise  allowable for such year. As a result, such investors holding Standard
Certificates,  directly or indirectly  through a pass-through  entity,  may have
aggregate  taxable income in excess of the aggregate  amount of cash received on
such Standard  Certificates with respect to interest at the pass-through rate on
such Standard Certificates. In addition, such expenses are not deductible at all
for  purposes of  computing  the  alternative  minimum  tax,  and may cause such
investors to be subject to significant additional tax liability. Moreover, where
there is fixed retained  yield with respect to the mortgage  loans  underlying a
series  of  Standard  Certificates  or where the  Servicing  Fee is in excess of
reasonable  servicing  compensation,  the  transaction  will be  subject  to the
application of the "stripped  bond" and "stripped  coupon" rules of the Code, as
described below under  "--Stripped  Certificates" and  "--Recharacterization  of
Servicing Fees," respectively.

         Tax Status

         In the opinion of Cadwalader,  Wickersham & Taft, Standard Certificates
will have the following status for federal income tax purposes:

                  1. A Standard  Certificate  owned by a "domestic  building and
         loan association"  within the meaning of Code Section  7701(a)(19) will
         be  considered  to  represent  "loans  secured by an  interest  in real
         property"  within  the  meaning  of  Code  Section   7701(a)(19)(C)(v),
         provided that the real property securing the mortgage loans represented
         by that Standard  Certificate  is of the type described in such section
         of the Code.

                  2. A Standard  Certificate  owned by a real estate  investment
         trust will be considered to represent  "real estate  assets" within the
         meaning of Code Section  856(c)(4)(A)  to the extent that the assets of
         the related Trust Fund consist of qualified assets, and interest income
         on such assets will be considered  "interest on obligations  secured by
         mortgages on real  property" to such extent  within the meaning of Code
         Section 856(c)(3)(B).

                  3. A Standard  Certificate owned by a REMIC will be considered
         to represent an  "obligation . . . which is  principally  secured by an
         interest  in  real  property"   within  the  meaning  of  Code  Section
         860G(a)(3)(A)  to the extent that the assets of the related  Trust Fund
         consist of  "qualified  mortgages"  within the meaning of Code  Section
         860G(a)(3).

                  4. A certificate  owned by a "financial  asset  securitization
         investment  trust"  within the meaning of Code Section  860L(c) will be
         considered to represent  "permitted  assets" within the meaning of Code
         Section  860L(c)  to the  extent  that the  assets of the trust  estate
         consist of "debt  instruments"  or other  permitted  assets  within the
         meaning of Code Section 860L(c).

         Premium and Discount

         Standard  Certificateholders  are  advised  to  consult  with their tax
advisors as to the federal income tax treatment of premium and discount  arising
either upon initial acquisition of Standard Certificates or thereafter.

         Premium.  The  treatment  of premium  incurred  upon the  purchase of a
Standard  Certificate  will be  determined  generally as  described  above under
"--Federal  Income  Tax  Consequences  for REMIC  Certificates  --  Taxation  of
Residual Certificates -- Premium."

         Original  Issue  Discount.  The original  issue  discount rules will be
applicable to a Standard Certificateholder's interest in those mortgage loans as
to which the  conditions  for the  application  of those sections are met. Rules
regarding periodic inclusion of original issue discount income are applicable to
mortgages  of  corporations   originated  after  May  27,  1969,   mortgages  of
noncorporate  mortgagors (other than individuals) originated after July 1, 1982,
and  mortgages  of  individuals  originated  after March 2, 1984.  Under the OID
Regulations,  such original issue discount could arise by the charging of points
by the  originator  of the  mortgages  in an amount  greater than a statutory de
minimis  exception,  including a payment of points  currently  deductible by the
borrower under  applicable Code provisions or, under certain  circumstances,  by
the presence of "teaser rates" on the mortgage loans.

         Original  issue  discount must  generally be reported as ordinary gross
income as it accrues  under a constant  interest  method that takes into account
the compounding of interest, in advance of the cash attributable to such income.
It is anticipated that no prepayment  assumption will be assumed for purposes of
such accrual.  However, Code Section 1272 provides for a reduction in the amount
of original issue discount includible in the income of a holder of an obligation
that acquires the obligation  after its initial issuance at a price greater than
the sum of the original  issue price and the previously  accrued  original issue
discount, less prior payments of principal.  Accordingly, if such mortgage loans
acquired by a Standard  Certificateholder  are purchased at a price equal to the
then unpaid  principal amount of such mortgage loans, no original issue discount
attributable  to the  difference  between  the  issue  price  and  the  original
principal  amount of such  mortgage  loans (i.e.,  points) will be includible by
such holder.

         Market Discount.  Standard  Certificateholders  also will be subject to
the market  discount rules to the extent that the conditions for  application of
those sections are met. Market discount on the mortgage loans will be determined
and will be reported as ordinary income  generally in the manner described above
under "--Federal  Income Tax Consequences for REMIC  Certificates -- Taxation of
Regular  Certificates  -- Market  Discount,"  except  that the  ratable  accrual
methods described therein will not apply.  Rather, the holder will accrue market
discount pro rata over the life of the mortgage loans, unless the constant yield
method is elected.  It is  anticipated  that no  prepayment  assumption  will be
assumed for purposes of such accrual.

         Recharacterization of Servicing Fees

         If the Servicing Fee paid to the Master  Servicer were deemed to exceed
reasonable  servicing  compensation,  the amount of such excess would  represent
neither income nor a deduction to Certificateholders.  In this regard, there are
no  authoritative  guidelines  for federal  income tax purposes as to either the
maximum amount of servicing  compensation  that may be considered  reasonable in
the  context  of this or similar  transactions  or  whether,  in the case of the
Standard  Certificate,  the reasonableness of servicing  compensation  should be
determined on a weighted average or loan-by-loan  basis. If a loan-by-loan basis
is  appropriate,  the  likelihood  that  such  amount  would  exceed  reasonable
servicing  compensation  as to some of the  mortgage  loans would be  increased.
Service  guidance  indicates  that a  servicing  fee  in  excess  of  reasonable
compensation  ("excess  servicing")  will cause the mortgage loans to be treated
under the  "stripped  bond"  rules.  Such  guidance  provides  safe  harbors for
servicing deemed to be reasonable and requires taxpayers to demonstrate that the
value of servicing  fees in excess of such amounts is not greater than the value
of the services provided.

         Accordingly,  if the  Service's  approach  is upheld,  a  servicer  who
receives a servicing  fee in excess of such amounts would be viewed as retaining
an  ownership  interest in a portion of the  interest  payments on the  mortgage
loans.  Under the rules of Code Section 1286, the separation of ownership of the
right to receive some or all of the interest  payments on an obligation from the
right to receive some or all of the principal  payments on the obligation  would
result in treatment of such mortgage  loans as "stripped  coupons" and "stripped
bonds".  Subject  to the de  minimis  rule  discussed  below  under  "--Stripped
Certificates,"  each  stripped bond or stripped  coupon could be considered  for
this purpose as a non-interest bearing obligation issued on the date of issue of
the Standard  Certificates,  and the original  issue  discount rules of the Code
would apply to the holder thereof. While Standard Certificateholders would still
be treated as owners of  beneficial  interests  in a grantor  trust for  federal
income tax  purposes,  the corpus of such trust could be viewed as excluding the
portion of the mortgage loans the ownership of which is attributed to the Master
Servicer,  or as including such portion as a second class of equitable interest.
Applicable Treasury  regulations treat such an arrangement as a fixed investment
trust, since the multiple classes of trust interests should be treated as merely
facilitating  direct  investments  in the  trust  assets  and the  existence  of
multiple  classes of  ownership  interests is  incidental  to that  purpose.  In
general,  such a recharacterization  should not have any significant effect upon
the timing or amount of income reported by a Standard Certificateholder,  except
that the income  reported by a cash method  holder may be slightly  accelerated.
See  "--Stripped  Certificates"  below for a further  description of the federal
income tax treatment of stripped bonds and stripped coupons.

         Sale or Exchange of Standard Certificates

         Upon  sale  or   exchange  of  a  Standard   Certificate,   a  Standard
Certificateholder  will recognize  gain or loss equal to the difference  between
the amount realized on the sale and its aggregate adjusted basis in the mortgage
loans and the other assets represented by the Standard Certificate.  In general,
the aggregate  adjusted basis will equal the Standard  Certificateholder's  cost
for the Standard  Certificate,  increased by the amount of any income previously
reported with respect to the Standard Certificate and decreased by the amount of
any losses previously reported with respect to the Standard  Certificate and the
amount of any  distributions  received  thereon.  Except as provided  above with
respect to market  discount  on any  mortgage  loans,  and  except  for  certain
financial  institutions  subject to the provisions of Code Section  582(c),  any
such gain or loss would be capital gain or loss if the Standard  Certificate was
held as a capital  asset.  However,  gain on the sale of a Standard  Certificate
will be treated as ordinary income (i) if a Standard Certificate is held as part
of a  "conversion  transaction"  as defined in Code Section  1258(c),  up to the
amount of interest  that would have accrued on the Standard  Certificateholder's
net  investment  in the  conversion  transaction  at  120%  of  the  appropriate
applicable  Federal  rate in effect at the time the  taxpayer  entered  into the
transaction minus any amount previously  treated as ordinary income with respect
to any prior disposition of property that was held as a part of such transaction
or (ii) in the case of a non-corporate taxpayer, to the extent such taxpayer has
made an election under Code Section 163(d)(4) to have net capital gains taxed as
investment  income at ordinary income rates.  Long-term capital gains of certain
non-corporate  taxpayers generally are subject to a lower maximum tax rate (20%)
than ordinary income or short-term  capital gains of such taxpayers  (39.6%) for
property held for more than one year. The maximum tax rate for  corporations  is
the same with respect to both ordinary income and capital gains.

Stripped Certificates

         General

         Pursuant to Code Section 1286, the separation of ownership of the right
to receive some or all of the principal payments on an obligation from ownership
of the right to  receive  some or all of the  interest  payments  results in the
creation of "stripped  bonds" with respect to principal  payments and  "stripped
coupons"  with respect to interest  payments.  For purposes of this  discussion,
certificates  that are subject to those  rules will be referred to as  "Stripped
Certificates".

         The  certificates  will be subject to those  rules if (i) the Seller or
any of its  affiliates  retains (for its own account or for purposes of resale),
in the form of fixed  retained  yield or otherwise,  an ownership  interest in a
portion of the  payments  on the  mortgage  loans,  (ii) the Master  Servicer is
treated as having an ownership  interest in the mortgage  loans to the extent it
is paid (or retains) servicing compensation in an amount greater than reasonable
consideration for servicing the mortgage loans (see "--Standard  Certificates --
Recharacterization  of Servicing Fees" above) and (iii)  certificates are issued
in two or more  classes or  subclasses  representing  the right to  non-pro-rata
percentages of the interest and principal payments on the mortgage loans.

         In general,  a holder of a Stripped  Certificate  will be considered to
own  "stripped  bonds" with respect to its pro rata share of all or a portion of
the  principal  payments on each mortgage  loan and/or  "stripped  coupons" with
respect to its pro rata share of all or a portion of the  interest  payments  on
each mortgage loan, including the Stripped Certificate's  allocable share of the
servicing  fees  paid to the  Master  Servicer,  to the  extent  that  such fees
represent  reasonable  compensation for services rendered.  See discussion above
under "--Standard  Certificates --  Recharacterization of Servicing Fees" above.
Although   not  free  from  doubt,   for   purposes  of  reporting  to  Stripped
Certificateholders,  the  servicing  fees  will  be  allocated  to the  Stripped
Certificates in proportion to the respective  entitlements to  distributions  of
each class (or  subclass)  of Stripped  Certificates  for the related  period or
periods.  The holder of a Stripped  Certificate  generally will be entitled to a
deduction each year in respect of the servicing  fees, as described  above under
"--Standard  Certificates  --  General,"  subject  to the  limitation  described
therein.

         Code  Section  1286 treats a stripped  bond or a stripped  coupon as an
obligation  issued at an original  issue discount on the date that such stripped
interest is  purchased.  Although  the  treatment of Stripped  Certificates  for
federal  income  tax  purposes  is not clear in certain  respects  at this time,
particularly  where such  Stripped  Certificates  are issued  with  respect to a
mortgage  pool  containing  variable-rate  mortgage  loans,  in the  opinion  of
Cadwalader,  Wickersham  & Taft (i) the Trust  Fund will be treated as a grantor
trust  under  subpart  E,  Part 1 of  subchapter  J of the  Code  and  not as an
association  taxable as a corporation  or a "taxable  mortgage  pool" within the
meaning of Code Section 7701(i),  and (ii) each Stripped  Certificate  should be
treated as a single installment  obligation for purposes of calculating original
issue discount and gain or loss on  disposition.  This treatment is based on the
interrelationship of Code Section 1286, Code Sections 1272 through 1275, and the
OID  Regulations.  While under Code  Section 1286  computations  with respect to
Stripped Certificates arguably should be made in one of the ways described below
under   "--Taxation   of   Stripped   Certificates   --   Possible   Alternative
Characterizations," the OID Regulations state, in general, that two or more debt
instruments  issued  by  a  single  issuer  to a  single  investor  in a  single
transaction  should be treated as a single debt  instrument  for original  issue
discount  purposes.  The Agreement requires that the Trustee make and report all
computations  described below using this aggregate approach,  unless substantial
legal authority requires otherwise.

         Furthermore,  Treasury regulations issued December 28, 1992 provide for
the treatment of a Stripped  Certificate as a single debt  instrument  issued on
the  date it is  purchased  for  purposes  of  calculating  any  original  issue
discount.  In addition,  under these  regulations,  a Stripped  Certificate that
represents  a right to payments of both  interest  and  principal  may be viewed
either as issued with original issue  discount or market  discount (as described
below), at a de minimis original issue discount,  or, presumably,  at a premium.
This  treatment  suggests  that  the  interest  component  of  such  a  Stripped
Certificate  would  be  treated  as  qualified  stated  interest  under  the OID
Regulations. Further, these final regulations provide that the purchaser of such
a Stripped  Certificate  will be required to account for any  discount as market
discount rather than original issue discount if either (i) the initial  discount
with  respect  to the  Stripped  Certificate  was  treated  as zero under the de
minimis  rule,  or (ii) no more  than 100 basis  points in excess of  reasonable
servicing is stripped off the related  mortgage loans.  Any such market discount
would be reportable as described under  "--Federal  Income Tax  Consequences for
REMIC  Certificates  -- Taxation of Regular  Certificates  -- Market  Discount,"
without  regard to the de  minimis  rule  therein,  assuming  that a  prepayment
assumption is employed in such computation.

         Status of Stripped Certificates

         No specific legal  authority  exists as to whether the character of the
Stripped Certificates, for federal income tax purposes, will be the same as that
of the mortgage loans. Although the issue is not free from doubt, in the opinion
of  Cadwalader,  Wickersham & Taft,  Stripped  Certificates  owned by applicable
holders  should be  considered  to  represent  "real estate  assets"  within the
meaning of Code Section 856(c)(4)(A),  "obligation[s]  principally secured by an
interest in real property" within the meaning of Code Section 860G(a)(3)(A), and
"loans  secured by an  interest  in real  property"  within the  meaning of Code
Section  7701(a)(19)(C)(v),  and interest  (including  original issue  discount)
income  attributable to Stripped  Certificates should be considered to represent
"interest  on  obligations  secured by mortgages  on real  property"  within the
meaning of Code Section  856(c)(3)(B),  provided  that in each case the mortgage
loans and  interest  on such  mortgage  loans  qualify for such  treatment.  The
application of such Code provisions to buy-down mortgage loans is uncertain. See
"--Standard Certificates -- Tax Status" above.

         Taxation of Stripped Certificates

         Original Issue Discount.  Except as described above under  "--General,"
each Stripped  Certificate will be considered to have been issued at an original
issue  discount for federal  income tax purposes.  Original  issue discount with
respect to a Stripped  Certificate  must be included  in  ordinary  income as it
accrues,  in accordance with a constant  interest method that takes into account
the  compounding  of  interest,  which may be prior to the  receipt  of the cash
attributable  to such  income.  Based  in part  on the OID  Regulations  and the
amendments to the original issue discount  sections of the Code made by the 1986
Act, the amount of original issue discount required to be included in the income
of a holder of a  Stripped  Certificate  (referred  to in this  discussion  as a
"Stripped  Certificateholder")  in any  taxable  year  likely  will be  computed
generally as described above under "--Federal  Income Tax Consequences for REMIC
Certificates -- Taxation of Regular Certificates -- Original Issue Discount" and
"-- Variable Rate Regular Certificates." However, with the apparent exception of
a  Stripped  Certificate  issued  with de minimis  original  issue  discount  as
described  above under  "--General,"  the issue price of a Stripped  Certificate
will be the  purchase  price  paid  by  each  holder  thereof,  and  the  stated
redemption  price at maturity will include the aggregate  amount of the payments
to be made on the  Stripped  Certificate  to  such  Stripped  Certificateholder,
presumably under the Prepayment Assumption.

         If the  mortgage  loans  prepay at a rate either  faster or slower than
that under the Prepayment Assumption, a Stripped Certificateholder's recognition
of original  issue discount will be either  accelerated  or decelerated  and the
amount of such original  issue  discount  will be either  increased or decreased
depending on the relative  interests in principal  and interest on each mortgage
loan  represented  by such Stripped  Certificateholder's  Stripped  Certificate.
While the matter is not free from  doubt,  the holder of a Stripped  Certificate
should be  entitled  in the year that it becomes  certain  (assuming  no further
prepayments) that the holder will not recover a portion of its adjusted basis in
such Stripped Certificate to recognize an ordinary loss equal to such portion of
unrecoverable basis.

         As an alternative to the method  described above, the fact that some or
all of the interest payments with respect to the Stripped  Certificates will not
be made if the mortgage loans are prepaid could lead to the interpretation  that
such  interest  payments  are  "contingent"   within  the  meaning  of  the  OID
Regulations.  The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to prepayable securities such as the
Stripped  Certificates.  However,  if final regulations  dealing with contingent
interest with respect to the Stripped  Certificates apply the same principles as
the OID  Regulations,  such  regulations may lead to different  timing of income
inclusion  that  would  be the  case  under  the OID  Regulations.  Furthermore,
application of such principles could lead to the characterization of gain on the
sale of contingent interest Stripped Certificates as ordinary income.  Investors
should  consult their tax advisors  regarding the  appropriate  tax treatment of
Stripped Certificates.

         Sale or  Exchange  of  Stripped  Certificates.  Sale or  exchange  of a
Stripped  Certificate prior to its maturity will result in gain or loss equal to
the  difference,   if  any,   between  the  amount  received  and  the  Stripped
Certificateholder's  adjusted basis in such Stripped  Certificate,  as described
above  under  "--Federal  Income  Tax  Consequences  for REMIC  Certificates  --
Taxation of Regular  Certificates -- Sale or Exchange of Regular  Certificates."
To the extent that a subsequent  purchaser's  purchase  price is exceeded by the
remaining payments on the Stripped Certificates,  such subsequent purchaser will
be required for federal  income tax purposes to accrue and report such excess as
if it were original  issue  discount in the manner  described  above.  It is not
clear for this purpose whether the assumed prepayment rate that is to be used in
the  case  of a  Stripped  Certificateholder  other  than an  original  Stripped
Certificateholder should be the Prepayment Assumption or a new rate based on the
circumstances at the date of subsequent purchase.

         Purchase  of More Than One  Class of  Stripped  Certificates.  Where an
investor purchases more than one class of Stripped Certificates, it is currently
unclear  whether  for  federal  income tax  purposes  such  classes of  Stripped
Certificates  should be treated  separately  or  aggregated  for purposes of the
rules described above.

         Possible Alternative  Characterizations.  The  characterizations of the
Stripped Certificates discussed above are not the only possible  interpretations
of the applicable Code provisions.  For example, the Stripped  Certificateholder
may be treated as the owner of (i) one installment obligation consisting of such
Stripped  Certificate's pro rata share of the payments attributable to principal
on each mortgage  loan and a second  installment  obligation  consisting of such
Stripped  Certificate's pro rata share of the payments  attributable to interest
on each mortgage loan, (ii) as many stripped bonds or stripped  coupons as there
are  scheduled  payments of principal  and/or  interest on each mortgage loan or
(iii) a separate installment obligation for each mortgage loan, representing the
Stripped  Certificate's  pro rata share of payments of principal and/or interest
to be made  with  respect  thereto.  Alternatively,  the  holder  of one or more
classes  of  Stripped  Certificates  may be  treated  as the owner of a pro rata
fractional  undivided  interest  in each  mortgage  loan to the extent that such
Stripped  Certificate,  or classes of Stripped  Certificates  in the  aggregate,
represent  the same pro rata  portion of  principal  and  interest  on each such
mortgage  loan,  and a stripped  bond or  stripped  coupon (as the case may be),
treated as an installment obligation or contingent payment obligation, as to the
remainder.  Final  regulations  issued on December 28, 1992  regarding  original
issue discount on stripped  obligations make the foregoing  interpretations less
likely to be applicable.  The preamble to those regulations states that they are
premised on the  assumption  that an  aggregation  approach is  appropriate  for
determining  whether  original  issue  discount  on a stripped  bond or stripped
coupon is de minimis, and solicits comments on appropriate rules for aggregating
stripped bonds and stripped coupons under Code Section 1286.

         Because  of  these  possible  varying   characterizations  of  Stripped
Certificates  and the  resultant  differing  treatment  of  income  recognition,
Stripped  Certificateholders  are  urged  to  consult  their  own  tax  advisors
regarding the proper  treatment of Stripped  Certificates for federal income tax
purposes.

Reporting Requirements and Backup Withholding

         It is anticipated  that, the Trustee will furnish,  within a reasonable
time after the end of each calendar year, to each Standard  Certificateholder or
Stripped  Certificateholder  at any time  during  such  year,  such  information
(prepared on the basis described  above) as the Trustee deems to be necessary or
desirable to enable such  Certificateholders to prepare their federal income tax
returns.  Such  information  will include the amount of original  issue discount
accrued on certificates held by persons other than  Certificateholders  exempted
from the  reporting  requirements.  The  amounts  required to be reported by the
Trustee  may not be  equal to the  proper  amount  of  original  issue  discount
required to be reported as taxable income by a Certificateholder,  other than an
original  Certificateholder that purchased at the issue price. In particular, in
the  case  of  Stripped  Certificates  such  reporting  will  be  based  upon  a
representative  initial offering price of each class of Stripped Certificates or
as otherwise provided in the prospectus  supplement.  It is anticipated that the
Trustee  will  also file  such  original  issue  discount  information  with the
Service.   If  a   Certificateholder   fails  to  supply  an  accurate  taxpayer
identification  number or if the  Secretary  of the Treasury  determines  that a
Certificateholder  has not reported all interest and dividend income required to
be shown on his  federal  income  tax  return,  31%  backup  withholding  may be
required  in  respect of any  reportable  payments,  as  described  above  under
"--Federal Income Tax Consequences for REMIC Certificates -- Backup Withholding"
above.

Taxation of Certain Foreign Investors

         To the extent that a certificate  evidences ownership in mortgage loans
that are issued on or before July 18, 1984,  interest or original issue discount
paid by the person  required to withhold  tax under Code Section 1441 or 1442 to
nonresident aliens,  foreign corporations,  or other Non-U.S.  Persons generally
will be subject to 30% United States  withholding tax, or such lower rate as may
be provided for interest by an applicable  tax treaty.  Accrued  original  issue
discount   recognized   by   the   Standard    Certificateholder   or   Stripped
Certificateholder   on  original  issue  discount  recognized  by  the  Standard
Certificateholder or Stripped Certificateholders on the sale or exchange of such
a certificate also will be subject to federal income tax at the same rate.

         Treasury  regulations  provide that interest or original issue discount
paid by the Trustee or other withholding  agent to a Non-U.S.  Person evidencing
ownership  interest  in  mortgage  loans  issued  after  July 18,  1984  will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject to the same certification requirements, described above under "--Federal
Income Tax  Consequences  for REMIC  Certificates -- Taxation of Certain Foreign
Investors -- Regular Certificates."


                            STATE TAX CONSIDERATIONS

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


                              ERISA CONSIDERATIONS

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

         Investments  by ERISA Plans and entities the assets of which are deemed
to include plan assets are subject to ERISA's  general  fiduciary  requirements,
including the  requirement of investment  prudence and  diversification  and the
requirement that investments be made in accordance with the documents  governing
the ERISA Plan.  Before  investing  in a  certificate,  an ERISA Plan  fiduciary
should consider, among other factors, whether to do so is appropriate in view of
the  overall  investment  policy and  liquidity  needs of the ERISA  Plan.  Such
fiduciary should  especially  consider the sensitivity of the investments to the
rate of principal  payments  (including  prepayments)  on the mortgage loans, as
discussed in the prospectus supplement related to a series.

Prohibited Transactions

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

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

         Further,  if the  assets  included  in a  Trust  Fund  were  deemed  to
constitute "plan assets," it is possible that an ERISA Plan's  investment in the
certificates  might be deemed to  constitute a delegation,  under ERISA,  of the
duty  to  manage  plan  assets  by  the  fiduciary  deciding  to  invest  in the
certificates,  and certain  transactions  involved in the operation of the Trust
Fund might be deemed to constitute  prohibited  transactions  under ERISA and/or
the Code. Neither ERISA nor the Code defines the term "plan assets."

         The U.S.  Department of Labor (the "Department") has issued regulations
(the "Regulations") concerning whether or not a Plan's assets would be deemed to
include an interest  in the  underlying  assets of an entity  (such as the Trust
Fund) for  purposes  of the  reporting  and  disclosure  and  general  fiduciary
responsibility  provisions of ERISA,  as well as for the prohibited  transaction
provisions  of ERISA and the Code,  if the Plan  acquires  an "equity  interest"
(such as a certificate) in such an entity.

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

         Pursuant  to the  Regulations,  if the  assets of the  Trust  Fund were
deemed to be plan assets by reason of a Plan's  investment in any  certificates,
such plan assets would include an undivided  interest in the mortgage loans, the
mortgages  underlying  the mortgage loans and any other assets held in the Trust
Fund.  Therefore,  because the mortgage loans and other assets held in the Trust
Fund may be deemed to be the assets of each Plan that purchases certificates, in
the absence of an exemption,  the purchase,  sale or holding of  certificates of
any series or class by a Plan might result in a prohibited  transaction  and the
imposition  of civil  penalties  or excise  taxes.  The  Department  has  issued
administrative  exemptions from  application of certain  prohibited  transaction
restrictions of ERISA and the Code to several  underwriters  of  mortgage-backed
securities (each, an "Underwriter's Exemption"). Such an Underwriter's Exemption
can only apply to mortgage-backed  securities which, among other conditions, are
sold in an offering with respect to which such underwriter serves as the sole or
a  managing  underwriter,  or as a  selling  or  placement  agent.  If  such  an
Underwriter's  Exemption  might be applicable to a series of  certificates,  the
related prospectus supplement will refer to such possibility.

Unrelated Business Taxable Income -- Residual Interests

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

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

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


                                LEGAL INVESTMENT

The Secondary Mortgage Market Enhancement Act

         The  prospectus  supplement for each series will identify those classes
of offered certificates,  if any, which constitute "mortgage related securities"
for  purposes of the  Secondary  Mortgage  Market  Enhancement  Act of 1984,  as
amended   ("SMMEA").   The   appropriate   characterization   of  those  offered
certificates  not  qualifying  as  "mortgage  related  securities"   ("Non-SMMEA
Certificates") under various legal investment restrictions, and thus the ability
of investors subject to these restrictions to purchase such certificates, may be
subject to significant interpretive uncertainties.  Accordingly, investors whose
investment  authority is subject to legal restrictions  should consult their own
legal   advisors  to  determine   whether  and  to  what  extent  the  Non-SMMEA
Certificates constitute legal investments for them.

         A  class  or  classes  of  certificates  of a  series  will  constitute
"mortgage  related  securities"  for so long as they (i) are rated in one of the
two highest rating categories by at least one nationally recognized  statistical
rating  organization  and (ii) are part of a series  evidencing  interests  in a
Trust Fund  consisting  of loans  secured by first  liens on real  property  and
originated by certain types of originators  as specified in SMMEA.  As "mortgage
related securities," such classes will constitute legal investments for persons,
trusts, corporations,  partnerships,  associations, business trusts and business
entities (including, but not limited to, state-chartered depository institutions
and  insurance  companies,  as well as trustees  and state  government  employee
retirement systems) created pursuant to or existing under the laws of the United
States or of any state  (including  the  District of Columbia  and Puerto  Rico)
whose authorized  investments are subject to state regulation to the same extent
that, under applicable law,  obligations issued by or guaranteed as to principal
and  interest  by the  United  States or any agency or  instrumentality  thereof
constitute legal investments for such entities.

         Pursuant to SMMEA, a number of states enacted legislation, on or before
the October 3, 1991 cutoff for such enactments,  limiting to varying extents the
ability of certain  entities (in particular,  insurance  companies) to invest in
"mortgage  related  securities"  secured  by  liens  on  residential,  or  mixed
residential and commercial  properties,  in most cases by requiring the affected
investors to rely solely upon  existing  state law,  and not SMMEA.  Pursuant to
Section 347 of the Riegle Community  Development and Regulatory  Improvement Act
of 1994, which amended the definition of "mortgage related security" to include,
in relevant part,  certificates  satisfying the rating, first lien and qualified
originator  requirements  for  "mortgage  related  securities,"  but  evidencing
interests in a Trust Fund consisting, in whole or in part, of first liens on one
or more  parcels of real estate  upon which are  located one or more  commercial
structures,  states were authorized to enact legislation, on or before September
23, 2001,  specifically  referring to Section 347 and prohibiting or restricting
the purchase, holding or investment by state-regulated entities in such types of
certificates.  Section 347 also  provides  that the  enactment by a state of any
such legislative  restrictions  shall not affect the validity of any contractual
commitment  to purchase,  hold or invest in  securities  qualifying as "mortgage
related securities" solely by reason of Section 347 that was made, and shall not
acquire  the  sale or  disposition  of any  securities  acquired,  prior  to the
enactment of such state legislation. Accordingly, investors affected by any such
state  legislation,  when  and if  enacted,  will be  authorized  to  invest  in
certificates  qualifying  as "mortgage  related  securities"  only to the extent
provided in such legislation.

         SMMEA   also    amended    the   legal    investment    authority    of
federally-chartered depository institutions as follows: federal savings and loan
associations  and federal savings banks may invest in, sell or otherwise deal in
"mortgage related  securities"  without limitation as to the percentage of their
assets represented thereby, federal credit unions may invest in such securities,
and national banks may purchase such  securities  for their own account  without
regard to the  limitations  generally  applicable to investment  securities  set
forth  in 12  U.S.C.  Section  24  (Seventh),  subject  in  each  case  to  such
regulations as the applicable  federal  regulatory  authority may prescribe.  In
this  connection,  the Office of the Comptroller of the Currency (the "OCC") has
amended 12 C.F.R.  Part 1 to authorize  national  banks to purchase and sell for
their own account,  without  limitation as to a percentage of the bank's capital
and surplus (but subject to  compliance  with  certain  general  standards in 12
C.F.R.  Section 1.5  concerning  "safety and  soundness" and retention of credit
information),  certain "Type IV securities," defined in 12 C.F.R. Section 1.2(l)
to include, among other things, 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  certificates
will qualify as "commercial  mortgage-related  securities," and thus as "Type IV
securities,"  for  investment  by national  banks.  The  National  Credit  Union
Administration  (the "NCUA") has adopted rules,  codified at 12 C.F.R. Part 703,
which permit  federal credit unions to invest in "mortgage  related  securities"
under  certain  limited  circumstances,  other than  stripped  mortgage  related
securities,  residual interests in mortgage related  securities,  and commercial
mortgage  related  securities,  unless the  credit  union has  obtained  written
approval  from  the  NCUA  to  participate  in the  "investment  pilot  program"
described in 12 C.F.R.  Section 703.140.  The Office of Thrift  Supervision (the
"OTS"),  has issued  Thrift  Bulletin  13a  (December 1, 1998),  "Management  of
Interest Rate Risk, Investment  Securities,  and Derivatives  Activities," which
thrift  institutions  subject to the  jurisdiction  of the OTS  should  consider
before investing in any of the certificates.

         All   depository   institutions   considering   an  investment  in  the
certificates  should  review the  "Supervisory  Policy  Statement on  Investment
Securities and End-User Derivatives Activities" (the "1998 Policy Statement") of
the Federal Financial  Institutions  Examination Council, which has been adopted
by the Board of Governors of the Federal  Reserve  System (the "Federal  Reserve
Board"), the Federal Deposit Insurance Corporation (the "FDIC"), the OCC and the
OTS effective May 26, 1998, and by the NCUA, effective October 1, 1998. The 1998
Policy Statement sets forth the general guidelines which depository institutions
must follow in managing risks (including market, credit, liquidity,  operational
(transaction), and legal risks) applicable to all securities (including mortgage
pass-through certificates and mortgage-derivative  products) used for investment
purposes.

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

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

         Except as to the status of certain classes of  certificates  identified
in the prospectus supplement for a series as "mortgage related securities" under
SMMEA,  no  representation  is made  as to the  proper  characterization  of the
certificates for legal investment  purposes,  financial  institution  regulatory
purposes or other  purposes,  or as to the ability of  particular  investors  to
purchase any certificates  under applicable legal investment  restrictions.  The
uncertainties   described  above  (and  any  unfavorable  future  determinations
concerning legal investment or financial institution regulatory  characteristics
of the certificates) may adversely affect the liquidity of the certificates.

         Accordingly, investors whose investment activities are subject to legal
investment laws and regulations,  regulatory  capital  requirements or review by
regulatory   authorities  should  consult  with  their  own  legal  advisors  in
determining  whether,  and to what extent,  the  certificates  constitute  legal
investments  for such  investors  and,  if  applicable,  whether  SMMEA has been
overridden in any jurisdiction relevant to such investor.

The Appraisal Regulations

         Pursuant to Title XI of the Financial  Institutions  Reform,  Recovery,
and Enforcement Act of 1989 ("FIRREA"),  the Federal Reserve Board, the OCC, the
FDIC  and  the  OTS  have  adopted  regulations  (the  "Appraisal  Regulations")
applicable  to  bank  holding   companies,   their  non-bank   subsidiaries  and
state-chartered  banks that are members of the Federal Reserve System (12 C.F.R.
Sections  225.61-225.67),  national  banks  (12  C.F.R.  Sections  34.41-34.47),
state-chartered  banks that are not  members of the Federal  Reserve  System (12
C.F.R. Part 323), and savings  associations (12 C.F.R. Part 564),  respectively.
The  Appraisal  Regulations,  which  are  substantially  similar,  although  not
identical,  for each agency,  generally  require the affected  institutions  and
entities to obtain  appraisals  performed by  state-certified  or state-licensed
appraisers (each, a "FIRREA  Appraisal") in connection with a wide range of real
estate-related  transactions,  including  the  purchase  of  interests  in loans
secured  by real  estate in the form of  mortgage-backed  securities,  unless an
exemption applies. With respect to purchases of mortgage-backed  securities such
as the certificates  offered hereby,  the Appraisal  Regulations  provide for an
exemption  from the  requirement  of  obtaining  new FIRREA  Appraisals  for the
properties  securing the underlying  loans so long as at the time of origination
each such loan was the  subject  of either a FIRREA  Appraisal,  or, if a FIRREA
Appraisal was not required,  met the appraisal  requirements  of the appropriate
regulator.

         No assurance can be given that each of the underlying mortgage loans in
a mortgage pool will have been the subject of a FIRREA Appraisal or, if a FIRREA
Appraisal was not required,  an appraisal that conformed to the  requirements of
the appropriate regulator at origination.  To the extent available,  information
will be provided in the prospectus  supplement with respect to appraisals on the
mortgage loans underlying each series of certificates. However, such information
may not be available on every mortgage loan.  Prospective  investors that may be
subject to the  Appraisal  Regulations  are advised to consult  with their legal
advisors  and/or the  appropriate  regulators with respect to the effect of such
regulations on their ability to invest in a particular series of certificates.


                              PLAN OF DISTRIBUTION

         The certificates  offered hereby and by means of the related prospectus
supplements will be offered through one or more of the methods  described below.
The prospectus  supplement with respect to each such series of certificates will
describe the method of offering of such series of  certificates,  including  the
initial public  offering or purchase price of each class of  certificates or the
method by which such price will be determined and the net proceeds to the Seller
of such sale.

         The offered  certificates will be offered through the following methods
from time to time and offerings may be made  concurrently  through more than one
of these methods or an offering of a particular  series of  certificates  may be
made through a combination of two or more of these methods:

                  1. By  negotiated  firm  commitment  underwriting  and  public
         reoffering  by  underwriters  specified  in the  applicable  prospectus
         supplement;

                  2. By placements by the Seller with investors through dealers;
         and

                  3. By direct placements by the Seller with investors.

         As more fully described in the prospectus  supplement,  if underwriters
are  used in a sale  of any  offered  certificates,  such  certificates  will be
acquired by the  underwriters  for their own account and may be resold from time
to time in one or more transactions,  including  negotiated  transactions,  at a
fixed public offering price or at varying prices to be determined at the time of
sale or at the time of commitment  thereof.  Firm  commitment  underwriting  and
public reoffering by underwriters may be done through underwriting syndicates or
through one or more firms acting alone.  The specific  managing  underwriter  or
underwriters,  if any,  with  respect  to the  offer  and  sale  of the  offered
certificates  of a  particular  series  will be set  forth  on the  cover of the
related prospectus supplement and the members of the underwriting  syndicate, if
any, will be named in such prospectus supplement. If so specified in the related
prospectus  supplement,  the offered  certificates will be distributed in a firm
commitment underwriting, subject to the terms and conditions of the underwriting
agreement,   by  Goldman,   Sachs  &  Co.  acting  as  underwriter   with  other
underwriters,  if any,  named  therein.  The Seller is an  affiliate of Goldman,
Sachs  &  Co.  The  prospectus   supplement  will  describe  any  discounts  and
commissions to be allowed or paid by the Seller to the  underwriters,  any other
items constituting  underwriting  compensation and any discounts and commissions
to be allowed or paid to the dealers.  The obligations of the underwriters  will
be subject to certain conditions  precedent.  The underwriters with respect to a
sale of any  class  of  certificates  will be  obligated  to  purchase  all such
certificates  if  any  are  purchased.  The  Seller  and,  if  specified  in the
prospectus supplement,  a selling  Certificateholder will agree to indemnify the
underwriters against certain civil liabilities,  including liabilities under the
Securities  Act or will  contribute  to payments  required to be made in respect
thereof.

         In the  ordinary  course  of  business,  Goldman,  Sachs & Co.,  or its
affiliates,  and the  Seller  may engage in  various  securities  and  financing
transactions,  including  repurchase  agreements to provide interim financing of
the Seller's mortgage loans pending the sale of such mortgage loans or interests
therein, including the certificates.

         If  specified  in the  prospectus  supplement  relating  to a series of
certificates,  a holder of one or more classes of offered  certificates  that is
required to deliver a prospectus in  connection  with the offer and sale thereof
may  offer and  sell,  pursuant  to this  prospectus  and a  related  prospectus
supplement,  such  classes  directly,  through  one or more  underwriters  to be
designated at the time of the offering of such  certificates  or through dealers
acting  as  agent  and/or  principal.   The  specific  managing  underwriter  or
underwriters, if any, with respect to any such offer and sale of certificates by
unaffiliated parties will be set forth on the cover of the prospectus supplement
applicable to such  certificates and the members of the underwriting  syndicate,
if any,  will  be  named  in  such  prospectus  supplement,  and the  prospectus
supplement  will describe any discounts and commissions to be allowed or paid by
such  unaffiliated  parties to the  underwriters,  any other items  constituting
underwriting  compensation  and any discounts and  commissions  to be allowed or
paid to any dealers  participating in such offering.  Any offerings described in
this  paragraph  may be restricted  in the manner  specified in such  prospectus
supplement. Such transactions may be effected at market prices prevailing at the
time of sale, at  negotiated  prices or at fixed prices.  The  underwriters  and
dealers  participating  in such  selling  Certificateholder's  offering  of such
certificates may receive  compensation in the form of underwriting  discounts or
commissions  from such selling  Certificateholder,  and such dealers may receive
commissions  from the investors  purchasing such  certificates for whom they may
act as agent (which  discounts or commissions will not exceed those customary in
those  types of  transactions  involved).  Any dealer that  participates  in the
distribution of such  certificates may be deemed to be an  "underwriter"  within
the meaning of the Securities Act, and any commissions and discounts received by
such  dealer and any profit on the resale of such  certificates  by such  dealer
might  be  deemed  to  be  underwriting  discounts  and  commissions  under  the
Securities Act.

         If  the  certificates  of a  series  are  offered  other  than  through
underwriters,   the  related  prospectus  supplement  will  contain  information
regarding  the nature of such  offering  and any  agreements  to be entered into
between  the Seller and  dealers  and/or the Seller and the  purchasers  of such
certificates.  Purchasers of certificates,  including dealers, may, depending on
the facts and  circumstances of such purchases,  be deemed to be  "underwriters"
within the meaning of the Securities  Act in connection  with reoffers and sales
by them of certificates. Holders of certificates should consult with their legal
advisors in this regard prior to any such reoffer or sale.

         The place and time of delivery for each series of certificates  offered
hereby and by means of the related  prospectus  supplement  will be set forth in
the prospectus supplement with respect to such series.

         If and to the extent  required by applicable  law or  regulation,  this
prospectus  will be used by Goldman,  Sachs & Co. in connection  with offers and
sales of the  offered  certificates  in certain  market-making  transactions  at
prices related to prevailing  market prices at the time of sale. The Seller will
not receive any proceeds from such transactions. Goldman, Sachs & Co. may act as
principal or agent in such transactions.

         If specified in the prospectus supplement relating to certificates of a
particular series offered hereby, the Seller, any affiliate thereof or any other
person  or  persons   specified  therein  may  purchase  some  or  all  of  such
certificates  from the  underwriter  or  underwriters  or such  other  person or
persons specified in such prospectus  supplement.  Such purchaser may thereafter
from time to time offer and sell,  pursuant to this  prospectus  and the related
prospectus supplement, some or all of such certificates so purchased,  directly,
through one or more underwriters to be designated at the time of the offering of
such  certificates,  through dealers acting as agent and/or principal or in such
other  manner as may be  specified in the related  prospectus  supplement.  Such
offering  may  be  restricted  in  the  manner   specified  in  such  prospectus
supplement. Such transactions may be effected at market prices prevailing at the
time of sale, at  negotiated  prices or at fixed prices.  Any  underwriters  and
dealers  participating  in such  purchaser's  offering of such  certificates may
receive  compensation in the form of underwriting  discounts or commissions from
such  purchaser  and such  dealers may receive  commissions  from the  investors
purchasing such  certificates for whom they may act as agent (which discounts or
commissions  will not exceed  those  customary  in those  types of  transactions
involved). Any dealer that participates in the distribution of such certificates
may be deemed to be an  "underwriter"  within the meaning of the Securities Act,
and any commissions and discounts  received by such dealer and any profit on the
resale or such  certificates  by such dealer might be deemed to be  underwriting
discounts and commissions under the Securities Act.

                      INCORPORATION OF CERTAIN INFORMATION
                                  BY REFERENCE

         All  documents  filed by us pursuant to Sections  13(a),  13(c),  14 or
15(d) of the Exchange Act subsequent to the date of this prospectus and prior to
the termination of the offering of the offered  certificates of a series will be
deemed to be  incorporated by reference into this prospectus and to be a part of
this  prospectus  from the  date of  filing  of such  documents.  Any  statement
contained in a document  incorporated  or deemed to be incorporated by reference
in this prospectus  shall be deemed to be modified or superseded for purposes of
this  prospectus to the extent that a statement  contained in this prospectus or
in  any  other  subsequently  filed  document  which  is  or  is  deemed  to  be
incorporated  by  reference  in this  prospectus  modifies  or  supersedes  such
statement.  Any such  statement so modified or  superseded  shall not be deemed,
except as so modified or superseded, to constitute a part of this prospectus.

         We will  provide  without  charge to each person to whom a copy of this
prospectus is delivered, upon the written or oral request of such person, a copy
of any and all of the  documents  incorporated  by reference in this  prospectus
(not  including  the  exhibits  to such  documents,  unless  such  exhibits  are
specifically  incorporated  by reference in such  documents).  Requests for such
copies should be directed to the office of the Secretary,  85 Broad Street,  New
York, New York 10004 (phone: 212/902-1000).

         This prospectus and the prospectus supplement for each series are parts
of our Registration Statement. This prospectus does not contain, and the related
prospectus   supplement  will  not  contain,  all  of  the  information  in  our
Registration  Statement.  For further  information,  please see our Registration
Statement and the accompanying exhibits which we have filed with the Commission.
This  prospectus and any prospectus  supplement may summarize  contracts  and/or
other documents. For further information, please see the copy of the contract or
other document filed as an exhibit to the Registration Statement. You can obtain
copies of the  Registration  Statement from the  Commission  upon payment of the
prescribed charges, or you can examine the Registration Statement free of charge
at the  Commission's  offices.  Reports  and other  information  filed  with the
Commission  can be  inspected  and  copied at the  public  reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549,
and at the Regional Offices of the Commission at Seven World Trade Center,  13th
Floor, New York, New York 10048;  and Citicorp Center,  500 West Madison Street,
Suite 1400,  Chicago,  Illinois  60661.  Copies of such material can be obtained
from the Public Reference  Section of the Commission at 450 Fifth Street,  N.W.,
Washington,  D.C. 20549, at prescribed rates. You can obtain  information on the
operation  of the  Public  Reference  Section  by  calling  1-800-732-0330.  The
Commission  also maintains a site on the World Wide Web at  "http://www.sec.gov"
at which users can view and download  copies of reports,  proxy and  information
statements and other information filed electronically  through the EDGAR system.
Copies of the  Agreement  pursuant to which a series of  certificates  is issued
will be provided to each person to whom a prospectus and the related  prospectus
supplement are delivered,  upon written or oral request  directed to our offices
at 85 Broad Street,  SC Level,  New York, New York 10004 (phone:  212/902-1171),
Attention: Prospectus Department.


                                  LEGAL MATTERS

         The validity of the  certificates  offered  hereby and certain  federal
income tax matters will be passed upon for the Seller by Cadwalader,  Wickersham
& Taft or by other counsel identified in the related prospectus supplement.


<PAGE>


                             INDEX OF DEFINED TERMS

                                                                       Page
                                                                       ----
1986 Act..............................................................
1998 Policy Statement.................................................
ADA...................................................................
Advances..............................................................
Agreement.............................................................
Appraisal Regulations.................................................
Balloon Payments......................................................
Bankruptcy Code.......................................................
CERCLA................................................................
Certificateholder.....................................................
Certificateholders....................................................
Closing Date..........................................................
Code..................................................................
Collection Account....................................................
Commission............................................................
Cut-Off Date..........................................................
Defective Mortgage Loans..............................................
Department............................................................
Depository............................................................
Disqualified Organization.............................................
Distribution Account..................................................
Distribution Date.....................................................
EDGAR.................................................................
Environmental Condition...............................................
ERISA.................................................................
ERISA Plans...........................................................
Event of Default......................................................
Exchange Act..........................................................
FASIT.................................................................
FDIC..................................................................
Federal Reserve Board.................................................
Financial Intermediary................................................
FIRREA................................................................
FIRREA Appraisal......................................................
Form 8-K..............................................................
Funding Note..........................................................
Garn-St Germain Act...................................................
Holders...............................................................
Installment Contracts.................................................
Insurance Proceeds....................................................
Lender Liability Act..................................................
Letter of Credit Bank.................................................
Letter of Credit Percentage...........................................
Liquidation Proceeds..................................................
Mark-to-Market Regulations............................................
Master Servicer.......................................................
Master Servicer Remittance Date.......................................
Mortgage Loan File....................................................
Mortgage Loan Schedule................................................
Mortgaged Property....................................................
Mortgages.............................................................
NCUA..................................................................
New Regulations.......................................................
Non-SMMEA Certificates................................................
Non-U.S. Person.......................................................
OCC...................................................................
OID Regulations.......................................................
Operating Advisor.....................................................
OTS...................................................................
Pass-Through Entity...................................................
Permitted Investments.................................................
Plans.................................................................
Prepayment Assumption.................................................
Prepayment Premium....................................................
Property Protection Expenses..........................................
Random Lot Certificates...............................................
Regular Certificateholder.............................................
Regular Certificates..................................................
Regulations...........................................................
Relief Act............................................................
REMIC.................................................................
REMIC Certificates....................................................
REMIC Regulations.....................................................
REO Account...........................................................
REO Property..........................................................
Repurchase Price......................................................
Residual Certificateholders...........................................
Responsible Party.....................................................
SBJPA of 1996.........................................................
Securities Act........................................................
Seller................................................................
Senior Certificates...................................................
Service...............................................................
Servicing Fee.........................................................
Simple Interest Loans.................................................
SMMEA.................................................................
Special Servicer......................................................
Specially Serviced Mortgage Loans.....................................
Standard Certificateholder............................................
Standard Certificates.................................................
Stripped Certificateholder............................................
Stripped Certificates.................................................
Subordinate Certificates..............................................
Substitute Mortgage Loans.............................................
Title V...............................................................
Title VIII............................................................
Treasury..............................................................
Trust Fund............................................................
Trustee...............................................................
U.S. Person...........................................................
Underwriter's Exemption...............................................
Voting Rights.........................................................

<PAGE>


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

         No  dealer,  salesperson  or other  person  is  authorized  to give any
information  or to represent  anything  not  contained  in this  prospectus  and
prospectus  supplement.  You must not rely on any  unauthorized  information  or
representations.  This prospectus and prospectus  supplement is an offer to sell
only the  certificates  offered  hereby,  but only  under  circumstances  and in
jurisdictions  where it is lawful to do so. The  information  contained  in this
prospectus and prospectus supplement is current only as of its date.

                                ----------------
                                TABLE OF CONTENTS

                              Prospectus Supplement

Summary of Prospectus Supplement............................................
Risk Factors................................................................
Description of the Mortgage Pool............................................
Description of the Offered Certificates.....................................
Yield Prepayment and Maturity
  Considerations............................................................
The Pooling Agreement.......................................................
Use of Proceeds.............................................................
Federal Income Tax Consequences.............................................
State Tax Considerations ...................................................
ERISA Considerations........................................................
Legal Investment............................................................
Underwriting ...............................................................
Legal Matters...............................................................
Ratings.....................................................................
Certain Characteristics of the
  Mortgage Loans............................................................
Representations and Warranties..............................................

                                   Prospectus

Risk Factors................................................................
Prospectus Supplement.......................................................
The Seller..................................................................
Use of Proceeds.............................................................
Description of the Certificates.............................................
The Mortgage Pools..........................................................
Servicing of the Mortgage Loans.............................................
Credit Enhancement..........................................................
Swap Agreement..............................................................
Yield Considerations........................................................
Certain Legal Aspects of the
  Mortgage Loans............................................................
Federal Income Tax Consequences.............................................
State Tax Considerations....................................................
ERISA Considerations........................................................
Legal Investment............................................................
Plan of Distribution........................................................
Incorporation of Certain Information
  by Reference..............................................................
Legal Matters...............................................................
Index of Defined Terms......................................................


         Until  [________],  all dealers  effecting  transactions in the offered
certificates, whether or not participating in this distribution, may be required
to deliver a prospectus  supplement and  prospectus.  This is in addition to the
dealers'  obligation  to deliver a prospectus  supplement  and  prospectus  when
acting as underwriters and with respect to an unsold allotment or subscription.

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




                                 $[------------]
                                  (Approximate)


                                   GS Mortgage
                            Securities Corporation II
                                     Seller

                        Commercial Mortgage Pass-Through
                          Certificates Series 199_-____





                             -----------------------
                              PROSPECTUS SUPPLEMENT
                             -----------------------





                              Goldman, Sachs & Co.





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


<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution.

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

         SEC Registration Fee (actual).........................       $929,026*
         Trustee's Fees and Expenses...........................        420,000
         Legal Fees and Expenses...............................      1,600,000
         Accounting Fees and Expenses..........................      1,200,000
         Printing and Engraving................................      1,600,000
         Rating Agency Fees....................................      7,200,000
         Miscellaneous.........................................        550,974

         Total.................................................    $20,172,557

- ------------------
*$417,000 paid with this filing

Item 15. Indemnification of Directors and Officers.

         The Certificate of Incorporation, as amended, of GS Mortgage Securities
Corporation II (the "Seller")  provides that a director of the corporation shall
not be liable to the corporation or its  stockholders  for monetary  damages for
breach of fiduciary duty as a director, except to the extent that such exemption
from liability or limitation thereof is not permitted under the Delaware General
Corporation  Law as currently in effect or as may be amended.  In addition,  the
Bylaws of the Seller provide that the Seller shall  indemnify to the full extent
permitted by law any person made or threatened to be made a party to any action,
suit or proceeding, whether civil, criminal, administrative or investigative, by
reason of the fact that such person or such person's testator or intestate is or
was a director,  officer or  employee of the Seller or serves or served,  at the
request of the Seller, any other enterprise as a director, officer or employee.


<PAGE>


Item 16.  Exhibits.

  *1.1--    Form of Underwriting Agreement

  *3.1--    Certificate of Incorporation of GS Mortgage  Securities  Corporation
            II, as amended

  *3.2--    Bylaws of GS Mortgage Securities Corporation II

  *4.1--    Form of Pooling and Servicing Agreement

 **5.1--    Opinion of Cadwalader, Wickersham & Taft as to legality

 **8.1--    Opinion  of  Cadwalader,   Wickersham  &  Taft  as  to  tax  matters
            (incorporated in Exhibit 5.1)

**23.1--    Form of Consent of Cadwalader,  Wickersham & Taft  (incorporated  in
            Exhibit 5.1)

**24.1--    Power of Attorney (See page II-4 herein)


 *       Filed  as an  exhibit  to  the  Seller's  Registration  Statement  (No.
         33-99774) on Form S-3 and incorporated herein by reference.

**       Filed herewith.



Item 17. Undertakings.

         A.  Undertaking in respect of indemnification.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that, in the opinion of the Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities 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  Securities
Act and will be governed by the final adjudication of such issue.

         B. Undertaking pursuant to Rule 415.

         The Registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective  amendment to this Registration  Statement:  (i) to include any
prospectus  required by Section  10(a)(3) of the 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, and (iii) to include
any material information with respect to the plan of distribution not previously
disclosed  in  the  Registration  Statement  or  any  material  change  to  such
information in the Registration Statement.

         (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.

         C. Undertaking pursuant to Item 512(b) of Regulation S-K.

         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.



<PAGE>



                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-3 and has duly caused this Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in New York, New York, on January 22, 1999.

                                        GS MORTGAGE SECURITIES
                                        CORPORATION II

                                        By:      /s/ Marvin J. Kabatznick  
                                             -----------------------------------
                                                 Marvin J. Kabatznick
                                                 Chief Executive Officer


         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes  and appoints  Marvin J.  Kabatznick  and P. Sheridan
Schechner and each of them,  his true and lawful  attorneys-in-fact  and agents,
with full power of substitution and  resubstitution,  for and in his name, place
and stead,  in any and all capacities to sign any or all  amendments  (including
post-effective  amendments) to this Registration  Statement and any or all other
documents  in  connection  therewith,  and to file the same,  with all  exhibits
thereto,  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 might or could
be  done  in   person,   hereby   ratifying   and   confirming   all  that  said
attorneys-in-fact and agents or any of them, or their substitutes,  may lawfully
do or cause to be done by virtue hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities indicated on January 22, 1999.


Signature                            Title
- ---------                            -----

   /s/ Marvin J. Kabatznick          Chief Executive Officer and Director
- --------------------------------
     Marvin J. Kabatznick

     /s/ Douglas W. Gester           Vice President and Chief Financial Officer
- --------------------------------
       Douglas W. Gester

   /s/ P. Sheridan Schechner         Vice President and Director
- --------------------------------
     P. Sheridan Schechner
      /s/ C. Douglas Fuge            Treasurer
- --------------------------------
        C. Douglas Fuge

      /s/ David A. Viniar            Director
- --------------------------------
        David A. Viniar

     /s/ Steven T. Mnuchin           Director
- --------------------------------
        Steven T. Mnuchin



<PAGE>


                                  EXHIBIT INDEX


Exhibits                                Description
- --------                                -----------
1.1*         -  Form of Underwriting Agreement
3.1*         -  Certificate of Incorporation of GS Mortgage Securities
                Corporation II, as amended
3.2*         -  Bylaws of GS Mortgage Securities Corporation II
4.1*         -  Form of Pooling and Servicing Agreement
5.1**        -  Opinion of Cadwalader, Wickersham & Taft as to legality.
8.1**        -  Opinion of Cadwalader, Wickersham & Taft as to tax matters
                (included as part of Exhibit 5.1)
23.1**       -  Form of Consent of Cadwalader, Wickersham & Taft (included
                as part of Exhibit 5.1).
24.1**       -  Power of Attorney (See page II-4 herein).

- -----------------
 *   Filed as an exhibit to the Seller's  Registration  Statement (No. 33-99774)
     on Form S-3 and incorporated herein by reference.

**   Filed herewith.





                  [Letterhead of Cadwalader, Wickersham & Taft]


                                January 22, 1999



GS Mortgage Securities Corporation II
85 Broad Street
New York, New York 10004

         Re: Commercial Mortgage Pass-Through Certificates
             ---------------------------------------------

Gentlemen:

         We  have  acted  as  your  special   counsel  in  connection  with  the
Registration  Statement  on  Form  S-3  (the  "Registration  Statement"),  which
Registration   Statement  is  being  filed  with  the  Securities  and  Exchange
Commission  (the  "Commission"),  pursuant  to the  Securities  Act of 1933,  as
amended (the "Act"). The Prospectus included in the Registration  Statement (the
"Prospectus")   describes   Commercial   Mortgage   Pass-Through    Certificates
("Certificates")  to be  sold  by GS  Mortgage  Securities  Corporation  II (the
"Seller") in one or more series (each, a "Series") of Certificates.  Each Series
of Certificates will be issued under a separate pooling and servicing  agreement
(each a "Pooling and Servicing  Agreement")  among the Seller, a master servicer
(a "Servicer"),  a trustee (a "Trustee") and such other parties to be identified
in the Prospectus  Supplement (each a "Prospectus  Supplement") for such Series.
Capitalized  terms used and not  otherwise  defined  herein have the  respective
meanings given to such terms in the Registration Statement.

         In rendering the opinions set forth below,  we have examined and relied
upon the following: (1) the Registration Statement, including the Prospectus and
the  form  of  Prospectus   Supplement   constituting   a  part  thereof,   each
substantially  in the  form  filed  with  the  Commission;  and (2)  such  other
documents,  materials and  authorities  as we have deemed  necessary in order to
enable us to render our  opinion  set forth  below.  We express no opinion  with
respect to any Series of Certificates  for which we do not act as counsel to the
Seller.

         Based on and subject to the foregoing, we are of the opinion that:

                  1.  When a Pooling  and  Servicing  Agreement  for a Series of
         Certificates  has  been  duly  and  validly  authorized,  executed  and
         delivered  by the  Seller,  a  Servicer,  a Trustee and any other party
         thereto,  such Pooling and Servicing Agreement will constitute a legal,
         valid and binding agreement of Seller,  enforceable  against the Seller
         in  accordance  with  its  terms,  subject  to  applicable  bankruptcy,
         insolvency,   fraudulent   conveyance,   reorganization,    moratorium,
         receivership or other laws relating to creditors' rights generally, and
         to general  principles  of equity  including  principles  of commercial
         reasonableness,  good  faith and fair  dealing  (regardless  of whether
         enforcement is sought in a proceeding at law or in equity),  and except
         that the  enforcement  of rights with  respect to  indemnification  and
         contribution obligations may be limited by applicable law.

                  2.  When a Pooling  and  Servicing  Agreement  for a Series of
         Certificates  has  been  duly  and  validly  authorized,  executed  and
         delivered  by the  Seller,  a  Servicer,  a Trustee and any other party
         thereto,  and the  Certificates of such Series have been duly executed,
         authenticated,  delivered and sold as contemplated in the  Registration
         Statement,  such Certificates will be legally and validly issued, fully
         paid and  nonassessable,  and the holders of such  Certificates will be
         entitled to the benefits of such Pooling and Servicing Agreement.

                  3.  The   description  of  federal  income  tax   consequences
         appearing under the heading  "Federal Income Tax  Consequences"  in the
         Prospectus   accurately  describes  the  material  federal  income  tax
         consequences to holders of Offered Certificates, under existing law and
         subject to the qualifications and assumptions stated therein.

         We hereby  consent  to the  filing of this  letter as an exhibit to the
Registration  Statement  and to the  reference  to this firm under the  headings
"Legal Matters" and "Federal Income Tax  Consequences" in the Prospectus,  which
is a part of the Registration Statement.  This consent is not to be construed as
an admission that we are a person whose consent is required to be filed with the
Registration Statement under the provisions of the Act.

                                            Very truly yours,


                                            /s/ Cadwalader, Wickersham & Taft




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